{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["PTRM Inputs","Capex Incurred Summary","Capex Commissioned Summary","Cost Escalators","Input Data","Costs ($2014) Excl Real Esc","Costs ($2014) Incl Real Esc","Error Checks"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":5,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"PTRM Inputs","index":0,"n_rows":16,"n_cols":13,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["PTRM - As Incurred",null,null,null,null,null,null,"PTRM - As Commissioned"]
[]
["PTRM As incurred - Total",2015,2016,2017,2018,"total",null,"PTRM As commissioned - Total ",2015,2016,2017,2018,"total"]
["TL",{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A4,'Capex Incurred Summary'!H$6:H$14)","v":16.970320181455531},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A4,'Capex Incurred Summary'!I$6:I$14)","v":44.900533354021462},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A4,'Capex Incurred Summary'!J$6:J$14)","v":27.845723808735865},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A4,'Capex Incurred Summary'!K$6:K$14)","v":34.171847538563441},{"$f":"SUM(B4:E4)","v":123.88842488277631},null,"TL",{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H4,'Capex Commissioned Summary'!E$7:E$15)","v":10.854052333785802},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H4,'Capex Commissioned Summary'!F$7:F$15)","v":43.178454301597611},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H4,'Capex Commissioned Summary'!G$7:G$15)","v":25.332227992220325},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H4,'Capex Commissioned Summary'!H$7:H$15)","v":38.853096460981099},{"$f":"SUM(I4:L4)","v":118.21783108858483}]
["Cables",{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A5,'Capex Incurred Summary'!H$6:H$14)","v":1.358179890326684},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A5,'Capex Incurred Summary'!I$6:I$14)","v":3.8007678319599201},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A5,'Capex Incurred Summary'!J$6:J$14)","v":1.3994459701760282},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A5,'Capex Incurred Summary'!K$6:K$14)","v":0.28948974609375},6.8478834385563827,null,"Cables",{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H5,'Capex Commissioned Summary'!E$7:E$15)","v":1.2235766601562545},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H5,'Capex Commissioned Summary'!F$7:F$15)","v":0},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H5,'Capex Commissioned Summary'!G$7:G$15)","v":5.049700526175072},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H5,'Capex Commissioned Summary'!H$7:H$15)","v":0.5789794921875},6.8522566785188266]
["Subs",{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A6,'Capex Incurred Summary'!H$6:H$14)","v":139.44210880239925},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A6,'Capex Incurred Summary'!I$6:I$14)","v":117.20848996872118},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A6,'Capex Incurred Summary'!J$6:J$14)","v":127.61540985104122},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A6,'Capex Incurred Summary'!K$6:K$14)","v":104.16162172816232},488.42763035032397,null,"Subs",{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H6,'Capex Commissioned Summary'!E$7:E$15)","v":149.88710453860381},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H6,'Capex Commissioned Summary'!F$7:F$15)","v":104.01511135189611},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H6,'Capex Commissioned Summary'!G$7:G$15)","v":117.43489529757123},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H6,'Capex Commissioned Summary'!H$7:H$15)","v":176.39480092886771},547.73191211693893]
["Sec Sys",{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A7,'Capex Incurred Summary'!H$6:H$14)","v":29.13227094870091},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A7,'Capex Incurred Summary'!I$6:I$14)","v":34.458916344514243},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A7,'Capex Incurred Summary'!J$6:J$14)","v":27.76047472396829},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A7,'Capex Incurred Summary'!K$6:K$14)","v":32.402983286367878},123.75464530355131,null,"Sec Sys",{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H7,'Capex Commissioned Summary'!E$7:E$15)","v":17.268623615593405},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H7,'Capex Commissioned Summary'!F$7:F$15)","v":41.287519863843428},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H7,'Capex Commissioned Summary'!G$7:G$15)","v":17.067477533589102},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H7,'Capex Commissioned Summary'!H$7:H$15)","v":41.007557942202475},116.63117895522842]
["Comms",{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A8,'Capex Incurred Summary'!H$6:H$14)","v":24.161595683313802},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A8,'Capex Incurred Summary'!I$6:I$14)","v":13.73844577374923},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A8,'Capex Incurred Summary'!J$6:J$14)","v":7.5446655535918188},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A8,'Capex Incurred Summary'!K$6:K$14)","v":7.8810182456266897},53.325725256281544,null,"Comms",{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H8,'Capex Commissioned Summary'!E$7:E$15)","v":24.181473566988412},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H8,'Capex Commissioned Summary'!F$7:F$15)","v":41.723926254420611},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H8,'Capex Commissioned Summary'!G$7:G$15)","v":11.731425464487803},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H8,'Capex Commissioned Summary'!H$7:H$15)","v":10.551452849021246},88.188278134918065]
["Bus. IT",{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A9,'Capex Incurred Summary'!H$6:H$14)","v":21.240781250000001},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A9,'Capex Incurred Summary'!I$6:I$14)","v":19.659570312500001},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A9,'Capex Incurred Summary'!J$6:J$14)","v":18.115625000000001},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A9,'Capex Incurred Summary'!K$6:K$14)","v":20.791796874999999},79.807773437500003,null,"Bus. IT",{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H9,'Capex Commissioned Summary'!E$7:E$15)","v":21.240781250000001},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H9,'Capex Commissioned Summary'!F$7:F$15)","v":19.659570312500001},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H9,'Capex Commissioned Summary'!G$7:G$15)","v":18.115625000000001},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H9,'Capex Commissioned Summary'!H$7:H$15)","v":20.791796874999999},79.807773437500003]
["MV & MP",{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A10,'Capex Incurred Summary'!H$6:H$14)","v":11.483188679902343},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A10,'Capex Incurred Summary'!I$6:I$14)","v":9.1856727539062497},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A10,'Capex Incurred Summary'!J$6:J$14)","v":10.781670311839308},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A10,'Capex Incurred Summary'!K$6:K$14)","v":11.771852731202367},43.222384476850266,null,"MV & MP",{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H10,'Capex Commissioned Summary'!E$7:E$15)","v":11.483188679902343},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H10,'Capex Commissioned Summary'!F$7:F$15)","v":9.1856727539062497},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H10,'Capex Commissioned Summary'!G$7:G$15)","v":10.781670311839308},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H10,'Capex Commissioned Summary'!H$7:H$15)","v":11.771852731202367},43.222384476850266]
["TL Life Ext",{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A11,'Capex Incurred Summary'!H$6:H$14)","v":5.8978710937500001},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A11,'Capex Incurred Summary'!I$6:I$14)","v":6.6104018554687496},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A11,'Capex Incurred Summary'!J$6:J$14)","v":4.9190097656249998},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A11,'Capex Incurred Summary'!K$6:K$14)","v":7.7011992187500002},25.128481933593747,null,"TL Life Ext",{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H11,'Capex Commissioned Summary'!E$7:E$15)","v":3.8058251953125},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H11,'Capex Commissioned Summary'!F$7:F$15)","v":4.6079047851562498},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H11,'Capex Commissioned Summary'!G$7:G$15)","v":8.2508437499999996},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H11,'Capex Commissioned Summary'!H$7:H$15)","v":0.84916992187499996},17.513743652343749]
["Equity Raising",null,null,null,null,0,null,"Equity Raising",null,null,null,null,0]
["Land",{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A13,'Capex Incurred Summary'!H$6:H$14)","v":5.6008033182845285},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A13,'Capex Incurred Summary'!I$6:I$14)","v":55.042827665629346},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A13,'Capex Incurred Summary'!J$6:J$14)","v":9.3475491620646718},{"$f":"SUMIF('Capex Incurred Summary'!$A$6:$A$14,$A13,'Capex Incurred Summary'!K$6:K$14)","v":0.61242095262262364},70.603601098601175,null,"Land",{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H13,'Capex Commissioned Summary'!E$7:E$15)","v":30.1033763469771},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H13,'Capex Commissioned Summary'!F$7:F$15)","v":52.420339678456969},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H13,'Capex Commissioned Summary'!G$7:G$15)","v":16.269253427235473},{"$f":"SUMIF('Capex Commissioned Summary'!$A$7:$A$15,$H13,'Capex Commissioned Summary'!H$7:H$15)","v":2.3452909978276844},101.13826045049723]
["Total ",{"$f":"SUM(B4:B13)","v":255.28711984813307},{"$f":"SUM(C4:C13)","v":304.60562586047035},{"$f":"SUM(D4:D13)","v":235.32957414704219},{"$f":"SUM(E4:E13)","v":219.78423032238902},1015.0065501780347,null,"Total ",{"$f":"SUM(I4:I13)","v":270.04800218731964},{"$f":"SUM(J4:J13)","v":316.07849930177719},{"$f":"SUM(K4:K13)","v":230.03311930311835},{"$f":"SUM(L4:L13)","v":303.14399819916508},1119.3036189913803]
[]
["Check",{"$f":"ABS('Capex Incurred Summary'!H15-B14)","v":0},{"$f":"ABS('Capex Incurred Summary'!I15-C14)","v":1.1368683772161603E-13},{"$f":"ABS('Capex Incurred Summary'!J15-D14)","v":0},{"$f":"ABS('Capex Incurred Summary'!K15-E14)","v":0},{"$f":"ABS('Capex Incurred Summary'!L15-F14)","v":2.2737367544323206E-13},null,null,{"$f":"ABS('Capex Commissioned Summary'!E16-I14)","v":5.6843418860808015E-14},{"$f":"ABS('Capex Commissioned Summary'!F16-J14)","v":0},{"$f":"ABS('Capex Commissioned Summary'!G16-K14)","v":2.8421709430404007E-14},{"$f":"ABS('Capex Commissioned Summary'!H16-L14)","v":0},{"$f":"ABS('Capex Commissioned Summary'!I16-M14)","v":0}]

{"sheet":"Capex Incurred Summary","index":1,"n_rows":55,"n_cols":12,"rows_kept":55,"cut":false,"hidden":false,"merged":[[1,2,1,11]]}
[]
[null,"Capex Incurred ($M)","Costs (Real $2014) Including Real Escalation"]
[]
[]
[null,"Regulated Asset Class",{"$f":"'Costs ($2014) Incl Real Esc'!H$4","v":2010},{"$f":"'Costs ($2014) Incl Real Esc'!I$4","v":2011},{"$f":"'Costs ($2014) Incl Real Esc'!J$4","v":2012},{"$f":"'Costs ($2014) Incl Real Esc'!K$4","v":2013},{"$f":"'Costs ($2014) Incl Real Esc'!L$4","v":2014},{"$f":"'Costs ($2014) Incl Real Esc'!M$4","v":2015},{"$f":"'Costs ($2014) Incl Real Esc'!N$4","v":2016},{"$f":"'Costs ($2014) Incl Real Esc'!O$4","v":2017},{"$f":"'Costs ($2014) Incl Real Esc'!P$4","v":2018},"2015-18 Total"]
[{"$f":"'Cost Escalators'!B26","v":"TL"},{"$f":"'Cost Escalators'!C$26","v":"Transmission Lines"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!H$5:H$764,'Input Data'!$Q$5:$Q$764)/10^6","v":72.18424617061433},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!I$5:I$764,'Input Data'!$Q$5:$Q$764)/10^6","v":78.523647803580886},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!J$5:J$764,'Input Data'!$Q$5:$Q$764)/10^6","v":59.052602546895059},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!K$5:K$764,'Input Data'!$Q$5:$Q$764)/10^6","v":83.922703398517712},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!L$5:L$764,'Input Data'!$Q$5:$Q$764)/10^6","v":61.444560775938605},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!M$5:M$764,'Input Data'!$Q$5:$Q$764)/10^6","v":16.970320181455531},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!N$5:N$764,'Input Data'!$Q$5:$Q$764)/10^6","v":44.900533354021462},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!O$5:O$764,'Input Data'!$Q$5:$Q$764)/10^6","v":27.845723808735865},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!P$5:P$764,'Input Data'!$Q$5:$Q$764)/10^6","v":34.171847538563441},{"$f":"SUM(H6:K6)","v":123.88842488277631}]
[{"$f":"'Cost Escalators'!B27","v":"Subs"},{"$f":"'Cost Escalators'!C$27","v":"Substations"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!H$5:H$764,'Input Data'!$R$5:$R$764)/10^6","v":272.68999305760201},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!I$5:I$764,'Input Data'!$R$5:$R$764)/10^6","v":212.84712045258061},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!J$5:J$764,'Input Data'!$R$5:$R$764)/10^6","v":200.76856895538978},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!K$5:K$764,'Input Data'!$R$5:$R$764)/10^6","v":236.66234145401796},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!L$5:L$764,'Input Data'!$R$5:$R$764)/10^6","v":232.27571940716433},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!M$5:M$764,'Input Data'!$R$5:$R$764)/10^6","v":139.44210880239925},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!N$5:N$764,'Input Data'!$R$5:$R$764)/10^6","v":117.20848996872118},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!O$5:O$764,'Input Data'!$R$5:$R$764)/10^6","v":127.61540985104122},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!P$5:P$764,'Input Data'!$R$5:$R$764)/10^6","v":104.16162172816232},{"$f":"SUM(H7:K7)","v":488.42763035032397}]
[{"$f":"'Cost Escalators'!B28","v":"Sec Sys"},{"$f":"'Cost Escalators'!C$28","v":"Secondary Systems"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!H$5:H$764,'Input Data'!$S$5:$S$764)/10^6","v":14.128229921777804},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!I$5:I$764,'Input Data'!$S$5:$S$764)/10^6","v":11.405874911625098},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!J$5:J$764,'Input Data'!$S$5:$S$764)/10^6","v":23.411300168504031},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!K$5:K$764,'Input Data'!$S$5:$S$764)/10^6","v":24.540819658548365},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!L$5:L$764,'Input Data'!$S$5:$S$764)/10^6","v":32.276372870307561},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!M$5:M$764,'Input Data'!$S$5:$S$764)/10^6","v":29.13227094870091},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!N$5:N$764,'Input Data'!$S$5:$S$764)/10^6","v":34.458916344514243},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!O$5:O$764,'Input Data'!$S$5:$S$764)/10^6","v":27.76047472396829},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!P$5:P$764,'Input Data'!$S$5:$S$764)/10^6","v":32.402983286367878},123.75464530355131]
[{"$f":"'Cost Escalators'!B29","v":"Comms"},{"$f":"'Cost Escalators'!C$29","v":"Communications"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!H$5:H$764,'Input Data'!$T$5:$T$764)/10^6","v":34.204822098731015},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!I$5:I$764,'Input Data'!$T$5:$T$764)/10^6","v":28.591679240045728},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!J$5:J$764,'Input Data'!$T$5:$T$764)/10^6","v":22.617734608469654},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!K$5:K$764,'Input Data'!$T$5:$T$764)/10^6","v":24.141821939796007},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!L$5:L$764,'Input Data'!$T$5:$T$764)/10^6","v":38.427373471012906},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!M$5:M$764,'Input Data'!$T$5:$T$764)/10^6","v":24.161595683313802},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!N$5:N$764,'Input Data'!$T$5:$T$764)/10^6","v":13.73844577374923},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!O$5:O$764,'Input Data'!$T$5:$T$764)/10^6","v":7.5446655535918188},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!P$5:P$764,'Input Data'!$T$5:$T$764)/10^6","v":7.8810182456266897},53.325725256281544]
[{"$f":"'Cost Escalators'!B30","v":"Land"},{"$f":"'Cost Escalators'!C$30","v":"Land and Easements"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!H$5:H$764,'Input Data'!$U$5:$U$764)/10^6","v":20.306678731770113},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!I$5:I$764,'Input Data'!$U$5:$U$764)/10^6","v":28.171274699302728},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!J$5:J$764,'Input Data'!$U$5:$U$764)/10^6","v":22.149239356501109},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!K$5:K$764,'Input Data'!$U$5:$U$764)/10^6","v":43.295924657857725},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!L$5:L$764,'Input Data'!$U$5:$U$764)/10^6","v":36.596873817925974},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!M$5:M$764,'Input Data'!$U$5:$U$764)/10^6","v":5.6008033182845285},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!N$5:N$764,'Input Data'!$U$5:$U$764)/10^6","v":55.042827665629346},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!O$5:O$764,'Input Data'!$U$5:$U$764)/10^6","v":9.3475491620646718},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!P$5:P$764,'Input Data'!$U$5:$U$764)/10^6","v":0.61242095262262364},70.603601098601175]
[{"$f":"'Cost Escalators'!B31","v":"Cables"},{"$f":"'Cost Escalators'!C$31","v":"Underground Cables"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!H$5:H$764,'Input Data'!$V$5:$V$764)/10^6","v":1.7619958775857552},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!I$5:I$764,'Input Data'!$V$5:$V$764)/10^6","v":2.6781308600874683},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!J$5:J$764,'Input Data'!$V$5:$V$764)/10^6","v":10.700833693113088},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!K$5:K$764,'Input Data'!$V$5:$V$764)/10^6","v":46.611318862801696},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!L$5:L$764,'Input Data'!$V$5:$V$764)/10^6","v":62.451617511120823},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!M$5:M$764,'Input Data'!$V$5:$V$764)/10^6","v":1.358179890326684},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!N$5:N$764,'Input Data'!$V$5:$V$764)/10^6","v":3.8007678319599201},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!O$5:O$764,'Input Data'!$V$5:$V$764)/10^6","v":1.3994459701760282},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!P$5:P$764,'Input Data'!$V$5:$V$764)/10^6","v":0.28948974609375},6.8478834385563827]
[{"$f":"'Cost Escalators'!B32","v":"TL Life Ext"},{"$f":"'Cost Escalators'!C$32","v":"Transmission Line Life Extension"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!H$5:H$764,'Input Data'!$W$5:$W$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!I$5:I$764,'Input Data'!$W$5:$W$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!J$5:J$764,'Input Data'!$W$5:$W$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!K$5:K$764,'Input Data'!$W$5:$W$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!L$5:L$764,'Input Data'!$W$5:$W$764)/10^6","v":2.3374049093584465E-4},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!M$5:M$764,'Input Data'!$W$5:$W$764)/10^6","v":5.8978710937500001},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!N$5:N$764,'Input Data'!$W$5:$W$764)/10^6","v":6.6104018554687496},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!O$5:O$764,'Input Data'!$W$5:$W$764)/10^6","v":4.9190097656249998},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!P$5:P$764,'Input Data'!$W$5:$W$764)/10^6","v":7.7011992187500002},25.128481933593747]
[{"$f":"'Cost Escalators'!B33","v":"MV & MP"},{"$f":"'Cost Escalators'!C$33","v":"Motor Vehicles, Moveable Plant and Minor Plant"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!H$5:H$764,'Input Data'!$X$5:$X$764)/10^6","v":13.61937862796554},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!I$5:I$764,'Input Data'!$X$5:$X$764)/10^6","v":10.642208742199101},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!J$5:J$764,'Input Data'!$X$5:$X$764)/10^6","v":13.827282203305185},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!K$5:K$764,'Input Data'!$X$5:$X$764)/10^6","v":10.246862765668585},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!L$5:L$764,'Input Data'!$X$5:$X$764)/10^6","v":9.8372264273511867},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!M$5:M$764,'Input Data'!$X$5:$X$764)/10^6","v":11.483188679902343},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!N$5:N$764,'Input Data'!$X$5:$X$764)/10^6","v":9.1856727539062497},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!O$5:O$764,'Input Data'!$X$5:$X$764)/10^6","v":10.781670311839308},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!P$5:P$764,'Input Data'!$X$5:$X$764)/10^6","v":11.771852731202367},43.222384476850266]
[{"$f":"'Cost Escalators'!B34","v":"Bus. IT"},{"$f":"'Cost Escalators'!C$34","v":"Business and Information Technology"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!H$5:H$764,'Input Data'!$Y$5:$Y$764)/10^6","v":14.902707336157576},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!I$5:I$764,'Input Data'!$Y$5:$Y$764)/10^6","v":15.824877110910256},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!J$5:J$764,'Input Data'!$Y$5:$Y$764)/10^6","v":20.165947953968143},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!K$5:K$764,'Input Data'!$Y$5:$Y$764)/10^6","v":25.218932776412377},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!L$5:L$764,'Input Data'!$Y$5:$Y$764)/10^6","v":16.364909454555665},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!M$5:M$764,'Input Data'!$Y$5:$Y$764)/10^6","v":21.240781250000001},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!N$5:N$764,'Input Data'!$Y$5:$Y$764)/10^6","v":19.659570312500001},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!O$5:O$764,'Input Data'!$Y$5:$Y$764)/10^6","v":18.115625000000001},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!P$5:P$764,'Input Data'!$Y$5:$Y$764)/10^6","v":20.791796874999999},79.807773437500003]
[null,"Costs (Real $2014) Including Real Escalation",{"$f":"SUM(C6:C14)","v":443.79805182220412},{"$f":"SUM(D6:D14)","v":388.68481382033195},{"$f":"SUM(E6:E14)","v":372.69350948614613},{"$f":"SUM(F6:F14)","v":494.6407255136204},{"$f":"SUM(G6:G14)","v":489.6748874758681},{"$f":"SUM(H6:H14)","v":255.28711984813307},{"$f":"SUM(I6:I14)","v":304.60562586047047},{"$f":"SUM(J6:J14)","v":235.32957414704219},{"$f":"SUM(K6:K14)","v":219.78423032238902},{"$f":"SUM(L6:L14)","v":1015.0065501780349}]
["Check",{"$f":"SUM(C16:K16)","v":7.3896444519050419E-13},{"$f":"ABS('Costs ($2014) Incl Real Esc'!H$778/10^6-C15)","v":1.1368683772161603E-13},{"$f":"ABS('Costs ($2014) Incl Real Esc'!I$778/10^6-D15)","v":1.1368683772161603E-13},{"$f":"ABS('Costs ($2014) Incl Real Esc'!J$778/10^6-E15)","v":1.1368683772161603E-13},{"$f":"ABS('Costs ($2014) Incl Real Esc'!K$778/10^6-F15)","v":1.1368683772161603E-13},{"$f":"ABS('Costs ($2014) Incl Real Esc'!L$778/10^6-G15)","v":5.6843418860808015E-14},{"$f":"ABS('Costs ($2014) Incl Real Esc'!M$778/10^6-H15)","v":0},{"$f":"ABS('Costs ($2014) Incl Real Esc'!N$778/10^6-I15)","v":1.7053025658242404E-13},{"$f":"ABS('Costs ($2014) Incl Real Esc'!O$778/10^6-J15)","v":2.8421709430404007E-14},{"$f":"ABS('Costs ($2014) Incl Real Esc'!P$778/10^6-K15)","v":2.8421709430404007E-14}]
[]
[null,"Real Cost Escalation",{"$f":"('Costs ($2014) Incl Real Esc'!H778-'Costs ($2014) Excl Real Esc'!H778)/10^6","v":0},{"$f":"('Costs ($2014) Incl Real Esc'!I778-'Costs ($2014) Excl Real Esc'!I778)/10^6","v":0},{"$f":"('Costs ($2014) Incl Real Esc'!J778-'Costs ($2014) Excl Real Esc'!J778)/10^6","v":0},{"$f":"('Costs ($2014) Incl Real Esc'!K778-'Costs ($2014) Excl Real Esc'!K778)/10^6","v":0},{"$f":"('Costs ($2014) Incl Real Esc'!L778-'Costs ($2014) Excl Real Esc'!L778)/10^6","v":1.2335737502276898E-2},{"$f":"('Costs ($2014) Incl Real Esc'!M778-'Costs ($2014) Excl Real Esc'!M778)/10^6","v":0.90699422122937445},{"$f":"('Costs ($2014) Incl Real Esc'!N778-'Costs ($2014) Excl Real Esc'!N778)/10^6","v":4.2886806963895561},{"$f":"('Costs ($2014) Incl Real Esc'!O778-'Costs ($2014) Excl Real Esc'!O778)/10^6","v":6.4225788682655693},{"$f":"('Costs ($2014) Incl Real Esc'!P778-'Costs ($2014) Excl Real Esc'!P778)/10^6","v":7.2238574142235219},{"$f":"SUM(H18:K18)","v":18.842111200108022}]
[]
[null,"Costs (Real $2014) Excluding Real Escalation",{"$f":"C15-C18","v":443.79805182220412},{"$f":"D15-D18","v":388.68481382033195},372.69350948614613,494.6407255136204,489.66255173836583,254.38012562690369,300.31694516408089,228.90699527877663,212.5603729081655,996.16443897792692]
[]
[]
[]
[null,"Capex by Project Category ",{"$f":"C$5","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,"2015-18 Total"]
[{"$f":"'Cost Escalators'!B$53","v":"Load Driven"},{"$f":"'Cost Escalators'!A$53","v":"PS Augmentation"},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B25,'Costs ($2014) Incl Real Esc'!H$5:H$764)/10^6","v":245.90128748258687},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B25,'Costs ($2014) Incl Real Esc'!I$5:I$764)/10^6","v":179.84457585260756},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B25,'Costs ($2014) Incl Real Esc'!J$5:J$764)/10^6","v":163.35004313683868},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B25,'Costs ($2014) Incl Real Esc'!K$5:K$764)/10^6","v":251.21239678597772},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B25,'Costs ($2014) Incl Real Esc'!L$5:L$764)/10^6","v":204.43773256505958},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B25,'Costs ($2014) Incl Real Esc'!M$5:M$764)/10^6","v":17.150104334006578},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B25,'Costs ($2014) Incl Real Esc'!N$5:N$764)/10^6","v":4.8103679591212369},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B25,'Costs ($2014) Incl Real Esc'!O$5:O$764)/10^6","v":22.638855677352247},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B25,'Costs ($2014) Incl Real Esc'!P$5:P$764)/10^6","v":20.565059527025134},{"$f":"SUM(H25:K25)","v":65.164387497505203}]
[{"$f":"'Cost Escalators'!B$54","v":"Non-Load Driven"},{"$f":"'Cost Escalators'!A$54","v":"PS Connections"},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B26,'Costs ($2014) Incl Real Esc'!H$5:H$764)/10^6","v":1.1283578536181782},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B26,'Costs ($2014) Incl Real Esc'!I$5:I$764)/10^6","v":1.1171681304065733},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B26,'Costs ($2014) Incl Real Esc'!J$5:J$764)/10^6","v":2.6200969163898007},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B26,'Costs ($2014) Incl Real Esc'!K$5:K$764)/10^6","v":2.6317486210530783},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B26,'Costs ($2014) Incl Real Esc'!L$5:L$764)/10^6","v":3.526732722759764},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B26,'Costs ($2014) Incl Real Esc'!M$5:M$764)/10^6","v":5.4735410095840384},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B26,'Costs ($2014) Incl Real Esc'!N$5:N$764)/10^6","v":2.4732308479561613},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B26,'Costs ($2014) Incl Real Esc'!O$5:O$764)/10^6","v":1.1228613765182347},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B26,'Costs ($2014) Incl Real Esc'!P$5:P$764)/10^6","v":0.19154248711037863},{"$f":"SUM(H26:K26)","v":9.2611757211688133}]
[{"$f":"'Cost Escalators'!B$55","v":"Load Driven"},{"$f":"'Cost Escalators'!A$55","v":"PS Easements"},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B27,'Costs ($2014) Incl Real Esc'!H$5:H$764)/10^6","v":10.170891743200269},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B27,'Costs ($2014) Incl Real Esc'!I$5:I$764)/10^6","v":18.213071298549814},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B27,'Costs ($2014) Incl Real Esc'!J$5:J$764)/10^6","v":10.025141305930756},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B27,'Costs ($2014) Incl Real Esc'!K$5:K$764)/10^6","v":17.710854151036546},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B27,'Costs ($2014) Incl Real Esc'!L$5:L$764)/10^6","v":11.548051585230967},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B27,'Costs ($2014) Incl Real Esc'!M$5:M$764)/10^6","v":0.90128006857071952},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B27,'Costs ($2014) Incl Real Esc'!N$5:N$764)/10^6","v":52.509319499936566},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B27,'Costs ($2014) Incl Real Esc'!O$5:O$764)/10^6","v":7.8477449980681806},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B27,'Costs ($2014) Incl Real Esc'!P$5:P$764)/10^6","v":0},61.258344566575467]
[{"$f":"'Cost Escalators'!B$56","v":"Non-Load Driven"},{"$f":"'Cost Escalators'!A$56","v":"PS Replacement"},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B28,'Costs ($2014) Incl Real Esc'!H$5:H$764)/10^6","v":94.971383931758282},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B28,'Costs ($2014) Incl Real Esc'!I$5:I$764)/10^6","v":113.49909125278569},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B28,'Costs ($2014) Incl Real Esc'!J$5:J$764)/10^6","v":87.089439955443936},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B28,'Costs ($2014) Incl Real Esc'!K$5:K$764)/10^6","v":99.609524115840841},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B28,'Costs ($2014) Incl Real Esc'!L$5:L$764)/10^6","v":140.5615794026597},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B28,'Costs ($2014) Incl Real Esc'!M$5:M$764)/10^6","v":146.09905667517845},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B28,'Costs ($2014) Incl Real Esc'!N$5:N$764)/10^6","v":167.18307856889956},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B28,'Costs ($2014) Incl Real Esc'!O$5:O$764)/10^6","v":133.50419163388852},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B28,'Costs ($2014) Incl Real Esc'!P$5:P$764)/10^6","v":119.80808535717605},566.59441223514261]
[{"$f":"'Cost Escalators'!B$57","v":"Non-Load Driven"},{"$f":"'Cost Escalators'!A$57","v":"PS Network Asset Replacement"},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B29,'Costs ($2014) Incl Real Esc'!H$5:H$764)/10^6","v":45.514181289360621},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B29,'Costs ($2014) Incl Real Esc'!I$5:I$764)/10^6","v":34.776572378200072},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B29,'Costs ($2014) Incl Real Esc'!J$5:J$764)/10^6","v":40.573354463992835},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B29,'Costs ($2014) Incl Real Esc'!K$5:K$764)/10^6","v":49.737447591155103},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B29,'Costs ($2014) Incl Real Esc'!L$5:L$764)/10^6","v":33.470694543964058},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B29,'Costs ($2014) Incl Real Esc'!M$5:M$764)/10^6","v":26.009973977045682},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B29,'Costs ($2014) Incl Real Esc'!N$5:N$764)/10^6","v":24.637150680717188},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B29,'Costs ($2014) Incl Real Esc'!O$5:O$764)/10^6","v":24.129420059328481},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B29,'Costs ($2014) Incl Real Esc'!P$5:P$764)/10^6","v":22.187241466736701},96.963786183828063]
[{"$f":"'Cost Escalators'!B$58","v":"Non-Load Driven"},{"$f":"'Cost Escalators'!A$58","v":"PS Network-Other"},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B30,'Costs ($2014) Incl Real Esc'!H$5:H$764)/10^6","v":0},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B30,'Costs ($2014) Incl Real Esc'!I$5:I$764)/10^6","v":0},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B30,'Costs ($2014) Incl Real Esc'!J$5:J$764)/10^6","v":0},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B30,'Costs ($2014) Incl Real Esc'!K$5:K$764)/10^6","v":0},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B30,'Costs ($2014) Incl Real Esc'!L$5:L$764)/10^6","v":0},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B30,'Costs ($2014) Incl Real Esc'!M$5:M$764)/10^6","v":2.5027309999999998},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B30,'Costs ($2014) Incl Real Esc'!N$5:N$764)/10^6","v":1.4450000000000001},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B30,'Costs ($2014) Incl Real Esc'!O$5:O$764)/10^6","v":1.5109999999999999},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B30,'Costs ($2014) Incl Real Esc'!P$5:P$764)/10^6","v":1.165},6.6237310000000003]
[{"$f":"'Cost Escalators'!B$59","v":"Non-Load Driven"},{"$f":"'Cost Escalators'!A$59","v":"PS Security/Compliance"},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B31,'Costs ($2014) Incl Real Esc'!H$5:H$764)/10^6","v":15.261556329147998},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B31,'Costs ($2014) Incl Real Esc'!I$5:I$764)/10^6","v":10.355777136779574},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B31,'Costs ($2014) Incl Real Esc'!J$5:J$764)/10^6","v":22.507504829146029},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B31,'Costs ($2014) Incl Real Esc'!K$5:K$764)/10^6","v":17.072009348233696},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B31,'Costs ($2014) Incl Real Esc'!L$5:L$764)/10^6","v":17.827632791814498},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B31,'Costs ($2014) Incl Real Esc'!M$5:M$764)/10^6","v":20.207178853845249},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B31,'Costs ($2014) Incl Real Esc'!N$5:N$764)/10^6","v":13.173935237433358},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B31,'Costs ($2014) Incl Real Esc'!O$5:O$764)/10^6","v":12.356505090047229},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B31,'Costs ($2014) Incl Real Esc'!P$5:P$764)/10^6","v":24.468651878138409},70.206271059464243]
[{"$f":"'Cost Escalators'!B$60","v":"Business IT"},{"$f":"'Cost Escalators'!A$60","v":"PS Information Technology"},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B32,'Costs ($2014) Incl Real Esc'!H$5:H$764)/10^6","v":15.4387068004044},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B32,'Costs ($2014) Incl Real Esc'!I$5:I$764)/10^6","v":15.824877110910256},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B32,'Costs ($2014) Incl Real Esc'!J$5:J$764)/10^6","v":20.165947953968143},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B32,'Costs ($2014) Incl Real Esc'!K$5:K$764)/10^6","v":25.218932776412377},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B32,'Costs ($2014) Incl Real Esc'!L$5:L$764)/10^6","v":16.364909454555665},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B32,'Costs ($2014) Incl Real Esc'!M$5:M$764)/10^6","v":19.350781250000001},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B32,'Costs ($2014) Incl Real Esc'!N$5:N$764)/10^6","v":19.659570312500001},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B32,'Costs ($2014) Incl Real Esc'!O$5:O$764)/10^6","v":18.115625000000001},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B32,'Costs ($2014) Incl Real Esc'!P$5:P$764)/10^6","v":20.791796874999999},77.917773437500003]
[{"$f":"'Cost Escalators'!B$61","v":"Support the Business"},{"$f":"'Cost Escalators'!A$61","v":"PS Facilities"},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B33,'Costs ($2014) Incl Real Esc'!H$5:H$764)/10^6","v":1.7923077641620637},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B33,'Costs ($2014) Incl Real Esc'!I$5:I$764)/10^6","v":4.411471917893147},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B33,'Costs ($2014) Incl Real Esc'!J$5:J$764)/10^6","v":12.534698721130733},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B33,'Costs ($2014) Incl Real Esc'!K$5:K$764)/10^6","v":21.200949358242489},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B33,'Costs ($2014) Incl Real Esc'!L$5:L$764)/10^6","v":52.10032798247255},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B33,'Costs ($2014) Incl Real Esc'!M$5:M$764)/10^6","v":8.6120149999999995},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B33,'Costs ($2014) Incl Real Esc'!N$5:N$764)/10^6","v":10.9733},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B33,'Costs ($2014) Incl Real Esc'!O$5:O$764)/10^6","v":4.8327},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B33,'Costs ($2014) Incl Real Esc'!P$5:P$764)/10^6","v":0},24.418015]
[{"$f":"'Cost Escalators'!B$62","v":"Support the Business"},{"$f":"'Cost Escalators'!A$62","v":"PS Motor Vehicles"},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B34,'Costs ($2014) Incl Real Esc'!H$5:H$764)/10^6","v":13.61937862796554},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B34,'Costs ($2014) Incl Real Esc'!I$5:I$764)/10^6","v":10.642208742199101},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B34,'Costs ($2014) Incl Real Esc'!J$5:J$764)/10^6","v":13.827282203305185},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B34,'Costs ($2014) Incl Real Esc'!K$5:K$764)/10^6","v":10.246862765668585},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B34,'Costs ($2014) Incl Real Esc'!L$5:L$764)/10^6","v":9.8372264273511867},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B34,'Costs ($2014) Incl Real Esc'!M$5:M$764)/10^6","v":8.9804576799023437},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B34,'Costs ($2014) Incl Real Esc'!N$5:N$764)/10^6","v":7.7406727539062503},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B34,'Costs ($2014) Incl Real Esc'!O$5:O$764)/10^6","v":9.270670311839309},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B34,'Costs ($2014) Incl Real Esc'!P$5:P$764)/10^6","v":10.606852731202368},36.598653476850266]
[{"$f":"'Cost Escalators'!B$63","v":"Non-Load Driven"},{"$f":"'Cost Escalators'!A$63","v":"PS Western Sydney Supply"},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B35,'Costs ($2014) Incl Real Esc'!H$5:H$764)/10^6","v":0},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B35,'Costs ($2014) Incl Real Esc'!I$5:I$764)/10^6","v":0},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B35,'Costs ($2014) Incl Real Esc'!J$5:J$764)/10^6","v":0},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B35,'Costs ($2014) Incl Real Esc'!K$5:K$764)/10^6","v":0},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B35,'Costs ($2014) Incl Real Esc'!L$5:L$764)/10^6","v":0},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B35,'Costs ($2014) Incl Real Esc'!M$5:M$764)/10^6","v":0},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B35,'Costs ($2014) Incl Real Esc'!N$5:N$764)/10^6","v":0},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B35,'Costs ($2014) Incl Real Esc'!O$5:O$764)/10^6","v":0},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B35,'Costs ($2014) Incl Real Esc'!P$5:P$764)/10^6","v":0},0]
[null,"Costs (Real $2014) Including Real Escalation",{"$f":"SUM(C25:C35)","v":443.79805182220423},{"$f":"SUM(D25:D35)","v":388.68481382033178},{"$f":"SUM(E25:E35)","v":372.69350948614601},{"$f":"SUM(F25:F35)","v":494.6407255136204},{"$f":"SUM(G25:G35)","v":489.67488747586799},{"$f":"SUM(H25:H35)","v":255.28711984813307},{"$f":"SUM(I25:I35)","v":304.60562586047035},{"$f":"SUM(J25:J35)","v":235.32957414704217},{"$f":"SUM(K25:K35)","v":219.78423032238905},{"$f":"SUM(L25:L35)","v":1015.0065501780347}]
["Check",{"$f":"SUM(C37:L37)","v":9.0949470177292824E-13},{"$f":"ABS(C15-C36)","v":1.1368683772161603E-13},1.7053025658242404E-13,1.1368683772161603E-13,0,1.1368683772161603E-13,0,1.1368683772161603E-13,2.8421709430404007E-14,2.8421709430404007E-14,2.2737367544323206E-13]
[]
[]
[]
[null,"Capex by Project Component",{"$f":"C$5","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,"2015-18 Total"]
[null,{"$f":"'Cost Escalators'!B38","v":"CPI Only"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!H$5:H$764,'Input Data'!$AA$5:$AA$764)/10^6","v":443.798051822204},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!I$5:I$764,'Input Data'!$AA$5:$AA$764)/10^6","v":388.68481382033207},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!J$5:J$764,'Input Data'!$AA$5:$AA$764)/10^6","v":372.69350948614601},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!K$5:K$764,'Input Data'!$AA$5:$AA$764)/10^6","v":494.64072551362028},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!L$5:L$764,'Input Data'!$AA$5:$AA$764)/10^6","v":487.21410969852212},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!M$5:M$764,'Input Data'!$AA$5:$AA$764)/10^6","v":217.44877741031115},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!N$5:N$764,'Input Data'!$AA$5:$AA$764)/10^6","v":199.05021928859034},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!O$5:O$764,'Input Data'!$AA$5:$AA$764)/10^6","v":114.19948548320713},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!P$5:P$764,'Input Data'!$AA$5:$AA$764)/10^6","v":119.29982426160595},{"$f":"SUM(H42:K42)","v":649.99830644371457}]
[null,{"$f":"'Cost Escalators'!B39","v":"EGW Wages"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!H$5:H$764,'Input Data'!$AB$5:$AB$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!I$5:I$764,'Input Data'!$AB$5:$AB$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!J$5:J$764,'Input Data'!$AB$5:$AB$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!K$5:K$764,'Input Data'!$AB$5:$AB$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!L$5:L$764,'Input Data'!$AB$5:$AB$764)/10^6","v":2.2960250427805842},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!M$5:M$764,'Input Data'!$AB$5:$AB$764)/10^6","v":14.197484851701368},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!N$5:N$764,'Input Data'!$AB$5:$AB$764)/10^6","v":34.731079120060201},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!O$5:O$764,'Input Data'!$AB$5:$AB$764)/10^6","v":37.526359653720874},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!P$5:P$764,'Input Data'!$AB$5:$AB$764)/10^6","v":34.541290075259838},{"$f":"SUM(H43:K43)","v":120.99621370074229}]
[null,{"$f":"'Cost Escalators'!B40","v":"Wages General"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!H$5:H$764,'Input Data'!$AC$5:$AC$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!I$5:I$764,'Input Data'!$AC$5:$AC$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!J$5:J$764,'Input Data'!$AC$5:$AC$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!K$5:K$764,'Input Data'!$AC$5:$AC$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!L$5:L$764,'Input Data'!$AC$5:$AC$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!M$5:M$764,'Input Data'!$AC$5:$AC$764)/10^6","v":8.1726399724666499E-2},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!N$5:N$764,'Input Data'!$AC$5:$AC$764)/10^6","v":0.22538334514968894},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!O$5:O$764,'Input Data'!$AC$5:$AC$764)/10^6","v":0.38162943069386313},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!P$5:P$764,'Input Data'!$AC$5:$AC$764)/10^6","v":4.2860846734872747E-2},0.7316000223030914]
[null,{"$f":"'Cost Escalators'!B41","v":"Copper"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!H$5:H$764,'Input Data'!$AD$5:$AD$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!I$5:I$764,'Input Data'!$AD$5:$AD$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!J$5:J$764,'Input Data'!$AD$5:$AD$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!K$5:K$764,'Input Data'!$AD$5:$AD$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!L$5:L$764,'Input Data'!$AD$5:$AD$764)/10^6","v":5.568837736295588E-3},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!M$5:M$764,'Input Data'!$AD$5:$AD$764)/10^6","v":0.82887768815064311},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!N$5:N$764,'Input Data'!$AD$5:$AD$764)/10^6","v":1.297909691651602},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!O$5:O$764,'Input Data'!$AD$5:$AD$764)/10^6","v":2.8135376776561785},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!P$5:P$764,'Input Data'!$AD$5:$AD$764)/10^6","v":2.8199612170411879},7.7602862744996113]
[null,{"$f":"'Cost Escalators'!B42","v":"Aluminium"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!H$5:H$764,'Input Data'!$AE$5:$AE$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!I$5:I$764,'Input Data'!$AE$5:$AE$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!J$5:J$764,'Input Data'!$AE$5:$AE$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!K$5:K$764,'Input Data'!$AE$5:$AE$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!L$5:L$764,'Input Data'!$AE$5:$AE$764)/10^6","v":2.930967229629257E-4},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!M$5:M$764,'Input Data'!$AE$5:$AE$764)/10^6","v":0.13962930494868278},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!N$5:N$764,'Input Data'!$AE$5:$AE$764)/10^6","v":0.3605303388859622},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!O$5:O$764,'Input Data'!$AE$5:$AE$764)/10^6","v":0.66229720329728647},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!P$5:P$764,'Input Data'!$AE$5:$AE$764)/10^6","v":0.498801577118134},1.6612584242500654]
[null,{"$f":"'Cost Escalators'!B43","v":"Steel"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!H$5:H$764,'Input Data'!$AF$5:$AF$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!I$5:I$764,'Input Data'!$AF$5:$AF$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!J$5:J$764,'Input Data'!$AF$5:$AF$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!K$5:K$764,'Input Data'!$AF$5:$AF$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!L$5:L$764,'Input Data'!$AF$5:$AF$764)/10^6","v":5.8619344592584523E-4},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!M$5:M$764,'Input Data'!$AF$5:$AF$764)/10^6","v":0.28871489936933148},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!N$5:N$764,'Input Data'!$AF$5:$AF$764)/10^6","v":0.49208270086528622},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!O$5:O$764,'Input Data'!$AF$5:$AF$764)/10^6","v":1.4130415117286526},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!P$5:P$764,'Input Data'!$AF$5:$AF$764)/10^6","v":1.5766934138076913},3.7705325257709617]
[null,{"$f":"'Cost Escalators'!B44","v":"Oil"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!H$5:H$764,'Input Data'!$AG$5:$AG$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!I$5:I$764,'Input Data'!$AG$5:$AG$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!J$5:J$764,'Input Data'!$AG$5:$AG$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!K$5:K$764,'Input Data'!$AG$5:$AG$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!L$5:L$764,'Input Data'!$AG$5:$AG$764)/10^6","v":5.8619344592585141E-4},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!M$5:M$764,'Input Data'!$AG$5:$AG$764)/10^6","v":0.12566914009068308},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!N$5:N$764,'Input Data'!$AG$5:$AG$764)/10^6","v":0.18624673908872053},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!O$5:O$764,'Input Data'!$AG$5:$AG$764)/10^6","v":0.41713926718538735},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!P$5:P$764,'Input Data'!$AG$5:$AG$764)/10^6","v":0.59937004592745413},1.328425192292245]
[null,{"$f":"'Cost Escalators'!B45","v":"Construction"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!H$5:H$764,'Input Data'!$AH$5:$AH$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!I$5:I$764,'Input Data'!$AH$5:$AH$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!J$5:J$764,'Input Data'!$AH$5:$AH$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!K$5:K$764,'Input Data'!$AH$5:$AH$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!L$5:L$764,'Input Data'!$AH$5:$AH$764)/10^6","v":0.15771841321431088},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!M$5:M$764,'Input Data'!$AH$5:$AH$764)/10^6","v":21.836138643497243},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!N$5:N$764,'Input Data'!$AH$5:$AH$764)/10^6","v":65.59920743801419},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!O$5:O$764,'Input Data'!$AH$5:$AH$764)/10^6","v":69.21938027030464},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!P$5:P$764,'Input Data'!$AH$5:$AH$764)/10^6","v":60.088860020404368},216.74358637222042]
[null,{"$f":"'Cost Escalators'!B46","v":"Property - Res."},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!H$5:H$764,'Input Data'!$AI$5:$AI$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!I$5:I$764,'Input Data'!$AI$5:$AI$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!J$5:J$764,'Input Data'!$AI$5:$AI$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!K$5:K$764,'Input Data'!$AI$5:$AI$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!L$5:L$764,'Input Data'!$AI$5:$AI$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!M$5:M$764,'Input Data'!$AI$5:$AI$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!N$5:N$764,'Input Data'!$AI$5:$AI$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!O$5:O$764,'Input Data'!$AI$5:$AI$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!P$5:P$764,'Input Data'!$AI$5:$AI$764)/10^6","v":0},0]
[null,{"$f":"'Cost Escalators'!B47","v":"Property - Ind."},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!H$5:H$764,'Input Data'!$AJ$5:$AJ$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!I$5:I$764,'Input Data'!$AJ$5:$AJ$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!J$5:J$764,'Input Data'!$AJ$5:$AJ$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!K$5:K$764,'Input Data'!$AJ$5:$AJ$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!L$5:L$764,'Input Data'!$AJ$5:$AJ$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!M$5:M$764,'Input Data'!$AJ$5:$AJ$764)/10^6","v":6.9768690638194117E-2},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!N$5:N$764,'Input Data'!$AJ$5:$AJ$764)/10^6","v":0.13648874640264108},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!O$5:O$764,'Input Data'!$AJ$5:$AJ$764)/10^6","v":1.7217542798983031E-2},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!P$5:P$764,'Input Data'!$AJ$5:$AJ$764)/10^6","v":0},0.22347497983981823]
[null,{"$f":"'Cost Escalators'!B48","v":"Property - Rural"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!H$5:H$764,'Input Data'!$AK$5:$AK$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!I$5:I$764,'Input Data'!$AK$5:$AK$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!J$5:J$764,'Input Data'!$AK$5:$AK$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!K$5:K$764,'Input Data'!$AK$5:$AK$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!L$5:L$764,'Input Data'!$AK$5:$AK$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!M$5:M$764,'Input Data'!$AK$5:$AK$764)/10^6","v":3.9769896335558295E-2},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!N$5:N$764,'Input Data'!$AK$5:$AK$764)/10^6","v":0.47348374794106179},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!O$5:O$764,'Input Data'!$AK$5:$AK$764)/10^6","v":1.7265038995749997},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!P$5:P$764,'Input Data'!$AK$5:$AK$764)/10^6","v":0},{"$f":"SUM(H52:K52)","v":2.2397575438516197}]
[null,{"$f":"'Cost Escalators'!B49","v":"Property - Agr."},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!H$5:H$764,'Input Data'!$AL$5:$AL$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!I$5:I$764,'Input Data'!$AL$5:$AL$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!J$5:J$764,'Input Data'!$AL$5:$AL$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!K$5:K$764,'Input Data'!$AL$5:$AL$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!L$5:L$764,'Input Data'!$AL$5:$AL$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!M$5:M$764,'Input Data'!$AL$5:$AL$764)/10^6","v":0.23056292336534948},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!N$5:N$764,'Input Data'!$AL$5:$AL$764)/10^6","v":2.0529947038206964},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!O$5:O$764,'Input Data'!$AL$5:$AL$764)/10^6","v":6.9529822068742169},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!P$5:P$764,'Input Data'!$AL$5:$AL$764)/10^6","v":0.31656886448955956},9.5531086985498224]
[null,"Costs (Real $2014) Including Real Escalation",{"$f":"SUM(C42:C53)","v":443.798051822204},{"$f":"SUM(D42:D53)","v":388.68481382033207},372.69350948614601,494.64072551362028,489.6748874758681,255.28711984813285,304.60562586047035,235.32957414704222,219.78423032238908,1015.0065501780344]
["Check",{"$f":"SUM(C55:L55)","v":1.2789769243681803E-12},{"$f":"ABS(C36-C54)","v":2.2737367544323206E-13},{"$f":"ABS(D36-D54)","v":2.8421709430404007E-13},0,1.1368683772161603E-13,1.1368683772161603E-13,2.2737367544323206E-13,0,5.6843418860808015E-14,2.8421709430404007E-14,2.2737367544323206E-13]

{"sheet":"Capex Commissioned Summary","index":2,"n_rows":58,"n_cols":9,"rows_kept":58,"cut":false,"hidden":false,"merged":[[1,2,1,8]]}
[]
[null,"Capex Commissioned ($M)","Costs (Real $2014) Including Real Escalation"]
[]
[null,null,null,"Transitional"]
[null,null,"Unadjusted","Adjustment","Adjusted"]
[null,"Regulated Asset Class",{"$f":"'Costs ($2014) Incl Real Esc'!M$4","v":2015},{"$f":"C6","v":2015},{"$f":"D6","v":2015},{"$f":"'Costs ($2014) Incl Real Esc'!N$4","v":2016},{"$f":"'Costs ($2014) Incl Real Esc'!O$4","v":2017},{"$f":"'Costs ($2014) Incl Real Esc'!P$4","v":2018},"2015-18 Total"]
[{"$f":"'Cost Escalators'!B26","v":"TL"},{"$f":"'Cost Escalators'!C$26","v":"Transmission Lines"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!R$5:R$764,'Input Data'!$Q$5:$Q$764)/10^6","v":15.63470693149694},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!AC$5:AC$764,'Input Data'!$Q$5:$Q$764)/10^6","v":4.7806545977111368},{"$f":"C7-D7","v":10.854052333785802},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!S$5:S$764,'Input Data'!$Q$5:$Q$764)/10^6","v":43.178454301597611},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!T$5:T$764,'Input Data'!$Q$5:$Q$764)/10^6","v":25.332227992220325},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!U$5:U$764,'Input Data'!$Q$5:$Q$764)/10^6","v":38.853096460981099},{"$f":"SUM(E7:H7)","v":118.21783108858483}]
[{"$f":"'Cost Escalators'!B27","v":"Subs"},{"$f":"'Cost Escalators'!C$27","v":"Substations"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!R$5:R$764,'Input Data'!$R$5:$R$764)/10^6","v":269.55901712274908},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!AC$5:AC$764,'Input Data'!$R$5:$R$764)/10^6","v":119.67191258414529},{"$f":"C8-D8","v":149.88710453860381},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!S$5:S$764,'Input Data'!$R$5:$R$764)/10^6","v":104.01511135189611},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!T$5:T$764,'Input Data'!$R$5:$R$764)/10^6","v":117.43489529757123},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!U$5:U$764,'Input Data'!$R$5:$R$764)/10^6","v":176.39480092886771},{"$f":"SUM(E8:H8)","v":547.73191211693893}]
[{"$f":"'Cost Escalators'!B28","v":"Sec Sys"},{"$f":"'Cost Escalators'!C$28","v":"Secondary Systems"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!R$5:R$764,'Input Data'!$S$5:$S$764)/10^6","v":21.634854783788708},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!AC$5:AC$764,'Input Data'!$S$5:$S$764)/10^6","v":4.3662311681953039},17.268623615593405,{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!S$5:S$764,'Input Data'!$S$5:$S$764)/10^6","v":41.287519863843428},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!T$5:T$764,'Input Data'!$S$5:$S$764)/10^6","v":17.067477533589102},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!U$5:U$764,'Input Data'!$S$5:$S$764)/10^6","v":41.007557942202475},116.63117895522842]
[{"$f":"'Cost Escalators'!B29","v":"Comms"},{"$f":"'Cost Escalators'!C$29","v":"Communications"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!R$5:R$764,'Input Data'!$T$5:$T$764)/10^6","v":28.530625700427571},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!AC$5:AC$764,'Input Data'!$T$5:$T$764)/10^6","v":4.3491521334391594},24.181473566988412,{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!S$5:S$764,'Input Data'!$T$5:$T$764)/10^6","v":41.723926254420611},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!T$5:T$764,'Input Data'!$T$5:$T$764)/10^6","v":11.731425464487803},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!U$5:U$764,'Input Data'!$T$5:$T$764)/10^6","v":10.551452849021246},88.188278134918065]
[{"$f":"'Cost Escalators'!B30","v":"Land"},{"$f":"'Cost Escalators'!C$30","v":"Land and Easements"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!R$5:R$764,'Input Data'!$U$5:$U$764)/10^6","v":68.690724113491015},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!AC$5:AC$764,'Input Data'!$U$5:$U$764)/10^6","v":38.587347766513915},30.1033763469771,{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!S$5:S$764,'Input Data'!$U$5:$U$764)/10^6","v":52.420339678456969},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!T$5:T$764,'Input Data'!$U$5:$U$764)/10^6","v":16.269253427235473},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!U$5:U$764,'Input Data'!$U$5:$U$764)/10^6","v":2.3452909978276844},101.13826045049723]
[{"$f":"'Cost Escalators'!B31","v":"Cables"},{"$f":"'Cost Escalators'!C$31","v":"Underground Cables"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!R$5:R$764,'Input Data'!$V$5:$V$764)/10^6","v":110.07122130174996},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!AC$5:AC$764,'Input Data'!$V$5:$V$764)/10^6","v":108.8476446415937},1.2235766601562545,{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!S$5:S$764,'Input Data'!$V$5:$V$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!T$5:T$764,'Input Data'!$V$5:$V$764)/10^6","v":5.049700526175072},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!U$5:U$764,'Input Data'!$V$5:$V$764)/10^6","v":0.5789794921875},6.8522566785188266]
[{"$f":"'Cost Escalators'!B32","v":"TL Life Ext"},{"$f":"'Cost Escalators'!C$32","v":"Transmission Line Life Extension"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!R$5:R$764,'Input Data'!$W$5:$W$764)/10^6","v":3.8058251953125},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!AC$5:AC$764,'Input Data'!$W$5:$W$764)/10^6","v":0},3.8058251953125,{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!S$5:S$764,'Input Data'!$W$5:$W$764)/10^6","v":4.6079047851562498},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!T$5:T$764,'Input Data'!$W$5:$W$764)/10^6","v":8.2508437499999996},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!U$5:U$764,'Input Data'!$W$5:$W$764)/10^6","v":0.84916992187499996},17.513743652343749]
[{"$f":"'Cost Escalators'!B33","v":"MV & MP"},{"$f":"'Cost Escalators'!C$33","v":"Motor Vehicles, Moveable Plant and Minor Plant"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!R$5:R$764,'Input Data'!$X$5:$X$764)/10^6","v":11.483188679902343},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!AC$5:AC$764,'Input Data'!$X$5:$X$764)/10^6","v":0},11.483188679902343,{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!S$5:S$764,'Input Data'!$X$5:$X$764)/10^6","v":9.1856727539062497},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!T$5:T$764,'Input Data'!$X$5:$X$764)/10^6","v":10.781670311839308},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!U$5:U$764,'Input Data'!$X$5:$X$764)/10^6","v":11.771852731202367},43.222384476850266]
[{"$f":"'Cost Escalators'!B34","v":"Bus. IT"},{"$f":"'Cost Escalators'!C$34","v":"Business and Information Technology"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!R$5:R$764,'Input Data'!$Y$5:$Y$764)/10^6","v":21.240781250000001},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!AC$5:AC$764,'Input Data'!$Y$5:$Y$764)/10^6","v":0},21.240781250000001,{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!S$5:S$764,'Input Data'!$Y$5:$Y$764)/10^6","v":19.659570312500001},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!T$5:T$764,'Input Data'!$Y$5:$Y$764)/10^6","v":18.115625000000001},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!U$5:U$764,'Input Data'!$Y$5:$Y$764)/10^6","v":20.791796874999999},79.807773437500003]
[null,"Costs (Real $2014) Including Real Escalation",{"$f":"SUM(C7:C15)","v":550.6509450789182},{"$f":"SUM(D7:D15)","v":280.6029428915985},270.0480021873197,{"$f":"SUM(F7:F15)","v":316.07849930177719},{"$f":"SUM(G7:G15)","v":230.03311930311833},{"$f":"SUM(H7:H15)","v":303.14399819916508},{"$f":"SUM(I7:I15)","v":1119.3036189913803}]
["Check",{"$f":"SUM(C17:H17)","v":1.4210854715202004E-13},{"$f":"ABS('Costs ($2014) Incl Real Esc'!R$778/10^6-C16)","v":1.1368683772161603E-13},{"$f":"ABS('Costs ($2014) Incl Real Esc'!AC$778/10^6-D16)","v":0},{"$f":"ABS(C16-D16-E16)","v":0},{"$f":"ABS('Costs ($2014) Incl Real Esc'!S$778/10^6-F16)","v":0},{"$f":"ABS('Costs ($2014) Incl Real Esc'!T$778/10^6-G16)","v":2.8421709430404007E-14},{"$f":"ABS('Costs ($2014) Incl Real Esc'!U$778/10^6-H16)","v":0}]
[]
[null,"Real Cost (Commodity) Escalation",{"$f":"('Costs ($2014) Incl Real Esc'!M778-'Costs ($2014) Excl Real Esc'!M778)/10^6","v":0.90699422122937445},{"$f":"('Costs ($2014) Incl Real Esc'!AC778-'Costs ($2014) Excl Real Esc'!W778)/10^6","v":0},{"$f":"C19-D19","v":0.90699422122937445},{"$f":"('Costs ($2014) Incl Real Esc'!N778-'Costs ($2014) Excl Real Esc'!N778)/10^6","v":4.2886806963895561},{"$f":"('Costs ($2014) Incl Real Esc'!O778-'Costs ($2014) Excl Real Esc'!O778)/10^6","v":6.4225788682655693},{"$f":"('Costs ($2014) Incl Real Esc'!P778-'Costs ($2014) Excl Real Esc'!P778)/10^6","v":7.2238574142235219},{"$f":"SUM(D19:H19)","v":18.842111200108022}]
[]
[null,"Costs (Real $2014) Excluding Real Escalation",{"$f":"C16-C19","v":549.74395085768879},{"$f":"D16-D19","v":280.6029428915985},{"$f":"E16-E19","v":269.14100796609034},311.78981860538761,223.61054043485277,295.92014078494157,1100.4615077912722]
[]
[]
[null,null,null,"Transitional"]
[null,null,"Unadjusted","Adjustment","Adjusted"]
[null,"Capex by Project Category ",{"$f":"C$6","v":2015},{"$f":"D$6","v":2015},2015,{"$f":"F$6","v":2016},{"$f":"G$6","v":2017},{"$f":"H$6","v":2018},{"$f":"I$6","v":"2015-18 Total"}]
[{"$f":"'Cost Escalators'!B$53","v":"Load Driven"},{"$f":"'Cost Escalators'!A$53","v":"PS Augmentation"},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B27,'Costs ($2014) Incl Real Esc'!R$5:R$764)/10^6","v":259.91495279292451},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B27,'Costs ($2014) Incl Real Esc'!AC$5:AC$764)/10^6","v":240.74328480968106},{"$f":"C27-D27","v":19.171667983243452},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B27,'Costs ($2014) Incl Real Esc'!S$5:S$764)/10^6","v":0},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B27,'Costs ($2014) Incl Real Esc'!T$5:T$764)/10^6","v":0},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B27,'Costs ($2014) Incl Real Esc'!U$5:U$764)/10^6","v":50.97359692316784},{"$f":"SUM(E27:H27)","v":70.145264906411285}]
[{"$f":"'Cost Escalators'!B$54","v":"Non-Load Driven"},{"$f":"'Cost Escalators'!A$54","v":"PS Connections"},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B28,'Costs ($2014) Incl Real Esc'!R$5:R$764)/10^6","v":4.6658792491313319},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B28,'Costs ($2014) Incl Real Esc'!AC$5:AC$764)/10^6","v":0},4.6658792491313319,{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B28,'Costs ($2014) Incl Real Esc'!S$5:S$764)/10^6","v":4.8360719777500591},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B28,'Costs ($2014) Incl Real Esc'!T$5:T$764)/10^6","v":0.42555061719728093},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B28,'Costs ($2014) Incl Real Esc'!U$5:U$764)/10^6","v":1.4710346418311344},11.398536485909808]
[{"$f":"'Cost Escalators'!B$55","v":"Load Driven"},{"$f":"'Cost Escalators'!A$55","v":"PS Easements"},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B29,'Costs ($2014) Incl Real Esc'!R$5:R$764)/10^6","v":25.117394489648092},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B29,'Costs ($2014) Incl Real Esc'!AC$5:AC$764)/10^6","v":0},25.117394489648092,{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B29,'Costs ($2014) Incl Real Esc'!S$5:S$764)/10^6","v":50.781693675929745},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B29,'Costs ($2014) Incl Real Esc'!T$5:T$764)/10^6","v":12.128543843838633},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B29,'Costs ($2014) Incl Real Esc'!U$5:U$764)/10^6","v":0},88.027632009416465]
[{"$f":"'Cost Escalators'!B$56","v":"Non-Load Driven"},{"$f":"'Cost Escalators'!A$56","v":"PS Replacement"},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B30,'Costs ($2014) Incl Real Esc'!R$5:R$764)/10^6","v":181.31662273032123},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B30,'Costs ($2014) Incl Real Esc'!AC$5:AC$764)/10^6","v":39.859658081917452},141.45696464840378,{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B30,'Costs ($2014) Incl Real Esc'!S$5:S$764)/10^6","v":173.50273020574906},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B30,'Costs ($2014) Incl Real Esc'!T$5:T$764)/10^6","v":158.22307739292171},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B30,'Costs ($2014) Incl Real Esc'!U$5:U$764)/10^6","v":170.7103283550837},643.89310060215826]
[{"$f":"'Cost Escalators'!B$57","v":"Non-Load Driven"},{"$f":"'Cost Escalators'!A$57","v":"PS Network Asset Replacement"},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B31,'Costs ($2014) Incl Real Esc'!R$5:R$764)/10^6","v":26.009973977045682},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B31,'Costs ($2014) Incl Real Esc'!AC$5:AC$764)/10^6","v":0},26.009973977045682,{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B31,'Costs ($2014) Incl Real Esc'!S$5:S$764)/10^6","v":24.637150680717188},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B31,'Costs ($2014) Incl Real Esc'!T$5:T$764)/10^6","v":24.129420059328481},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B31,'Costs ($2014) Incl Real Esc'!U$5:U$764)/10^6","v":22.187241466736701},96.963786183828063]
[{"$f":"'Cost Escalators'!B$58","v":"Non-Load Driven"},{"$f":"'Cost Escalators'!A$58","v":"PS Network-Other"},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B32,'Costs ($2014) Incl Real Esc'!R$5:R$764)/10^6","v":2.5027309999999998},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B32,'Costs ($2014) Incl Real Esc'!AC$5:AC$764)/10^6","v":0},2.5027309999999998,{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B32,'Costs ($2014) Incl Real Esc'!S$5:S$764)/10^6","v":1.4450000000000001},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B32,'Costs ($2014) Incl Real Esc'!T$5:T$764)/10^6","v":1.5109999999999999},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B32,'Costs ($2014) Incl Real Esc'!U$5:U$764)/10^6","v":1.165},6.6237310000000003]
[{"$f":"'Cost Escalators'!B$59","v":"Non-Load Driven"},{"$f":"'Cost Escalators'!A$59","v":"PS Security/Compliance"},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B33,'Costs ($2014) Incl Real Esc'!R$5:R$764)/10^6","v":14.18013690994497},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B33,'Costs ($2014) Incl Real Esc'!AC$5:AC$764)/10^6","v":0},14.18013690994497,{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B33,'Costs ($2014) Incl Real Esc'!S$5:S$764)/10^6","v":22.502309695224859},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B33,'Costs ($2014) Incl Real Esc'!T$5:T$764)/10^6","v":1.3965320779929293},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B33,'Costs ($2014) Incl Real Esc'!U$5:U$764)/10^6","v":25.238147206143353},63.317125889306112]
[{"$f":"'Cost Escalators'!B$60","v":"Business IT"},{"$f":"'Cost Escalators'!A$60","v":"PS Information Technology"},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B34,'Costs ($2014) Incl Real Esc'!R$5:R$764)/10^6","v":19.350781250000001},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B34,'Costs ($2014) Incl Real Esc'!AC$5:AC$764)/10^6","v":0},19.350781250000001,{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B34,'Costs ($2014) Incl Real Esc'!S$5:S$764)/10^6","v":19.659570312500001},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B34,'Costs ($2014) Incl Real Esc'!T$5:T$764)/10^6","v":18.115625000000001},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B34,'Costs ($2014) Incl Real Esc'!U$5:U$764)/10^6","v":20.791796874999999},77.917773437500003]
[{"$f":"'Cost Escalators'!B$61","v":"Support the Business"},{"$f":"'Cost Escalators'!A$61","v":"PS Facilities"},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B35,'Costs ($2014) Incl Real Esc'!R$5:R$764)/10^6","v":8.6120149999999995},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B35,'Costs ($2014) Incl Real Esc'!AC$5:AC$764)/10^6","v":0},8.6120149999999995,{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B35,'Costs ($2014) Incl Real Esc'!S$5:S$764)/10^6","v":10.9733},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B35,'Costs ($2014) Incl Real Esc'!T$5:T$764)/10^6","v":4.8327},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B35,'Costs ($2014) Incl Real Esc'!U$5:U$764)/10^6","v":0},24.418015]
[{"$f":"'Cost Escalators'!B$62","v":"Support the Business"},{"$f":"'Cost Escalators'!A$62","v":"PS Motor Vehicles"},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B36,'Costs ($2014) Incl Real Esc'!R$5:R$764)/10^6","v":8.9804576799023437},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B36,'Costs ($2014) Incl Real Esc'!AC$5:AC$764)/10^6","v":0},8.9804576799023437,{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B36,'Costs ($2014) Incl Real Esc'!S$5:S$764)/10^6","v":7.7406727539062503},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B36,'Costs ($2014) Incl Real Esc'!T$5:T$764)/10^6","v":9.270670311839309},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B36,'Costs ($2014) Incl Real Esc'!U$5:U$764)/10^6","v":10.606852731202368},36.598653476850266]
[{"$f":"'Cost Escalators'!B$63","v":"Non-Load Driven"},{"$f":"'Cost Escalators'!A$63","v":"PS Western Sydney Supply"},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B37,'Costs ($2014) Incl Real Esc'!R$5:R$764)/10^6","v":0},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B37,'Costs ($2014) Incl Real Esc'!AC$5:AC$764)/10^6","v":0},0,{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B37,'Costs ($2014) Incl Real Esc'!S$5:S$764)/10^6","v":0},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B37,'Costs ($2014) Incl Real Esc'!T$5:T$764)/10^6","v":0},{"$f":"SUMIF('Costs ($2014) Incl Real Esc'!$D$5:$D$764,$B37,'Costs ($2014) Incl Real Esc'!U$5:U$764)/10^6","v":0},0]
[null,"Costs (Real $2014) Including Real Escalation",{"$f":"SUM(C27:C37)","v":550.65094507891808},{"$f":"SUM(D27:D37)","v":280.6029428915985},270.04800218731964,{"$f":"SUM(F27:F37)","v":316.07849930177719},230.0331193031183,303.14399819916508,1119.3036189913803]
["Check",{"$f":"SUM(C39:H39)","v":1.9895196601282805E-13},{"$f":"ABS(C16-C38)","v":1.1368683772161603E-13},0,5.6843418860808015E-14,0,2.8421709430404007E-14,0,0]
[]
[]
[null,null,null,"Transitional"]
[null,null,"Unadjusted","Adjustment","Adjusted"]
[null,"Capex by Project Component",{"$f":"C$6","v":2015},{"$f":"D$6","v":2015},2015,{"$f":"F$6","v":2016},{"$f":"G$6","v":2017},{"$f":"H$6","v":2018},{"$f":"I$6","v":"2015-18 Total"}]
[null,{"$f":"'Cost Escalators'!B38","v":"CPI Only"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!R$5:R$764,'Input Data'!$AA$5:$AA$764)/10^6","v":545.2770770223708},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!AC$5:AC$764,'Input Data'!$AA$5:$AA$764)/10^6","v":280.6029428915985},{"$f":"C45-D45","v":264.6741341307723},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!S$5:S$764,'Input Data'!$AA$5:$AA$764)/10^6","v":251.15354343305529},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!T$5:T$764,'Input Data'!$AA$5:$AA$764)/10^6","v":163.27935159508365},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!U$5:U$764,'Input Data'!$AA$5:$AA$764)/10^6","v":144.21233110135282},{"$f":"SUM(E45:H45)","v":823.31936026026403}]
[null,{"$f":"'Cost Escalators'!B39","v":"EGW Wages"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!R$5:R$764,'Input Data'!$AB$5:$AB$764)/10^6","v":2.0568084026809532},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!AC$5:AC$764,'Input Data'!$AB$5:$AB$764)/10^6","v":0},2.0568084026809532,{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!S$5:S$764,'Input Data'!$AB$5:$AB$764)/10^6","v":22.776499425382628},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!T$5:T$764,'Input Data'!$AB$5:$AB$764)/10^6","v":15.886864406627785},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!U$5:U$764,'Input Data'!$AB$5:$AB$764)/10^6","v":55.847306176089752},96.567478410781121]
[null,{"$f":"'Cost Escalators'!B40","v":"Wages General"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!R$5:R$764,'Input Data'!$AC$5:$AC$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!AC$5:AC$764,'Input Data'!$AC$5:$AC$764)/10^6","v":0},0,{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!S$5:S$764,'Input Data'!$AC$5:$AC$764)/10^6","v":0.11529601180392057},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!T$5:T$764,'Input Data'!$AC$5:$AC$764)/10^6","v":0.4078300734366167},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!U$5:U$764,'Input Data'!$AC$5:$AC$764)/10^6","v":0.11636750933667674},0.639493594577214]
[null,{"$f":"'Cost Escalators'!B41","v":"Copper"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!R$5:R$764,'Input Data'!$AD$5:$AD$764)/10^6","v":0.17953712249000361},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!AC$5:AC$764,'Input Data'!$AD$5:$AD$764)/10^6","v":0},0.17953712249000361,{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!S$5:S$764,'Input Data'!$AD$5:$AD$764)/10^6","v":0.66083797761281149},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!T$5:T$764,'Input Data'!$AD$5:$AD$764)/10^6","v":0.49448957135385069},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!U$5:U$764,'Input Data'!$AD$5:$AD$764)/10^6","v":4.6622364685539379},5.9971011400106038]
[null,{"$f":"'Cost Escalators'!B42","v":"Aluminium"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!R$5:R$764,'Input Data'!$AE$5:$AE$764)/10^6","v":2.6479995234308117E-2},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!AC$5:AC$764,'Input Data'!$AE$5:$AE$764)/10^6","v":0},2.6479995234308117E-2,{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!S$5:S$764,'Input Data'!$AE$5:$AE$764)/10^6","v":0.27637662599100454},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!T$5:T$764,'Input Data'!$AE$5:$AE$764)/10^6","v":2.741010623842146E-2},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!U$5:U$764,'Input Data'!$AE$5:$AE$764)/10^6","v":1.0528156343050568},1.3830823617687908]
[null,{"$f":"'Cost Escalators'!B43","v":"Steel"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!R$5:R$764,'Input Data'!$AF$5:$AF$764)/10^6","v":3.927623738719474E-2},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!AC$5:AC$764,'Input Data'!$AF$5:$AF$764)/10^6","v":0},3.927623738719474E-2,{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!S$5:S$764,'Input Data'!$AF$5:$AF$764)/10^6","v":0.26562196087566875},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!T$5:T$764,'Input Data'!$AF$5:$AF$764)/10^6","v":5.8937202807281125E-2},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!U$5:U$764,'Input Data'!$AF$5:$AF$764)/10^6","v":2.8120818202564366},3.1759172213265812]
[null,{"$f":"'Cost Escalators'!B44","v":"Oil"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!R$5:R$764,'Input Data'!$AG$5:$AG$764)/10^6","v":2.3466774769350277E-2},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!AC$5:AC$764,'Input Data'!$AG$5:$AG$764)/10^6","v":0},2.3466774769350277E-2,{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!S$5:S$764,'Input Data'!$AG$5:$AG$764)/10^6","v":0.10807514475431115},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!T$5:T$764,'Input Data'!$AG$5:$AG$764)/10^6","v":3.5740100521199164E-2},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!U$5:U$764,'Input Data'!$AG$5:$AG$764)/10^6","v":0.89173897971800287},1.0590209997628635]
[null,{"$f":"'Cost Escalators'!B45","v":"Construction"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!R$5:R$764,'Input Data'!$AH$5:$AH$764)/10^6","v":2.9846180499337494},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!AC$5:AC$764,'Input Data'!$AH$5:$AH$764)/10^6","v":0},2.9846180499337494,{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!S$5:S$764,'Input Data'!$AH$5:$AH$764)/10^6","v":40.49446455239071},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!T$5:T$764,'Input Data'!$AH$5:$AH$764)/10^6","v":39.257999457224948},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!U$5:U$764,'Input Data'!$AH$5:$AH$764)/10^6","v":92.40874172109838},175.14582378064779]
[null,{"$f":"'Cost Escalators'!B46","v":"Property - Res."},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!R$5:R$764,'Input Data'!$AI$5:$AI$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!AC$5:AC$764,'Input Data'!$AI$5:$AI$764)/10^6","v":0},0,{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!S$5:S$764,'Input Data'!$AI$5:$AI$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!T$5:T$764,'Input Data'!$AI$5:$AI$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!U$5:U$764,'Input Data'!$AI$5:$AI$764)/10^6","v":0},0]
[null,{"$f":"'Cost Escalators'!B47","v":"Property - Ind."},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!R$5:R$764,'Input Data'!$AJ$5:$AJ$764)/10^6","v":6.3681474051685769E-2},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!AC$5:AC$764,'Input Data'!$AJ$5:$AJ$764)/10^6","v":0},6.3681474051685769E-2,{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!S$5:S$764,'Input Data'!$AJ$5:$AJ$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!T$5:T$764,'Input Data'!$AJ$5:$AJ$764)/10^6","v":0.15979350578813245},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!U$5:U$764,'Input Data'!$AJ$5:$AJ$764)/10^6","v":0},0.22347497983981823]
[null,{"$f":"'Cost Escalators'!B48","v":"Property - Rural"},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!R$5:R$764,'Input Data'!$AK$5:$AK$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!AC$5:AC$764,'Input Data'!$AK$5:$AK$764)/10^6","v":0},0,{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!S$5:S$764,'Input Data'!$AK$5:$AK$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!T$5:T$764,'Input Data'!$AK$5:$AK$764)/10^6","v":2.2397575438516197},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!U$5:U$764,'Input Data'!$AK$5:$AK$764)/10^6","v":0},2.2397575438516197]
[null,{"$f":"'Cost Escalators'!B49","v":"Property - Agr."},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!R$5:R$764,'Input Data'!$AL$5:$AL$764)/10^6","v":0},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!AC$5:AC$764,'Input Data'!$AL$5:$AL$764)/10^6","v":0},0,{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!S$5:S$764,'Input Data'!$AL$5:$AL$764)/10^6","v":0.22778416991094277},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!T$5:T$764,'Input Data'!$AL$5:$AL$764)/10^6","v":8.1849457401848031},{"$f":"SUMPRODUCT('Costs ($2014) Incl Real Esc'!U$5:U$764,'Input Data'!$AL$5:$AL$764)/10^6","v":1.1403787884540755},9.5531086985498206]
[null,"Costs (Real $2014) Including Real Escalation",{"$f":"SUM(C45:C56)","v":550.65094507891808},{"$f":"SUM(D45:D56)","v":280.6029428915985},270.04800218731953,316.07849930177724,230.03311930311833,303.14399819916514,1119.3036189913801]
["Check",{"$f":"SUM(C58:H58)","v":2.5579538487363607E-13},{"$f":"ABS(C38-C57)","v":0},{"$f":"ABS(D38-D57)","v":0},1.1368683772161603E-13,5.6843418860808015E-14,2.8421709430404007E-14,5.6843418860808015E-14,2.2737367544323206E-13]

{"sheet":"Cost Escalators","index":3,"n_rows":71,"n_cols":13,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
["Cost Escalators"]
[]
["CPI"]
["Financial Year:",2013,2014,2015,2016]
["Forecast CPI (included in Input data)",2.5025025025025016E-2,2.9296875E-2,2.75E-2,2.5000000000000001E-2]
["Cumulative CPI to Report Year 2014",{"$f":"C6*(1+C5)","v":1.029296875},1,{"$f":"C6/(1+D5)","v":0.97323600973236002},{"$f":"D6/(1+E5)","v":0.94949854608035134}]
[]
["Annual Escalation (Real Commodity escalation, no CPI escalation )"]
[{"$f":"A4","v":"Financial Year:"},{"$f":"$B38","v":"CPI Only"},{"$f":"$B39","v":"EGW Wages"},{"$f":"$B40","v":"Wages General"},{"$f":"$B41","v":"Copper"},{"$f":"$B42","v":"Aluminium"},{"$f":"$B43","v":"Steel"},{"$f":"$B44","v":"Oil"},{"$f":"$B45","v":"Construction"},{"$f":"$B46","v":"Property - Res."},{"$f":"$B47","v":"Property - Ind."},{"$f":"$B48","v":"Property - Rural"},{"$f":"$B49","v":"Property - Agr."}]
[2014,0,4.4999999999999997E-3,4.4999999999999997E-3,0,0,0,0,1.2999999999999999E-2,5.5999999999999994E-2,-2.6000000000000002E-2,4.5999999999999999E-2,-1.1000000000000001E-2]
[2015,0,6.9698188863213106E-3,6.9698188863213106E-3,0,0,0,0,2.1700000000000001E-2,6.2E-2,-8.0000000000000002E-3,4.4000000000000004E-2,-1.2E-2]
[2016,0,6.2394552739299947E-3,6.2394552739299947E-3,0,0,0,0,2.2499999999999999E-2,5.0999999999999997E-2,-1E-3,3.9E-2,-2E-3]
[2017,0,9.1580797892394372E-3,9.1580797892394372E-3,0,0,0,0,2.1999999999999999E-2,1.3000000000000001E-2,0.01,1.7000000000000001E-2,-6.9999999999999993E-3]
[2018,0,1.2506048120712876E-2,1.2506048120712876E-2,0,0,0,0,2.12E-2,-6.0000000000000001E-3,2.3E-2,1.1000000000000001E-2,0.02]
[]
["Cumulative Escalation (Real Commodity escalation, no CPI escalation )"]
[{"$f":"A9","v":"Financial Year:"},"CPI Only","EGW Wages","Wages General","Copper","Aluminium","Steel","Oil","Construction","Property - Res.","Property - Ind.","Property - Rural","Property - Agr."]
[2014,{"$f":"B10+1","v":1},{"$f":"C10+1","v":1.0044999999999999},{"$f":"D10+1","v":1.0044999999999999},1,1,1,1,1.0129999999999999,1.056,0.97399999999999998,1.046,0.98899999999999999]
[2015,{"$f":"B18*(1+B11)","v":1},1.0115011830713097,1.0115011830713097,1,1,1,1,1.0349820999999999,1.121472,0.96620799999999996,1.0920240000000001,0.977132]
[2016,1,1.0178123994626103,1.0178123994626103,1,1,1,1,1.0582691972499998,1.1786670719999999,0.96524179199999993,1.1346129360000001,0.97517773600000002]
[2017,1,1.0271336066273662,1.0271336066273662,1,1,1,1,1.0815511195894998,1.1939897439359997,0.97489420991999998,1.1539013559119999,0.96835149184799996]
[2018,1,1.0399789889382494,1.0399789889382494,1,1,1,1,1.1044800033247972,1.1868258054723837,0.99731677674815988,1.1665942708270318,0.98771852168495999]
[]
["Regulatory Asset Classes"]
["Item","Name","Description"]
["Reg Asset Class 1","TL","Transmission Lines"]
["Reg Asset Class 2","Subs","Substations"]
["Reg Asset Class 3","Sec Sys","Secondary Systems"]
["Reg Asset Class 4","Comms","Communications"]
["Reg Asset Class 5","Land","Land and Easements"]
["Reg Asset Class 6","Cables","Underground Cables"]
["Reg Asset Class 7","TL Life Ext","Transmission Line Life Extension"]
["Reg Asset Class 8","MV & MP","Motor Vehicles, Moveable Plant and Minor Plant"]
["Reg Asset Class 9","Bus. IT","Business and Information Technology"]
[]
["Project Components"]
["Description","Name","Description"]
["Project Component 1","CPI Only","Inflation Amount to be escalated by CPI (no commodity esc.)"]
["Project Component 2","EGW Wages","Electricity Gas and Water Wages"]
["Project Component 3","Wages General","General Wages"]
["Project Component 4","Copper","Copper"]
["Project Component 5","Aluminium","Aluminium"]
["Project Component 6","Steel","Steel"]
["Project Component 7","Oil","Crude Oil"]
["Project Component 8","Construction","Construction"]
["Project Component 9","Property - Res.","Property - Residential"]
["Project Component 10","Property - Ind.","Property - Industrial"]
["Project Component 11","Property - Rural","Property - Rural"]
["Project Component 12","Property - Agr.","Property - Agricultural"]
[]
["Capex by Project Category "]
["Category","Grouping","Network or Non-Network"]
["PS Augmentation","Load Driven","Network"]
["PS Connections","Non-Load Driven","Network"]
["PS Easements","Load Driven","Network"]
["PS Replacement","Non-Load Driven","Network"]
["PS Network Asset Replacement","Non-Load Driven","Network"]
["PS Network-Other","Non-Load Driven","Network"]
["PS Security/Compliance","Non-Load Driven","Network"]
["PS Information Technology","Business IT","Non-Network"]
["PS Facilities","Support the Business","Non-Network"]
["PS Motor Vehicles","Support the Business","Non-Network"]
["PS Western Sydney Supply","Non-Load Driven","Network"]
[]
[]
["Capex Commissioned 2015 - Transitional Adjustment"]
[{"$f":"'Input Data'!A4","v":"Program \\ Project No."},{"$f":"'Input Data'!B4","v":"Program \\ Project Grouping"},null,{"$f":"'Input Data'!C4","v":"Program \\ Project Name"}]
[{"$f":"'Costs ($2014) Incl Real Esc'!A328","v":6650},{"$f":"'Costs ($2014) Incl Real Esc'!B328","v":"Western Sydney Supply Project"},null,{"$f":"'Costs ($2014) Incl Real Esc'!C328","v":"Holroyd - Rookwood 330kV Cable"}]
[{"$f":"'Costs ($2014) Incl Real Esc'!A329","v":6651},{"$f":"'Costs ($2014) Incl Real Esc'!B329","v":"Western Sydney Supply Project"},null,{"$f":"'Costs ($2014) Incl Real Esc'!C329","v":"Rookwood Road 330/132kV Substation"}]
[{"$f":"'Costs ($2014) Incl Real Esc'!A555","v":6314},{"$f":"'Costs ($2014) Incl Real Esc'!B555","v":"Substation Renewal"},null,{"$f":"'Costs ($2014) Incl Real Esc'!C555","v":"Upper Tumut Switching Station Renewal"}]
[{"$f":"'Costs ($2014) Incl Real Esc'!A572","v":7298},{"$f":"'Costs ($2014) Incl Real Esc'!B572","v":"SVC Control System Replacement"},null,{"$f":"'Costs ($2014) Incl Real Esc'!C572","v":"Kemps Creek SVC Control System Replacement "}]

{"sheet":"Input Data","index":4,"n_rows":779,"n_cols":39,"rows_kept":779,"cut":false,"hidden":false,"merged":[[2,7,2,15],[2,16,2,24],[2,26,2,37]]}
["Program \\ Project Cost Inputs"]
[null,null,null,null,null,null,null,{"$f":"SUM(H5:H764)","v":431166228.7153101},377621678.70210624,362085534.83283997,480561767.48192376,475727101.52652228,248188145.35848486,296924014.64373517,223250717.84121463,207164099.51845017]
[null,null,null,null,null,null,null,"Capex Incurred",null,null,null,null,null,null,null,null,"Capex by Regulatory Asset Class (%) - Calculated",null,null,null,null,null,null,null,null,{"$f":"ABS(SUM(Z5:Z764))","v":1.1657341758564144E-14},"Capex by Component (%)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(SUM(AM5:AM764))","v":4.9960036108132044E-15}]
["Program \\ Project No.","Program \\ Project Grouping","Program \\ Project Name","Program \\ Project Category","Committed / Future","Commissioning Date","Effective Estimate Year",2010,2011,2012,2013,2014,2015,2016,2017,2018,"Reg Asset Class 1  TL","Reg Asset Class 2  Subs","Reg Asset Class 3  Sec Sys","Reg Asset Class 4  Comms","Reg Asset Class 5  Land","Reg Asset Class 6  Cables","Reg Asset Class 7  TL Life Ext","Reg Asset Class 8  MV & MP","Reg Asset Class 9  Bus. IT","Check","CPI Only","EGW Wages","Wages General","Copper","Aluminium","Steel","Oil","Construction","Property - Res.","Property - Ind.","Property - Rural","Property - Agr.","Check"]
[6716,"Communications","Establishment of Gigabit Ethernet CDN Network","PS Facilities","Input_Prog_Commit",0,2013,-0.93146226047910696,0,0,0,2334232.8493395406,0,0,0,0,0,0,0,1,0,0,0,0,0,{"$f":"ABS(1-SUM(Q5:Y5))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(1-SUM(AA5:AL5))","v":0}]
[5161,"Non HV Buildings & Civil Work","Building Improvements","PS Facilities","Input_Prog_Commit",0,2013,3086017.5927381674,3644494.6623550528,5282894.7240414442,5226536.6306060245,6101191.1233245572,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"ABS(1-SUM(Q6:Y6))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0]
[5976,"Non HV Buildings & Civil Work","HO Refurbishment","PS Facilities","Input_Prog_Commit",0,2013,-1446786.6279207063,1284.0948196593511,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5989,"Non HV Buildings & Civil Work","Sydney West Warehouse Extension","PS Facilities","Input_Prog_Commit",0,2013,102063.27831648178,121664.90134018527,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7332,"Non HV Buildings & Civil Work","Strategic Accomodation","PS Facilities","Input_Prog_Commit",0,2013,0,481753.28620903898,6895028.8911747504,0,0,0,0,0,0,4.6540654018468117E-2,0.74465046429549042,2.3270327009234128E-2,2.3270327009234128E-2,0.16226822766757326,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7332,"Non HV Buildings & Civil Work","Strategic Accomodation","PS Facilities","Input_Prog_Commit",0,2014,0,0,0,0,0,8612015,10973300,4832700,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7332,"Non HV Buildings & Civil Work","Strategic Accomodation","PS Facilities","Input_Prog_Commit",0,2013,0,0,0,15370970.146282313,42181972.473305434,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7517,"Non HV Buildings & Civil Work","Newcastle Mezzanine Floor","PS Facilities","Input_Prog_Commit",0,2013,0,36711.256341132808,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8050,"Non HV Buildings & Civil Work","Haymarket Blast Wall","PS Facilities","Input_Prog_Commit",0,2014,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6420,"Information Technology","Video Conferencing & Collaboration","PS Information Technology","Input_Prog_Commit",0,2013,520743.31251304602,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["ICT Applications","Information Technology","Capital Program Delivery","PS Information Technology","Input_Prog_Commit",0,2013,2672971.2206817972,895263.72118837608,23525.82311685905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["ICT Applications","Information Technology","Finance & Information Systems ","PS Information Technology","Input_Prog_Commit",0,2013,2677587.5083889165,9423444.2927878015,12204307.283901224,19630733.623656906,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["ICT Applications","Information Technology","Network Planning & Performance","PS Information Technology","Input_Prog_Commit",0,2013,773619.56825043552,385802.22665026033,11550.76667944871,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["ICT Applications","Information Technology","Network Services & Operations ","PS Information Technology","Input_Prog_Commit",0,2013,98115.289736412218,267262.03189563489,72318.339453205437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["ICT Applications","Information Technology","People, Strategy & Corporate Services ","PS Information Technology","Input_Prog_Commit",0,2013,73228.81163513285,80129.040957715188,3467.8758098443518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["ICT Applications","Information Technology",0,"PS Information Technology","Input_Prog_Commit",0,2013,0,0,0,0,9637107.5388842057,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["ICT Corporate Data Network","Information Technology","Finance & Information Systems ","PS Information Technology","Input_Prog_Commit",0,2013,2230293.3735980564,1032197.3953526983,1059277.0222748297,785259.75201996288,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["ICT Corporate Data Network","Information Technology",0,"PS Information Technology","Input_Prog_Commit",0,2013,0,0,0,0,1392600.3749970682,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["ICT Infrastructure","Information Technology","Finance & Information Systems ","PS Information Technology","Input_Prog_Commit",0,2013,5208288.8757373234,3266074.2741190884,6217517.5043844888,4085132.9649742441,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["ICT Infrastructure","Information Technology","Network Services & Operations ","PS Information Technology","Input_Prog_Commit",0,2013,323387.42971149535,79284.458722622585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["ICT Infrastructure","Information Technology",0,"PS Information Technology","Input_Prog_Commit",0,2013,0,0,0,0,4869407.1539223325,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Information Technology","Finance & Information Systems ","PS Information Technology","Input_Prog_Commit",0,2013,421039.52778733347,-55003.777943551759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5739,"Motor Vehicles & Mobile Plant","TG Mobile Plant","PS Motor Vehicles","Input_Prog_Commit",0,2013,0,0,0,0,0,2919314,1762500,1643591,2177280,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5777,"Motor Vehicles & Mobile Plant","TG Business Vehicles","PS Motor Vehicles","Input_Prog_Commit",0,2013,0,0,0,0,0,5805532.9299999997,5757850,7363208.2403448299,8127669.9020410096,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Motor Vehicles & Mobile Plant","Capital Program Delivery","PS Motor Vehicles","Input_Prog_Commit",0,2013,-448.2721742413529,75486.072057171361,86165.182251562743,149631.64479215542,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Motor Vehicles & Mobile Plant","Finance & Information Systems ","PS Motor Vehicles","Input_Prog_Commit",0,2013,2106.4088240104684,59336.262952202029,13117.061108697177,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Motor Vehicles & Mobile Plant","Network Planning & Performance","PS Motor Vehicles","Input_Prog_Commit",0,2013,0,18750.970391349299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Motor Vehicles & Mobile Plant","Network Services & Operations ","PS Motor Vehicles","Input_Prog_Commit",0,2013,1130126.8606264284,2449379.129982166,3412979.4572687708,1496117.150053326,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Motor Vehicles & Mobile Plant","People, Strategy & Corporate Services ","PS Motor Vehicles","Input_Prog_Commit",0,2013,19805.612651094321,71920.773237606598,201147.3760625537,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Motor Vehicles & Mobile Plant","People, Strategy & Corporate Services ","PS Motor Vehicles","Input_Prog_Commit",0,2013,12080139.669993687,7664426.3663433362,9720307.219498653,8309457.5353676407,9557229.4702159539,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6424,"Cables","42 Tunnel (Sydney Park) Water Treatment Plant","PS Network Asset Replacement","Input_Prog_Commit",0,2013,114509.355331193,-151176.37578502399,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Cables","Network Asset Replacement","PS Network Asset Replacement","Input_Prog_Commit",0,2013,113824.91948798837,50853.891292350629,31889.070244512171,22926.687133005817,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4967,"Communications","Installation of PLC Voice Equipment","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,660032.5051730189,440021.67011534551,385018.96135092748,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4968,"Communications","Installation of PLC Intertrips","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,229930.65896796522,344895.98845194821,114965.32948398299,172447.99422597451,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4969,"Communications","Installation of VF Intertrips","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,53152.999279668751,212611.997118675,186035.49747884102,159458.99783900625,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7425,"Communications","SSZ Upgrade Work","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,68982.577817560945,34491.288908780472,77605.400044755748,25868.466681585378,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Communications","Network Asset Replacement","PS Network Asset Replacement","Input_Prog_Commit",0,2013,1316139.2508939779,1420926.4034429654,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Communications","Network Asset Replacement","PS Network Asset Replacement","Input_Prog_Commit",0,2013,0,0,362475.13406221941,3189385.4311193721,22464.919581439757,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4978,"Controls & Alarms","Installation of RTU Equipment","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,1842866.0828686347,2580012.5160160875,675717.56371849868,860004.17200536001,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Controls & Alarms","Network Asset Replacement","PS Network Asset Replacement","Input_Prog_Commit",0,2013,1792090.7066582977,2564493.2477707728,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Controls & Alarms","Network Asset Replacement","PS Network Asset Replacement","Input_Prog_Commit",0,2013,0,0,3439884.5666346243,2573616.4427377349,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5071,"HV Buildings & Civil Work","Perimeter Security Fence","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5077,"HV Buildings & Civil Work","Switchyard Security Fence","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5098,"HV Buildings & Civil Work","Fire Protection Systems","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,0,198475.5,198475.5,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5161,"HV Buildings & Civil Work","Depot Building Improvements and Upgrades","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,648750,0,150000,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5201,"HV Buildings & Civil Work","Substations Building and Property","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,2965255.0450122072,854308.50997558492,679063.88963766221,362305.62183467555,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5949,"HV Buildings & Civil Work","Air Conditioning in Relay Rooms","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,520918.48499999999,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6337,"HV Buildings & Civil Work","Security Fence Replace D-Pales","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"HV Buildings & Civil Work","Network Asset Replacement","PS Network Asset Replacement","Input_Prog_Commit",0,2013,1738239.5028636772,1208290.9919537751,4756775.9097327925,4817161.6991106356,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5651,"IT","SCADA Upgrade","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,1515000,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8238,"IT","SCADA Facilities Augmentation","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,375000,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5923,"Metering","Replacement of Siements 7EC Meters","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,0,0,241838.66495131498,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5925,"Metering","Replacement of Email A1R-AL Meters","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5926,"Metering","Replacement of CEWE CEP/CEQ Meters","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,331827.1261756575,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5927,"Metering","Replacement of Ferrari Disc Pulsing Meters","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,228462.99962604675,152308.66641736423,262309.36994101648,169231.85157484948,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6296,"Metering","Upgrade Site Metering Schemes","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,362757.99742697249,483677.32990262995,45015.907500000001,606412.24977828749,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Metering","Network Asset Replacement","PS Network Asset Replacement","Input_Prog_Commit",0,2013,1224175.0350868432,727800.64108576044,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"ABS(1-SUM(Q61:Y61))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Metering","Network Asset Replacement","PS Network Asset Replacement","Input_Prog_Commit",0,2013,0,0,1731342.5768826187,3015697.0807875749,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4946,"Protection","Replacement of H-Type Relays - Key Metro Sites","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4947,"Protection","Replacement of H-Type Relays - Remaining Sites","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,0,0,0,57500.119164847652,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4954,"Protection","Replacement of CSD IMS Fault Recorders","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,0,0,80944.645065284247,161889.29013056849,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4957,"Protection","Replacement of TS Relays","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4960,"Protection","Replacement of THS Relays","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,468415.56915939075,112974.96202969502,171665.14368325801,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4961,"Protection","Replacement of THR Relays","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,0,1796398.0681036951,745529.88093081,623120.25052398071,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4962,"Protection","Replacement of YTG Relays","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,958743.59392799251,1458549.8438356724,1194833.5645724549,761074.31340035249,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(1-SUM(AA69:AL69))","v":0}]
[5150,"Protection","Replacement of RAZFE Relays","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,0,230165.91405939078,111546.92332969501,111546.92332969501,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5541,"Protection","Replacement of Optimho Relays","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,0,228273.81915939075,113273.580829695,726619.46752398065,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5921,"Protection","Replacement of D202,D203,D21SE,D22SE Transformer Differential Relays","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,235428.47219508898,147716.71262231775,292592.50534463552,135606.22499999998,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5922,"Protection","Replacement of DB Transformer Differential Relays","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,305404.74479508901,649186.33908347622,783491.56056695257,206399.76750000002,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5929,"Protection","Replacement of Feeder OC & EF Protection","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,208949.61600939074,111546.92332969501,55773.461664847651,278867.30832423823,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6291,"Protection","GPS Clocks","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,141224.39602831649,141224.39602831649,112979.5168226535,84734.637616989741,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6351,"Protection","Replacement of Siemens 7SA502 & 7SA511 Relays","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6353,"Protection","Replacement of HO2 Pilot Wire Relays","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,296480.54331651598,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6612,"Protection","Relay Replacement For 940/941 132kV Feeders","PS Network Asset Replacement","Input_Prog_Commit",0,2013,-38.549835825737603,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6725,"Protection","Replacement of MBCI Pilot Wire Relays","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,168563.89499999999,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6865,"Protection","Replacement of Quadramho Relays","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,167086.81783951051,523699.91559240979,115000.23832969498,1226573.5542417374,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6866,"Protection","Replacement of 7SA513 Relays","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,290000.47665939078,0,0,407646.80336885701,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7576,"Protection","Remote Interrogation of Protection Relays","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7746,"Protection","Replacement of EDMI Fault Recorders","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7747,"Protection","Install Fault Recorders","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,509476.5001761975,0,0,80944.645065284247,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7750,"Protection","Replacement of 7SD511 Relays","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,181849.815,0,115000.23832969498,207124.453146324,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8266,"Protection","Efficient Relay Replacements","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,72437.89636115887,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Protection","Network Asset Replacement","PS Network Asset Replacement","Input_Prog_Commit",0,2013,3935376.8883402054,5300873.8837790582,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Protection","Network Asset Replacement","PS Network Asset Replacement","Input_Prog_Commit",0,2013,0,0,6892164.5226364229,7010155.6105778934,7395546.2546040593,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6702,"SCADA","Data Centre Infrastructure","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7910,"SCADA","Sydney North SCADA Fibre Marshalling Kiosk","PS Network Asset Replacement","Input_Prog_Commit",0,2013,0,0,0,141436.26082087401,3756731.5678284182,0,0,0,0,0,0.30000000000000016,0.25,0.44999999999999984,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"SCADA","Network Asset Replacement","PS Network Asset Replacement","Input_Prog_Commit",0,2013,1481023.3347373789,1669809.552365917,1505378.8628351602,875306.64949668129,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4882,"Substations","Transformer and Reactor Life Extension","PS Network Asset Replacement","Input_Prog_Commit",0,2013,0,45908.4948054337,0,0,0,0,0,0,0,0,0.95000000000000007,4.999999999999992E-2,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4882,"Substations","Transformer and Reactor Life Extension","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,1792109.3603782351,1454874.8140336801,2075718.9067227975,2246525.9030673597,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4884,"Substations","Unplanned Transformer and Reactor Replacement","PS Network Asset Replacement","Input_Prog_Commit",0,2013,0,0,0,-4471.8786858025696,0,0,0,0,0,0,0.95,5.0000000000000037E-2,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4904,"Substations","Replacement of ABB 132kV HLD CBs","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,352393.88338492723,626116.53353970824,939174.80030956492,156529.13338492723,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4905,"Substations","Replacement of DELLE 66kV HPGE CBs","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,45000,0,1285350,233700,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4906,"Substations","Replacement of Instrument Transformers with No Sampling Point","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,47205.614166542175,283233.68499925273,519262.57083271118,188823,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4907,"Substations","Replacement of Substation Batteries - 50V As Required","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,123318,64787.25,166722.95399845426,108192.20399845426,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4908,"Substations","Replacement of Substation Batteries - 110V As Required","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,136481.10749999998,41669.689445151154,131234.06833545375,131234.06833545375,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4909,"Substations","Replacement of Substation Batteries - 240V As Required","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4910,"Substations","Replacement of High DGA Instrument Transformers 132kV As Required","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,354290.87734875898,1206851.6461388324,221693.87734875898,226194,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4914,"Substations","Replacement of Isolators & Earth Switches > 220kV","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,425242.69020700653,425242.69020700653,425242.69020700653,425242.69020700653,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4915,"Substations","Replacement of Isolators & Earth Switches 132kV","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,127584.49608280274,127584.49608280274,127584.49608280274,127584.49608280274,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4920,"Substations","Condition Monitoring DGA","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4928,"Substations","Replacement of Current Transformers","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,306903.80294530501,86837.542383979497,347350.1695359195,141616.84249962674,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4929,"Substations","Replacement of Ducon CTs and CVTs","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,396705.75,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5085,"Substations","Replacement of High DGA Instrument Transformers > 220kV As Required","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,752438.81354305497,902925,752437.5,1048913.1599999999,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5087,"Substations","Replacement of High DGA Instrument Transformers < 66kV As Required","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,116911.5,181401.75,135771,137346,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5517,"Substations","Replacement of Merlin Gerin FA2 CBs","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,2104552.6449681297,1516293.79832271,303258.79832271073,1516293.84664542,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5519,"Substations","Replacement of Sprecher & Schuh CBs","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5916,"Substations","Replacement of CBs Approaching Rated Operations","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6103,"Substations","Sydney South Substation 330kV Bus Coupling","PS Network Asset Replacement","Input_Prog_Commit",0,2013,3410.5914059379102,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6338,"Substations","Security Fence Disturbance Detection","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,0,75000,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6340,"Substations","Security Lighting Upgrade","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,93750,801782.25,447430.5,939927.75,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7308,"Substations","Replacment of Capacitor CBs","PS Network Asset Replacement","Input_Prog_Commit",0,2013,265.37148105081502,-178.801111325866,0,-8677.7107035441004,0,0,0,0,0,0,0.9,5.0000000000000024E-2,5.0000000000000024E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7469,"Substations","Liddell 330kV 84 Line Connection","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7753,"Substations","SF6 CT Monitoring","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8273,"Substations","Online Condition Monitoring","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,45166.506326280825,191845.53305817599,396688.46546947572,94556.781638813249,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Substations","Network Asset Replacement","PS Network Asset Replacement","Input_Prog_Commit",0,2013,-6.0354615527346578,31754.395243605923,0,2910.953674013424,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Substations","Network Asset Replacement","PS Network Asset Replacement","Input_Prog_Commit",0,2013,4870294.0465330817,3855778.5856130775,5604808.9184631314,5805952.6551389508,5156356.3252996998,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Substations","Network Asset Replacement","PS Network Asset Replacement","Input_Prog_Commit",0,2013,9520017.4575862829,7984801.8582032723,8658982.6987636425,4875642.3048505858,4641117.5543340156,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Substations","Network Asset Replacement","PS Network Asset Replacement","Input_Prog_Commit",0,2013,3207529.8130302574,2868049.7807395654,2932580.3051132835,11170059.911545726,6118212.7431409191,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Substations","Network Asset Replacement","PS Network Asset Replacement","Input_Prog_Commit",0,2013,183472.36681878302,382133.72604615393,183427.08772954016,99526.257341434,1147888.5300298403,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Substations","Network Asset Replacement","PS Network Asset Replacement","Input_Prog_Commit",0,2013,6201263.0376481097,1659215.4393287764,154953.14247298348,1949067.5555948757,1266652.1374020835,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4939,"Transmission Lines","Aging Wood Poles","PS Network Asset Replacement","Input_Prog_Commit",0,2014,0,0,0,0,0,1125000,0,0,0,1,0,0,0,0,0,0,0,0,{"$f":"ABS(1-SUM(Q125:Y125))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0]
[4943,"Transmission Lines","Emergency Structures (Guyed Masts)","PS Network Asset Replacement","Input_Prog_Commit",0,2013,118930.25516099999,61167.088448112903,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Transmission Lines","Transmission Line Minor Upgrades","PS Network Asset Replacement","Input_Prog_Commit",0,2013,945714.24966159137,763939.57737661898,922721.58125496353,228323.61583149518,18418.002650133956,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Transmission Lines","Network Asset Replacement","PS Network Asset Replacement","Input_Prog_Commit",0,2013,7452479.6362579381,3342284.4839901947,2241130.7760475902,2557751.1883750041,2994630.1938003604,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8165,"Misc Assets & Office Equipment","Misc Assets & Office Equipment","PS Network-Other","Input_Prog_Commit",0,2014,0,0,0,0,0,2502731,1445000,1511000,1165000,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4931,"Substations","CCTV","PS Security/Compliance","Input_Prog_Commit",0,2013,1036481.2285321066,79593.735947496883,85255.772959046968,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4979,"Substations","RRS Security","PS Security/Compliance","Input_Prog_Commit",0,2013,293002.07860583614,112253.07853155352,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5071,"Substations","Security Perimeter Fence","PS Security/Compliance","Input_Prog_Commit",0,2013,2507518.9958138219,1199763.1479999351,1086343.9483510724,377653.38282141753,176838.51189114313,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5073,"Substations","Replace Lock & Key System","PS Security/Compliance","Input_Prog_Commit",0,2013,88209.645761672131,49634.840058948605,3795.1457933528045,-16943.102996179274,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(1-SUM(AA133:AL133))","v":0}]
[5077,"Substations","Security Delineation Fence","PS Security/Compliance","Input_Prog_Commit",0,2013,1805429.1203459832,1062951.5483157272,57534.802810705165,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5100,"Substations","Intrusion Detection","PS Security/Compliance","Input_Prog_Commit",0,2013,1605207.10351833,458045.94208749454,5575.4602042403012,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6337,"Substations","Security Fence Replace D-Pales","PS Security/Compliance","Input_Prog_Commit",0,2013,752001.36352119152,1533.8748926455553,115942.45299487707,172459.41599412868,76009.536677478842,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6338,"Substations","Fence Disturbance Detection","PS Security/Compliance","Input_Prog_Commit",0,2013,0,0,24439.6954636357,388588.98897388857,80192.268494656164,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6340,"Substations","Security Lighting Upgrade","PS Security/Compliance","Input_Prog_Commit",0,2013,0,226844.56131364455,188093.79983448851,77886.619338751829,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7076,"Substations","Southern Region","PS Security/Compliance","Input_Prog_Commit",0,2013,0,0,0,4059.9866260554782,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Information Technology","ICT Applications","PS Information Technology","Input_Prog_Future",0,2013,0,0,0,0,0,11350000,10650000,10750000,9950000,0,0,0,0,0,0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Information Technology","ICT Corporate Data Network","PS Information Technology","Input_Prog_Future",0,2013,0,0,0,0,0,2750000,3750000,3000000,2000000,0,0,0,0,0,0,0,0,1,{"$f":"ABS(1-SUM(Q141:Y141))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Information Technology","ICT Infrastructure","PS Information Technology","Input_Prog_Future",0,2013,0,0,0,0,0,4700000,4700000,3850000,8250000,0,0,0,0,0,0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4907,"Communications","50V Batteries","PS Network Asset Replacement","Input_Prog_Future",0,2013,0,0,0,0,0,217024.5,260430,173619.75,217024.5,0,1,0,0,0,0,0,0,0,0,0.68425372415191021,0.31574627584808984,0,0,0,0,0,0,0,0,0,0,0]
[5068,"Communications","50V Battery Chargers","PS Network Asset Replacement","Input_Prog_Future",0,2013,0,0,0,0,0,63052.5,126104.25,105087,147122.25,0,1,0,0,0,0,0,0,0,0,0.45402478299269355,0.54597521700730645,0,0,0,0,0,0,0,0,0,0,0]
[4972,"Communications","50V Power Systems","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,105203.28,156402.83756941275,156402.83756941275,104268.55837960876,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8222,"Communications","Hammonds Hill Radio Repeater Site Mains Power","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,37500,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8260,"Communications","CAS and BAS Equipment","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,216315.46081680298,203591.02194522676,216315.46081680298,216315.46081680298,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7770,"Metering","Replacement of E1 Meters","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,0,241838.66495131498,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8043,"Metering","Replacement of EDMI MK III Energy Meters","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,146898.01661264774,9081.6250787424742,69503.618403965782,26624.842736227423,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4949,"Protection","Replacement of D202 Relays","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,73858.356311158874,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4956,"Protection","Replacement of TH1A Relays","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,64426.82079565373,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5919,"Protection","Replacement of THR Relays","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,0,6926.7016308060611,605600.03411314276,1340267.2074418201,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5920,"Protection","Replacement of YTG Relays","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,0,0,0,449173.87400871678,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6864,"Protection","Replacement of Micromho Relays","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,410639.98817542871,0,0,513506.77934428572,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7556,"Protection","Replacement of RADSB Transformer Differential Relays","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,140603.88,144875.79272231774,70301.94,147716.71262231775,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7748,"Protection","Replacement of DLN90 Relays","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8020,"Protection","Replacement of LFCB102 Relays","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,0,0,0,85832.571841629004,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8261,"Protection","Secondary System Technology Upgrades","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,0,0,3010362.4457717999,1560932.4695628674,0,0,0.84518540627515149,0.15481459372484851,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5518,"Substations","Replacement of Merlin Gerin FA4 CBs","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,652267.59664542146,1630668.8949681299,1304535.1449681299,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6860,"Substations","Replacement of ASEA 66kV HLR CBs","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,0,350550,116850,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6861,"Substations","Replacement of Magrini 11kV MAG12MG500 CBs","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,116849.74166574,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6862,"Substations","Replacement of Siemens 330kV 3AQ2 CBs","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,0,0,0,606517.54832271079,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6863,"Substations","Replacement of Siemens 330kV 3AS2 CBs","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,606517.5,606517.5,303258.75,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7308,"Substations","Replacement of Capacitor CBs","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,315439.14787347452,726524.11968368699,919222.01755716,847302.44362042495,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7799,"Substations","Replacement of Sprecher HGF215 CBs","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,135000,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"ABS(1-SUM(Q165:Y165))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0]
[8082,"Substations","Replacement of Sprecher HGF215 CBs","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,0,303258.79832271073,303258.79832271073,303258.79832271073,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8101,"Substations","Replacement of Magrini MAG38MGE-0 CBs","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,0,574835.30840841972,718544.1355105252,287417.65420421027,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4918,"Substations","Removal of PCB from In Service Equipment","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,108596.87734875899,113097,556484.63204627775,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8253,"Substations","Management of CTs with PCB Contamination","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,154865.26274999999,413426.34435000003,115050,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4916,"Substations","Replace Isolator and Earth Switch - 66kV and Below as Required","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,0,0,98724.49608280274,98724.49608280274,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5066,"Substations","110V Battery Chargers","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,70384.744057880394,46923.162705253577,70384.744057880394,70384.744057880394,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5068,"Substations","50V Battery Chargers","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,63052.329402555675,21017.443134185251,21017.443134185251,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8274,"Substations","Fault Throwing Switches","PS Network Asset Replacement","Input_Prog_Future",0,2014,0,0,0,0,0,150000,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6370,"Cable Minor Projects","42 Cable Tunnel Life Extension","PS Augmentation","Input_Proj_Commit",2011,2013,30698.138209819401,33877.247275141803,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5657,"Capacitor Bank","Muswellbrook No.1 132kV Capacitor Bank Detuning","PS Augmentation","Input_Proj_Commit",2010,2013,-80.4021287568102,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"ABS(1-SUM(Q175:Y175))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0]
[6234,"Capacitor Bank","Capacitor Banks","PS Augmentation","Input_Proj_Commit",2010,2013,6.90128856627702,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"ABS(1-SUM(Q176:Y176))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0]
[6192,"Capacitor Bank","Beryl 66kV Capacitor Bank","PS Augmentation","Input_Proj_Commit",2011,2013,193.83941336538501,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6211,"Capacitor Bank","Sydney North & East 330kV 2 x 200 MVAr Capacitor Banks","PS Augmentation","Input_Proj_Commit",2011,2013,105206.47126784299,554764.80410827894,-17865.735189810501,0,0,0,0,0,0,0,0.99,9.9999999999999985E-3,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6241,"Capacitor Bank","Sydney North & East 330kV 2 x 200 MVAr Capacitor Banks","PS Augmentation","Input_Proj_Commit",2011,2013,0,-491.245903018717,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6258,"Capacitor Bank","Regentville 330kV Capacitor Bank","PS Augmentation","Input_Proj_Commit",2011,2013,0,-202.27347077189199,0,0,0,0,0,0,0,0,0.99,1.0000000000000035E-2,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6384,"Capacitor Bank","Sydney Area 200MVAr Capacitor Bank","PS Augmentation","Input_Proj_Commit",2011,2013,-0.211695968290706,-1581.0989587758299,0,0,0,0,0,0,0,0,0.99,1.0000000000000016E-2,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6579,"Capacitor Bank","Beryl No.2 66kV Capacitor Bank","PS Augmentation","Input_Proj_Commit",2011,2013,1944723.7478425601,1049022.6488844301,224336.10944108301,0,0,0,0,0,0,0,0.94000000000000006,6.0000000000000012E-2,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6936,"Capacitor Bank","Capacitor Banks","PS Augmentation","Input_Proj_Commit",2011,2013,0,9.3910100072347902,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7268,"Capacitor Bank","Regentville 132kV Capacitor Bank","PS Augmentation","Input_Proj_Commit",2011,2013,0,3829.1765820918899,3233.728138681,-6801.5274770529804,0,0,0,0,0,0,0.94999999999857887,5.0000000001421047E-2,0,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7270,"Capacitor Bank","Sydney Area No.2 200MVAr Capacitor Bank","PS Augmentation","Input_Proj_Commit",2011,2013,0,4735.8481214152498,-4373.9022827627005,-260.058055652343,0,0,0,0,0,0,0.99000000000017774,9.9999999998223576E-3,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7274,"Capacitor Bank","Tumut 132kV Capacitor Bank","PS Augmentation","Input_Proj_Commit",2011,2013,0,30836.089042127802,85.510276609339797,0,-29503.105408864656,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7326,"Capacitor Bank","Beryl No.2 66kV Capacitor Bank","PS Augmentation","Input_Proj_Commit",2011,2013,0,0,268.91291226860898,0,0,0,0,0,0,0,0.99,9.9999999999999967E-3,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7828,"Capacitor Bank","Port Macquarie No.3 Capacitor Bank","PS Augmentation","Input_Proj_Commit",2012,2013,0,0,2372.29765261592,2347.3827346011599,0,0,0,0,0,0,0.8999999999999998,5.0000000000000017E-2,5.0000000000000017E-2,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6239,"Capacitor Bank","Tamworth Capacitor Banks","PS Augmentation","Input_Proj_Commit",2013,2013,1879.20394091977,0,0,-1623.2830930612799,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7269,"Capacitor Bank","Sydney South 200 MVAr Capacitor Bank","PS Augmentation","Input_Proj_Commit",2014,2013,0,29921.069938353601,90937.799951323497,1275232.66344988,3467326.4475145964,0,0,0,0,0,0.89999999999999991,5.0000000000000017E-2,5.0000000000000017E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6383,"Capacitor Bank","Canberra 132kV 120MVAr Capacitor Bank","PS Augmentation","Input_Proj_Commit",2015,2013,-6.31912465347758,-9539.9127874705191,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7265,"Capacitor Bank","Canberra 132kV 120MVAr Capacitor Bank","PS Augmentation","Input_Proj_Commit",2015,2013,0,6941.02050319111,0,0,0,0,0,0,0,0,0.9900000000000001,9.9999999999999985E-3,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7266,"Capacitor Bank","Canberra 132kV 120MVAr Capacitor Bank","PS Augmentation","Input_Proj_Commit",2015,2013,-5.6205279581182497,223.21469990793901,0,90436.558928516897,1941773.3077893425,774639.93,0,0,0,0,0.95000000000000007,0.05,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7276,"Capacitor Bank","Yass 132kV 80MVAr Capacitor Bank","PS Augmentation","Input_Proj_Commit",2015,2013,-5.1653816262932297,4467.1763873688797,1618.4384060694599,81698.079941747696,1477051.366106956,1187443.6299999999,0,0,0,0,0.94999999976452953,5.00000002354705E-2,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5893,"Capacity of Armidale to Coffs Harbour","Armidale 132kV Phase Shifting Transformer","PS Augmentation","Input_Proj_Commit",2011,2013,14084.947799858601,7231.8008856593497,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6719,"Capacity of Armidale to Coffs Harbour","Line 96C Armidale to Coffs Harbour Upgrade","PS Augmentation","Input_Proj_Commit",2011,2013,334261.83708713797,4105600.8066876899,571275.54946810601,86766.264886328601,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5907,"Capacity of Coffs Harbour to Kempsey","Coffs Harbour to Kempsey Transmission Line Upgrade from 66kV to 132kV","PS Augmentation","Input_Proj_Commit",2010,2013,2690761.23449108,261866.29947863799,40011.6009145793,34582.053823608301,187.276495504644,0,0,0,0,0.90018692305662451,0,0,0,9.9813076943375489E-2,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(1-SUM(AA197:AL197))","v":0}]
[3912,"Capacity of Kempsey to Port Macquarie","Kempsey to Port Macquarie 132kV Transmission Line","PS Augmentation","Input_Proj_Commit",2012,2013,11283339.2644982,11024603.2242663,7096165.6656971201,278178.387241202,3479.5085765573476,0,0,0,0,0.8500000000000002,4.9999999999999913E-2,0,0,9.9999999999999825E-2,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5553,"Capacity of Queensland to NSW Interconnector","Bulli Creek to Dumaresq Terminal Equipment Upgrade","PS Augmentation","Input_Proj_Commit",2013,2013,165.98022393832801,0,0,-4877.9218818058498,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6098,"Capacity of Queensland to NSW Interconnector","Armidale 330kV Static VAR Compensator","PS Augmentation","Input_Proj_Commit",2013,2013,497.22090552279599,3771.3634995831098,23527.870139640301,12627.5218323646,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7674,"Capacity of Queensland to NSW Interconnector","Tamworth 330kV Switching Station","PS Augmentation","Input_Proj_Commit",2013,2013,0,0,34488.139213472903,-33576.280476171698,0,0,0,0,0,4.9999999999999996E-2,0.79999999999999993,2.4999999999999998E-2,2.4999999999999998E-2,9.9999999999999992E-2,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7339,"Capacity of Queensland to NSW Interconnector","Reinforcement of NSW to Queensland Interconnection Capacity","PS Augmentation","Input_Proj_Commit",2013,2013,0,0,680696.58908366098,1032942.53430514,355483.1380182482,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5932,"Capacity of Snowy Lines","Snowy Assets Rehabilitation of 64, 65 and 66 Lines","PS Augmentation","Input_Proj_Commit",2009,2013,15363.0092844217,45450.918101109797,0,0,0,0,0,0,0,0.98327109187698147,0,0,0,1.6728908123018454E-2,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5964,"Capacity of Tamworth to Armidale","86 Line Tamworth to Armidale 330kV Transmission Line Uprating","PS Augmentation","Input_Proj_Commit",2011,2013,613528.45933264203,2480722.9944935199,-159968.263909931,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6925,"Capacity of Victoria to NSW Interconnector","Yass 132kV 80MVAr Capacitor Bank","PS Augmentation","Input_Proj_Commit",2015,2013,0,0,0,40403.4254064782,0,0,0,0,0,0,0.9,4.9999999999999975E-2,4.9999999999999975E-2,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6925,"Capacity of Victoria to NSW Interconnector","Yass 132kV 80MVAr Capacitor Bank","PS Augmentation","Input_Proj_Commit",2015,2013,0,0,0,40403.4254064782,0,0,0,0,0,0,0.9,4.9999999999999975E-2,4.9999999999999975E-2,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7407,"Capacity of Yass to Marulan","Yass to Bannaby and Marulan 330kV Line Uprating","PS Augmentation","Input_Proj_Commit",2013,2013,0,0,15115.610896338099,-7453.1412581749,65867.016233938339,0,0,0,0,0.9,9.999999999999995E-2,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6971,"Communications","Lismore Marshalling Kiosk Installation","PS Augmentation","Input_Proj_Commit",2010,2013,22173.702561068701,369.40038923947998,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6876,"Communications","Sydney West Protection/Communications Upgrade","PS Augmentation","Input_Proj_Commit",2011,2013,97450.597831972002,449347.13187005802,29254.952807259499,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7064,"Communications","Tuggerah Provision of Fibre Marshalling Kiosk","PS Augmentation","Input_Proj_Commit",2011,2013,0,2672.4293681424301,842.81180282039998,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7278,"Communications","Albury to Mulwala Tripping Scheme","PS Augmentation","Input_Proj_Commit",2011,2013,0,68404.013581256993,-67034.8529448177,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6973,"Communications","Murray Substation Station & Lower Tumut Switching Station OPGW & Protection Upgrade","PS Augmentation","Input_Proj_Commit",2012,2013,567999.68485945801,260294.64318558999,492451.65812279697,-686.98932545698301,0,0,0,0,0,0,0.30000000000000021,0.24999999999999983,0.44999999999999996,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7530,"Communications","Vales Point DNSP Communications Upgrade","PS Augmentation","Input_Proj_Commit",2012,2013,0,5074.7613043496203,82624.056727151707,654.06808887879799,0,0,0,0,0,0,0.3,0.25,0.45,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7533,"Communications","Sydney East DNSP Communications Upgrade","PS Augmentation","Input_Proj_Commit",2012,2013,0,0,323973.80552448297,2947.1997797295599,0,0,0,0,0,0,0.2999999999999996,0.24999999999999969,0.45000000000000079,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6875,"Communications","Regentville Protection/Communications Upgrade","PS Augmentation","Input_Proj_Commit",2013,2013,122367.06511261,137218.979413414,136276.723496591,39720.014047751101,0,0,0,0,0,0,0.29999999999999977,0.25000000000000056,0.44999999999999962,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7028,"Communications","Armidale - Dumaresq OPGW - OLTE Upgrades","PS Augmentation","Input_Proj_Commit",2013,2013,0,1817981.2044758799,2615513.4713437799,92485.2257961305,0,0,0,0,0,0,0.3,0.25,0.44999999999999996,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0001221","Communications","Fibre Connections at Dapto for Endeavour Energy","PS Augmentation","Input_Proj_Commit",2014,2013,0,0,0,0,147029.51496851575,0,0,0,0,0,0.45,4.9999999999999996E-2,0.5,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0002236","Control Schemes","Northern 330k System Reactive Controller","PS Augmentation","Input_Proj_Commit",2014,2013,0,0,0,0,470361.98033431958,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5645,"Control System","Armidale Static VAR Compensator Power Oscillation Damper","PS Augmentation","Input_Proj_Commit",2009,2013,17542.048810029999,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6992,"Control System","Real-Time Line Rating on Lines 8 and 16","PS Augmentation","Input_Proj_Commit",2011,2013,277.34288805765402,82381.607339626993,1278.15893687221,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5606,"Control System","SCADA Operations Circuit Breakers Check Synchronism","PS Augmentation","Input_Proj_Commit",2013,2013,-13.4744483817034,0,0,-87012.917887565898,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5837,"Control System","SCADA Control For Loadshed of Tomago Aluminum","PS Augmentation","Input_Proj_Commit",2013,2013,0,-8234.3144490059403,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6457,"Control System","SCADA Control For Loadshed of Tomago Aluminum","PS Augmentation","Input_Proj_Commit",2013,2013,1040.2104793900401,10325.864907724001,112386.381308269,452777.05253279401,21763.509965828915,0,0,0,0,0,0.30000000000000016,0.25000000000000039,0.44999999999999951,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7564,"Control System","Smart Grid Monitor Installation","PS Augmentation","Input_Proj_Commit",2013,2013,0,0,48136.686964427397,0,0,0,0,0,0,0,0.30000000000000027,0.2499999999999995,0.45000000000000034,0,0,0,0,0,2.2204460492503131E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7846,"Control System","Current Transducer Installation at Bannaby & Bayswater","PS Augmentation","Input_Proj_Commit",2013,2013,0,0,74920.204464730603,215555.80815533199,0,0,0,0,0,0,0.3,0.25000000000000006,0.44999999999999984,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0002404","Dynamic Line Ratings","Dynamic Line Rating - Snowy, Yass and Canberra","PS Augmentation","Input_Proj_Commit",2014,2013,0,0,0,0,6496.9567554164769,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7739,"Easements","Bannaby to Yass 500kV Transmission Line","PS Augmentation","Input_Proj_Commit",2013,2013,2.6461996036338302,3164.4397758262098,0,0,0,0,0,0,0,0.60000000000000009,0.24999999999999992,0,0,0.15000000000000002,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6030,"Fault Level Equipment Upgrade","Munmorah Substation Short Circuit Fault Level Upgrade","PS Augmentation","Input_Proj_Commit",2010,2013,1666.6929431511401,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6041,"Fault Level Equipment Upgrade","Sydney North Fault Level Upgrade","PS Augmentation","Input_Proj_Commit",2011,2013,2070513.73565126,1392095.8322979801,13669.940506634701,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6231,"Fault Level Equipment Upgrade","Dapto Fault Level Upgrade","PS Augmentation","Input_Proj_Commit",2011,2013,2220716.0685465098,138258.07555809701,0,8529.8332574617307,8529.882540749999,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6699,"Fault Level Equipment Upgrade","Sydney South Fault Level Upgrade","PS Augmentation","Input_Proj_Commit",2011,2013,32074.056155724898,-31305.432919607101,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7538,"Fault Level Equipment Upgrade","Sydney South Fault Level Upgrade","PS Augmentation","Input_Proj_Commit",2011,2013,0,30366.900131810398,0,-28972.206114082001,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5840,"Reactor Installation","41 Cable 330kV Shunt Reactor","PS Augmentation","Input_Proj_Commit",2011,2013,9696972.0066897199,-448330.04106235498,0,0,13514.40417512865,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6184,"Reactor Installation","41 Cable 330kV Series Reactor","PS Augmentation","Input_Proj_Commit",2011,2013,22.281000662596799,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6906,"Reactor Installation","Yass 330kV Shunt Reactor","PS Augmentation","Input_Proj_Commit",2011,2013,0,66481.408322372095,104457.849427269,101775.58890183701,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["1033G","Reinforcement of Capacity of Liddell to Tamworth","Uprate 83, 84 and 88 lines to increase design temperature to 120deg","PS Augmentation","Input_Proj_Commit",2014,2013,0,0,0,0,4162.7326587889365,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5915,"Reinforcement of Supply To The New England Area","Glen Innes to Inverell Transmission Line 132kV Line Bays","PS Augmentation","Input_Proj_Commit",2012,2013,219252.01131731001,1887050.5953943401,509802.67125923099,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7472,"Reinforcement of the Victoria/NSW Interconnection","Uprating Lines 8, 16 & 18 Between Dapto and Marulan","PS Augmentation","Input_Proj_Commit",2011,2013,0,0,26904.675620145001,148324.71921142601,-174517.88012542613,0,0,0,0,0.9,9.999999999999995E-2,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7473,"SCADA","Yanco SCADA","PS Augmentation","Input_Proj_Commit",2012,2013,-1.54538056852215,-76.099207605380997,308741.39402938401,41707.500641280698,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5830,"SCADA","Provision of SCADA Facilities At Existing 132kV Substations","PS Augmentation","Input_Proj_Commit",2013,2013,-42.296854464483097,9019.5330580267091,0,-120801.954319289,0,0,0,0,0,0,0,0,1,0,0,0,0,0,{"$f":"ABS(1-SUM(Q240:Y240))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0]
[5951,"SCADA","Provision of SCADA Facilities At Existing 132kV Substations","PS Augmentation","Input_Proj_Commit",2013,2013,140.746064518076,0,0,-6163.9988597245401,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6375,"SCADA","132kV and 66kV Operational Info To TransGrid & Nemmco","PS Augmentation","Input_Proj_Commit",2013,2013,-24.472053934405601,0,-37208.501961939197,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6376,"SCADA","132kV and 66kV Operational Info To TransGrid & Nemmco","PS Augmentation","Input_Proj_Commit",2013,2013,-21.370707998946799,0,-64994.087321310202,31637.791327860799,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6437,"SCADA","132kV and 66kV Operational Info To TransGrid & Nemmco","PS Augmentation","Input_Proj_Commit",2013,2013,-0.73035109060293602,0,0,-3167.1609520285901,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7292,"SCADA","Finley SCADA","PS Augmentation","Input_Proj_Commit",2013,2013,1746.6928495682,141.660648205944,102539.76057639701,254655.49345336799,0,0,0,0,0,0,0.44999999999999951,5.0000000000000044E-2,0.50000000000000044,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7640,"SCADA","Inverell SCADA","PS Augmentation","Input_Proj_Commit",2013,2013,0,0,789.77032292976196,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7368,"Secondary System Renewal","Jindera No.1 and No.2 Transformer Bay Ratings","PS Augmentation","Input_Proj_Commit",2014,2013,0,0,0,1508.28546816377,0,0,0,0,0,0,0.29999999999999982,0.25000000000000017,0.45000000000000007,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6158,"Substation Minor Projects","Switchbay at Finley","PS Augmentation","Input_Proj_Commit",2010,2013,264.376509999848,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5378,"Substation Minor Projects","Armidale 330kV Substation Connection of 89 Lismore Line","PS Augmentation","Input_Proj_Commit",2011,2013,0,32217.2803621358,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6374,"Substation Minor Projects","Haymarket Substation Ausgrid 132kV Cables","PS Augmentation","Input_Proj_Commit",2011,2013,2098305.5104972101,224542.530868553,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6765,"Substation Minor Projects","Sydney South Feeder 916/917 Protection Replacement","PS Augmentation","Input_Proj_Commit",2011,2013,357950.72178685199,135261.51687426001,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6821,"Substation Minor Projects","Wallerawang Auxiliary Power Supply Rearrangements","PS Augmentation","Input_Proj_Commit",2011,2013,557109.83255461603,72787.838297846596,14753.387906714301,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6872,"Substation Minor Projects","Connection to Jesmond Substation","PS Augmentation","Input_Proj_Commit",2011,2013,1919.5637772743901,44682.384289846603,0,-44417.716800935603,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6223,"Substation Minor Projects","Vineyard Line Bays","PS Augmentation","Input_Proj_Commit",2012,2013,0,-3653.6194500204501,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6720,"Substation Minor Projects","Manildra 132kV Swithbay","PS Augmentation","Input_Proj_Commit",2012,2013,-0.75152068743200695,0,0,-1059.79768806078,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6816,"Substation Minor Projects","Port Macquarie 33kV Switchbays and Installation of Auto Reclose Facilities","PS Augmentation","Input_Proj_Commit",2012,2013,758625.25705183495,1056272.9735115001,589691.39132137503,878710.06961978995,-4210.1234688092691,0,0,0,0,0,0.90000000000000047,4.9999999999999822E-2,4.9999999999999822E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6102,"Substation Minor Projects","Liddell 84 Line Connection - Additional Circuit Breaker Installation","PS Augmentation","Input_Proj_Commit",2013,2013,4453.7867984808499,-13241.861329695401,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6274,"Substation Minor Projects","Newcastle Substation - Provision of 132kV Switchbay","PS Augmentation","Input_Proj_Commit",2013,2013,30851.776558806399,-32759.841058010301,0,0,0,0,0,0,0,0,0.89999999999999991,5.0000000000000017E-2,5.0000000000000017E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6607,"Substation Minor Projects","Griffith 132kV Substation - 33kV Connection","PS Augmentation","Input_Proj_Commit",2013,2013,825174.71082519495,1350105.67184841,265777.66370139201,65841.487490603802,0,0,0,0,0,0,0.90000000000000036,4.9999999999999808E-2,4.9999999999999808E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7307,"Substation Minor Projects","Newcastle Substation - Provision of 132kV Switchbay","PS Augmentation","Input_Proj_Commit",2013,2013,0,54058.610429842302,2307.0765773237899,0,0,0,0,0,0,0,0.90000000000000024,4.9999999999999913E-2,4.9999999999999913E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7469,"Substation Minor Projects","Liddell 84 Line Connection - Additional Circuit Breaker Installation","PS Augmentation","Input_Proj_Commit",2013,2013,0,14832.351298478499,505050.02709419501,3717878.7523780898,110551.96673730138,0,0,0,0,0,0.90000000000000013,4.9999999999999926E-2,4.9999999999999926E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(1-SUM(AA261:AL261))","v":0}]
[7511,"Substation Minor Projects","Munmorah - Supply To Lake Munmorah Zone Substation","PS Augmentation","Input_Proj_Commit",2013,2013,0,1588.7233431381401,130615.14538611899,398650.82363832102,0,0,0,0,0,0,0.9,5.0000000000000024E-2,5.0000000000000024E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7512,"Substation Minor Projects","Vales Point - Supply To Lake Munmorah Zone Substation","PS Augmentation","Input_Proj_Commit",2013,2013,0,0,83212.737171557295,392193.15552033001,0,0,0,0,0,0,0.89999999999999991,5.0000000000000024E-2,5.0000000000000024E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7521,"Substation Minor Projects","Newcastle 952 Feeder Connection to Rathmines","PS Augmentation","Input_Proj_Commit",2013,2013,0,13014.968742479899,206555.42893204399,118431.51686242499,5522.3797294679671,0,0,0,0,0,0.8999999999999998,5.0000000000000155E-2,5.0000000000000155E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7683,"Substation Minor Projects","Connection to Morvern Substation","PS Augmentation","Input_Proj_Commit",2013,2013,0,0,0,174154.96784711099,83330.805712845511,0,0,0,0,0,0.90000000000000013,4.9999999999999975E-2,4.9999999999999975E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7825,"Substation Minor Projects","Connection of Charlestown Zone Substation","PS Augmentation","Input_Proj_Commit",2013,2013,0,0,6166.8845165310704,91357.594590066394,-53821.894732620196,0,0,0,0,0,0.8999999999999998,5.000000000000001E-2,5.000000000000001E-2,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7862,"Substation Minor Projects","Sydney North Substation 257 & 258 132kV Feeder Augmentation","PS Augmentation","Input_Proj_Commit",2013,2013,0,0,35857.295825713903,39001.818544148497,562.6968723878482,0,0,0,0,0,0.89999999999999991,5.0000000000000044E-2,5.0000000000000044E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6105,"Substation Minor Projects","Sydney West Substation 330kV Bus Coupling","PS Augmentation","Input_Proj_Commit",2014,2013,7421.2032796005797,0,0,-8949.1059042659908,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6107,"Substation Minor Projects","Sydney West Substation 20 Line Bus Coupling","PS Augmentation","Input_Proj_Commit",2014,2013,9.4416401857655003,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8039,"Substation Minor Projects","Jindera No.1 and No.2 Transformer Bay Ratings","PS Augmentation","Input_Proj_Commit",2014,2013,0,0,0,2871.7470653565001,18046.386943106798,0,0,0,0,0,0.9,0.05,0.05,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6262,"Substation Renewal","Orange North Substation","PS Augmentation","Input_Proj_Commit",2010,2013,-8.2032187712648597,0,-28028.195205261301,-7916.8575743597103,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5963,"Substation Renewal","Murray Switching Station","PS Augmentation","Input_Proj_Commit",2012,2013,2336872.76780935,5407219.9190329304,2546534.6719531999,89657.045157622997,0,0,0,0,0,0,0.89999999999999958,5.0000000000000204E-2,5.0000000000000204E-2,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6709,"Substation Renewal","Orange North Substation","PS Augmentation","Input_Proj_Commit",2013,2013,2401636.87304933,7338410.2450409401,16630244.4838058,4695549.59588899,177582.05871824251,0,0,0,0,9.9999999999999936E-2,0.70000000000000018,4.9999999999999968E-2,9.9999999999999936E-2,4.9999999999999968E-2,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5715,"Supply to ACT","Williamsdale 330/132kV Substation","PS Augmentation","Input_Proj_Commit",2012,2013,13351183.037673401,16631954.967894601,17943719.1244202,7863407.3347607497,182651.68273483842,0,0,0,0,4.9999999999999947E-2,0.79999999999999971,2.5000000000000057E-2,2.5000000000000057E-2,0.10000000000000006,0,0,0,0,2.2204460492503131E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0002155","Supply to ACT","Canberra 330/132kV Substation - 330kV Bypass Circuit","PS Augmentation","Input_Proj_Commit",2015,2013,0,0,0,0,22301.368060918256,0,0,0,0,0.34942964739501547,3.875361517198072E-2,0,0.61181673743300369,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7401,"Supply to Darlington Point","Darling Point to Colleambally 132kV Line","PS Augmentation","Input_Proj_Commit",2011,2013,2541.2619121521202,-235.55008599004699,0,-12422.8680494087,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6969,"Supply to Gunnedah, Narrabri and Moree","Installation of Phase Shifting Transformer on 969 Line","PS Augmentation","Input_Proj_Commit",2018,2013,90388.420329793997,88648.964928030706,23676.657615966498,442320.87352925597,-623779.76269425545,0,0,0,0,0.84999999999999987,5.0000000000000065E-2,0,0,0.10000000000000013,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5714,"Supply to Macarthur","Macarthur 330/132kV Substation","PS Augmentation","Input_Proj_Commit",2010,2013,1699167.28462851,523017.714777441,-1137.72405090866,0,0,0,0,0,0,0,0.79656542365621597,6.2651213096556232E-2,3.5800693198032245E-2,0.10498267004919543,0,0,0,0,2.2204460492503131E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7400,"Supply to South Coast","Tomerong Substation Establishment","PS Augmentation","Input_Proj_Commit",2014,2013,74977.768867708495,39778.810043604703,283139.30740737799,338365.12008998898,-580362.14180594543,0,0,0,0,0.69630572736357654,0.10123142421214114,0,0,0.20246284842428228,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6910,"Supply to Sydney Inner Metropolitan Area and CBD","Beaconsfield West To Haymarket 330kV Cable","PS Augmentation","Input_Proj_Commit",2014,2013,7834.2856225262403,90019.143248404202,783347.01895127399,14466318.793502901,1395256.2670838791,0,0,0,0,0,5.0000000000000024E-2,0,0,0.20000000000000034,0.74999999999999967,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6704,"Supply to the ACT","Wallaroo 330kV Switching Station","PS Augmentation","Input_Proj_Commit",2018,2013,462083.22765316197,410978.306045131,221911.863738588,9242.3808962262701,15875.408810613357,0,0,0,0,4.9999999999999885E-2,0.8000000000000006,2.4999999999999904E-2,2.4999999999999904E-2,9.9999999999999895E-2,0,0,0,0,2.2204460492503131E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6346,"Supply to the Cabonne Area","Manildra to Parkes 132kV Transmission Line","PS Augmentation","Input_Proj_Commit",2012,2013,3541380.8586577601,20900649.507364798,17251228.9713507,408437.57788034901,125214.55324971136,0,0,0,0,0.8500000000000002,4.9999999999999892E-2,0,0,9.9999999999999992E-2,0,0,0,0,2.2204460492503131E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7147,"Supply to the Cabonne Area","Manildra to Parkes 132kV Transmission Line","PS Augmentation","Input_Proj_Commit",2012,2013,0,62559.354754620101,1696830.4634308401,-14316.469978744401,0,0,0,0,0,0,0.90000000000000013,4.9999999999999885E-2,4.9999999999999885E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8155,"Supply to the Cabonne Area","Manildra to Parkes 132kV Transmission Line","PS Augmentation","Input_Proj_Commit",2012,2013,0,0,0,1886403.61224801,0,0,0,0,0,0.10000000000000037,0.69999999999999896,5.0000000000000079E-2,0.10000000000000037,5.0000000000000079E-2,0,0,0,0,2.2204460492503131E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6662,"Supply to the Lower Mid North Coast","Tomago-Tarro-Stroud 330/132kV Transmission Line","PS Augmentation","Input_Proj_Commit",2014,2013,1468506.5436032801,2423393.64714598,8652966.8753254805,47513413.949092098,21617720.881656714,0,0,0,0,0.85,5.0000000000000017E-2,0,0,0.10000000000000003,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6967,"Supply to the Mid North Coast","Stroud-Taree 330kV Transmission Line Construction","PS Augmentation","Input_Proj_Commit",2014,2013,6415.3510558641201,258578.28888796401,1146230.2783122,-1357245.28905081,0,0,0,0,0,0.65000000000000069,9.9999999999999881E-2,0,0,0.24999999999999944,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5880,"Supply to the New England Area","Glen Innes to Inverell 132kV Transmission Line","PS Augmentation","Input_Proj_Commit",2012,2013,7859945.3331819503,9082235.8813797608,7610269.7083817096,769854.98563828296,-263172.75947231543,0,0,0,0,0.84999999999999964,4.9999999999999961E-2,0,0,0.10000000000000027,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7513,"Supply to Tomago","Tomago 330/132kV Substation - Establishment of 132kV Busbar and Connections","PS Augmentation","Input_Proj_Commit",2014,2013,0,887919.73790544597,8417298.1636430807,5700728.4981588097,42632.222692794305,0,0,0,0,1.4490525083424066E-4,0.89971018949833148,4.9927547374582909E-2,4.9927547374582909E-2,2.8981050166848132E-4,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7745,"Supply to Tomago","Sydney South - Tail Ending 91F and 91J","PS Augmentation","Input_Proj_Commit",2014,2013,0,0,15911.2695423648,88851.115544205299,-104341.68101321427,0,0,0,0,0,0.9,0.05,0.05,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5968,"Supply to Tomago Area","Establishment of 132kV Busbar at Tomago 330kV Substation","PS Augmentation","Input_Proj_Commit",2011,2013,22249988.198213302,14311310.737400901,738527.78851619305,1355754.9032729601,39658.823917009431,0,0,0,0,0,0.87825268488165398,0,0,0.12174731511834602,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6036,"Supply to Wagga Wagga","Wagga North 132/66kV Substation Establishment","PS Augmentation","Input_Proj_Commit",2011,2013,2756229.6839719601,556296.45821128495,4737.3766422881499,-55292.517911872201,0,0,0,0,0,0,0.95146611892650812,0,0,4.8533881073491936E-2,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4419,"Supply to Wellington","Wollar to Wellington 330kV Transmission Line","PS Augmentation","Input_Proj_Commit",2010,2013,14957850.1288404,15000181.4475953,2835881.5536476099,268790.06867168902,0,0,0,0,0,0.99089150982111007,0,0,0,9.108490178889924E-3,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4429,"Supply to Wellington","Wollar 330kV Switching Station","PS Augmentation","Input_Proj_Commit",2010,2013,29636995.624722399,134119.63617670201,375.85644196603499,0,53.7680675251491,0,0,0,0,0,0.95951155009411027,1.9989823960293931E-2,1.9989823960293931E-2,5.088019853019903E-4,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7644,"SVC Control System Replacement","Armidale SVC Transformer","PS Augmentation","Input_Proj_Commit",2013,2013,0,0,0,73577.978086477204,-73577.869663242949,0,0,0,0,0,1.4735609674500487E-5,0.49999263219516277,0.49999263219516277,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5670,"Transformer Additions","Parkes No.2 Transformer","PS Augmentation","Input_Proj_Commit",2009,2013,3477.10627917485,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5816,"Transformer Additions","Tuggerah No.2 Transformer","PS Augmentation","Input_Proj_Commit",2009,2013,156424.31026887899,41339.1020781181,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5852,"Transformer Additions","Marulan No.2 Transformer","PS Augmentation","Input_Proj_Commit",2009,2013,-4683.6356960524799,0,0,55192.354556750201,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6320,"Transformer Additions","Koolkhan No.3 Transformer","PS Augmentation","Input_Proj_Commit",2010,2013,5264739.1284835702,407587.63487531297,148099.92146057801,0,0,0,0,0,0,0,0.82000000000000006,0.17999999999999997,0,0,0,0,0,0,{"$f":"ABS(1-SUM(Q298:Y298))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0]
[6668,"Transformer Additions","Sydney North No.5 Transformer","PS Augmentation","Input_Proj_Commit",2011,2013,8420546.6673415806,6122748.6072946796,0,0,0,0,0,0,0,0,0.999989336978379,0,0,1.0663021620924148E-5,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6696,"Transformer Additions","Waratah West No.2 Transformer & Bus Section","PS Augmentation","Input_Proj_Commit",2011,2013,10499195.191042401,12243870.875550499,96543.704250397001,0,0,0,0,0,0,0,0.89,0.11000000000000006,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6727,"Transformer Additions","Vineyard No.3 Transformer","PS Augmentation","Input_Proj_Commit",2012,2013,9044650.4199397806,5311311.3521104101,4244829.4204072496,84375.946550968598,703.37109048481022,0,0,0,0,0,0.94999999999999984,5.00000000000001E-2,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6907,"Transformer Additions","Munmorah No.2 Transformer","PS Augmentation","Input_Proj_Commit",2013,2013,0,2375.7189089479498,0,-2266.5975684350501,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7456,"Transformer Additions","Eraring No.2 Transformer","PS Augmentation","Input_Proj_Commit",2013,2013,0,40795.384294101801,3583.1094002855102,-42476.457931822697,0,0,0,0,0,0,0.95,5.0000000000000024E-2,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7684,"Transformer Additions","Coffs Harbour No. 2 330/132kV Transformer Installation","PS Augmentation","Input_Proj_Commit",2014,2013,0,0,0,106075.062972317,-106075.05311565926,0,0,0,0,9.292152692770875E-8,0.94999991172454934,4.9999995353923722E-2,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7338,"Transformer Replacement","Marulan No.4 Transformer","PS Augmentation","Input_Proj_Commit",2009,2013,0,0,1913.90749351523,0,0,0,0,0,0,0,0.94999999999999984,5.0000000000000128E-2,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4563,"Transformer Replacement","Wellington 330kV Transformer Replacement & Shunt Reactor","PS Augmentation","Input_Proj_Commit",2010,2013,3223810.3277928801,67949.515557881503,3757.8658393754799,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5691,"Transformer Replacement","Finley No.1 & No.2 Transformer Replacement","PS Augmentation","Input_Proj_Commit",2010,2013,1042818.40436261,6672.5347297389499,22349.274079890602,0,0,0,0,0,0,0,0.84000000000000019,0.15999999999999975,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6363,"Transformer Replacement","Sydney South No.3 & No.4 Transformer Replacements","PS Augmentation","Input_Proj_Commit",2011,2013,2438179.52413652,1267833.9982133899,667440.400468359,-44002.455813798202,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6446,"Transformer Replacement","Coffs Harbour 132/66kV Transformer Replacements","PS Augmentation","Input_Proj_Commit",2011,2013,3690158.3083296302,400319.90227039601,532.065068274998,-105677.524255649,0,0,0,0,0,0,0.88881859139347141,0.11118140860652863,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6458,"Transformer Replacement","Cowra 132/66kV Transformer Replacement ","PS Augmentation","Input_Proj_Commit",2011,2013,6511300.3693977697,302697.69814115099,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7093,"Transformer Replacement","Kempsey 66/33kV Transformer Replacement","PS Augmentation","Input_Proj_Commit",2013,2013,0,49601.723862019302,32509.395370039801,46411.442658762702,0,0,0,0,0,0,0.95000000000000018,4.9999999999999892E-2,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7633,"Transformer Replacement","Kempsey 66kV Bus and No.2 Transformer Replacement","PS Augmentation","Input_Proj_Commit",2013,2013,0,0,0,332.65233930453797,-125717.53849000622,0,0,0,0,0,1.0001326700858981,-1.3267008589819019E-4,0,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7409,"Transformer Replacement","Koolkhan - 967 Line Deviation Works","PS Augmentation","Input_Proj_Commit",2014,2013,0,88048.446513629693,-86286.034829164302,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5881,"Transmission Line Rearrangement","24 Line Vales Point to Newcastle 330kV Turn In","PS Augmentation","Input_Proj_Commit",2009,2013,51007.042740610501,5930.1903688260099,0,0,0,0,0,0,0,0.32999999999999979,0.67000000000000015,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7573,"Transmission Line Rearrangement","Koolkhan - 967 Line Deviation Works","PS Augmentation","Input_Proj_Commit",2014,2013,0,0,0,-139226.96505301699,93913.908897047178,0,0,0,0,0.84999999999999987,5.0000000000000017E-2,0,0,0.10000000000000012,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7399,"Transmission Line Renewal","86 Line Tamworth to Armidale Condition","PS Augmentation","Input_Proj_Commit",2011,2013,0,305.15100394245798,-299.02273498186702,0,0,0,0,0,0,0.9,0.10000000000000003,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5940,"Transmission Line Renewal","Tamworth to Gunnedah 66kV Transmission Line Refurbishment","PS Augmentation","Input_Proj_Commit",2012,2013,7167986.6612827303,829325.46593384806,262810.11489995202,123017.10013474801,113019.08814913363,0,0,0,0,0.85,5.0000000000000044E-2,0,0,9.9999999999999978E-2,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7705,"Transmission Line Renewal","964 Line Port Macquarie to Taree Condition","PS Augmentation","Input_Proj_Commit",2012,2013,4575.17326669874,1851.55798075537,-86303.975180827998,29910.165656830501,0,0,0,0,0,1.8370698443132463,-0.27902328143774879,0,0,-0.55804656287549759,0,0,0,0,2.2204460492503131E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5527,"Western 500kV Upgrade","Bayswater 500/330kV Switchyard Development","PS Augmentation","Input_Proj_Commit",2009,2013,693842.554321039,24150.526739650599,16525.807581662699,75203.232511070106,0,0,0,0,0,0,0.99935465972272697,0,0,6.4534027727304892E-4,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5535,"Western 500kV Upgrade","Mt Piper 500/330kV Switchyard Development","PS Augmentation","Input_Proj_Commit",2009,2013,2863136.7936314698,716831.25957498304,170685.41692027499,0,4604.6164782609721,0,0,0,0,0.85999999988593046,0.1399999999814307,0,0,1.3263898230993919E-10,0,0,0,0,2.2204460492503131E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5965,"Western 500kV Upgrade","Wallerawang 330kV Fault Rating Upgrade","PS Augmentation","Input_Proj_Commit",2009,2013,5933.7744823980102,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5967,"Western 500kV Upgrade","Uprating of Lines 330kV 8 and 16 Lines","PS Augmentation","Input_Proj_Commit",2009,2013,2244.1995446481901,0,0,0,0,0,0,0,0,1.0000159195531912,0,0,0,-1.5919553191190289E-5,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6229,"Western 500kV Upgrade","Bayswater-Liddell Reduct In Fault Clearing Times","PS Augmentation","Input_Proj_Commit",2009,2013,177773.17124389901,5267.1478701963997,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5864,"Western 500kV Upgrade","Bannaby 500/330kV Substation Development","PS Augmentation","Input_Proj_Commit",2011,2013,27199621.1909381,6040724.7674760101,274825.56418320601,50087.591555600004,0,0,0,0,0,0,0.9077124024143709,4.93321957833898E-2,2.9599317470033911E-2,1.3356084332205446E-2,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6648,"Western Sydney Supply Project","Holroyd 330kV Substation Establishment","PS Augmentation","Input_Proj_Commit",2014,2013,1238215.81537623,5423764.8744237199,19341913.198139802,30509306.170547199,15951476.087591395,0,0,0,0,5.0000000000000058E-2,0.79999999999999993,2.4999999999999974E-2,2.4999999999999974E-2,0.10000000000000012,0,0,0,0,2.2204460492503131E-16,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(1-SUM(AA325:AL325))","v":0}]
[6664,"Western Sydney Supply Project","Sydney West to Holroyd 330kV Transmission Line","PS Augmentation","Input_Proj_Commit",2014,2013,3429917.3743335302,4550359.7431481304,1807823.92627283,28395209.015487202,37368626.316583708,0,0,0,0,0.89999999999999991,0.10000000000000002,0,0,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6988,"Western Sydney Supply Project","Sydney West 330kV Connections For Holroyd Substation","PS Augmentation","Input_Proj_Commit",2014,2013,30415.174793803701,283199.87447501899,2973128.96963656,11607463.1225609,1166104.7570410545,0,0,0,0,0,0.90000000000000024,4.9999999999999913E-2,4.9999999999999913E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6650,"Western Sydney Supply Project","Holroyd - Rookwood 330kV Cable","PS Augmentation","Input_Proj_Commit",2015,2013,1192041.26235177,2085540.8218509001,10913680.8457535,43687716.520571999,83120373.001074553,1585000,0,0,0,0,5.0000000000000037E-2,0,0,0.19999999999999987,0.75000000000000011,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6651,"Western Sydney Supply Project","Rookwood Road 330/132kV Substation","PS Augmentation","Input_Proj_Commit",2015,2013,4902333.1803656602,5799746.2541248696,15859641.2903904,35210843.853526697,31119092.120951161,11381140.91,0,0,0,4.9999999999999961E-2,0.79999999999999993,2.5000000000000029E-2,2.5000000000000029E-2,0.10000000000000002,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0001923","Cable Minor Projects","Ausgrid 90Y use of TransGrid Tunnel","PS Connections","Input_Proj_Commit",2014,2013,0,0,0,0,36798.293728067867,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6344,"Protection Change","Sydney West to West Wetherill Park Substation 93M Feeder Protection Upgrade","PS Connections","Input_Proj_Commit",2009,2013,38.094689493912597,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0001491","Protection Change","Protection Changes on Macarthur Lines","PS Connections","Input_Proj_Commit",2014,2013,0,0,0,0,12910.752890171234,0,0,0,0,0,0.30000000000000004,0.25000000000000006,0.45,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0001497","Protection Change","Taree Distance Relay Replacement for Essential Energy","PS Connections","Input_Proj_Commit",2014,2013,0,0,0,0,0,0,0,0,0,0,0.30000000000000004,0.25,0.44999999999999996,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7910,"SCADA Replacement & Augmentation","Sydney North SCADA Fibre Marshalling Kiosk (Ausgrid)","PS Connections","Input_Proj_Commit",2014,2013,0,0,0,0,361.89704257623725,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6053,"Substation Minor Projects","Provision of Switchbays at Taree Substation","PS Connections","Input_Proj_Commit",2009,2013,1509.51927149371,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6287,"Substation Minor Projects","Connection of Morisset Zone Substation","PS Connections","Input_Proj_Commit",2009,2013,-7.43052848700379,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6518,"Substation Minor Projects","Argenton 132kV Substation Connection","PS Connections","Input_Proj_Commit",2009,2013,12153.052732431301,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6618,"Substation Minor Projects","Connection of Kingsford Substation at Beaconsfield West","PS Connections","Input_Proj_Commit",2009,2013,11818.403745757299,0,0,4377.7359322859202,30654.806572929923,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6638,"Substation Minor Projects","Mayfield West & Kooragang Zone Substation Connection","PS Connections","Input_Proj_Commit",2009,2013,167648.52577083799,0,0,0,0,0,0,0,0,0,0.66999999999999915,0.33000000000000085,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6640,"Substation Minor Projects","Narrabri Substation 66kV Switchbay Renames","PS Connections","Input_Proj_Commit",2009,2013,-19.592461865304902,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6697,"Substation Minor Projects","Beryl 66kV Bay to Dunedoo","PS Connections","Input_Proj_Commit",2010,2013,4789.3460778184499,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6345,"Substation Minor Projects","Sydney North 132kV Switchbays For Galston","PS Connections","Input_Proj_Commit",2011,2013,677693.38030397403,83978.244339162906,0,0,531.7371106836332,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6724,"Substation Minor Projects","Tenterfield 22kV Switchbay","PS Connections","Input_Proj_Commit",2011,2013,20131.7150053318,540.008903276306,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6856,"Substation Minor Projects","Connection to Kurri Zone Substation at Newcastle","PS Connections","Input_Proj_Commit",2011,2013,79467.681583178201,105641.67210508201,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7134,"Substation Minor Projects","Connection of Jesmond Zone Substation","PS Connections","Input_Proj_Commit",2011,2013,0,130525.028221909,2383.4951858778099,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7283,"Substation Minor Projects","Tenterfield 22kV Switchbay","PS Connections","Input_Proj_Commit",2011,2013,0,1542.41915518167,-1511.5657468357099,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"ABS(1-SUM(Q346:Y346))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0]
[7285,"Substation Minor Projects","Cooma 132kV Installation of New Line Bay","PS Connections","Input_Proj_Commit",2013,2013,25592.666542552499,585761.00522201601,1003097.33354754,10978.246733058801,19950.298936352956,0,0,0,0,0,0.90000000000000013,4.9999999999999906E-2,4.9999999999999906E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7422,"Substation Minor Projects","Hawks Nest 132/66kV Substation Line Connection","PS Connections","Input_Proj_Commit",2013,2013,49942.8047688195,41913.875281366199,1028558.04371885,882470.56193620805,90078.446842481455,0,0,0,0,0.84999999999999942,5.0000000000000176E-2,0,0,0.10000000000000035,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7565,"Substation Minor Projects","Uprate Broken Hill 52 & 62 22kV Line Switchbays","PS Connections","Input_Proj_Commit",2014,2013,0,0,4041.3071966990701,67394.748887661597,-71329.201355088037,0,0,0,0,0,0.90000000000000013,4.9999999999999961E-2,4.9999999999999961E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7668,"Substation Minor Projects","Wellington Substation 132kV Switchbay and Double Circuit (Strung On One Side) To Mitchell Highway","PS Connections","Input_Proj_Commit",2014,2013,0,2.8720580660187398,0,586677.006667785,2045332.2124779781,0,0,0,0,0,0.92381766953429678,3.8091165232851623E-2,3.8091165232851623E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7826,"Substation Minor Projects","Connection to Broadmeadow Zone Substation at Waratah West","PS Connections","Input_Proj_Commit",2014,2013,0,0,3594.17531697199,167851.625418073,77217.953049709031,0,0,0,0,0,0.90000000000000013,4.9999999999999982E-2,4.9999999999999982E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8178,"Substation Minor Projects","Connection to Herons Creek Substation","PS Connections","Input_Proj_Commit",2014,2013,659.242414854088,64.063424702819702,-14945.153257088101,22994.103817789899,263329.1550593772,0,0,0,0,0.81977032880449285,8.0229671195507113E-2,1.7782159526768884E-3,1.7782159526768884E-3,9.6443568094646229E-2,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0000899","Substation Minor Projects","Connection of Abbotsbury Zone Substation at Sydney West","PS Connections","Input_Proj_Commit",2014,2013,0,0,0,0,353854.92659635801,0,0,0,0,0,0.9,0.05,0.05,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0000909","Substation Minor Projects","Reduce AVR Settings at Vineyard Substation","PS Connections","Input_Proj_Commit",2014,2013,0,0,0,3975.7124363834,748.87927889243872,0,0,0,0,0,0.29999999999999993,0.25000000000000022,0.4499999999999999,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6222,"Substation Minor Projects","Sydney West 132kV Line Bays","PS Connections","Input_Proj_Commit",2015,2013,0,-4821.7309225045201,0,0,0,0,0,0,0,0,0.90000000000000024,4.9999999999999878E-2,4.9999999999999878E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6986,"Substation Minor Projects","Supply to Belmore Park Zone Substation","PS Connections","Input_Proj_Commit",2015,2013,1093.06037787382,35315.383861552204,356056.196226481,622474.37652398495,330418.82067920419,22245.52,0,0,0,0,0.9,4.9999999999999996E-2,4.9999999999999996E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7126,"Substation Minor Projects","Sydney West 132kV Line Bays","PS Connections","Input_Proj_Commit",2015,2013,0,34828.859291397399,3413.9719765304098,0,-36552.951662299136,0,0,0,0,0,0.90000000000000013,4.9999999999999892E-2,4.9999999999999892E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7311,"Substation Minor Projects","Sydney West 132kV Line Bays","PS Connections","Input_Proj_Commit",2015,2013,0,4826.5658979537902,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7313,"Substation Minor Projects","Tamworth 66kV Line Bay","PS Connections","Input_Proj_Commit",2015,2013,0,3945.54658948627,16186.5506720129,20600.3947921955,-40123.299195833912,0,0,0,0,0,0.90000000000000024,4.9999999999999933E-2,4.9999999999999933E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7661,"Substation Minor Projects","Supply to Temora","PS Connections","Input_Proj_Commit",2015,2013,0,0,0,31927.675629586702,601427.44556990243,0,0,0,0,0,0.89999999999999958,5.000000000000019E-2,5.000000000000019E-2,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8092,"Substation Minor Projects","Supply to Parkes Town","PS Connections","Input_Proj_Commit",2015,2013,0,0,0,1635.3673553501601,0,250000,0,0,0,0,0.89999999999999991,5.000000000000001E-2,5.000000000000001E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0001181","Substation Minor Projects","Parkes Supply - 66kV Feeder Bay Essential Energy","PS Connections","Input_Proj_Commit",2015,2013,0,0,0,0,11523.753594490865,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6157,"Substation Minor Projects","Supply to Gulgong West","PS Connections","Input_Proj_Commit",2016,2013,-12.638249306955201,0,0,-23181.9322861234,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6174,"Substation Minor Projects","Supply to Googong","PS Connections","Input_Proj_Commit",2016,2013,28899.346982454899,-28510.6621427676,-2673.8413512345101,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6176,"Substation Minor Projects","Supply to Molong","PS Connections","Input_Proj_Commit",2016,2013,0,-6507.2364237810198,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7320,"Substation Minor Projects","Supply to Googong","PS Connections","Input_Proj_Commit",2016,2013,0,32965.069236001204,31478.736341052001,-62097.505075763198,0,0,0,0,0,0,0.8999999999999998,5.0000000000000176E-2,5.0000000000000176E-2,0,0,0,0,0,2.2204460492503131E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7532,"Substation Minor Projects","Connection of Gwawley Bay","PS Connections","Input_Proj_Commit",2016,2013,0,0,-199.71296665828001,20096.699872549299,0,0,0,0,0,0,0.89999999999999991,5.0000000000000037E-2,5.0000000000000037E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7094,"Substation Minor Projects","Supply to Marsden Park","PS Connections","Input_Proj_Commit",2016,2013,8713.8823707741194,3657.2870061838898,-3583.9902189055701,0,22946.31874146327,0,0,0,0,0,0.90000000000000024,4.9999999999999975E-2,4.9999999999999975E-2,0,0,0,0,0,2.2204460492503131E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8093,"Substation Minor Projects","Supply to Molong","PS Connections","Input_Proj_Commit",2016,2013,0,0,0,10573.8182126877,55972.666716914457,0,0,0,0,0,0.9,4.9999999999999996E-2,4.9999999999999996E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8095,"Substation Minor Projects","Supply to Googong","PS Connections","Input_Proj_Commit",2016,2013,0,0,0,949.89595517252906,292.05276641066325,250000,0,0,0,0,0.9,0.05,0.05,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0000851","Substation Minor Projects","Beryl Substation 66kV Bay For Gulgong","PS Connections","Input_Proj_Commit",2016,2013,0,0,0,0,39132.655817902647,0,0,0,0,0,0.83573856834703464,0.16426143165296539,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6964,"Substation Minor Projects","Supply to Nabiac","PS Connections","Input_Proj_Commit",2017,2013,6130.3447737543402,57904.275517953502,121387.20355349399,187142.63223698901,-419126.28529469966,0,0,0,0,0.85,5.0000000000000024E-2,0,0,0.10000000000000005,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0002435","Substation Minor Projects","Supply to Gloucester","PS Connections","Input_Proj_Commit",2017,2013,0,0,0,0,0,460000,0,0,0,0.85,0.05,0,0,0.1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7392,"Transformer Additions","Macarthur 330/132kV No.2 Transformer Installation","PS Connections","Input_Proj_Commit",2014,2013,0,1797.62940843659,-1761.64736446859,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[890,"Easements","Koolkhan to Coffs Harbour 132kV Transmission Line Easements","PS Easements","Input_Proj_Commit",2009,2013,29056.594747701201,12188.1466160784,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,"Easements","Coffs Harbour to Kempsey 132kV Transmission Line Easements","PS Easements","Input_Proj_Commit",2009,2013,24342.241966649799,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[3133,"Easements","Cable Easements","PS Easements","Input_Proj_Commit",2009,2013,13760.026242927601,1015.3551754907,2044.3293953955899,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[3954,"Easements","Coffs Harbour 132kV Transmission Line Upgrade Easements","PS Easements","Input_Proj_Commit",2009,2013,166.445955068568,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[3955,"Easements","Darlington Point to Buronga Strategic Easement Acquisition","PS Easements","Input_Proj_Commit",2009,2013,41108.2768657165,1290.4115566046901,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4240,"Easements","Miscellaneous State Forests Easements","PS Easements","Input_Proj_Commit",2009,2013,-7.4093588901747207E-2,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4254,"Easements","Ivanhoe Coal","PS Easements","Input_Proj_Commit",2009,2013,-89944.261018723293,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4300,"Easements","Miscellaneous Statewide NPWS Easements","PS Easements","Input_Proj_Commit",2009,2013,30329.564944226899,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4400,"Easements","Miscellaneous Sydney Catchment Authority Easements","PS Easements","Input_Proj_Commit",2009,2013,329.88582738740701,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[905,"Easements","Miscellaneous Easements","PS Easements","Input_Proj_Commit",2010,2013,4646001.0113128703,36817.232613765402,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6961,"Easements","Bannaby to South Creek Lines 500kV Easement Acquisitions","PS Easements","Input_Proj_Commit",2013,2013,781.94139807538102,1332059.3945937599,-1286425.2880048801,511416.33941254101,-6882.04651346227,0,0,0,0,0.59999999999999931,0.25000000000000056,0,0,0.15,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6673,"Easements","Dumaresq to Lismore 330kV Strategic Easement Acquisition","PS Easements","Input_Proj_Commit",2014,2013,3580788.5606406,3547121.6669953801,3663494.0617281599,3265332.4639143902,-1949437.4998012935,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7460,"Easements","Kemps Creek to Liverpool 330kV Easement Acquisition","PS Easements","Input_Proj_Commit",2014,2013,87268.879125860607,127266.19278223701,7075332.8980478197,1213383.07302754,0,0,0,0,0,0.65000000000000047,0.10000000000000002,0,0,0.24999999999999947,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7790,"Easements","Strategic Easement for Sydney West to Holroyd Second 330kV Line","PS Easements","Input_Proj_Commit",2015,2013,0,0,26037.7881083764,0,-25349.332451886963,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6923,"Powering Sydney's Future","Rookwood 330kV Substation - Cable Bays For Beaconsfield West","PS Easements","Input_Proj_Commit",2017,2013,0,1556.39719317924,-1525.3247411421401,0,0,0,0,0,0,0,0.90000000000000024,4.999999999999994E-2,4.999999999999994E-2,0,0,0,0,0,2.2204460492503131E-16,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(1-SUM(AA389:AL389))","v":0}]
[7562,"Powering Sydney's Future","Haymarket Additional 330 kV Switchbays and Beaconsfield West Bay","PS Easements","Input_Proj_Commit",2017,2013,0,0,6857.1324597461999,-6675.8255219387302,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4759,"Property","Marulan Substation Outstanding Land Acquisition","PS Easements","Input_Proj_Commit",2009,2013,428646.643321526,237.39936078795199,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5827,"Property","Miscellaneous Substation Site Rights Acquisition","PS Easements","Input_Proj_Commit",2009,2013,468.67370419879398,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7396,"Property","Richmond Vale 500kV Strategic Property Acquisition","PS Easements","Input_Proj_Commit",2013,2013,2410.4126341516398,1632.64103680229,-1263.7924814485,0,0,0,0,0,0,4.9999999999999989E-2,0.79999999999999982,2.500000000000006E-2,2.500000000000006E-2,9.9999999999999978E-2,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7457,"Property","South Creek 500/330kV Substation Strategic Site Acquisition","PS Easements","Input_Proj_Commit",2013,2013,914533.99237474101,12376121.0498737,34722.082614090003,74096.388996006994,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5994,"Property","Lismore Substations 330kV Augmentation","PS Easements","Input_Proj_Commit",2014,2013,-2.1169596829070599E-2,0,0,0,0,0,0,0,0,0,0.89999999999999958,5.0000000000000197E-2,5.0000000000000197E-2,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6751,"Property","Tenterfield Substation","PS Easements","Input_Proj_Commit",2014,2013,47022.977541371503,10041.0249331261,-63063.737880220498,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6939,"Property","Tenterfield Substation","PS Easements","Input_Proj_Commit",2014,2013,0,1662.06413526284,0,-1585.7095140684501,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6911,"Property","Strategic Property Acquisition at Beryl","PS Easements","Input_Proj_Commit",2015,2013,11441.4473198205,157147.36384199001,-164945.567444841,200671.69326205499,60331.044173559807,700000,0,0,0,1.0704796135005634E-2,0.17127673816008993,5.3523980675028171E-3,5.3523980675028171E-3,0.80731366956989881,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7548,"Property","Property Acquisition at Sydney West","PS Easements","Input_Proj_Commit",2015,2013,0,0,140484.049816643,12074684.200079201,11221975.451245412,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6115,"Property","Strategic Property Acquisition at Surry Hills","PS Easements","Input_Proj_Commit",2016,2013,84996.651035010698,-105389.964109685,0,-5284.9131331680801,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6276,"Property","Strategic Property Acquisition at Surry Hills","PS Easements","Input_Proj_Commit",2016,2013,-0.222280766705241,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6966,"Property","Strategic Property Acquisition at Maraylya","PS Easements","Input_Proj_Commit",2016,2013,27888.0224179381,179490.99413692599,77819.586004459794,95301.243319087895,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7672,"Property","Property Extension at Richmond Vale","PS Easements","Input_Proj_Commit",2016,2013,0,0,12381.1307515062,-12053.755933426701,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0002472","Property","Strategic Property Acquisition at Surry Hills","PS Easements","Input_Proj_Commit",2016,2016,0,0,0,0,23399.18287756648,0,53035490,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8252,"Property","Strategic Property Adjoining Armidale 330kV Switchyard","PS Easements","Input_Proj_Commit",2017,2013,0,0,0,0,899384.12321466475,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0002217","Property","Strategic Property Acquisition in Sydney","PS Easements","Input_Proj_Commit",2017,2013,0,14413.981286099,218815.86728389899,-202210.58365224701,961770.95076266746,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7673,"Strategic Property Acquisition","Maralya 500kV Site Acquisition","PS Easements","Input_Proj_Commit",2016,2013,0,0,0,0,35754.522965359225,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7300,"Substation Minor Projects","Connection to Lismore Substation","PS Easements","Input_Proj_Commit",2014,2013,0,1.3327175917857601,-969.48769447752295,-324.47131344828199,227.08753578586806,0,0,0,0,0,0.8999999999999998,5.0000000000000051E-2,5.0000000000000051E-2,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7020,"Cable Minor Projects","Sydney Park Groundwater Treatment Plant","PS Replacement","Input_Proj_Commit",2011,2013,0,1897337.7081804599,96210.3194648809,51011.534931158603,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5120,"Cable Minor Projects","Tunnel Defects and Omissions Works","PS Replacement","Input_Proj_Commit",2012,2013,1082583.3750463401,1282515.2152044999,1630052.8398961399,1697583.60358073,-4903919.52605855,0,0,0,0,0,4.9999999999999982E-2,0,0,0.19999999999999971,0.75000000000000033,0,0,0,{"$f":"ABS(1-SUM(Q410:Y410))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0]
[7480,"Cable Minor Projects","Cable 42 Accessories","PS Replacement","Input_Proj_Commit",2014,2013,0,11129.1216943824,534593.80741401797,527875.725619426,1232303.834214838,0,0,0,0,0,4.9999999999999996E-2,0,0,0.19999999999999996,0.75000000000000011,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7916,"Cable Minor Projects","42 Cable Monitoring System Replacement","PS Replacement","Input_Proj_Commit",2016,2013,0,0,0,0,0,225000,56250,0,0,0,0.3,0.25,0.45,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8223,"Cable Minor Projects","42 Cable Tunnel Accessories Replacement","PS Replacement","Input_Proj_Commit",2018,2013,0,0,0,0,0,0,0,375000,375000,0,0.05,0,0,0.2,0.75,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["2001B","Cable Remediation","Cable 41 Backfill Rehabilitation","PS Replacement","Input_Proj_Commit",2017,2013,0,0,0,0,16599.82386519829,0,0,0,0,0,0.74404761904761907,0,0,0,0.25595238095238088,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7641,"Capacitor Bank","Kempsey No.1 Capacitor Replacement","PS Replacement","Input_Proj_Commit",2009,2013,0,0,7127.1590507298197,0,0,0,0,0,0,0,0.95,4.9999999999999989E-2,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5470,"Capacitor Bank","Dapto Substation 132kV Capacitor Banks Replacement","PS Replacement","Input_Proj_Commit",2011,2013,1865.11557423002,6959.3272905759504,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6197,"Capacitor Bank","Wellington No.2 132kV Capacitor","PS Replacement","Input_Proj_Commit",2011,2013,36881.269373267103,2825.3199700094001,-40029.278033092203,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6147,"Capacitor Bank","Griffith No.1 & No.2 33kV Capacitor Banks","PS Replacement","Input_Proj_Commit",2013,2013,-25631.332811160799,-822.33840985244694,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6201,"Capacitor Bank","Sydney West No.1 Capacitor Bank","PS Replacement","Input_Proj_Commit",2013,2013,3998.11122673511,-6292.8548520977101,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6858,"Capacitor Bank","Griffith No.1 & No.2 33kV Capacitor Banks","PS Replacement","Input_Proj_Commit",2013,2013,679364.66704963695,338015.67511987803,1067682.9133918299,717585.33706698206,0,0,0,0,0,0,0.95000000000000007,4.9999999999999885E-2,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7273,"Capacitor Bank","Sydney West No.1 Capacitor Bank","PS Replacement","Input_Proj_Commit",2013,2013,0,33905.141364272196,43298.5426471342,2219328.18258041,281975.053491225,0,0,0,0,0,0.94999999999999973,5.0000000000000197E-2,0,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6193,"Capacitor Bank","Coffs Harbour No.1 Capacitor","PS Replacement","Input_Proj_Commit",2014,2013,13276.3327097786,-37217.864051686804,0,0,0,0,0,0,0,0,0.95000000000000007,4.9999999999999926E-2,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7026,"Capacitor Bank","Coffs Harbour No.3 Capacitor","PS Replacement","Input_Proj_Commit",2014,2013,0,243539.03576614699,413909.78060118499,1504821.8485193599,331876.83719331142,0,0,0,0,0,0.94166885283492741,5.00000000000001E-2,8.3311471650724892E-3,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7474,"Capacitor Bank","Canberra No.1 132kV 80MVAr Capacitor","PS Replacement","Input_Proj_Commit",2015,2013,0,10809.0525183272,5818.4751927142097,102044.57708932699,1221394.8009318546,1944947.625,0,0,0,0,0.95000000000000007,4.9999999999999996E-2,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7272,"Capacitor Bank","Sydney North No.1 & No.2 Capacitors","PS Replacement","Input_Proj_Commit",2016,2013,0,-191.353451434546,-2532.8091285056298,0,0,0,0,0,0,0,0.95,4.9999999999999961E-2,0,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6712,"Capacitor Bank","New 66kV Capacitor at Panorama","PS Replacement","Input_Proj_Commit",2017,2013,-1.7147373431547199,-2669.24737575274,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6196,"Capacitor Bank","Taree No.3 132kV Capacitor","PS Replacement","Input_Proj_Commit",2018,2013,49.208727829174599,-2376.1838104334602,0,0,0,0,0,0,0,0,0.95000000000000007,5.0000000000000017E-2,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7643,"Capacitor Bank","Taree No.4 & No.5 Capacitors","PS Replacement","Input_Proj_Commit",2018,2013,0,0,7103.4984402116997,0,0,0,0,0,0,0,0.95000000000000007,4.9999999999999968E-2,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7757,"Capacitor Bank","Taree No.3 132kV Capacitor","PS Replacement","Input_Proj_Commit",2018,2013,0,0,1774.3736748756401,0,0,0,0,0,0,0,0.99,9.9999999999999638E-3,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6152,"Capacitor Bank","Canberra No.1 132kV 80MVAr Capacitor","PS Replacement","Input_Proj_Commit",2019,2013,48.785335892593203,-3576.9726917765802,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7344,"Capacitor Bank","Broken Hill No.3 and No.4 Capacitors","PS Replacement","Input_Proj_Commit",2020,2013,0,0,0,5813.8903797074299,0,0,0,0,0,0,0.9900000000000001,9.9999999999999933E-3,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7333,"Capacitor Bank","Newcastle No.1 Capacitor","PS Replacement","Input_Proj_Commit",2021,2013,0,0,2420.7123036632602,0,0,0,0,0,0,0,0.99,9.9999999999999881E-3,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7334,"Capacitor Bank","Newcastle No.2 Capacitor","PS Replacement","Input_Proj_Commit",2021,2013,0,0,457.468843072818,0,0,0,0,0,0,0,0.99,9.9999999999999967E-3,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5642,"Communications","MMRN Modifications - Sydney - Newcastle","PS Replacement","Input_Proj_Commit",2009,2013,-31.690886453118701,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5946,"Communications","Port Macquarie & Taree Radio Network Modification","PS Replacement","Input_Proj_Commit",2009,2013,-29.732698746429701,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5947,"Communications","Kempsey & Nambucca Microwave Radio Modification","PS Replacement","Input_Proj_Commit",2009,2013,-1.01614064779539,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5948,"Communications","Koolkhan Microwave Radio Network Modification","PS Replacement","Input_Proj_Commit",2009,2013,-0.35988314609420102,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4167,"Communications","OPGW Backup North & West NSW","PS Replacement","Input_Proj_Commit",2011,2013,-77073.495444996006,0,0,0,0,0,0,0,0,0,0,0,0.74999999993338662,0.25000000006661344,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4339,"Communications","OPGW Backup - Southern Region","PS Replacement","Input_Proj_Commit",2011,2013,-78344.084061878399,900.43152827344602,0,0,0,0,0,0,0,0,0,0,4.5894190945120051E-5,0.99995410580905486,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5488,"Communications","North Coast Microwave Radio Network - Extension To Coffs Harbour 330 and Lismore 330 Substations","PS Replacement","Input_Proj_Commit",2011,2013,1108.1013764208701,101388.061129011,71325.684919792096,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5607,"Communications","South Western NSW Replacement","PS Replacement","Input_Proj_Commit",2011,2013,-20.375736947980499,-116072.532430522,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5731,"Communications","Augmentation of Fault Clearing Times on Selected Transmission Line","PS Replacement","Input_Proj_Commit",2011,2013,-40478.957675980302,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6037,"Communications","Mount Piper 132kV - 330kV Substation No.2 Intertrip On 94Y Line","PS Replacement","Input_Proj_Commit",2011,2013,-0.69859669535933,0,-10026.7329531462,-4172.7371663119502,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6154,"Communications","SCADA Comms to Beryl Substation","PS Replacement","Input_Proj_Commit",2011,2013,0,-1832.4763575613499,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6243,"Communications","North Coast Microwave Replacement","PS Replacement","Input_Proj_Commit",2011,2013,46886.423057025597,3299.3955114967298,0,-92639.157218777706,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6245,"Communications","Replace PNX Telephone Network - Technical Services","PS Replacement","Input_Proj_Commit",2011,2013,1355.61630254637,1404.8806334805499,-8001.8423135036001,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6281,"Communications","Communications Upgrade and Replacement","PS Replacement","Input_Proj_Commit",2011,2013,18207130.826414999,5884812.5435695704,0,0,0,0,0,0,0,0,0,0,1.0000000001871818,-1.8718177616721369E-10,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6589,"Communications","Armidale to Dumaresq OPGW PSR 216","PS Replacement","Input_Proj_Commit",2011,2013,-11.3469039003819,-16393.428499945101,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6642,"Communications","Augmentation of Optical Terminal Equipment Between Armidale & Dumaresq","PS Replacement","Input_Proj_Commit",2011,2013,-1.2701758097442399,0,0,-1817.9717951248399,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6772,"Communications","OPGW Installation For Protection at Murray and Lower Tumut Switching Station","PS Replacement","Input_Proj_Commit",2011,2013,12255.439487495099,-13166.5266267551,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6842,"Communications","Lismore 330 Substation - Augmentation of Communications Services","PS Replacement","Input_Proj_Commit",2011,2013,699.70809919285603,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6848,"Communications","Communications Upgrade & Replacement (SP9)","PS Replacement","Input_Proj_Commit",2011,2013,2512415.01284581,2428506.7266638801,1207637.67221263,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6960,"Communications","Western Microwave Extension - TSP 46 & 47","PS Replacement","Input_Proj_Commit",2011,2013,3245701.7761194198,6365107.4854742996,1826806.87357649,0,6209.6943246276687,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(1-SUM(AA453:AL453))","v":0}]
[7287,"Communications","Southern NSW Microwave Radio","PS Replacement","Input_Proj_Commit",2011,2013,0,2736.1002093686002,-3162.8779237020599,0,0,0,0,0,0,0,0.30000000000000027,0.24999999999999944,0.45000000000000034,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7288,"Communications","Beryl SCADA Microwave Radio","PS Replacement","Input_Proj_Commit",2011,2013,0,1834.3153012151299,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8022,"Communications","Dumaresq Protection & Communication Replacement","PS Replacement","Input_Proj_Commit",2014,2013,0,0,0,8722.5013447053698,246740.29179749478,0,0,0,0,0,0.29999999999999988,0.24999999999999975,0.4500000000000004,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7462,"Communications","Spur Microwave System Replacement","PS Replacement","Input_Proj_Commit",2015,2013,13362.6411560507,-1837.0737166957999,29355.517995225498,421885.67631941102,70280.75853664946,0,0,0,0,0,0.45,0.05,0.5,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7466,"Communications","Albury to Hume District Communications Augmentation","PS Replacement","Input_Proj_Commit",2017,2013,0,0,0,69820.383627410702,62541.153236956045,0,0,0,0,0,0.44999999999999951,5.0000000000000037E-2,0.50000000000000044,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8222,"Communications Network Upgrade","Hammonds Hill Radio Repeater Site - Mains Power","PS Replacement","Input_Proj_Commit",2016,2013,0,0,0,0,4436.4126153248271,0,0,0,0,0,0.47892895833133103,0,0.47211740205449626,4.8953639614172872E-2,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6056,"Control System","Modification of Autoreclose Facilities","PS Replacement","Input_Proj_Commit",2009,2013,-7.4093588901747207E-2,0,0,-2263.6602844529202,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6380,"Control System","Jindera to Albury Transmission Lines","PS Replacement","Input_Proj_Commit",2016,2013,47985.643787576701,-70032.119245789596,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7670,"Control System","Modification of Auto Reclose Facilities At Ingleburn and Panorama","PS Replacement","Input_Proj_Commit",2017,2013,0,0,396.61136347315602,-386.12470709994301,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6847,"Fault Recorders","Travelling Wave Fault Locators Installation","PS Replacement","Input_Proj_Commit",2011,2013,94262.022572778995,54488.613310503599,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,{"$f":"ABS(1-SUM(Q463:Y463))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0]
[7788,"Oil Containment","Murray Oil Containment Upgrade","PS Replacement","Input_Proj_Commit",2014,2013,0,0,319.200568427571,83410.368653462006,1975049.0686301752,0,0,0,0,0,0.9,0.05,0.05,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8023,"Oil Containment","Beryl Oil Containment Upgrade","PS Replacement","Input_Proj_Commit",2016,2013,0,0,0,1987.90057315116,139060.40725191025,0,0,0,0,0,0.90000000000000013,4.999999999999994E-2,4.999999999999994E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8025,"Oil Containment","Deniliquin Oil Containment","PS Replacement","Input_Proj_Commit",2016,2013,0,0,0,0,21590.801610343005,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8026,"Oil Containment","Murrumburrah Oil Containment","PS Replacement","Input_Proj_Commit",2016,2013,0,0,0,0,66490.489257446272,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8027,"Oil Containment","Muswellbrook Oil Containment Upgrade","PS Replacement","Input_Proj_Commit",2016,2013,0,0,0,9743.6806480615705,72331.722005497388,0,0,0,0,0,0.9,4.9999999999999961E-2,4.9999999999999961E-2,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8078,"Oil Containment","Inverell Oil Containment Upgrade","PS Replacement","Input_Proj_Commit",2016,2013,0,0,0,1228.6225204293901,108401.67772923238,0,0,0,0,0,0.89999999999999991,4.9999999999999961E-2,4.9999999999999961E-2,0,0,0,0,0,2.2204460492503131E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5641,"Oil Containment","Yass Oil Contaimnent Upgrade","PS Replacement","Input_Proj_Commit",2017,2013,-8839.2063840022201,222.46052638700399,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8024,"Oil Containment","Panorama Oil Containment","PS Replacement","Input_Proj_Commit",2017,2013,0,0,0,0,149333.5776927094,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8029,"Oil Containment","Mount Piper 132 Oil Containment","PS Replacement","Input_Proj_Commit",2017,2013,0,0,0,0,15382.546357733423,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8079,"Oil Containment","Dapto Oil Containment","PS Replacement","Input_Proj_Commit",2017,2013,0,0,0,0,4085.9295823167149,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8094,"Oil Containment","Yass Oil Containment","PS Replacement","Input_Proj_Commit",2017,2013,0,0,0,0,69752.382546227222,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0001472","Oil Containment","Mount Piper 500 Oil Containment","PS Replacement","Input_Proj_Commit",2017,2013,0,0,0,0,10017.863294138024,0,0,0,0,0,0.90385257908245553,0,0,9.6147420917544454E-2,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8032,"Oil Containment","Sydney South Oil Containment Upgrade","PS Replacement","Input_Proj_Commit",2018,2013,0,0,0,315.41304506045299,36965.216225508462,0,0,0,0,0,0.89999999999999969,5.0000000000000086E-2,5.0000000000000086E-2,0,0,0,0,0,2.2204460492503131E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7680,"Property","Yass Strategic Site Acquisition","PS Replacement","Input_Proj_Commit",2014,2013,0,0,17051.879033580499,-16601.0066641173,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0001885","Protection Change","Gadara Secondary System Protection Change","PS Replacement","Input_Proj_Commit",2014,2013,0,0,0,0,148675.97106373133,0,0,0,0,0,0,0.80868594118376969,0.19131405881623031,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0002051","Protection Change","Sydney North - Lines 926 and 927 Protection Relay Replacement","PS Replacement","Input_Proj_Commit",2014,2013,0,0,0,0,187595.79207282173,0,0,0,0,0,2.8675843602799983E-2,0.8841934952832976,7.09159801328237E-2,1.6214680981078752E-2,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0002053","Protection Change","Sydney South - Lines 91J and 91F Protection Relay Replacement","PS Replacement","Input_Proj_Commit",2014,2013,0,0,0,0,420780.29158968123,0,0,0,0,0,0,0.97539572459500135,1.989185448247819E-2,4.7124209225204751E-3,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6916,"Reactor Installation","Vales Point to Munmorah 330kV Line 23 Series Reactor Replacement","PS Replacement","Input_Proj_Commit",2009,2013,0,7025.4362818150003,-6831.8013311555496,-51.609459498016598,0,0,0,0,0,0,0.94999999999999984,5.0000000000000107E-2,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5577,"Reactor Replacement","Munmorah Substation Line 23 330kV Reactor Replacement","PS Replacement","Input_Proj_Commit",2009,2013,-527148.86204557901,0,0,0,105852.03637948621,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5627,"Reactor Replacement","Tamworth Substation - Replacement of Shunt Reactors","PS Replacement","Input_Proj_Commit",2009,2013,48007.713092270998,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6706,"Reactor Replacement","Beaconsfield Shunt Reactor","PS Replacement","Input_Proj_Commit",2009,2013,-187.12865117057001,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7849,"Reactor Replacement","Armidale No.1 330kV 50MVAr Reactor Replacement","PS Replacement","Input_Proj_Commit",2014,2013,0,0,2459.03297581178,1346380.0094711799,2239882.6354912566,0,0,0,0,0,0.90000000000000013,4.9999999999999989E-2,4.9999999999999989E-2,0,0,0,0,0,2.2204460492503131E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7346,"Reactor Replacement","Buronga X2 220kV Reactor","PS Replacement","Input_Proj_Commit",2016,2013,0,0,4079.8303558866801,50489.585481529502,230762.12733079528,0,0,0,0,0,0.90000000000000013,4.9999999999999989E-2,4.9999999999999989E-2,0,0,0,0,0,2.2204460492503131E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7342,"Reactor Replacement","Broken Hill No.1 & No.2 220kV Reactors","PS Replacement","Input_Proj_Commit",2018,2013,0,0,3294.8184783756201,42280.073884641999,275196.46245654247,0,0,0,0,0,0.9,5.0000000000000044E-2,5.0000000000000044E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7325,"Reactor Replacement","Beaconsfield West No.1 132kV Reactor","PS Replacement","Input_Proj_Commit",2019,2013,0,0,95.877613010945794,20665.567012631102,-17683.691511260247,0,0,0,0,0,0.90000000000000047,4.9999999999999753E-2,4.9999999999999753E-2,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6922,"Reinforcement of Supply to the Orange Area","944 Line Wallerawang to Orange North Rebuild","PS Replacement","Input_Proj_Commit",2014,2013,0,18052.310642818298,-17709.627807021101,0,0,0,0,0,0,0.85000000000000031,4.9999999999999843E-2,0,0,9.9999999999999978E-2,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6251,"SCADA","SCADA to Tumut","PS Replacement","Input_Proj_Commit",2015,2013,3842.0489589111999,-6019.0692017107704,-7448.7388418667497,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6255,"SCADA","SCADA to Molong","PS Replacement","Input_Proj_Commit",2015,2013,0,-1208.9814786321599,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7303,"SCADA","SCADA to Molong","PS Replacement","Input_Proj_Commit",2015,2013,0,1210.1902224944799,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7318,"SCADA","SCADA to Tumut","PS Replacement","Input_Proj_Commit",2015,2013,0,50760.764589963903,7448.7388418667497,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6277,"SCADA","SCADA to Albury","PS Replacement","Input_Proj_Commit",2016,2013,-1.09023423669714,-2343.57871958326,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7279,"SCADA","SCADA to Albury","PS Replacement","Input_Proj_Commit",2016,2013,0,5440.52513085802,0,446.45730862541302,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6247,"SCADA","SCADA to Cooma","PS Replacement","Input_Proj_Commit",2017,2013,-0.89970786523550095,0,0,-1235.71931394325,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7297,"SCADA","SCADA to Hume","PS Replacement","Input_Proj_Commit",2017,2013,0,62883.659699765398,232.75885143839901,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6278,"SCADA","ANM SCADA","PS Replacement","Input_Proj_Commit",2018,2013,-1.2066670192570299,-1708.71958211947,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7280,"SCADA","ANM SCADA","PS Replacement","Input_Proj_Commit",2018,2013,0,5533.4744345269901,-5422.6940261013397,416.562065948277,0,0,0,0,0,0,0,0,1.0706984667802386,-7.0698466780238653E-2,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6461,"Secondary System Renewal","Lismore Substation Control System Replacement","PS Replacement","Input_Proj_Commit",2011,2013,1003646.1718053001,916836.45533679903,775.50511102559904,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6715,"Secondary System Renewal","Dapto Secondary System Replacement","PS Replacement","Input_Proj_Commit",2014,2013,4770741.3681715904,3173358.6525470498,1482566.01881688,1217624.9250773501,587566.50102482899,0,0,0,0,0,0.29999999999999977,0.25000000000000022,0.45000000000000007,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7083,"Secondary System Renewal","Guthega Secondary System Renewal","PS Replacement","Input_Proj_Commit",2014,2013,0,15585.1404460991,5620.8782156144598,577324.77332195896,1600232.5894483696,589309.02749999997,0,0,0,0,0.30000000000000004,0.24999999999999994,0.45000000000000007,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7455,"Secondary System Renewal","Guthega Secondary System Renewal","PS Replacement","Input_Proj_Commit",2014,2013,0,32263.543225515699,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7669,"Secondary System Renewal","Yass Secondary System Renewal","PS Replacement","Input_Proj_Commit",2014,2013,0,0,0,1003.3584663102801,0,0,0,0,0,0,0.30000000000000021,0.25,0.44999999999999984,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7151,"Secondary System Renewal","Tumut Secondary System Renewal","PS Replacement","Input_Proj_Commit",2015,2013,0,30387.614075775698,158305.74407545099,1989980.4757669,10200642.531879619,0,0,0,0,0,0.3,0.25000000000000006,0.45,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7301,"Secondary System Renewal","Molong Secondary System Renewal","PS Replacement","Input_Proj_Commit",2015,2013,0,36532.764560355899,-35801.4802733877,0,0,0,0,0,0,0,0.30000000000000027,0.25,0.44999999999999973,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["0588B","Secondary System Renewal","Molong SCADA Remediation","PS Replacement","Input_Proj_Commit",2015,2013,0,0,0,0,8773.5391180592196,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6985,"Secondary System Renewal","Sydney West Secondary System Renewal","PS Replacement","Input_Proj_Commit",2016,2013,46909.550841561402,709790.50220643403,2124534.2685962198,4755830.1739753401,20350505.367272854,5585435.5374999978,3668686.0900000045,0,0,0,0.3,0.25,0.45000000000000007,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7061,"Secondary System Renewal","Griffith Secondary System Renewal","PS Replacement","Input_Proj_Commit",2016,2013,0,13875.470398720399,659457.37932513899,1588240.9501715,10304255.510192163,4014204.4649999999,0,0,0,0,0.30000000000000004,0.25000000000000006,0.4499999999999999,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7353,"Secondary System Renewal","Balranald Secondary System Renewal","PS Replacement","Input_Proj_Commit",2016,2013,0,-349.812539983465,396.99608884743498,44956.678841682602,361734.8414178149,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7062,"Secondary System Renewal","Kangaroo Valley Secondary System Renewal","PS Replacement","Input_Proj_Commit",2016,2013,0,14266.2665874373,11473.735707566801,-24604.642252499201,158051.72239472988,0,0,0,0,0,0.30000000000000016,0.25,0.44999999999999984,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7350,"Secondary System Renewal","Albury Secondary System Renewal","PS Replacement","Input_Proj_Commit",2016,2013,0,0,0,21270.667226264301,266141.04264277581,0,0,0,0,0,0.29999999999999988,0.25000000000000011,0.45,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7366,"Secondary System Renewal","Hume Secondary System Renewal","PS Replacement","Input_Proj_Commit",2017,2013,1426.51328232692,-59442.768838368698,0,4506.4638813012198,296863.40674729447,0,0,0,0,0,0.3,0.25,0.45,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7365,"Secondary System Renewal","Deniliquin Secondary System Renewal","PS Replacement","Input_Proj_Commit",2018,2013,0,0,0,4661.2528331646399,2966.1639890638162,0,0,0,0,0,0.29999999999999954,0.25,0.45000000000000046,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7655,"Secondary System Renewal","Haymarket Secondary System Replacement","PS Replacement","Input_Proj_Commit",2018,2013,0,0,0,0,1399.0441313386136,0,0,0,0,0,7.5237430868224167E-2,0.29551728532355059,0.62924528380822531,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7675,"Secondary System Renewal","ANM Secondary System Replacement","PS Replacement","Input_Proj_Commit",2018,2013,0,0,0,0,0,0,0,998915.25,2744175,0,0,0.81885512818113038,0.18114487181886962,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8075,"Secondary System Renewal","Taree 132kV Substation Secondary Systems Condition","PS Replacement","Input_Proj_Commit",2018,2013,0,0,0,0,174975.32760734038,0,0,0,0,0,0.22628953823171474,0.7311048328973121,4.2605628870972995E-2,0,0,0,0,0,2.2204460492503131E-16,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(1-SUM(AA517:AL517))","v":0}]
[7467,"Secondary System Renewal","Murrumburrah Secondary Systems Replacement","PS Replacement","Input_Proj_Commit",2019,2013,0,0,0,0,242.63148491275351,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7638,"Secondary System Renewal","Sydney North Secondary System Renewal","PS Replacement","Input_Proj_Commit",2019,2013,0,0,0,33551.520552134498,604475.15368777188,0,0,0,0,0,0.29999999999999927,0.2500000000000005,0.45000000000000034,0,0,0,0,0,2.2204460492503131E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6928,"Secondary System Renewal","Liddell Secondary System Renewal","PS Replacement","Input_Proj_Commit",2020,2013,0,2413.99579792134,0,0,0,0,0,0,0,0,0.89999999999999969,5.0000000000000114E-2,5.0000000000000114E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7351,"Secondary System Renewal","Beryl Secondary System Renewal","PS Replacement","Input_Proj_Commit",2020,2013,0,0,-374.25679435719297,364.380920306088,0,0,0,0,0,0,0.29999999999999988,0.24999999999999972,0.45000000000000034,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7354,"Secondary System Renewal","Buronga Secondary System Renewal","PS Replacement","Input_Proj_Commit",2020,2013,0,0,374.25679435719297,2925.4559929357001,0,0,0,0,0,0,0.30000000000000032,0.25000000000000022,0.4499999999999994,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7651,"Secondary System Renewal","Liddell Secondary System Renewal","PS Replacement","Input_Proj_Commit",2020,2013,0,0,0,15670.4396146124,-2303.1263417161117,0,0,0,0,0,0.30000000000000016,0.25000000000000006,0.4499999999999999,0,0,0,0,0,2.2204460492503131E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7667,"Secondary System Renewal","Avon Secondary System Renewal","PS Replacement","Input_Proj_Commit",2021,2013,0,0,0,21132.5064558702,0,0,0,0,0,0,0.29999999999999993,0.24999999999999986,0.45000000000000018,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6364,"Substation Minor Projects","Double Breaker Autoreclose Modifications at Various Sites","PS Replacement","Input_Proj_Commit",2009,2013,463.116685031163,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[4025,"Substation Minor Projects","Communications Upgrade and Replacement","PS Replacement","Input_Proj_Commit",2011,2013,0,0,266317.39290409599,-222690.54980117601,0,0,0,0,0,0,0.9,5.0000000000000058E-2,5.0000000000000058E-2,0,0,0,0,0,2.2204460492503131E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6874,"Substation Minor Projects","Tumut 132/66kV Synchronism-Check System on Feeder 850","PS Replacement","Input_Proj_Commit",2011,2013,104783.13225525399,6080.4878535182597,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,{"$f":"ABS(1-SUM(Q527:Y527))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0]
[7308,"Substation Minor Projects","Installation of Point On Wave Breakers For Capacitor Banks","PS Replacement","Input_Proj_Commit",2014,2013,0,0,0,0,1307.8306213701903,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7827,"Substation Minor Projects","Replacement of Line 11 Wave Trap at Sydney South","PS Replacement","Input_Proj_Commit",2014,2013,0,0,0,26863.1376483393,147048.104624859,0,0,0,0,0,0.9,5.0000000000000024E-2,5.0000000000000024E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0000885","Substation Minor Projects","Armidale AC System Replacement","PS Replacement","Input_Proj_Commit",2014,2013,0,0,0,0,162200.5473095632,0,0,0,0,0,0.3,0.24999999999999997,0.45,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0001205","Substation Minor Projects","Cowra Duplicated DC & AC Supplies","PS Replacement","Input_Proj_Commit",2014,2013,0,0,0,0,24351.276867396773,0,0,0,0,0,0.12992545554691201,0.82733157546483849,0,4.2742968988249461E-2,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0002189","Substation Minor Projects","Modifications of Secondary Systems for a 66kV Switchbay at Beryl","PS Replacement","Input_Proj_Commit",2014,2013,0,0,0,0,27604.811710483635,0,0,0,0,0,0.3,0.25,0.45,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6106,"Substation Minor Projects","Newcastle Substation 330kV Bus Coupling","PS Replacement","Input_Proj_Commit",2015,2013,4115.6448283301097,0,-15728.403497359101,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8176,"Substation Minor Projects","Lower Tumut 11kV Switchboard Replacement","PS Replacement","Input_Proj_Commit",2015,2013,0,0,0,0,1233.5212792854829,192375,0,0,0,0,0.9,0.05,0.05,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7682,"Substation Minor Projects","Murray 11kV Switchboard Replacement","PS Replacement","Input_Proj_Commit",2015,2013,0,0,0,0,0,192375,0,0,0,0,0.9,0.05,0.05,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8083,"Substation Minor Projects","Dapto 415V AC System Replacement","PS Replacement","Input_Proj_Commit",2015,2013,0,0,0,6998.4142137743102,42069.151267415451,0,0,0,0,0,0.90000000000000013,4.9999999999999933E-2,4.9999999999999933E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8118,"Substation Minor Projects","Disconnection Of Munmorah Power Station","PS Replacement","Input_Proj_Commit",2015,2013,0,0,0,0,1673606.8501343683,0,0,0,0,0,0.96864608623497961,0,0,3.135391376502044E-2,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6040,"Substation Minor Projects","Sydney West 132kV Disconnector Replacement","PS Replacement","Input_Proj_Commit",2016,2013,31798.258648235798,169774.94567331299,170247.245092028,17060.553614112701,190690.31931456752,0,0,0,0,0,0.89999999999999991,5.0000000000000031E-2,5.0000000000000031E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5811,"Substation Minor Projects","Tamworth 66kV Line Bay","PS Replacement","Input_Proj_Commit",2017,2013,0,0,-18506.586419838699,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8120,"Substation Minor Projects","Tamworth 66kV Line Bay","PS Replacement","Input_Proj_Commit",2017,2013,0,-3805.41495061044,0,0,0,0,0,0,0,0,0.89999999999999991,5.0000000000000044E-2,5.0000000000000044E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8073,"Substation Minor Projects","Removal of SICAM from Haymarket GIS","PS Replacement","Input_Proj_Commit",2017,2013,0,0,0,11890.086133013299,0,0,0,0,0,0,0.8999999999999998,5.0000000000000148E-2,5.0000000000000148E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0002049","Substation Minor Projects","Sydney South 415V AC Auxiliary Supply System","PS Replacement","Input_Proj_Commit",2017,2013,0,0,0,0,126517.81038192815,0,0,0,0,0,0.69365155107527954,0.3000647424972126,0,6.2837064275077913E-3,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5738,"Substation Minor Projects","Supply to Nabiac","PS Replacement","Input_Proj_Commit",2018,2013,0,0,-1466.4111371177801,0,0,0,0,0,0,9.9999999999999728E-2,0.70000000000000084,4.9999999999999864E-2,9.9999999999999728E-2,4.9999999999999864E-2,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6432,"Substation Minor Projects","Taree 33kV Line Bay","PS Replacement","Input_Proj_Commit",2018,2013,0,-1132.2624023794399,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7315,"Substation Minor Projects","Taree 33kV Line Bay","PS Replacement","Input_Proj_Commit",2018,2013,0,1133.3988282329001,-1110.7224042455,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6915,"Substation Minor Projects","Canberra 330kV Substation - Uprating to 362kV","PS Replacement","Input_Proj_Commit",2019,2013,0,0,94.358960217741796,0,0,0,0,0,0,0,0.9,5.0000000000000017E-2,5.0000000000000017E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7029,"Substation Minor Projects","Junee East Switching Station Second Supply to Temora","PS Replacement","Input_Proj_Commit",2020,2013,0,0,-465.04185833492801,0,0,0,0,0,0,0,0.90000000000000024,4.9999999999999913E-2,4.9999999999999913E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8062,"Substation Minor Projects","Wagga 132 - 99X Line Wave Trap","PS Replacement","Input_Proj_Commit",2020,2013,0,0,0,1193.0695562564799,0,0,0,0,0,0,0.9,5.0000000000000086E-2,5.0000000000000086E-2,0,0,0,0,0,2.2204460492503131E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5430,"Substation Renewal","Glen Innes 132kV Substation Rebuild","PS Replacement","Input_Proj_Commit",2009,2013,-20241.0665577523,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7337,"Substation Renewal","Kempsey 132kV Substation Condition","PS Replacement","Input_Proj_Commit",2009,2013,0,0,0,153.330166530014,0,0,0,0,0,0,0.89999999999999969,5.0000000000000142E-2,5.0000000000000142E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6313,"Substation Renewal","Beaconsfield West Substation Renewal","PS Replacement","Input_Proj_Commit",2013,2013,-87.314002121501701,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6570,"Substation Renewal","Beaconsfield West Substation Renewal","PS Replacement","Input_Proj_Commit",2013,2013,23967483.7175541,53996105.747502401,33853161.605982497,11325503.780582,1045996.5044310882,0,0,0,0,0,0.89999999999999991,5.0000000000000093E-2,5.0000000000000093E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7563,"Substation Renewal","Beaconsfield West Substation Renewal","PS Replacement","Input_Proj_Commit",2013,2013,0,0,2476.1633793191199,-2410.6920467393802,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6336,"Substation Renewal","Queanbeyan Substation Renewal","PS Replacement","Input_Proj_Commit",2014,2013,15353786.273247199,431497.99350754998,716010.65268089401,1216010.9269558,793276.63183865265,0,0,0,0,0,0.82614894757205037,0.11591750478306903,3.9531678205906001E-2,1.840186943897467E-2,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6314,"Substation Renewal","Upper Tumut Switching Station Renewal","PS Replacement","Input_Proj_Commit",2015,2013,475707.92724836001,6155838.3217845196,10001209.623857999,12116025.1710488,10059316.236738628,4275037.8975,0,0,0,0,0.89999999999999991,5.0000000000000051E-2,5.0000000000000051E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6838,"Substation Renewal","Wallerawang 132 Substation Renewal","PS Replacement","Input_Proj_Commit",2015,2013,690351.45493836002,3288703.28355614,14471788.9789594,23930855.781982102,20552531.158307336,787381.13250000007,0,0,0,0.10000000000000002,0.69999999999999984,5.000000000000001E-2,0.10000000000000002,5.000000000000001E-2,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6931,"Substation Renewal","Lower Tumut Substation Renewal","PS Replacement","Input_Proj_Commit",2015,2013,0,0,-227.28157703091,0,0,0,0,0,0,0,0.9,0.05,0.05,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7479,"Substation Renewal","Yanco Substation Renewal","PS Replacement","Input_Proj_Commit",2016,2013,0,773.895675062652,150162.494938196,142539.85668852201,1820808.6397654333,8881784.9624999985,3939491.2199999997,0,0,0,0.9,0.05,0.05,0,0,0,0,0,{"$f":"ABS(1-SUM(Q558:Y558))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0]
[6912,"Substation Renewal","Tamworth 132 Substation Renewal","PS Replacement","Input_Proj_Commit",2017,2013,6127.3598606014402,71636.5872525702,155544.75230259,602717.96790042496,1374691.2182660457,20876692.41,9428382.8550000004,0,0,9.9999999999999992E-2,0.69999999999999984,4.9999999999999996E-2,9.9999999999999992E-2,4.9999999999999996E-2,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6965,"Substation Renewal","Cooma Substation Renewal","PS Replacement","Input_Proj_Commit",2017,2013,0,242373.00085363199,113946.867923749,1036142.8037702499,1327152.430244291,21238892.73,6156693.7575000003,0,0,9.9999999999999992E-2,0.7,4.9999999999999996E-2,9.9999999999999992E-2,4.9999999999999996E-2,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7027,"Substation Renewal","Orange Substation Renewal","PS Replacement","Input_Proj_Commit",2017,2013,0,141307.07512950001,258721.30424388099,273675.98430285603,772766.91829691187,3236922.1049999995,12691410.015000001,0,0,0,0.9,0.05,0.05,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6962,"Substation Renewal","Burrinjuck Substation Renewal","PS Replacement","Input_Proj_Commit",2017,2013,0,37162.096535714198,-36194.072269134798,-218.24611386652199,591149.51436345454,0,0,0,0,9.9999999999999964E-2,0.69999999999999984,5.0000000000000044E-2,9.9999999999999964E-2,5.0000000000000044E-2,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7378,"Substation Renewal","Vales Point Substation Renewal","PS Replacement","Input_Proj_Commit",2018,2013,6574.11244728373,4196.13882131849,265676.28856526897,191301.94463556999,989626.14129098307,0,0,0,0,0,0.89832063716527477,5.0559787611575022E-2,5.1119575223150159E-2,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8076,"Substation Renewal","Taree Substation 33kV Switchyard Renewal","PS Replacement","Input_Proj_Commit",2018,2013,0,-94.757253890382302,0,0,51081.458060585435,0,0,0,0,0,0.9,4.9999999999999989E-2,4.9999999999999989E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6350,"Substation Renewal","Canberra Substation Renewal","PS Replacement","Input_Proj_Commit",2019,2013,0,0,-166800.15636025401,0,0,0,0,0,0,0,0.30000000000000004,0.25,0.45000000000000007,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7398,"Substation Renewal","Canberra Substation Renewal","PS Replacement","Input_Proj_Commit",2019,2013,0,0,381.79943656344,-181.470924144001,122927.93680957262,0,0,0,0,0,0.90000000000000047,4.9999999999999808E-2,4.9999999999999808E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7406,"Substation Renewal","Wagga 132kV Substation Renewal","PS Replacement","Input_Proj_Commit",2020,2013,0,0,0,-2.22760463073518,0,0,0,0,0,0.65000000000000047,9.9999999999999853E-2,0,0,0.24999999999999964,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7544,"Substation Renewal","Wagga 132kV Substation Renewal","PS Replacement","Input_Proj_Commit",2020,2013,30132.105529803801,12231.031195330301,50.176288287460103,0,0,0,0,0,0,0.85,5.0000000000000086E-2,0,0,9.9999999999999936E-2,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6914,"Substation Renewal","Wagga 132kV Substation Renewal","PS Replacement","Input_Proj_Commit",2020,2013,10772.149346472601,2656.0545047084802,-10557.502104371,34492.111822477702,-36328.259294324176,0,0,0,0,0,0.90000000000000013,4.9999999999999885E-2,4.9999999999999885E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7678,"Substation Renewal","Munmorah Substation Renewal","PS Replacement","Input_Proj_Commit",2020,2013,79812.597824314202,80389.628447960393,73793.951304586604,-93795.017892374701,0,0,0,0,0,0,0.89412019461379366,4.9999999999999808E-2,5.5879805386206648E-2,0,0,0,0,0,2.2204460492503131E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7657,"Substation Renewal","Newcastle Substation Rebuild","PS Replacement","Input_Proj_Commit",2021,2013,0,0,0,0,3291.8476714040507,0,0,0,0,0,0.96906363410089347,1.8746899135097941E-2,1.2189466764008601E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7298,"SVC Control System Replacement","Kemps Creek SVC Control System Replacement ","PS Replacement","Input_Proj_Commit",2015,2013,86302.9527617438,1291.5273201698899,68665.440573232801,89348.176933247596,-328572.66869983467,0,0,0,0,0,0.29999999999999927,0.25000000000000028,0.4500000000000004,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7822,"SVC Control System Replacement","Broken Hill SVC Control System Replacement","PS Replacement","Input_Proj_Commit",2015,2013,10611.6732177098,0,90644.467102140203,312781.01190934202,5244347.2109034481,4758832.5,0,0,0,0,0.89999999999999991,4.9999999999999996E-2,4.9999999999999996E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7091,"SVC Control System Replacement","Armidale SVC Control System Replacement","PS Replacement","Input_Proj_Commit",2018,2013,3377.8420396433398,-242.916191749299,-29594.645064043401,9.8566576581391608E-3,332577.49770294019,0,0,0,0,0,0.3000000000000001,0.25000000000000017,0.4499999999999999,0,0,0,0,0,2.2204460492503131E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5533,"Transformer Replacement","Sydney West No.2 Transformer Replacement","PS Replacement","Input_Proj_Commit",2009,2013,45487.864227311497,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6393,"Transformer Replacement","Kempsey 132kV Substation 66/33kV 2 x 25MVA Transformer Replacements","PS Replacement","Input_Proj_Commit",2009,2013,-2.4874276274158,1211.4196286450399,0,-4729.0074979066903,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6415,"Transformer Replacement","Kempsey 2x60MVA 132/33kV Transformer","PS Replacement","Input_Proj_Commit",2009,2013,185227.314416165,-752.65484274705796,-13884.0907991804,0,-6938.7124383389573,0,0,0,0,0,0.94999999999999984,5.0000000000000072E-2,0,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6694,"Transformer Replacement","Tuggerah Substation No.1 Transformer Replacement","PS Replacement","Input_Proj_Commit",2009,2013,661409.28186152002,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5677,"Transformer Replacement","Sydney South No.1 & No.2 Transformers","PS Replacement","Input_Proj_Commit",2011,2013,1694802.83352865,292044.50126305298,0,99733.476711565701,0,0,0,0,0,0,0.97024688201743481,2.9753117982565233E-2,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5878,"Transformer Replacement","Orange No.1 & No.2 Transformer Replacement","PS Replacement","Input_Proj_Commit",2011,2013,3611733.72687581,1980890.7432898299,76540.100777481493,49.194578371772501,679.91224525843904,0,0,0,0,0,0.98000000000000009,1.9999999999999924E-2,0,-3.4192786855300604E-19,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6172,"Transformer Replacement","Wallerawang 132kV Transformer Replacements","PS Replacement","Input_Proj_Commit",2012,2013,1659.54820422133,469.42652663227102,-2641.30168405212,0,0,0,0,0,0,0.1,0.70000000000000007,0.05,0.1,0.05,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(1-SUM(AA581:AL581))","v":0}]
[6721,"Transformer Replacement","Wallerawang 330/132kV Transformer Replacements & Relocation","PS Replacement","Input_Proj_Commit",2012,2013,4253517.3846985996,14865233.9148532,4127993.1333060898,16577.912515224201,0,0,0,0,0,0,0.94999999999999973,5.0000000000000197E-2,0,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6834,"Transformer Replacement","Narrabri No.1 & No.3 Transformer Replacements","PS Replacement","Input_Proj_Commit",2013,2013,581000.400003321,1298874.7368894401,1894396.01454212,7218451.01620756,606931.73833256785,0,0,0,0,0,0.95,5.0000000000000079E-2,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5619,"Transformer Replacement","Yass No.3 Transformer","PS Replacement","Input_Proj_Commit",2014,2013,64202.793380059302,-64188.338566403101,0,0,0,0,0,0,0,0,0.95000000000000007,4.9999999999999954E-2,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5889,"Transformer Replacement","Sydney East No.4 Transformer","PS Replacement","Input_Proj_Commit",2014,2013,6791.0373059912199,0,-669724.47451804206,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6851,"Transformer Replacement","Dapto Substation Temporary Transformer Installation (System Spare)","PS Replacement","Input_Proj_Commit",2014,2013,44358.773195634603,9173.2398202793393,0,0,0,0,0,0,0,0,0.95,5.0000000000000093E-2,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6984,"Transformer Replacement","Dapto Substation Temporary Transformer Installation (System Spare)","PS Replacement","Input_Proj_Commit",2014,2013,98015.138055411197,888606.95528132201,550208.72705031699,1856999.80280839,1137401.5292578056,0,0,0,0,0,0.9,4.9999999999999961E-2,4.9999999999999961E-2,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7140,"Transformer Replacement","Yass No.3 Transformer","PS Replacement","Input_Proj_Commit",2014,2013,0,343083.82449198898,1638200.15902288,551888.06159993296,750383.60198422417,0,0,0,0,0,0.9,0.05,0.05,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7262,"Transformer Replacement","Sydney East No.4 Transformer","PS Replacement","Input_Proj_Commit",2014,2013,0,0,360331.274709814,3636148.5791590102,9139170.7595122065,0,0,0,0,0,0.89999999999999991,4.9999999999999996E-2,4.9999999999999996E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7628,"Transformer Replacement","Surge Arresters Installation At 330kV Line Entries","PS Replacement","Input_Proj_Commit",2014,2013,0,0,453991.806507962,431318.74411469197,1256049.1237694125,0,0,0,0,3.3666833419578643E-2,0.86969984992237925,4.8316658329021087E-2,4.8316658329021087E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6919,"Transformer Replacement","Kemps Creek Replace No.1 and No.2 Transformer VCC","PS Replacement","Input_Proj_Commit",2015,2013,0,0,-53.031355538683599,0,0,0,0,0,0,0,0.95,5.0000000000000024E-2,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7085,"Transformer Replacement","Yanco Transformer Replacement","PS Replacement","Input_Proj_Commit",2015,2013,10725.406876674,42337.782786995303,538234.93947535602,3578218.1732413699,5337588.8267516047,1074338.115,0,0,0,0,0.9,5.0000000000000017E-2,5.0000000000000017E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7471,"Transformer Replacement","Newcastle No.1, No.2 and No.3 Transformer Replacement","PS Replacement","Input_Proj_Commit",2015,2013,44454.290416527299,819.063437165663,412979.54501923599,4875126.2971342197,10951105.795371037,2789248.5,0,0,0,0,0.89999999999999991,0.05,0.05,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7092,"Transformer Replacement","Griffith Transformer Replacement","PS Replacement","Input_Proj_Commit",2016,2013,36909.636633018003,3087.08016863789,39776.452716079599,1462514.97438254,4771656.6543373391,4521210.54,0,0,0,0,0.89999999999999991,0.05,0.05,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7363,"Transformer Replacement","Forbes No.1&2 132V Transforme","PS Replacement","Input_Proj_Commit",2018,2013,0,0,0,0,2162.3338437272519,0,0,0,0,0,0.96776782207797418,3.2232177922025838E-2,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["7356, 7357, 7563","Transformer Replacement","Beaconsfield West No.1 & No.2 330kV Transformers","PS Replacement","Input_Proj_Commit",2018,2013,0,0,0,1420066.1840887701,4605946.4962187316,0,0,0,0,0,0.95,4.9999999999999982E-2,0,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7284,"Transformer Replacement","Canberra No.2 Transformer Replacement","PS Replacement","Input_Proj_Commit",2019,2013,981.93057931961198,4.1324576489481997,-6307.3801486063503,0,0,0,0,0,0,0,1.0342399436669307,0,0,-3.4239943666930707E-2,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6379,"Transformer Replacement","Wagga 132 No.2 Transformer Replacement","PS Replacement","Input_Proj_Commit",2020,2013,5254.6538161214203,0,0,-12728.976409639799,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6021,"Transmission Line Life Extension","11 Line Dapto to Sydney South Life Extension","PS Replacement","Input_Proj_Commit",2013,2013,4246.3776735480296,1783785.1897488399,2804456.3346309899,0,0,0,0,0,0,0.85,5.0000000000000037E-2,0,0,0.10000000000000007,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7779,"Transmission Line Life Extension","21 Line Sydney North to Tuggerah Life Extension","PS Replacement","Input_Proj_Commit",2015,2013,0,0,0,0,0,3697500,0,0,0,0,0,0,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7706,"Transmission Line Life Extension","8 Line Dapto to Marulan Life Extension","PS Replacement","Input_Proj_Commit",2016,2013,0,0,0,0,0,0,2055000,0,0,0,0,0,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7716,"Transmission Line Life Extension","24 Line Vales Point to Eraring Life Extension","PS Replacement","Input_Proj_Commit",2016,2013,0,0,0,0,0,1210500,0,0,1211250,0,0,0,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7322,"Transmission Line Life Extension","11 Line Dapto to Sydney South Life Extension","PS Replacement","Input_Proj_Commit",2017,2013,0,0,0,0,8248.5341045560963,0,2260500,0,0,0.85,0.05,0,0,0.1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7703,"Transmission Line Life Extension","22 Line Vales Point to Structure 136 Life Extension","PS Replacement","Input_Proj_Commit",2017,2013,0,0,0,0,0,0,3237000,3237750,0,0,0,0,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7720,"Transmission Line Life Extension","18 Line Kangaroo Valley to Dapto Life Extension","PS Replacement","Input_Proj_Commit",2017,2013,0,0,0,0,0,0,0,1541250,0,0,0,0,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7915,"Transmission Line Life Extension","17 Line Avon to Picton Rd Life Extension","PS Replacement","Input_Proj_Commit",2018,2013,0,0,0,0,0,0,0,0,825000,0,0,0,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7697,"Transmission Line Life Extension","26 Line Sydney North to Vales Point Life Extension","PS Replacement","Input_Proj_Commit",2019,2013,0,0,0,0,0,0,0,0,1130250,0,0,0,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7715,"Transmission Line Life Extension","959/92Z Line Sydney North to Sydney East Life Extension","PS Replacement","Input_Proj_Commit",2019,2013,0,0,0,0,0,0,0,0,3185250,0,0,0,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7727,"Transmission Line Life Extension","10 Line Avon to Dapto Life Extension","PS Replacement","Input_Proj_Commit",2019,2013,0,0,0,0,0,0,0,0,1130250,0,0,0,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7728,"Transmission Line Life Extension","23 Line Munmorah to Vales Point Life Extension","PS Replacement","Input_Proj_Commit",2019,2013,0,0,0,0,0,0,1130250,0,0,0,0,0,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7761,"Transmission Line Life Extension","2M Line Munmorah to Tuggerah Life Extension","PS Replacement","Input_Proj_Commit",2019,2013,0,0,0,0,0,822000,0,0,0,0,0,0,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7914,"Transmission Line Life Extension","16 Line Structure 104 to 159 Life Extension","PS Replacement","Input_Proj_Commit",2019,2013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7912,"Transmission Line Life Extension","93 Line Eraring to Newcastle Life Extension","PS Replacement","Input_Proj_Commit",2021,2013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7911,"Transmission Line Life Extension","90 Line Eraring to Newcastle Life Extension","PS Replacement","Input_Proj_Commit",2022,2013,0,0,0,0,227.08753578586806,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0002047","Transmission Line Minor Projects","Reconstruction of Geehi Tee","PS Replacement","Input_Proj_Commit",2015,2013,0,0,0,0,60577.371905094355,1350000,0,0,0,0.85,0.05,0,0,0.1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[5966,"Transmission Line Renewal","990 Line Yass to Wagga 132kV Transmission Line Rebuild","PS Replacement","Input_Proj_Commit",2010,2013,8943654.7296684198,687050.00101003703,218902.82534283699,0,0,0,0,0,0,0.97916988414353523,0,0,0,2.0830115856464753E-2,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7264,"Transmission Line Renewal","944 Line Wallerawang to Orange North Rebuild","PS Replacement","Input_Proj_Commit",2014,2013,13912.140380942899,74560.476668651201,518947.66427629098,1520171.9073334499,-1654020.1238723942,0,0,0,0,0.84999999999999987,5.0000000000000121E-2,0,0,0.10000000000000005,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7725,"Transmission Line Renewal","99J Yanco to Griffith 132kV Line Partial Rebuild","PS Replacement","Input_Proj_Commit",2018,2013,0,0,0,0,91885.960723830998,0,0,0,0,6.4489451350772317E-2,0,0,0,0.93551054864922767,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7744,"Transmission Line Wood Pole Replacement","Line 85 Armidale to Tamworth Temporary Pole Replacement","PS Replacement","Input_Proj_Commit",2015,2013,0,0,0,47677.372628428202,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7709,"Transmission Line Wood Pole Replacement","Line 973 Cowra To Yass Pole Replacements","PS Replacement","Input_Proj_Commit",2016,2013,0,0,0,17819.1219874831,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7711,"Transmission Line Wood Pole Replacement","Line 970 Burrinjuck to Yass Pole Replacements","PS Replacement","Input_Proj_Commit",2016,2013,0,0,0,19799.413220922201,191138.72824140923,0,0,0,0,0.84999999999999953,5.0000000000000086E-2,0,0,0.10000000000000037,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7777,"Transmission Line Wood Pole Replacement","Line 96H Coffs Harbour To Koolkhan Wood Pole Replacement","PS Replacement","Input_Proj_Commit",2016,2013,0,0,2904.9195602484301,0,65390.00328657269,5196675,5196675,0,0,0.85,4.9999999999999996E-2,0,0,9.9999999999999992E-2,0,0,0,0,{"$f":"ABS(1-SUM(Q622:Y622))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0]
[7699,"Transmission Line Wood Pole Replacement","Line 99F Uranquinty to Yanco Pole Replacements","PS Replacement","Input_Proj_Commit",2018,2013,0,0,0,3851.3608433683198,180537.02554420667,0,0,0,0,0.84999999999999987,5.0000000000000031E-2,0,0,0.10000000000000006,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0002076","Cable Minor Projects","Cable 41 Temperature Monitoring","PS Security/Compliance","Input_Proj_Commit",2014,2013,0,0,0,0,73345.045552700045,0,0,0,0,0,0.3,0.25,0.45,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7839,"Cable Remediation","Sydney South 330kV Series Reactor Recon","PS Security/Compliance","Input_Proj_Commit",2018,2013,0,0,0,0,108866.16286471453,0,0,0,0,6.6435111893611495E-2,0.90139387127349735,1.0899081528275014E-2,0,2.1271935304616144E-2,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7087,"Capacity of Victoria to NSW Interconnector","Snowy to Yass/Canberra Low Span Remediation","PS Security/Compliance","Input_Proj_Commit",2019,2013,188086.95647982799,71202.565556845395,-559702.08889378596,-5182.6305966495702,52842.793500806598,0,0,0,0,0.89999999999999991,0.10000000000000003,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6244,"Communications","Replace FSX/FLX Multiplex Network","PS Security/Compliance","Input_Proj_Commit",2014,2013,9414.8712305751305,-77056.605062345305,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,{"$f":"ABS(1-SUM(Q627:Y627))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0]
[7044,"Communications","Northern Microwave Replacement","PS Security/Compliance","Input_Proj_Commit",2014,2013,0,4642921.4119584803,3792425.5375085599,3558285.6261454602,254383.46941531854,0,0,0,0,0,0.45000000000000023,4.9999999999999975E-2,0.49999999999999978,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7138,"Communications","Communications To Yanco and Colleambally","PS Security/Compliance","Input_Proj_Commit",2014,2013,0,150569.19378266399,3623295.9904992799,2001520.6308397299,125538.27545717763,0,0,0,0,0,0.44999999999999951,5.0000000000000044E-2,0.50000000000000044,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7289,"Communications","Replace FSX/FLX Multiplex Network","PS Security/Compliance","Input_Proj_Commit",2014,2013,0,135075.22568344499,2047935.1529711899,622409.75627637794,741967.57369608316,0,0,0,0,0,0.39079161758896275,0.12894450988138281,0.48026387252965447,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7645,"Communications","Communications To Tumut/Gadara","PS Security/Compliance","Input_Proj_Commit",2014,2013,0,5074.7613043496203,0,3006408.9194151498,1340437.3122891926,0,0,0,0,0,0.45000000000000068,4.999999999999994E-2,0.49999999999999944,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7786,"Communications","Kangaroo Valley Communications – Vacate 2Ghz Band and Migrate To 6.7Ghz Band","PS Security/Compliance","Input_Proj_Commit",2014,2013,0,0,0,876805.21138740901,2201170.0112827974,0,0,0,0,0,0.40765925595393709,0.1064543253947506,0.48588641865131227,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0001927","Communications","Haymarket  330kV  Telecommunications Augmentation","PS Security/Compliance","Input_Proj_Commit",2014,2013,0,0,0,0,21140.460778600285,0,0,0,0,0,0.45,0.05,0.5,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6700,"Communications","VHF Network Augmentationfor Control Room Access","PS Security/Compliance","Input_Proj_Commit",2015,2013,22633.1674906468,-29290.704848582998,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7119,"Communications","VHF Network Augmentationfor Control Room Access","PS Security/Compliance","Input_Proj_Commit",2015,2013,0,33965.640544252798,-35503.1662430426,0,0,0,0,0,0,0,0.3000000000000001,0.24999999999999986,0.45000000000000018,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7286,"Communications","New England District Telecommunications Augmentation","PS Security/Compliance","Input_Proj_Commit",2015,2013,21019.631405133499,28228.973167126998,73069.989269362297,228123.94362530601,3023380.358987377,1762194.9375,0,0,0,0,0.45,0.05,0.50000000000000011,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8098,"Communications","VHF Network Augmentationfor Control Room Access","PS Security/Compliance","Input_Proj_Commit",2015,2013,0,0,0,3403.5334593284301,0,225000,2250000,0,0,0,0.45038257199003229,4.9999999999999996E-2,0.49961742800996772,0,0,0,0,0,{"$f":"ABS(1-SUM(Q637:Y637))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(1-SUM(AA637:AL637))","v":0}]
[7783,"Communications","Northern Microwave Loop","PS Security/Compliance","Input_Proj_Commit",2016,2013,454104.20549711498,122793.623537636,29738.7955871743,393382.22327357699,1149617.6046295464,10736676.875000024,668411.16500000027,0,0,0,0.44984820072029569,5.0202399039605661E-2,0.49994940024009854,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0002364","Communications Network Upgrade","VHF Network Augmentation For Control Room Access","PS Security/Compliance","Input_Proj_Commit",2015,2013,0,0,0,0,14433.350225254622,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7646,"Communications Network Upgrade","Beryl and Ilford Communications","PS Security/Compliance","Input_Proj_Commit",2017,2013,0,0,0,0,3399.6795061840935,0,0,0,0,0,0.41177963903454434,0,0.5882203609654556,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6155,"Control System","Replacement of Electromechanical Underfrequency Relays","PS Security/Compliance","Input_Proj_Commit",2011,2013,72538.057511545499,5201.2558329839203,0,406.49841847931702,0,0,0,0,0,0,0.99669545419670635,0,0,3.3045458032936411E-3,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6941,"Control System","Auto Underfrequency Loadshedding Schemes Modification","PS Security/Compliance","Input_Proj_Commit",2012,2013,43986.622268177904,979307.850730362,548965.62874426402,53995.647893817899,73635.117130921411,0,0,0,0,0,0.3,0.25,0.44999999999999996,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0002149","Control System","Indication and Metering CT Ratio Changes at Dumaresq","PS Security/Compliance","Input_Proj_Commit",2014,2013,0,0,0,0,72541.570247039199,0,0,0,0,0,0.3,0.25,0.45,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6113,"Control System","Multiple Contingency System Protection Scheme","PS Security/Compliance","Input_Proj_Commit",2016,2013,0,-3217.7174860652699,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7065,"Control System","Modification of Synchronising Angle at Gen Sites","PS Security/Compliance","Input_Proj_Commit",2016,2013,0,0,0,0,1416477.9171516099,1164034.53,103759.44,0,0,0,0.3,0.25,0.45000000000000007,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7505,"Control System","Modification of Synchronising Angle at Gen Sites","PS Security/Compliance","Input_Proj_Commit",2016,2013,0,11256.866291455501,47531.797432542298,-57014.909697686096,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7316,"Control System","Multiple Contingency System Protection Scheme","PS Security/Compliance","Input_Proj_Commit",2016,2013,0,3220.9408030314498,-3156.5198306745101,0,0,0,0,0,0,0,0.30000000000000032,0.25,0.44999999999999962,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0001493","Protection Change","Gadara 132kV  Fault and Disturbance Recorder","PS Security/Compliance","Input_Proj_Commit",2014,2013,0,0,0,0,85840.231899346487,0,0,0,0,0,0.3,0.25,0.45,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6832,"Quality of Supply","Voltage Unbalance Limits","PS Security/Compliance","Input_Proj_Commit",2015,2013,74346.576168653002,10197.6554091654,1234.6545965229,14110.258843878501,163756.22358774728,0,0,0,0,0.89999999999999991,0.10000000000000002,0,0,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7397,"Quality of Supply","Assessment of NER Quality of Supply Compliance","PS Security/Compliance","Input_Proj_Commit",2019,2013,0,104657.733938868,50763.966421022204,-149272.78182827399,101762.34155394409,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6254,"SCADA","SCADA to Gadara","PS Security/Compliance","Input_Proj_Commit",2014,2013,-2.4768428290012601,-8200.0150505196707,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7290,"SCADA","SCADA to Deniliquin","PS Security/Compliance","Input_Proj_Commit",2014,2013,-1.3548541970605199,-1990.4395511923899,27259.605026620698,72414.054666915807,4253.1280661717301,0,0,0,0,0,0.44999999999999996,5.000000000000001E-2,0.50000000000000011,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7293,"SCADA","SCADA to Gadara","PS Security/Compliance","Input_Proj_Commit",2014,2013,0,9251.2192961149904,-9066.0433205172794,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7461,"SCADA","SCADA to Colleambally","PS Security/Compliance","Input_Proj_Commit",2014,2013,-1.7888309320564699,902.466763665553,49661.424493156097,251334.86434160199,170799.22932076699,0,0,0,0,0,0.44999999999999957,5.0000000000000024E-2,0.50000000000000033,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0002366","SCADA","SCADA to Tenterfield","PS Security/Compliance","Input_Proj_Commit",2014,2013,1421.18912872441,0,0,-5181.9702005864701,21914.661811016482,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7759,"Secondary System Renewal","Gadara Relay Replacement","PS Security/Compliance","Input_Proj_Commit",2014,2013,0,0,0,2037.6865509824199,0,0,0,0,0,0,0.29999999999999993,0.25000000000000006,0.45000000000000012,0,0,0,0,0,2.2204460492503131E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7076,"Substation Minor Projects","Canberra Substation Noise Management","PS Security/Compliance","Input_Proj_Commit",2014,2013,0,0,0,0,125775.14079736036,0,0,0,0,0,0.9,0.05,0.05,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0001495","Substation Minor Projects","Canberra Reduce AVR Settings","PS Security/Compliance","Input_Proj_Commit",2014,2013,0,0,0,0,0,0,0,0,0,0,0.3,0.25,0.45,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6959,"Substation Minor Projects","Surge Arresters Instalation at 330kV Line Entries","PS Security/Compliance","Input_Proj_Commit",2015,2013,37791.9219200632,11672.8498095428,133.62119709804199,916440.58631584898,1617662.4621682754,1976762.4675,0,0,0,0,0.90785583886620513,0.05,4.2144161133794815E-2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6335,"Transformer Replacement","Wagga Substation 330kV Transformer Replacements","PS Security/Compliance","Input_Proj_Commit",2010,2013,5438709.5097858803,-14182.4706774608,674.89942565181195,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6943,"Transformer Replacement","Munyang Transformer Replacement","PS Security/Compliance","Input_Proj_Commit",2014,2013,219037.31985106799,655546.77833620703,10526968.6281502,2725658.0135217798,938196.76292838098,0,0,0,0,0,0.9496494150938497,4.9999999999999913E-2,3.505849061503855E-4,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7470,"Transmission Line Low Spans","97G Line Murray to Guthega Low Spans Remediation","PS Security/Compliance","Input_Proj_Commit",2014,2013,156232.73600237499,9023.4588927932109,95293.275913528705,1061516.8074362499,1602188.5150240783,0,0,0,0,0.85000000000000009,4.9999999999999954E-2,0,0,9.999999999999995E-2,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7459,"Transmission Line Low Spans","999 Line Yass to Cowra Low Spans Remediation","PS Security/Compliance","Input_Proj_Commit",2016,2013,0,13238.772317602799,-12973.769817526099,7374.6428365854699,81390.857779201164,0,0,0,0,0.85000000000000009,5.0000000000000024E-2,0,0,9.9999999999999922E-2,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7698,"Transmission Line Low Spans","992 Line Burrinjuck to Tumut Low Spans Remediation","PS Security/Compliance","Input_Proj_Commit",2016,2013,0,0,0,0,56218.51147222377,173471.71756847584,355657.03243152401,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6913,"Transmission Line Low Spans","97K Line Cooma to Munyang Low Spans Remediation","PS Security/Compliance","Input_Proj_Commit",2018,2013,0,1028.65135797619,-1008.05135107295,0,57791.643891120424,0,0,0,0,0.84999999999999987,4.9999999999999913E-2,0,0,0.1000000000000003,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[7708,"Transmission Line Low Spans","993 Line Gadara to Wagga Low Spans Remediation","PS Security/Compliance","Input_Proj_Commit",2018,2013,0,0,0,0,36585.291356075482,0,1113670.6623134329,1113670.6623134329,179624.30037313432,0.85,0.05,0,0,0.1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8089,"Transmission Line Low Spans","Transmission Line-4&5 Yass - Marulan 330 kV Line Remediation","PS Security/Compliance","Input_Proj_Commit",2018,2013,0,0,0,0,821.11872286894061,0,0,0,0,0.45185428909397185,0.54814571090602815,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[8090,"Transmission Line Low Spans","Snowy-Yass - Canberra Remediation (5562)","PS Security/Compliance","Input_Proj_Commit",2019,2013,0,0,0,0,203576.60798043126,0,0,0,0,0.43930841417034006,0.56069158582965983,0,0,0,0,0,0,0,1.1102230246251565E-16,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0002240","Transmission Line Low Spans","Southern Region Pole Lines Low Spans Remediation","PS Security/Compliance","Input_Proj_Commit",2019,2013,0,0,0,0,0,255657.29166666666,255657.29166666666,511314.58333333331,511314.58333333331,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0002243","Transmission Line Low Spans","Central Region Pole Lines Low Spans Remediation","PS Security/Compliance","Input_Proj_Commit",2019,2013,0,0,0,0,0,473247.38486842095,473247.38486842095,946494.7697368419,946494.7697368419,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0002246","Transmission Line Low Spans","Southern Region Tower Lines Low Spans Remediation","PS Security/Compliance","Input_Proj_Commit",2019,2013,0,0,0,0,0,0,255741.80668194612,511484.19331805379,767225.99999999988,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0002249","Transmission Line Low Spans","Northern Region Tower Lines Low Spans Remediation","PS Security/Compliance","Input_Proj_Commit",2019,2013,0,0,6349.35571181051,3406.8748662745302,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0002252","Transmission Line Low Spans","Northern Region Pole Lines Low Spans Remediation","PS Security/Compliance","Input_Proj_Commit",2019,2013,0,0,0,0,0,140298.70722433474,140298.70722433474,280597.41444866947,280597.41444866947,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
["P0002255","Transmission Line Low Spans","Central Region Tower Lines Low Spans Remediation","PS Security/Compliance","Input_Proj_Commit",2019,2013,0,0,0,0,0,0,367755.52998762205,735511.72001237795,1103267.25,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[6969,"Supply to Gunnedah, Narrabri and Moree","Installation of Phase Shifting Transformer on 969 Line","PS Augmentation","Input_Proj_Future",2018,2013,0,0,0,0,0,287829,949979,2163912,11864415,1.5036811048230757E-2,0.9559806091582923,2.1541273019998697E-2,7.4413067734781964E-3,0,0,0,0,0,0,0.58154698186054199,0.14969441588921598,0,7.0060103060903364E-2,3.1666998459778622E-3,5.9920553854436849E-2,2.6313921500499958E-2,0.10929732398842389,0,0,0,0,2.2204460492503131E-16]
[6704,"Supply to the ACT","Wallaroo 330kV Switching Station","PS Augmentation","Input_Proj_Future",2018,2013,0,0,0,0,0,1416793,3597904,18931068,7454919,0.2227413634513066,0.67941095904200177,4.7202920825992367E-2,1.8798316631966162E-2,3.1846440048733084E-2,0,0,0,0,{"$f":"ABS(1-SUM(Q676:Y676))","v":1.1102230246251565E-16},0.21605889184960819,0.19037775649760913,3.4394155252631714E-3,1.1185052534967946E-2,1.245064471186702E-2,2.1732261852574181E-2,5.8519107447148973E-4,0.51232434590490572,0,0,0,3.184644004873307E-2,2.2204460492503131E-16]
[7661,"Substation Minor Projects","Supply to Temora","PS Connections","Input_Proj_Future",2015,2013,0,0,0,0,0,2255057,0,0,0,2.4433968744218843E-2,0.89568513481823853,7.0408853381707645E-2,9.4720430558351085E-3,0,0,0,0,0,2.2204460492503131E-16,0.80737236090394227,2.6741360206411106E-2,0,1.8069740264610754E-2,5.5919199502989835E-3,2.9251554496075808E-3,1.097710457884561E-3,0.13820175276724461,0,0,0,0,2.2204460492503131E-16]
["P0000851","Substation Minor Projects","Supply to Gulgong West","PS Connections","Input_Proj_Future",2016,2013,0,0,0,0,0,0,1451053,0,0,0,0.83573856834703464,0.16426143165296539,0,0,0,0,0,0,0,0.31850699370421931,0.47826718172006255,0,1.5129929077475703E-2,2.4261661275219266E-3,2.3254648943661742E-3,8.6444135897285142E-4,0.18247982311738128,0,0,0,0,2.2204460492503131E-16]
[7094,"Substation Minor Projects","Supply to Marsden Park","PS Connections","Input_Proj_Future",2016,2013,0,0,0,0,0,1201643,386953,0,0,0,0.86002354740632503,8.2057375922133302E-2,5.7919076671541669E-2,0,0,0,0,0,0,0.34495226007515611,0.42983340564001188,0,2.0195320091204588E-2,5.8430219919637441E-3,6.4932923261696238E-3,1.1756294706202718E-3,0.19150707040487383,0,0,0,0,1.1102230246251565E-16]
[8093,"Substation Minor Projects","Supply to Molong","PS Connections","Input_Proj_Future",2016,2013,0,0,0,0,0,840531,374190,0,0,0,0.96259550583945797,3.7404494160542076E-2,0,0,0,0,0,0,0,0.40782091746287064,0.35657666244036618,0,1.1749782635028811E-2,1.6825963364474294E-2,5.907405550281737E-3,8.2866810066910951E-4,0.20029060044630945,0,0,0,0,0]
["P0002157","Substation Minor Projects","Supply to Googong","PS Connections","Input_Proj_Future",2018,2013,0,0,0,0,0,3306,145800,1059136,178813,0,0.93171865441311164,2.3704895395384739E-2,4.4576450191503601E-2,0,0,0,0,0,0,0.30257604735463511,0.43617658438846357,0,2.3129720044215703E-2,6.6920188576350438E-3,7.4367741135713435E-3,1.346449593686756E-3,0.22264240564779259,0,0,0,0,0]
["P0002186","Easements","Easement Acquisition in the ACT","PS Easements","Input_Proj_Future",2017,2013,0,0,0,0,0,175205,2069719,7555076,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22,0.78,{"$f":"ABS(1-SUM(AA682:AL682))","v":0}]
[7673,"Property","Strategic Property Acquisition at Maraylya","PS Easements","Input_Proj_Future",2016,2013,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.65789473684210487,0.34210526315789519,0,0]
["P0002217","Property","Strategic Property Acquisition in Sydney","PS Easements","Input_Proj_Future",2019,2013,0,0,0,0,0,0,0,0,0,2.101911571801689E-2,0.18103297276467548,0,0,0.58386432550046896,0.21408358601683866,0,0,0,0,0.24473646310561334,4.6101927141517056E-2,0,2.7733555461272288E-2,1.4596608137511728E-3,2.9193216275023456E-3,2.9193216275023456E-3,9.0265424722372561E-2,0.58386432550046896,0,0,0,0]
["2001B","Cable Remediation","Cable 41 Backfill Rehabilitation","PS Replacement","Input_Proj_Future",2017,2013,0,0,0,0,0,496537.5,13767205.5,3946282.5,0,0,0.74404761904761907,0,0,0,0.25595238095238093,0,0,0,0,0,0.25595238095238093,0,0,0,0,0,0.74404761904761907,0,0,0,0,0]
[7344,"Capacitor Bank","Broken Hill No.3 and No.4 Capacitors","PS Replacement","Input_Proj_Future",2020,2013,0,0,0,0,0,0,0,0,6740.25,0,0.94688202528474241,5.3117974715257595E-2,0,0,0,0,0,0,0,0.41311587143707079,0.34777505801227432,0,2.4390988239289587E-2,1.4686128607556939E-3,1.3896158746068766E-3,6.0872280104098562E-4,0.21125113077496172,0,0,0,0,1.1102230246251565E-16]
[8022,"Communications","Dumaresq Protection & Communication Replacement","PS Replacement","Input_Proj_Future",2014,2013,0,0,0,0,624712,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0.18131456143668057,0.81868543856331932,0,0,0,0,0,0,0,0,0,0,1.1102230246251565E-16]
[7462,"Communications","Spur Microwave System Replacement","PS Replacement","Input_Proj_Future",2015,2013,0,0,0,0,0,1087942.5,0,0,0,0,0,0,1,0,0,0,0,0,0,0.16602175122114926,0.21416805907528255,0,0,0,0,0,0.61981018970356816,0,0,0,0,0]
[8222,"Communications","Hammonds Hill Radio Repeater Site Mains Power","PS Replacement","Input_Proj_Future",2016,2013,0,0,0,0,0,407817.75,511419,0,0,0,0.47892895833133103,0,0.4721174020544962,4.8953639614172872E-2,0,0,0,0,0,8.9967814776920479E-2,0.43359341694952219,0,1.4917805778425613E-2,3.5572978119632285E-4,8.0545055045185762E-3,3.9750355366708371E-3,0.40018205205857321,0,0,0,4.8953639614172872E-2,0]
["P0002577","Communications","Communications Between Lismore and Coffs Harbour","PS Replacement","Input_Proj_Future",2016,2013,0,0,0,0,0,916022.25,9380454,0,0,0.97555015179695614,4.6175350713963817E-3,0,1.9832313131647458E-2,0,0,0,0,0,0,5.793563534892647E-2,0.12853946012898254,0,0,0,0,0,0.81352490452209103,0,0,0,0,0]
["P0002583","Communications","Communications Between Wallerawang and Orange North via Panorama Substation","PS Replacement","Input_Proj_Future",2016,2013,0,0,0,0,0,551787.75,7349715,0,0,0.76044699338666077,0.18947334008265468,3.0518943159291551E-3,2.5860194499463814E-2,2.1167577715291611E-2,0,0,0,0,0,6.100025506931147E-2,0.1014480857512685,0,0,0,0,0,0.81638408146412844,0,0,0,2.1167577715291611E-2,0]
["P0002589","Communications","Communications Between Williamsdale and Cooma","PS Replacement","Input_Proj_Future",2016,2013,0,0,0,0,0,184692,4920117,0,0,0.97522745448351789,4.6784788510825558E-3,0,2.009406666539958E-2,0,0,0,0,0,0,0.10137678860439514,0.12272673443638218,0,0,0,0,0,0.7758964769592227,0,0,0,0,0]
["P0002579","Communications","Communications Between Coffs Harbour and Port Macquarie","PS Replacement","Input_Proj_Future",2017,2013,0,0,0,0,0,85356.75,686075.25,8769858.75,0,0.96004314078387487,7.5461490493154105E-3,0,3.2410710166809686E-2,0,0,0,0,0,0,7.1452598810705287E-2,0.12798843591961051,0,0,0,0,0,0.80055896526968418,0,0,0,0,0]
["P0002585","Communications","Communications Between Wellington and Orange North","PS Replacement","Input_Proj_Future",2017,2013,0,0,0,0,0,42099.75,220766.25,5892099,0,0.94936526852711589,1.1210461797914366E-2,5.9293594683316637E-3,3.3494910206638057E-2,0,0,0,0,0,0,8.0264469416154269E-2,0.12730210488605539,0,0,0,0,0,0.79243342569779029,0,0,0,0,0]
["P0002581","Communications","Communications Between Port Macquarie and Stroud - Includes Waratah West to Tomago","PS Replacement","Input_Proj_Future",2018,2013,0,0,0,0,0,0,102886.5,901550.25,10110538.5,0.90534661305318409,5.2496745733142336E-2,0,3.7095900943769015E-2,5.0607402699044601E-3,0,0,0,0,1.1102230246251565E-16,7.2982622345715537E-2,0.12165285801511187,0,0,0,0,0,0.80030377936926811,0,0,0,5.060740269904461E-3,1.1102230246251565E-16]
["P0002587","Communications","Communications Between Parkes and Cowra","PS Replacement","Input_Proj_Future",2018,2013,0,0,0,0,0,0,58185,281370.75,7128123,0.95989516822747623,9.2398189999804148E-3,3.2580405256452715E-3,2.7606972246898034E-2,0,0,0,0,0,1.1102230246251565E-16,6.9137949995505599E-2,0.12785147593554438,0,0,0,0,0,0.80301057406895004,0,0,0,0,0]
["P0002591","Communications","Communications Between Uranquinty and Griffith","PS Replacement","Input_Proj_Future",2019,2013,0,0,0,0,0,0,0,85866.75,673576.5,0.97105067954627766,6.1177106350320896E-3,1.2721700833361602E-3,2.1559439735354114E-2,0,0,0,0,0,0,5.9961407442077425E-2,0.12855957130534887,0,0,0,0,0,0.81147902125257376,0,0,0,0,0]
["P0002593","Communications","Communications Between Yass and Wagga","PS Replacement","Input_Proj_Future",2019,2013,0,0,0,0,0,0,0,86609.25,852960.75,0.94729632279353504,1.7840717272932217E-2,0,3.4862959933532757E-2,0,0,0,0,0,0,7.3121574870292805E-2,0.12803494328543785,0,0,0,0,0,0.79884348184426934,0,0,0,0,0]
[8118,"Disconnection of Munmorah Power Station","Disconnection of Munmorah Power Station","PS Replacement","Input_Proj_Future",2015,2013,0,0,0,0,0,1952340,0,0,0,0,0.96864608623497961,0,0,3.135391376502044E-2,0,0,0,0,0,0.5964414318202772,3.321583330772304E-3,0,1.7778158517471342E-2,3.6906481453025602E-4,1.0427463966317342E-2,5.0445004456191036E-3,0.33526388333999202,0,3.135391376502044E-2,0,0,1.1102230246251565E-16]
[8023,"Oil Containment","Beryl Oil Containment Upgrade","PS Replacement","Input_Proj_Future",2016,2013,0,0,0,0,0,1157148.75,396119.25,0,0,0,1,0,0,0,0,0,0,0,0,7.4081077341696264E-2,0.39707143845408843,0,2.6287875294009132E-4,1.3835723838952175E-5,2.767144767790435E-5,2.767144767790435E-5,0.52851542683208041,0,0,0,0,0]
[8025,"Oil Containment","Deniliquin Oil Containment Upgrade","PS Replacement","Input_Proj_Future",2016,2013,0,0,0,0,0,1201267.5,411222,0,0,0,1,0,0,0,0,0,0,0,0,0.13016270198919688,0.21436246686846844,0,1.2028141185721497E-3,6.3306006240639455E-5,1.2661201248127891E-4,1.2661201248127891E-4,0.65395548699255934,0,0,0,0,0]
[8026,"Oil Containment","Murrumburrah Oil Containment Upgrade","PS Replacement","Input_Proj_Future",2016,2013,0,0,0,0,0,1043096.25,357076.5,0,0,0,1,0,0,0,0,0,0,0,0,8.1641371442019661E-2,0.20506399056577226,0,7.2905501679384631E-4,3.8371316673360327E-5,7.6742633346720655E-5,7.6742633346720655E-5,0.71237372639204743,0,0,0,0,0]
[8027,"Oil Containment","Muswellbrook Oil Containment Upgrade","PS Replacement","Input_Proj_Future",2016,2013,0,0,0,0,0,997815,259259.25,0,0,0,1,0,0,0,0,0,0,0,0,0.1281850359125089,9.9844167211243617E-2,0,0,0,0,0,0.77197079687624748,0,0,0,0,0]
[8078,"Oil Containment","Inverell Oil Containment Upgrade","PS Replacement","Input_Proj_Future",2016,2013,0,0,0,0,0,968488.5,446470.5,0,0,0,1,0,0,0,0,0,0,0,0,8.2482995937068052E-2,0.39322157316982798,0,0,0,0,0,0.52429543089310393,0,0,0,0,0]
[8024,"Oil Containment","Panorama Oil Containment Upgrade","PS Replacement","Input_Proj_Future",2017,2013,0,0,0,0,0,73164,1160436,397245,0,0,1,0,0,0,0,0,0,0,0,7.4305804659547656E-2,0.18432852294362739,0,6.5533511768439061E-4,3.4491321983388979E-5,6.8982643966777958E-5,6.8982643966777958E-5,0.74053788066922366,0,0,0,0,0]
[8029,"Oil Containment","Mount Piper 132 Oil Containment Upgrade","PS Replacement","Input_Proj_Future",2017,2013,0,0,0,0,0,46202.25,1137692.25,524184,0,0,1,0,0,0,0,0,0,0,0,7.1986607755426882E-2,0.15978155273196301,0,3.7542193803342575E-4,1.9759049370180302E-5,3.9518098740360604E-5,3.9518098740360604E-5,0.76775762232772582,0,0,0,0,0]
[8079,"Oil Containment","Dapto Oil Containment Upgrade","PS Replacement","Input_Proj_Future",2017,2013,0,0,0,0,0,18759,1722519,447448.5,0,0,1,0,0,0,0,0,0,0,0,4.0434485681908758E-2,0.41124236327918195,0,0,0,0,0,0.54832315103890927,0,0,0,0,0]
[8094,"Oil Containment","Yass Oil Containment Upgrade","PS Replacement","Input_Proj_Future",2017,2013,0,0,0,0,0,8923.5,801301.5,208200,0,0,1,0,0,0,0,0,0,0,0,5.8178069077251642E-2,0.40363797039546356,0,0,0,0,0,0.53818396052728479,0,0,0,0,0]
["P0001472","Oil Containment","Mount Piper 500 Oil Containment Upgrade","PS Replacement","Input_Proj_Future",2017,2013,0,0,0,0,0,60347.25,1334085,165672,0,0,0.90385257908245553,0,0,9.6147420917544454E-2,0,0,0,0,0,8.6986975389625409E-2,0.25779238791253856,0,4.1103022442250255E-4,2.1633169706447501E-5,4.3266339412894954E-5,4.3266339412894954E-5,0.55855401970733687,0,9.6147420917544454E-2,0,0,0]
[8032,"Oil Containment","Sydney South Oil Containment Upgrade","PS Replacement","Input_Proj_Future",2018,2013,0,0,0,0,0,0,27597,2478156.75,643892.25,0,1,0,0,0,0,0,0,0,0,8.2866455468328826E-2,0.15732553753659936,0,0,0,0,0,0.75980800699507178,0,0,0,0,0]
["P0002051","Protection Change","Sydney North Lines 926 and 927 Protection Relay Replacement","PS Replacement","Input_Proj_Future",2014,2013,0,0,0,0,620453,0,0,0,0,0,2.8675843602799986E-2,0.8841934952832976,7.09159801328237E-2,1.6214680981078748E-2,0,0,0,0,0,0.27561201054959011,0.71304588099518462,0,3.0785722949897179E-3,1.6203012078893253E-4,3.2406024157786506E-4,3.2406024157786506E-4,7.453385556290896E-3,0,0,0,0,0]
["P0002053","Protection Change","Sydney South Lines 91J and 91F Protection Relay Replacement","PS Replacement","Input_Proj_Future",2014,2013,0,0,0,0,492664,0,0,0,0,0,0,0.97539572459500135,1.9891854482478186E-2,4.7124209225204751E-3,0,0,0,0,0,0.27303194102057027,0.72696805897942973,0,0,0,0,0,0,0,0,0,0,0]
[7346,"Reactor Replacement","Buronga X2 220kV Reactor","PS Replacement","Input_Proj_Future",2016,2013,0,0,0,0,0,2948143.5,623277,0,0,0,1,0,0,0,0,0,0,0,0,0.67939995320845548,1.3240861807884603E-3,0,3.1560713371165235E-2,1.2744822258295365E-3,2.8320571388683879E-2,1.2314282005897414E-2,0.24580591161918017,0,0,0,0,2.2204460492503131E-16]
[7342,"Reactor Replacement","Broken Hill No.1 & No.2 220kV Reactors","PS Replacement","Input_Proj_Future",2018,2013,0,0,0,0,0,0,192783,3835775.25,2963037,0,0.99626430738299998,0,0,3.7356926170000692E-3,0,0,0,0,0,0.40439809489695705,0.28106350148277803,0,3.3476781536952993E-2,5.6506848196430815E-4,3.0101984035138727E-2,1.3325113849852155E-2,0.23706945571635665,0,0,0,0,1.1102230246251565E-16]
[7325,"Reactor Replacement","Beaconsfield West No.1 132kV Reactor","PS Replacement","Input_Proj_Future",2019,2013,0,0,0,0,0,0,10353.75,70641.75,273183.75,0,0.97940365036759292,0,0,2.0596349632407078E-2,0,0,0,0,0,0.4559721659639282,0.34879621313933101,0,5.5762998094192467E-2,3.3325027233467004E-5,4.968349037354787E-2,2.2118579085169572E-2,6.7633228316597696E-2,0,0,0,0,4.4408920985006262E-16]
["0588B","Secondary System Renewal","Molong SCADA Remediation","PS Replacement","Input_Proj_Future",2015,2013,0,0,0,0,0,94847.25,0,0,0,0,0,1,0,0,0,0,0,0,0,0.21032804399873922,0.78967195600126072,0,0,0,0,0,0,0,0,0,0,0]
[7062,"Secondary System Renewal","Kangaroo Valley Secondary System Replacement","PS Replacement","Input_Proj_Future",2016,2013,0,0,0,0,0,670759.5,4177188,0,0,0,0.19137001970661827,0.7687843751598582,2.9070550229385685E-2,1.0775054904137774E-2,0,0,0,0,1.1102230246251565E-16,0.21922736526441994,0.47295198716216275,1.6708101882676036E-2,7.5446161163064832E-3,3.9708505875297279E-4,1.1940816301607377E-3,7.9417011750594559E-4,0.28118259276801505,0,0,0,0,0]
[7350,"Secondary System Renewal","Albury Secondary System Replacement","PS Replacement","Input_Proj_Future",2016,2013,0,0,0,0,0,5575497.75,1665657,0,0,0,0.15177727124837312,0.8119095242832729,3.3662736598535158E-2,2.6504678698187358E-3,0,0,0,0,1.1102230246251565E-16,0.27314615328781194,0.3849116857084714,3.9454941154070189E-3,9.3087674747664526E-3,9.8786340953473236E-4,1.4308590318655762E-3,9.5910450199958948E-4,0.32531007247014315,0,0,0,0,2.2204460492503131E-16]
[7353,"Secondary System Renewal","Balranald Secondary System Replacement","PS Replacement","Input_Proj_Future",2016,2013,0,0,0,0,0,478286.25,2998967.25,0,0,0,0.12100847381683197,0.87815694511943831,0,8.3458106372966601E-4,0,0,0,0,0,0.34344995053984551,0.52367974447903309,0,5.6784948203907103E-3,2.5221154491640059E-4,5.0442308983280118E-4,5.0442308983280118E-4,0.1259307524361489,0,0,0,0,2.2204460492503131E-16]
[7366,"Secondary System Renewal","Hume Secondary System Replacement","PS Replacement","Input_Proj_Future",2017,2013,0,0,0,0,0,14370,897975.75,2143812.75,0,0,0.23323519044150676,0.73881059999184318,2.7954209566650044E-2,0,0,0,0,0,0,0.26193625668171194,0.3513124317336962,0,8.7722007830403313E-3,4.6169477805475421E-4,1.5577643408500085E-3,9.2338955610950842E-4,0.37503626212653718,0,0,0,0,1.1102230246251565E-16]
[7365,"Secondary System Renewal","Deniliquin Secondary System Replacement","PS Replacement","Input_Proj_Future",2018,2013,0,0,0,0,0,0,0,640779,3879363.75,0,0.1018457896353902,0.89815421036460974,0,0,0,0,0,0,0,0.27600748244080592,0.62585811519765788,0,2.3505452734409538E-3,1.2371290912847126E-4,2.4742581825694252E-4,2.4742581825694252E-4,9.5165292542452762E-2,0,0,0,0,1.1102230246251565E-16]
[7655,"Secondary System Renewal","Haymarket Secondary System Replacement","PS Replacement","Input_Proj_Future",2018,2013,0,0,0,0,0,0,783112.5,3066333.75,3007695.75,0,7.5237430868224153E-2,0.29551728532355048,0.62924528380822531,0,0,0,0,0,0,0.28909958065018432,0.64524046618889952,0,6.0657358812949928E-3,3.1924925691026278E-4,6.3849851382052555E-4,6.3849851382052555E-4,5.7997970995069974E-2,0,0,0,0,0]
[8075,"Secondary System Renewal","Taree Secondary System Replacement","PS Replacement","Input_Proj_Future",2018,2013,0,0,0,0,0,2213631.75,5407876.5,7446018,3925035,0,0.22628953823171477,0.73110483289731232,4.2605628870973002E-2,0,0,0,0,0,2.2204460492503131E-16,0.33037634148776751,0.35064608263172375,0,1.4206209155687424E-2,7.7825155848129082E-4,1.8984047511355709E-3,1.4832316254306912E-3,0.30061147878977379,0,0,0,0,0]
[7467,"Secondary System Renewal","Murrumburrah Secondary System Replacement","PS Replacement","Input_Proj_Future",2019,2013,0,0,0,0,0,0,0,0,519390.75,0,0.11175664348006828,0.88824335651993169,0,0,0,0,0,0,0,0.25980713428321028,0.63209349041726171,0,2.3162698476754491E-3,1.2190893935133943E-4,2.4381787870267886E-4,2.4381787870267886E-4,0.10517356075509596,0,0,0,0,0]
[7638,"Secondary System Renewal","Sydney North Secondary System Replacement","PS Replacement","Input_Proj_Future",2019,2013,0,0,0,0,0,9997948.5,12718157.25,4258722,1085451,0,0.43571834749280591,0.54122567447314063,2.2024400311952401E-2,1.0315777221009972E-3,0,0,0,0,0,0.23097844732332409,0.27091906916303604,2.5707749537328527E-3,1.7724395394655004E-2,9.328629155081579E-4,2.0872409395296301E-3,1.8657258310163158E-3,0.47292148347919788,0,0,0,0,0]
[7756,"Secondary System Renewal","Armidale Secondary System Replacement","PS Replacement","Input_Proj_Future",2019,2013,0,0,0,0,0,0,0,150411,3471127.5,0,8.5311013057459542E-2,0.89707938918088115,1.7609597761659258E-2,0,0,0,0,0,0,0.28204920504197101,0.64204023535229593,0,3.5444072710931812E-3,3.0276293956084892E-4,4.7670653988498321E-4,3.481045281175625E-4,7.1238578327076502E-2,0,0,0,0,0]
[7351,"Secondary System Renewal","Beryl Secondary System Replacement","PS Replacement","Input_Proj_Future",2020,2013,0,0,0,0,0,0,0,0,0,0,0.1215448714921713,0.87733935758299419,1.1157709248344899E-3,0,0,0,0,0,0,0.25575486413981785,0.62886382901276161,0,3.3120147877692204E-3,4.6833181099221137E-4,6.1076087328702387E-4,2.85407945913271E-4,0.1107047914294589,0,0,0,0,2.2204460492503131E-16]
[7354,"Secondary System Renewal","Buronga Secondary System Replacement","PS Replacement","Input_Proj_Future",2020,2013,0,0,0,0,0,0,0,0,319080,0,0.16747064838700088,0.17098924038702501,0.66154011122597411,0,0,0,0,0,0,0.23378134936306133,0.57685743222106312,0,2.0590991461663217E-3,1.0837363927191168E-4,2.1674727854382336E-4,2.1674727854382336E-4,0.1867602510733497,0,0,0,0,0]
[7651,"Secondary System Renewal","Liddell Secondary System Replacement","PS Replacement","Input_Proj_Future",2020,2013,0,0,0,0,0,0,0,363314.25,2461667.25,0,0.29588210152666533,0.18655809291025566,0.5175598055630789,0,0,0,0,0,1.1102230246251565E-16,0.34583903738158572,0.29961119140807058,0,1.4215249921463422E-2,8.3766062063787968E-4,1.6463304749789142E-3,1.4831652110461166E-3,0.33636736498221725,0,0,0,0,2.2204460492503131E-16]
[7667,"Secondary System Renewal","Avon Secondary System Replacement","PS Replacement","Input_Proj_Future",2021,2013,0,0,0,0,0,0,0,0,0,0,0.27284542344900947,0.67149811622430267,5.5656460326687758E-2,0,0,0,0,0,0,0.2763829881943704,0.3500646168123614,0,1.1116836867722189E-2,1.2020689568451905E-3,1.9002148746705019E-3,1.0684207811223086E-3,0.35826485351290799,0,0,0,0,0]
[8193,"Secondary System Renewal","Sydney South Secondary System Replacement","PS Replacement","Input_Proj_Future",2022,2013,0,0,0,0,0,0,0,523388.25,3063092.25,0,0.31594491358457932,0.67395902112982975,1.0096065285590929E-2,0,0,0,0,0,0,0.4016515935705503,0.28691048723536572,0,2.4675207588117198E-2,1.3276890455892144E-3,2.6183081117771892E-3,2.5912481425896584E-3,0.28022546630601064,0,0,0,0,0]
["P0001205","Substation Minor Projects","Cowra Duplicated DC & AC Supplies","PS Replacement","Input_Proj_Future",2014,2013,0,0,0,0,458792,0,0,0,0,0,0.12992545554691201,0.8273315754648386,0,4.2742968988249461E-2,0,0,0,0,0,8.9414938476854958E-2,0.79162888910112938,0,4.1863373293248738E-3,2.2033354364867758E-4,4.4066708729735516E-4,4.4066708729735516E-4,0.11366816737444727,0,0,0,0,0]
[8083,"Substation Minor Projects","Dapto 415V AC System Replacement","PS Replacement","Input_Proj_Future",2015,2013,0,0,0,0,0,2627851.5,0,0,0,0,0.62507887490201186,0.34068944219919256,0,3.42316828987956E-2,0,0,0,0,0,0.28225200026751507,0.30911316015419549,0,3.6842990339029186E-2,1.9391047546857463E-3,3.8782095093714926E-3,3.8782095093714926E-3,0.36209632546583176,0,0,0,0,0]
[6040,"Substation Minor Projects","Sydney West 132kV Disconnector Replacement","PS Replacement","Input_Proj_Future",2016,2013,0,0,0,0,0,2623471.5,391754.25,0,0,0,0.97910741286586345,0,0,2.0892587134136428E-2,0,0,0,0,1.1102230246251565E-16,0.43564533945677075,0.19494644581339945,0,2.0977212681554287E-2,7.8762767799465828E-3,1.850202291298963E-3,3.1344879526857492E-4,0.33839107418176134,0,0,0,0,0]
["P0002049","Substation Minor Projects","Sydney South AC System Replacement","PS Replacement","Input_Proj_Future",2017,2013,0,0,0,0,0,0,447827.25,3708708,0,0,0.69365155107527965,0.30006474249721254,0,6.2837064275077913E-3,0,0,0,0,1.1102230246251565E-16,0.26732593299027579,0.23931132327088392,0,6.6448826843164707E-2,3.4973066759560376E-3,6.9946133519120752E-3,6.9946133519120752E-3,0.40942738351589542,0,0,0,0,0]
[6962,"Substation Renewal","Burrinjuck Substation Renewal","PS Replacement","Input_Proj_Future",2017,2013,0,0,0,0,0,369019.5,2361279.75,7251402.75,0,0,0.8046593242643344,0.12380133175111899,3.1311293423493085E-2,4.0228050561053448E-2,0,0,0,0,1.1102230246251565E-16,0.44825399292520701,0.31348803935250008,3.8934141715872193E-2,1.6046812467080354E-2,9.7672721604595732E-4,2.1490311635124141E-3,1.3194142650137708E-4,0.15672669288167093,0,0,0,2.3292620851609852E-2,2.2204460492503131E-16]
[7378,"Substation Renewal","Vales Point Substation Renewal","PS Replacement","Input_Proj_Future",2018,2013,0,0,0,0,0,1033485,2071578,18534591.75,11335038.75,2.0996648153433654E-2,0.90059950409632272,6.0888148556586155E-2,1.0348780281992789E-2,7.1669189116646201E-3,0,0,0,0,0,0.28737320540852879,0.24585438286924227,0,2.1953176244919652E-2,1.2299396900343719E-2,7.3190750846391286E-3,1.271379694544729E-3,0.42392938379778167,0,0,0,0,0]
[8076,"Substation Renewal","Taree Substation 33kV Switchyard Renewal","PS Replacement","Input_Proj_Future",2018,2013,0,0,0,0,0,325137.75,1022499,4640211.75,532265.25,0,0.80913454669446738,0.16456644964417219,2.6299003661360305E-2,0,0,0,0,0,1.1102230246251565E-16,0.42639350504508428,0.30595821680644059,0,2.3454223997714775E-2,6.3340419311220793E-4,1.1967732295974738E-3,1.0449318950276143E-3,0.24131894483302316,0,0,0,0,0]
[7398,"Substation Renewal","Canberra Substation Renewal","PS Replacement","Input_Proj_Future",2019,2013,0,0,0,0,0,1219442.25,2047429.5,7743966,23714145,0,0.87510785228646837,0.10763778845789163,1.725435925564003E-2,0,0,0,0,0,{"$f":"ABS(1-SUM(Q739:Y739))","v":0},0.45525609559462754,0.1525729003168235,0,2.006531627575903E-2,1.8039941711344074E-3,8.4987526817369898E-3,4.1292168852562587E-3,0.35767372407466225,0,0,0,0,1.1102230246251565E-16]
[6914,"Substation Renewal","Wagga 132 Substation Renewal","PS Replacement","Input_Proj_Future",2020,2013,0,0,0,0,0,0,398235.75,1290653.25,5284727.25,2.3062973394871719E-2,0.87606390029185477,8.8641449691426344E-2,1.2231676621847171E-2,0,0,0,0,0,0,0.47152327996659699,0.20582436510107269,2.0934694227750217E-3,1.7993640095218422E-2,8.5796876392519074E-3,9.6285489317702293E-3,3.2025061718638404E-3,0.28115450267145076,0,0,0,0,2.2204460492503131E-16]
[7678,"Substation Renewal","Munmorah Substation Renewal","PS Replacement","Input_Proj_Future",2020,2013,0,0,0,0,0,169419.75,489119.25,1136622,3742500,0,0.91140966197260176,8.3191004616295472E-2,5.3993334111027188E-3,0,0,0,0,0,0,0.42355266417223003,0.1537660033073496,0,1.1502548796155129E-2,1.2905373887211071E-2,7.8025417412391756E-3,9.4198800310878227E-4,0.3895288800927062,0,0,0,0,2.2204460492503131E-16]
[7657,"Substation Renewal","Newcastle Substation Renewal","PS Replacement","Input_Proj_Future",2021,2013,0,0,0,0,0,22362.75,499503.75,1163016,1828770.75,0,0.96906363410089347,1.8746899135097944E-2,1.2189466764008601E-2,0,0,0,0,0,0,0.45745553243776033,0.16984800899080285,0,1.3952509599760134E-2,4.6190792561525027E-3,1.6932868526766073E-3,2.5909566229873304E-4,0.35217248720054883,0,0,0,0,1.1102230246251565E-16]
[7091,"SVC Control System Replacement","Armidale SVC Control System Replacement","PS Replacement","Input_Proj_Future",2018,2013,0,0,0,0,0,0,25923.75,1493483.25,5213913,0,1,0,0,0,0,0,0,0,0,0.8069941722656877,0.14377305697635046,0,3.6757498529700061E-2,0,0,0,1.2475272228261837E-2,0,0,0,0,2.2204460492503131E-16]
[7363,"Transformer Replacement","Forbes No.1 & No.2 132kV Transformers","PS Replacement","Input_Proj_Future",2018,2013,0,0,0,0,0,394467,2365155.75,2965698.75,498632.25,0,0.96776782207797418,3.2232177922025831E-2,0,0,0,0,0,0,0,0.34670021024154379,0.3036536417526125,0,4.0581356169169747E-2,6.4328513441198913E-3,2.9156951165749304E-2,1.2388831945349451E-2,0.26108615738145519,0,0,0,0,2.2204460492503131E-16]
[7528,"Transformer Replacement","Tamworth 330 No.2 330kV Transformer","PS Replacement","Input_Proj_Future",2018,2013,0,0,0,0,0,313521,509387.25,6064839.75,1285533.75,0,0.9774299279461095,2.2570072053890528E-2,0,0,0,0,0,0,0,0.37509786939057488,0.18500867354359826,0,4.4259249816947642E-2,1.7683924674525443E-3,3.5834304063817449E-2,1.5906627518742205E-2,0.34212488319886708,0,0,0,0,{"$f":"ABS(1-SUM(AA745:AL745))","v":0}]
["7356, 7357, 7563","Transformer Replacement","Beaconsfield West No.1 & No.2 330kV Transformers","PS Replacement","Input_Proj_Future",2018,2013,0,0,0,0,0,681774.75,6663513,16008798,2783076,0,0.96567825462334878,1.7946472542978782E-2,1.1492301215496189E-2,4.8829716181761351E-3,0,0,0,0,2.2204460492503131E-16,0.39744924739231724,0.18222455014588018,0,1.3627174502737625E-2,4.7495299036329441E-4,9.3249700818142864E-4,4.8604035964099204E-4,0.40480553760087934,0,0,0,0,0]
[7711,"Transmission Line Wood Pole Replacement","Line 970 Burrinjuck to Yass Pole Replacements","PS Replacement","Input_Proj_Future",2016,2013,0,0,0,0,0,221744.25,9733499.25,0,0,0.98308832202726415,2.0155332284787358E-3,0,0,1.4896144744257168E-2,0,0,0,0,0,0.12563923018489045,0.20565417895566801,0,0,1.7229989609554984E-2,1.4358324674629153E-3,0,0.65004076878242367,0,0,0,0,0]
["6002H","Wallerawang to Orange Transmission Line Replacement","New 66kV Capacitor at Panorama","PS Replacement","Input_Proj_Future",2016,2013,0,0,0,0,0,90381.75,1154105.25,0,0,0,0.94788454429941804,5.2115455700581924E-2,0,0,0,0,0,0,0,0.48649796880221136,0.35978747291323321,0,3.061183377670508E-2,4.251390798535838E-3,1.9114125025651806E-3,6.0663557181421166E-4,0.1163332856349351,0,0,0,0,0]
["6002I","Wallerawang to Orange Transmission Line Replacement","New 66kV Capacitor at Orange","PS Replacement","Input_Proj_Future",2016,2013,0,0,0,0,0,95460.75,1218962.25,0,0,0,0.95065741926150804,4.9342580738492001E-2,0,0,0,0,0,0,0,0.4672930463313556,0.36611627706790345,0,3.5695998655230231E-2,1.7410953792245212E-3,2.3398374920113566E-3,1.2809807779952185E-3,0.1255327642962796,0,0,0,0,1.1102230246251565E-16]
["6002J","Wallerawang to Orange Transmission Line Replacement","New 132kV Capacitor at Orange North","PS Replacement","Input_Proj_Future",2016,2013,0,0,0,0,0,95954.25,1225270.5,0,0,0,0.9509114704562035,4.9088529543796486E-2,0,0,0,0,0,0,0,0.51180338038279227,0.31584832846323557,0,3.5593441331385048E-2,3.6982720058494158E-3,2.2161176060057166E-3,1.0778632209834031E-3,0.12976259698974843,0,0,0,0,2.2204460492503131E-16]
["6002K","Wallerawang to Orange Transmission Line Replacement","New Series Reactor on Line 94X at Wallerawang","PS Replacement","Input_Proj_Future",2016,2013,0,0,0,0,0,126567,1616170.5,0,0,0,0.97760419995861669,2.2395800041383307E-2,0,0,0,0,0,0,0,0.43672548143669609,0.28622628475966744,0,5.1333097392509741E-2,1.5973361111375933E-3,4.3420837340144534E-2,1.8013771702386817E-2,0.16268319125745789,0,0,0,0,0]
["6002L","Wallerawang to Orange Transmission Line Replacement","New Series Reactor on Line 949 at Mt Piper ","PS Replacement","Input_Proj_Future",2019,2013,0,0,0,0,0,0,0,0,126567,0,0.97760419995861669,2.2395800041383307E-2,0,0,0,0,0,0,0,0.43672548143669609,0.28622628475966744,0,5.1333097392509741E-2,1.5973361111375933E-3,4.3420837340144534E-2,1.8013771702386817E-2,0.16268319125745789,0,0,0,0,0]
[7839,"Cable Remediation","Sydney South 330kV Series Reactor Reconfiguration","PS Security/Compliance","Input_Proj_Future",2018,2013,0,0,0,0,0,97194.75,436515.75,2524719.75,3387708.75,6.6435111893611523E-2,0.90139387127349735,1.0899081528275017E-2,0,2.1271935304616147E-2,0,0,0,0,0,0.18185661179431761,0.34207849814428659,0,4.5137127845342219E-2,5.3503320820924788E-3,6.4892758624128617E-3,4.2853918958118756E-3,0.41480276237573638,0,0,0,0,0]
[7646,"Communications","Communications to Beryl and Ilford","PS Security/Compliance","Input_Proj_Future",2017,2013,0,0,0,0,0,71118.75,667422,563733.75,0,0,0.41177963903454434,0,0.5882203609654556,0,0,0,0,0,0,0.13470665394430759,0.41240946031181447,0,0,0,0,0,0.45288388574387789,0,0,0,0,0]
[7316,"Control System","Multiple Contingency System Protection Scheme","PS Security/Compliance","Input_Proj_Future",2016,2013,0,0,0,0,0,656540.25,4235754.75,0,0,0,2.8196580856433583E-2,0.70709331466561309,0.26471010447795329,0,0,0,0,0,0,0.3292051197318363,0.65105727366866029,0,5.3573503627223811E-3,2.8196580856433589E-4,5.6393161712867178E-4,5.6393161712867178E-4,1.2970427193959451E-2,0,0,0,0,0]
["P0001885","Protection Change","Gadara Protection Change","PS Security/Compliance","Input_Proj_Future",2014,2013,0,0,0,0,402950,0,0,0,0,0,0,0.80868594118376969,0.19131405881623031,0,0,0,0,0,0,0.21441866236505769,0.78558133763494231,0,0,0,0,0,0,0,0,0,0,0]
[6832,"Quality of Supply","Voltage Unbalance Limits","PS Security/Compliance","Input_Proj_Future",2015,2013,0,0,0,0,0,811539,0,0,0,0.94359601130812398,5.3639753399996265E-3,0,0,5.1040013351876447E-2,0,0,0,0,0,0.2238346403008909,0.62844273940345663,0,0,3.1423629763558053E-3,2.6186358136298378E-4,0,0.14431839373793381,0,0,0,0,0]
[7397,"Quality of Supply","Assessment of NER Quality of Supply Compliance","PS Security/Compliance","Input_Proj_Future",2019,2013,0,0,0,0,0,0,377577.75,912687,912687,0,0.87335932150556561,0.12664067849443444,0,0,0,0,0,0,0,0.32758995146045655,0.44474193946578405,0,2.1951744516511724E-2,6.4796152334861967E-3,5.8281472702804166E-3,1.4766476989812832E-3,0.19193195435449975,0,0,0,0,0]
["P0002366","SCADA","SCADA to Tenterfield","PS Security/Compliance","Input_Proj_Future",2014,2013,0,0,0,0,638797,0,0,0,0,0,0.10645011957166212,0.12727051060553152,0.76627936982280653,0,0,0,0,0,2.2204460492503131E-16,0.48585400015441532,0.3610425499287066,0,2.4389600925389678E-3,1.2836632065994566E-4,2.5673264131988193E-4,2.5673264131989131E-4,0.15002265822103941,0,0,0,0,0]
["P0002155","Supply to ACT","Canberra Substation 330kV Bypass","PS Security/Compliance","Input_Proj_Future",2015,2013,0,0,0,0,0,503178.75,0,0,0,0.34942964739501553,3.875361517198072E-2,0,0.61181673743300369,0,0,0,0,0,0,0.36228668091160127,0.33655301349229466,0,0,8.943141962764781E-3,7.4526183023039842E-4,0,0.29147190180310883,0,0,0,0,0]
[6913,"Transmission Line Low Spans","Line 97K Cooma to Munyang Low Span Remediation","PS Security/Compliance","Input_Proj_Future",2018,2013,0,0,0,0,0,331232.22428313532,362967.30807707226,1067737.4686170034,10193201.749022787,0.53609933836091583,0.46390066163908411,0,0,0,0,0,0,0,0,0.19456417173128024,0.20223916760516678,0,0,0,0,0,0.60319666066355304,0,0,0,0,0]
[8089,"Transmission Line Low Spans","Lines 4 & 5 Yass to Marulan Low Span Remediation","PS Security/Compliance","Input_Proj_Future",2018,2013,0,0,0,0,0,33424.5,67777.5,190347.75,1937173.5,0.45185428909397185,0.54814571090602815,0,0,0,0,0,0,0,0,0.11592050122134454,0.29135574884913085,0,0,0,0,0,0.59272374992952459,0,0,0,0,0]
[8090,"Transmission Line Low Spans","Snowy to Yass/Canberra Low Span Remediation","PS Security/Compliance","Input_Proj_Future",2019,2013,0,0,0,0,0,181580.39225149245,531503.37355209864,2275960.1499929414,2275960.1499929414,0.43930841417034011,0.56069158582965994,0,0,0,0,0,0,0,0,0.10673463844898211,0.19577388060342008,0,5.7512478035465025E-4,2.4560612901332264E-4,6.5104404707844298E-3,9.5970333454316606E-6,0.69015071253409999,0,0,0,0,0]
[8086,"Transmission Line Low Spans","Line 96H Clarence River Crossing Conductor Height","PS Security/Compliance","Input_Proj_Future",2023,2013,0,0,0,0,0,0,0,0,0,0.96521913185996644,0,0,0,3.4780868140033512E-2,0,0,0,0,0,0.15000423239689178,0.19063745983842287,0,0,1.2213301847372768E-2,5.0578425401407084E-2,0,0.56178571237587194,0,0,0,3.4780868140033512E-2,0]
[]
[]
[]
[]
["Total Capex",null,null,null,null,null,null,{"$f":"H4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018]
["Programs Committed",null,null,null,null,null,null,{"$f":"SUM(H5:H139)","v":82278859.279417753},66977009.033496045,86189100.758311227,104379315.45325713,108924799.52972332,41991646.790666819,38625637.038961776,30534097.381087165,26618006.890177462]
["Projects Committed",null,null,null,null,null,null,{"$f":"SUM(H174:H674)","v":348887369.4358927},310644669.66861004,275896434.07452917,376182452.02866662,363563933.99679923,130978476.44882795,108840027.95767398,10251988.59316271,14389699.31789198]
[null,null,null,null,null,null,null,{"$f":"SUM(H770:H771)","v":431166228.71531045},377621678.70210606,362085534.83284038,480561767.48192376,472488733.52652252,172970123.23949477,147465664.99663576,40786085.974249877,41007706.208069444]
[]
["Programs Future",null,null,null,null,null,null,{"$f":"SUM(H140:H173)","v":0},0,0,0,0,22648496.002455525,25036069.465470202,26534523.248354796,27222390.911365014]
["Projects Future",null,null,null,null,null,null,{"$f":"SUM(H675:H764)","v":0},0,0,0,3238368,52569526.116534628,124422280.18162917,155930108.61860994,138934002.39901572]
[null,null,null,null,null,null,null,{"$f":"SUM(H774:H775)","v":0},0,0,0,3238368,75218022.118990153,149458349.64709938,182464631.86696473,166156393.31038073]
[]
["Grand Total",null,null,null,null,null,null,{"$f":"SUM(H772,H776)","v":431166228.71531045},377621678.70210606,362085534.83284038,480561767.48192376,475727101.52652252,248188145.35848492,296924014.64373517,223250717.8412146,207164099.51845017]
["Check",{"$f":"SUM(H779:P779)","v":1.2814998626708984E-6},null,null,null,null,null,{"$f":"ABS(H778-H2)","v":3.5762786865234375E-7},1.7881393432617188E-7,4.1723251342773438E-7,0,2.384185791015625E-7,5.9604644775390625E-8,0,2.9802322387695313E-8,0]

{"sheet":"Costs ($2014) Excl Real Esc","index":5,"n_rows":779,"n_cols":23,"rows_kept":779,"cut":false,"hidden":false,"merged":[[2,7,2,15],[2,17,2,20]]}
["Costs (Real $2014) Excluding Real Escalation"]
[null,null,null,null,null,null,null,{"$f":"SUM(H5:H764)","v":443798051.82220399},388684813.82033205,372693509.48614603,494640725.51362026,489662551.73836589,254380125.62690371,300316945.1640808,228906995.27877668,212560372.90816548,null,{"$f":"SUM(R5:R764)","v":550526931.39330161},{"$f":"SUM(S5:S764)","v":313674619.00276512},{"$f":"SUM(T5:T764)","v":226978391.25089952},{"$f":"SUM(U5:U764)","v":293824082.34645998}]
[null,null,null,null,null,null,null,"Capex Incurred",null,null,null,null,null,null,null,null,null,"Capex Commissioned",null,null,null,null,{"$f":"'Cost Escalators'!$A66","v":"Capex Commissioned 2015 - Transitional Adjustment"}]
[{"$f":"'Input Data'!A4","v":"Program \\ Project No."},{"$f":"'Input Data'!B4","v":"Program \\ Project Grouping"},{"$f":"'Input Data'!C4","v":"Program \\ Project Name"},{"$f":"'Input Data'!D4","v":"Program \\ Project Category"},{"$f":"'Input Data'!E4","v":"Committed / Future"},{"$f":"'Input Data'!F4","v":"Commissioning Date"},{"$f":"'Input Data'!G4","v":"Effective Estimate Year"},{"$f":"'Input Data'!H4","v":2010},{"$f":"'Input Data'!I4","v":2011},{"$f":"'Input Data'!J4","v":2012},{"$f":"'Input Data'!K4","v":2013},{"$f":"'Input Data'!L4","v":2014},{"$f":"'Input Data'!M4","v":2015},{"$f":"'Input Data'!N4","v":2016},{"$f":"'Input Data'!O4","v":2017},{"$f":"'Input Data'!P4","v":2018},null,{"$f":"M4","v":2015},{"$f":"N4","v":2016},2017,2018,null,{"$f":"R4","v":2015}]
[{"$f":"'Input Data'!A5","v":6716},{"$f":"'Input Data'!B5","v":"Communications"},{"$f":"'Input Data'!C5","v":"Establishment of Gigabit Ethernet CDN Network"},{"$f":"'Input Data'!D5","v":"PS Facilities"},{"$f":"'Input Data'!E5","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F5","v":0},{"$f":"'Input Data'!G5","v":2013},{"$f":"'Input Data'!H5*IF($G5='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G5='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-0.95875119389158081},{"$f":"'Input Data'!I5*IF($G5='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G5='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J5*IF($G5='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G5='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K5*IF($G5='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G5='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L5*IF($G5='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G5='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2402618.5773475347},{"$f":"'Input Data'!M5*IF($G5='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G5='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N5*IF($G5='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G5='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O5*IF($G5='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G5='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P5*IF($G5='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G5='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,{"$f":"IF($F5=0,M5,IF($F5=R$4,SUM($H5:$P5),0))","v":0},{"$f":"IF($F5=0,N5,IF($F5=S$4,SUM($H5:$P5),0))","v":0},{"$f":"IF($F5=0,O5,IF($F5=T$4,SUM($H5:$P5),0))","v":0},{"$f":"IF($F5=0,P5,IF($F5=U$4,SUM($H5:$P5),0))","v":0},null,{"$f":"IF(OR($A5='Cost Escalators'!$A$68,$A5='Cost Escalators'!$A$69,$A5='Cost Escalators'!$A$70,$A5='Cost Escalators'!$A$71),SUM($H5:$L5),0)","v":0}]
[{"$f":"'Input Data'!A6","v":5161},{"$f":"'Input Data'!B6","v":"Non HV Buildings & Civil Work"},{"$f":"'Input Data'!C6","v":"Building Improvements"},{"$f":"'Input Data'!D6","v":"PS Facilities"},{"$f":"'Input Data'!E6","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F6","v":0},{"$f":"'Input Data'!G6","v":2013},{"$f":"'Input Data'!H6*IF($G6='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G6='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3176428.2644004184},{"$f":"'Input Data'!I6*IF($G6='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G6='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3751266.9669162361},{"$f":"'Input Data'!J6*IF($G6='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G6='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5437667.0304098455},{"$f":"'Input Data'!K6*IF($G6='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G6='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5379657.8209558101},{"$f":"'Input Data'!L6*IF($G6='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G6='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6279936.9570157062},{"$f":"'Input Data'!M6*IF($G6='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G6='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N6*IF($G6='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G6='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O6*IF($G6='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G6='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P6*IF($G6='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G6='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A6='Cost Escalators'!A$68,A6='Cost Escalators'!A$69,A6='Cost Escalators'!A$70,A6='Cost Escalators'!A$71),SUM(H6:L6),0)","v":0}]
[{"$f":"'Input Data'!A7","v":5976},{"$f":"'Input Data'!B7","v":"Non HV Buildings & Civil Work"},{"$f":"'Input Data'!C7","v":"HO Refurbishment"},{"$f":"'Input Data'!D7","v":"PS Facilities"},{"$f":"'Input Data'!E7","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F7","v":0},{"$f":"'Input Data'!G7","v":2013},{"$f":"'Input Data'!H7*IF($G7='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G7='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1489172.9549105708},{"$f":"'Input Data'!I7*IF($G7='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G7='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1321.7147850790586},{"$f":"'Input Data'!J7*IF($G7='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G7='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K7*IF($G7='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G7='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L7*IF($G7='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G7='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M7*IF($G7='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G7='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N7*IF($G7='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G7='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O7*IF($G7='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G7='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P7*IF($G7='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G7='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A7='Cost Escalators'!A$68,A7='Cost Escalators'!A$69,A7='Cost Escalators'!A$70,A7='Cost Escalators'!A$71),SUM(H7:L7),0)","v":0}]
[{"$f":"'Input Data'!A8","v":5989},{"$f":"'Input Data'!B8","v":"Non HV Buildings & Civil Work"},{"$f":"'Input Data'!C8","v":"Sydney West Warehouse Extension"},{"$f":"'Input Data'!D8","v":"PS Facilities"},{"$f":"'Input Data'!E8","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F8","v":0},{"$f":"'Input Data'!G8","v":2013},{"$f":"'Input Data'!H8*IF($G8='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G8='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":105053.41342340996},{"$f":"'Input Data'!I8*IF($G8='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G8='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":125229.30274663601},{"$f":"'Input Data'!J8*IF($G8='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G8='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K8*IF($G8='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G8='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L8*IF($G8='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G8='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M8*IF($G8='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G8='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N8*IF($G8='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G8='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O8*IF($G8='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G8='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P8*IF($G8='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G8='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A8='Cost Escalators'!A$68,A8='Cost Escalators'!A$69,A8='Cost Escalators'!A$70,A8='Cost Escalators'!A$71),SUM(H8:L8),0)","v":0}]
[{"$f":"'Input Data'!A9","v":7332},{"$f":"'Input Data'!B9","v":"Non HV Buildings & Civil Work"},{"$f":"'Input Data'!C9","v":"Strategic Accomodation"},{"$f":"'Input Data'!D9","v":"PS Facilities"},{"$f":"'Input Data'!E9","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F9","v":0},{"$f":"'Input Data'!G9","v":2013},{"$f":"'Input Data'!H9*IF($G9='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G9='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I9*IF($G9='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G9='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":495867.15201594442},{"$f":"'Input Data'!J9*IF($G9='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G9='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7097031.690720886},{"$f":"'Input Data'!K9*IF($G9='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G9='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L9*IF($G9='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G9='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M9*IF($G9='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G9='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N9*IF($G9='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G9='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O9*IF($G9='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G9='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P9*IF($G9='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G9='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A9='Cost Escalators'!A$68,A9='Cost Escalators'!A$69,A9='Cost Escalators'!A$70,A9='Cost Escalators'!A$71),SUM(H9:L9),0)","v":0}]
[{"$f":"'Input Data'!A10","v":7332},{"$f":"'Input Data'!B10","v":"Non HV Buildings & Civil Work"},{"$f":"'Input Data'!C10","v":"Strategic Accomodation"},{"$f":"'Input Data'!D10","v":"PS Facilities"},{"$f":"'Input Data'!E10","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F10","v":0},{"$f":"'Input Data'!G10","v":2014},{"$f":"'Input Data'!H10*IF($G10='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G10='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I10*IF($G10='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G10='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J10*IF($G10='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G10='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K10*IF($G10='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G10='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L10*IF($G10='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G10='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M10*IF($G10='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G10='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":8612015},{"$f":"'Input Data'!N10*IF($G10='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G10='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":10973300},{"$f":"'Input Data'!O10*IF($G10='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G10='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4832700},{"$f":"'Input Data'!P10*IF($G10='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G10='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,8612015,10973300,4832700,0,null,{"$f":"IF(OR(A10='Cost Escalators'!A$68,A10='Cost Escalators'!A$69,A10='Cost Escalators'!A$70,A10='Cost Escalators'!A$71),SUM(H10:L10),0)","v":0}]
[{"$f":"'Input Data'!A11","v":7332},{"$f":"'Input Data'!B11","v":"Non HV Buildings & Civil Work"},{"$f":"'Input Data'!C11","v":"Strategic Accomodation"},{"$f":"'Input Data'!D11","v":"PS Facilities"},{"$f":"'Input Data'!E11","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F11","v":0},{"$f":"'Input Data'!G11","v":2013},{"$f":"'Input Data'!H11*IF($G11='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G11='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I11*IF($G11='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G11='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J11*IF($G11='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G11='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K11*IF($G11='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G11='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":15821291.537286678},{"$f":"'Input Data'!L11*IF($G11='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G11='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":43417772.448109306},{"$f":"'Input Data'!M11*IF($G11='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G11='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N11*IF($G11='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G11='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O11*IF($G11='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G11='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P11*IF($G11='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G11='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A11='Cost Escalators'!A$68,A11='Cost Escalators'!A$69,A11='Cost Escalators'!A$70,A11='Cost Escalators'!A$71),SUM(H11:L11),0)","v":0}]
[{"$f":"'Input Data'!A12","v":7517},{"$f":"'Input Data'!B12","v":"Non HV Buildings & Civil Work"},{"$f":"'Input Data'!C12","v":"Newcastle Mezzanine Floor"},{"$f":"'Input Data'!D12","v":"PS Facilities"},{"$f":"'Input Data'!E12","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F12","v":0},{"$f":"'Input Data'!G12","v":2013},{"$f":"'Input Data'!H12*IF($G12='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G12='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I12*IF($G12='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G12='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":37786.781429251932},{"$f":"'Input Data'!J12*IF($G12='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G12='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K12*IF($G12='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G12='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L12*IF($G12='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G12='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M12*IF($G12='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G12='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N12*IF($G12='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G12='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O12*IF($G12='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G12='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P12*IF($G12='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G12='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A12='Cost Escalators'!A$68,A12='Cost Escalators'!A$69,A12='Cost Escalators'!A$70,A12='Cost Escalators'!A$71),SUM(H12:L12),0)","v":0}]
[{"$f":"'Input Data'!A13","v":8050},{"$f":"'Input Data'!B13","v":"Non HV Buildings & Civil Work"},{"$f":"'Input Data'!C13","v":"Haymarket Blast Wall"},{"$f":"'Input Data'!D13","v":"PS Facilities"},{"$f":"'Input Data'!E13","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F13","v":0},{"$f":"'Input Data'!G13","v":2014},{"$f":"'Input Data'!H13*IF($G13='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G13='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I13*IF($G13='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G13='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J13*IF($G13='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G13='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K13*IF($G13='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G13='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L13*IF($G13='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G13='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M13*IF($G13='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G13='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N13*IF($G13='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G13='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O13*IF($G13='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G13='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P13*IF($G13='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G13='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A13='Cost Escalators'!A$68,A13='Cost Escalators'!A$69,A13='Cost Escalators'!A$70,A13='Cost Escalators'!A$71),SUM(H13:L13),0)","v":0}]
[{"$f":"'Input Data'!A14","v":6420},{"$f":"'Input Data'!B14","v":"Information Technology"},{"$f":"'Input Data'!C14","v":"Video Conferencing & Collaboration"},{"$f":"'Input Data'!D14","v":"PS Information Technology"},{"$f":"'Input Data'!E14","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F14","v":0},{"$f":"'Input Data'!G14","v":2013},{"$f":"'Input Data'!H14*IF($G14='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G14='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":535999.46424682671},{"$f":"'Input Data'!I14*IF($G14='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G14='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J14*IF($G14='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G14='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K14*IF($G14='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G14='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L14*IF($G14='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G14='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M14*IF($G14='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G14='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N14*IF($G14='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G14='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O14*IF($G14='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G14='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P14*IF($G14='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G14='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A14='Cost Escalators'!A$68,A14='Cost Escalators'!A$69,A14='Cost Escalators'!A$70,A14='Cost Escalators'!A$71),SUM(H14:L14),0)","v":0}]
[{"$f":"'Input Data'!A15","v":"ICT Applications"},{"$f":"'Input Data'!B15","v":"Information Technology"},{"$f":"'Input Data'!C15","v":"Capital Program Delivery"},{"$f":"'Input Data'!D15","v":"PS Information Technology"},{"$f":"'Input Data'!E15","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F15","v":0},{"$f":"'Input Data'!G15","v":2013},{"$f":"'Input Data'!H15*IF($G15='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G15='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2751280.9244127092},{"$f":"'Input Data'!I15*IF($G15='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G15='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":921492.15052006673},{"$f":"'Input Data'!J15*IF($G15='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G15='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":24215.05621598578},{"$f":"'Input Data'!K15*IF($G15='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G15='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L15*IF($G15='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G15='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M15*IF($G15='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G15='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N15*IF($G15='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G15='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O15*IF($G15='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G15='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P15*IF($G15='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G15='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A15='Cost Escalators'!A$68,A15='Cost Escalators'!A$69,A15='Cost Escalators'!A$70,A15='Cost Escalators'!A$71),SUM(H15:L15),0)","v":0}]
[{"$f":"'Input Data'!A16","v":"ICT Applications"},{"$f":"'Input Data'!B16","v":"Information Technology"},{"$f":"'Input Data'!C16","v":"Finance & Information Systems "},{"$f":"'Input Data'!D16","v":"PS Information Technology"},{"$f":"'Input Data'!E16","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F16","v":0},{"$f":"'Input Data'!G16","v":2013},{"$f":"'Input Data'!H16*IF($G16='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G16='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2756032.454923748},{"$f":"'Input Data'!I16*IF($G16='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G16='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":9699521.7623030692},{"$f":"'Input Data'!J16*IF($G16='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G16='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":12561855.348859267},{"$f":"'Input Data'!K16*IF($G16='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G16='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":20205852.772787478},{"$f":"'Input Data'!L16*IF($G16='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G16='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M16*IF($G16='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G16='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N16*IF($G16='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G16='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O16*IF($G16='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G16='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P16*IF($G16='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G16='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A16='Cost Escalators'!A$68,A16='Cost Escalators'!A$69,A16='Cost Escalators'!A$70,A16='Cost Escalators'!A$71),SUM(H16:L16),0)","v":0}]
[{"$f":"'Input Data'!A17","v":"ICT Applications"},{"$f":"'Input Data'!B17","v":"Information Technology"},{"$f":"'Input Data'!C17","v":"Network Planning & Performance"},{"$f":"'Input Data'!D17","v":"PS Information Technology"},{"$f":"'Input Data'!E17","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F17","v":0},{"$f":"'Input Data'!G17","v":2013},{"$f":"'Input Data'!H17*IF($G17='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G17='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":796284.20403902244},{"$f":"'Input Data'!I17*IF($G17='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G17='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":397105.02625915466},{"$f":"'Input Data'!J17*IF($G17='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G17='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":11889.168047010684},{"$f":"'Input Data'!K17*IF($G17='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G17='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L17*IF($G17='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G17='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M17*IF($G17='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G17='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N17*IF($G17='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G17='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O17*IF($G17='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G17='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P17*IF($G17='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G17='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A17='Cost Escalators'!A$68,A17='Cost Escalators'!A$69,A17='Cost Escalators'!A$70,A17='Cost Escalators'!A$71),SUM(H17:L17),0)","v":0}]
[{"$f":"'Input Data'!A18","v":"ICT Applications"},{"$f":"'Input Data'!B18","v":"Information Technology"},{"$f":"'Input Data'!C18","v":"Network Services & Operations "},{"$f":"'Input Data'!D18","v":"PS Information Technology"},{"$f":"'Input Data'!E18","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F18","v":0},{"$f":"'Input Data'!G18","v":2013},{"$f":"'Input Data'!H18*IF($G18='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G18='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":100989.76111540868},{"$f":"'Input Data'!I18*IF($G18='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G18='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":275091.97423632734},{"$f":"'Input Data'!J18*IF($G18='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G18='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":74437.040804373566},{"$f":"'Input Data'!K18*IF($G18='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G18='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L18*IF($G18='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G18='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M18*IF($G18='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G18='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N18*IF($G18='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G18='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O18*IF($G18='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G18='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P18*IF($G18='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G18='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A18='Cost Escalators'!A$68,A18='Cost Escalators'!A$69,A18='Cost Escalators'!A$70,A18='Cost Escalators'!A$71),SUM(H18:L18),0)","v":0}]
[{"$f":"'Input Data'!A19","v":"ICT Applications"},{"$f":"'Input Data'!B19","v":"Information Technology"},{"$f":"'Input Data'!C19","v":"People, Strategy & Corporate Services "},{"$f":"'Input Data'!D19","v":"PS Information Technology"},{"$f":"'Input Data'!E19","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F19","v":0},{"$f":"'Input Data'!G19","v":2013},{"$f":"'Input Data'!H19*IF($G19='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G19='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":75374.186976005876},{"$f":"'Input Data'!I19*IF($G19='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G19='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":82476.571454523248},{"$f":"'Input Data'!J19*IF($G19='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G19='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3569.4737339608855},{"$f":"'Input Data'!K19*IF($G19='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G19='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L19*IF($G19='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G19='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M19*IF($G19='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G19='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N19*IF($G19='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G19='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O19*IF($G19='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G19='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P19*IF($G19='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G19='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A19='Cost Escalators'!A$68,A19='Cost Escalators'!A$69,A19='Cost Escalators'!A$70,A19='Cost Escalators'!A$71),SUM(H19:L19),0)","v":0}]
[{"$f":"'Input Data'!A20","v":"ICT Applications"},{"$f":"'Input Data'!B20","v":"Information Technology"},{"$f":"'Input Data'!C20","v":0},{"$f":"'Input Data'!D20","v":"PS Information Technology"},{"$f":"'Input Data'!E20","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F20","v":0},{"$f":"'Input Data'!G20","v":2013},{"$f":"'Input Data'!H20*IF($G20='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G20='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I20*IF($G20='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G20='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J20*IF($G20='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G20='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K20*IF($G20='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G20='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L20*IF($G20='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G20='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":9919444.6738124546},{"$f":"'Input Data'!M20*IF($G20='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G20='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N20*IF($G20='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G20='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O20*IF($G20='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G20='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P20*IF($G20='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G20='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A20='Cost Escalators'!A$68,A20='Cost Escalators'!A$69,A20='Cost Escalators'!A$70,A20='Cost Escalators'!A$71),SUM(H20:L20),0)","v":0}]
[{"$f":"'Input Data'!A21","v":"ICT Corporate Data Network"},{"$f":"'Input Data'!B21","v":"Information Technology"},{"$f":"'Input Data'!C21","v":"Finance & Information Systems "},{"$f":"'Input Data'!D21","v":"PS Information Technology"},{"$f":"'Input Data'!E21","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F21","v":0},{"$f":"'Input Data'!G21","v":2013},{"$f":"'Input Data'!H21*IF($G21='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G21='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2295633.9997776868},{"$f":"'Input Data'!I21*IF($G21='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G21='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1062437.553419672},{"$f":"'Input Data'!J21*IF($G21='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G21='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1090310.5287867875},{"$f":"'Input Data'!K21*IF($G21='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G21='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":808265.40881742269},{"$f":"'Input Data'!L21*IF($G21='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G21='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M21*IF($G21='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G21='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N21*IF($G21='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G21='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O21*IF($G21='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G21='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P21*IF($G21='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G21='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A21='Cost Escalators'!A$68,A21='Cost Escalators'!A$69,A21='Cost Escalators'!A$70,A21='Cost Escalators'!A$71),SUM(H21:L21),0)","v":0}]
[{"$f":"'Input Data'!A22","v":"ICT Corporate Data Network"},{"$f":"'Input Data'!B22","v":"Information Technology"},{"$f":"'Input Data'!C22","v":0},{"$f":"'Input Data'!D22","v":"PS Information Technology"},{"$f":"'Input Data'!E22","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F22","v":0},{"$f":"'Input Data'!G22","v":2013},{"$f":"'Input Data'!H22*IF($G22='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G22='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I22*IF($G22='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G22='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J22*IF($G22='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G22='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K22*IF($G22='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G22='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L22*IF($G22='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G22='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1433399.2141083104},{"$f":"'Input Data'!M22*IF($G22='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G22='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N22*IF($G22='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G22='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O22*IF($G22='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G22='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P22*IF($G22='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G22='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A22='Cost Escalators'!A$68,A22='Cost Escalators'!A$69,A22='Cost Escalators'!A$70,A22='Cost Escalators'!A$71),SUM(H22:L22),0)","v":0}]
[{"$f":"'Input Data'!A23","v":"ICT Infrastructure"},{"$f":"'Input Data'!B23","v":"Information Technology"},{"$f":"'Input Data'!C23","v":"Finance & Information Systems "},{"$f":"'Input Data'!D23","v":"PS Information Technology"},{"$f":"'Input Data'!E23","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F23","v":0},{"$f":"'Input Data'!G23","v":2013},{"$f":"'Input Data'!H23*IF($G23='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G23='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5360875.4638936901},{"$f":"'Input Data'!I23*IF($G23='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G23='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3361760.0438686712},{"$f":"'Input Data'!J23*IF($G23='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G23='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6399671.337520753},{"$f":"'Input Data'!K23*IF($G23='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G23='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4204814.5948074739},{"$f":"'Input Data'!L23*IF($G23='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G23='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M23*IF($G23='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G23='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N23*IF($G23='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G23='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O23*IF($G23='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G23='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P23*IF($G23='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G23='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A23='Cost Escalators'!A$68,A23='Cost Escalators'!A$69,A23='Cost Escalators'!A$70,A23='Cost Escalators'!A$71),SUM(H23:L23),0)","v":0}]
[{"$f":"'Input Data'!A24","v":"ICT Infrastructure"},{"$f":"'Input Data'!B24","v":"Information Technology"},{"$f":"'Input Data'!C24","v":"Network Services & Operations "},{"$f":"'Input Data'!D24","v":"PS Information Technology"},{"$f":"'Input Data'!E24","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F24","v":0},{"$f":"'Input Data'!G24","v":2013},{"$f":"'Input Data'!H24*IF($G24='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G24='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":332861.6708163243},{"$f":"'Input Data'!I24*IF($G24='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G24='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":81607.245599261922},{"$f":"'Input Data'!J24*IF($G24='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G24='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K24*IF($G24='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G24='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L24*IF($G24='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G24='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M24*IF($G24='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G24='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N24*IF($G24='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G24='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O24*IF($G24='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G24='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P24*IF($G24='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G24='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A24='Cost Escalators'!A$68,A24='Cost Escalators'!A$69,A24='Cost Escalators'!A$70,A24='Cost Escalators'!A$71),SUM(H24:L24),0)","v":0}]
[{"$f":"'Input Data'!A25","v":"ICT Infrastructure"},{"$f":"'Input Data'!B25","v":"Information Technology"},{"$f":"'Input Data'!C25","v":0},{"$f":"'Input Data'!D25","v":"PS Information Technology"},{"$f":"'Input Data'!E25","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F25","v":0},{"$f":"'Input Data'!G25","v":2013},{"$f":"'Input Data'!H25*IF($G25='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G25='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I25*IF($G25='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G25='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J25*IF($G25='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G25='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K25*IF($G25='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G25='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L25*IF($G25='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G25='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5012065.5666349009},{"$f":"'Input Data'!M25*IF($G25='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G25='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N25*IF($G25='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G25='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O25*IF($G25='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G25='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P25*IF($G25='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G25='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A25='Cost Escalators'!A$68,A25='Cost Escalators'!A$69,A25='Cost Escalators'!A$70,A25='Cost Escalators'!A$71),SUM(H25:L25),0)","v":0}]
[{"$f":"'Input Data'!A26","v":0},{"$f":"'Input Data'!B26","v":"Information Technology"},{"$f":"'Input Data'!C26","v":"Finance & Information Systems "},{"$f":"'Input Data'!D26","v":"PS Information Technology"},{"$f":"'Input Data'!E26","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F26","v":0},{"$f":"'Input Data'!G26","v":2013},{"$f":"'Input Data'!H26*IF($G26='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G26='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":433374.67020297801},{"$f":"'Input Data'!I26*IF($G26='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G26='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-56615.216750491752},{"$f":"'Input Data'!J26*IF($G26='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G26='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K26*IF($G26='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G26='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L26*IF($G26='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G26='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M26*IF($G26='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G26='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N26*IF($G26='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G26='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O26*IF($G26='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G26='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P26*IF($G26='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G26='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A26='Cost Escalators'!A$68,A26='Cost Escalators'!A$69,A26='Cost Escalators'!A$70,A26='Cost Escalators'!A$71),SUM(H26:L26),0)","v":0}]
[{"$f":"'Input Data'!A27","v":5739},{"$f":"'Input Data'!B27","v":"Motor Vehicles & Mobile Plant"},{"$f":"'Input Data'!C27","v":"TG Mobile Plant"},{"$f":"'Input Data'!D27","v":"PS Motor Vehicles"},{"$f":"'Input Data'!E27","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F27","v":0},{"$f":"'Input Data'!G27","v":2013},{"$f":"'Input Data'!H27*IF($G27='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G27='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I27*IF($G27='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G27='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J27*IF($G27='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G27='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K27*IF($G27='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G27='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L27*IF($G27='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G27='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M27*IF($G27='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G27='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3004840.77734375},{"$f":"'Input Data'!N27*IF($G27='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G27='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1814135.7421875},{"$f":"'Input Data'!O27*IF($G27='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G27='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1691743.080078125},{"$f":"'Input Data'!P27*IF($G27='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G27='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2241067.5},null,3004840.77734375,1814135.7421875,1691743.080078125,2241067.5,null,{"$f":"IF(OR(A27='Cost Escalators'!A$68,A27='Cost Escalators'!A$69,A27='Cost Escalators'!A$70,A27='Cost Escalators'!A$71),SUM(H27:L27),0)","v":0}]
[{"$f":"'Input Data'!A28","v":5777},{"$f":"'Input Data'!B28","v":"Motor Vehicles & Mobile Plant"},{"$f":"'Input Data'!C28","v":"TG Business Vehicles"},{"$f":"'Input Data'!D28","v":"PS Motor Vehicles"},{"$f":"'Input Data'!E28","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F28","v":0},{"$f":"'Input Data'!G28","v":2013},{"$f":"'Input Data'!H28*IF($G28='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G28='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I28*IF($G28='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G28='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J28*IF($G28='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G28='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K28*IF($G28='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G28='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L28*IF($G28='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G28='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M28*IF($G28='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G28='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5975616.9025585931},{"$f":"'Input Data'!N28*IF($G28='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G28='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5926537.01171875},{"$f":"'Input Data'!O28*IF($G28='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G28='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7578927.2317611827},{"$f":"'Input Data'!P28*IF($G28='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G28='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":8365785.2312023677},null,5975616.9025585931,5926537.01171875,7578927.2317611827,8365785.2312023677,null,{"$f":"IF(OR(A28='Cost Escalators'!A$68,A28='Cost Escalators'!A$69,A28='Cost Escalators'!A$70,A28='Cost Escalators'!A$71),SUM(H28:L28),0)","v":0}]
[{"$f":"'Input Data'!A29","v":0},{"$f":"'Input Data'!B29","v":"Motor Vehicles & Mobile Plant"},{"$f":"'Input Data'!C29","v":"Capital Program Delivery"},{"$f":"'Input Data'!D29","v":"PS Motor Vehicles"},{"$f":"'Input Data'!E29","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F29","v":0},{"$f":"'Input Data'!G29","v":2013},{"$f":"'Input Data'!H29*IF($G29='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G29='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-461.40514809608004},{"$f":"'Input Data'!I29*IF($G29='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G29='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":77697.578074471297},{"$f":"'Input Data'!J29*IF($G29='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G29='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":88689.552825338993},{"$f":"'Input Data'!K29*IF($G29='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G29='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":154015.3843856756},{"$f":"'Input Data'!L29*IF($G29='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G29='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M29*IF($G29='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G29='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N29*IF($G29='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G29='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O29*IF($G29='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G29='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P29*IF($G29='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G29='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A29='Cost Escalators'!A$68,A29='Cost Escalators'!A$69,A29='Cost Escalators'!A$70,A29='Cost Escalators'!A$71),SUM(H29:L29),0)","v":0}]
[{"$f":"'Input Data'!A30","v":0},{"$f":"'Input Data'!B30","v":"Motor Vehicles & Mobile Plant"},{"$f":"'Input Data'!C30","v":"Finance & Information Systems "},{"$f":"'Input Data'!D30","v":"PS Motor Vehicles"},{"$f":"'Input Data'!E30","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F30","v":0},{"$f":"'Input Data'!G30","v":2013},{"$f":"'Input Data'!H30*IF($G30='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G30='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2168.1200200264002},{"$f":"'Input Data'!I30*IF($G30='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G30='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":61074.630030879824},{"$f":"'Input Data'!J30*IF($G30='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G30='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":13501.35000836604},{"$f":"'Input Data'!K30*IF($G30='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G30='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L30*IF($G30='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G30='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M30*IF($G30='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G30='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N30*IF($G30='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G30='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O30*IF($G30='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G30='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P30*IF($G30='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G30='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A30='Cost Escalators'!A$68,A30='Cost Escalators'!A$69,A30='Cost Escalators'!A$70,A30='Cost Escalators'!A$71),SUM(H30:L30),0)","v":0}]
[{"$f":"'Input Data'!A31","v":0},{"$f":"'Input Data'!B31","v":"Motor Vehicles & Mobile Plant"},{"$f":"'Input Data'!C31","v":"Network Planning & Performance"},{"$f":"'Input Data'!D31","v":"PS Motor Vehicles"},{"$f":"'Input Data'!E31","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F31","v":0},{"$f":"'Input Data'!G31","v":2013},{"$f":"'Input Data'!H31*IF($G31='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G31='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I31*IF($G31='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G31='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":19300.315227033359},{"$f":"'Input Data'!J31*IF($G31='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G31='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K31*IF($G31='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G31='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L31*IF($G31='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G31='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M31*IF($G31='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G31='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N31*IF($G31='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G31='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O31*IF($G31='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G31='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P31*IF($G31='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G31='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A31='Cost Escalators'!A$68,A31='Cost Escalators'!A$69,A31='Cost Escalators'!A$70,A31='Cost Escalators'!A$71),SUM(H31:L31),0)","v":0}]
[{"$f":"'Input Data'!A32","v":0},{"$f":"'Input Data'!B32","v":"Motor Vehicles & Mobile Plant"},{"$f":"'Input Data'!C32","v":"Network Services & Operations "},{"$f":"'Input Data'!D32","v":"PS Motor Vehicles"},{"$f":"'Input Data'!E32","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F32","v":0},{"$f":"'Input Data'!G32","v":2013},{"$f":"'Input Data'!H32*IF($G32='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G32='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1163236.0459963433},{"$f":"'Input Data'!I32*IF($G32='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G32='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2521138.2841808624},{"$f":"'Input Data'!J32*IF($G32='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G32='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3512969.089805942},{"$f":"'Input Data'!K32*IF($G32='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G32='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1539948.7071837946},{"$f":"'Input Data'!L32*IF($G32='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G32='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M32*IF($G32='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G32='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N32*IF($G32='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G32='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O32*IF($G32='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G32='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P32*IF($G32='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G32='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A32='Cost Escalators'!A$68,A32='Cost Escalators'!A$69,A32='Cost Escalators'!A$70,A32='Cost Escalators'!A$71),SUM(H32:L32),0)","v":0}]
[{"$f":"'Input Data'!A33","v":0},{"$f":"'Input Data'!B33","v":"Motor Vehicles & Mobile Plant"},{"$f":"'Input Data'!C33","v":"People, Strategy & Corporate Services "},{"$f":"'Input Data'!D33","v":"PS Motor Vehicles"},{"$f":"'Input Data'!E33","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F33","v":0},{"$f":"'Input Data'!G33","v":2013},{"$f":"'Input Data'!H33*IF($G33='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G33='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":20385.85520923185},{"$f":"'Input Data'!I33*IF($G33='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G33='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":74027.827141052097},{"$f":"'Input Data'!J33*IF($G33='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G33='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":207040.36559563634},{"$f":"'Input Data'!K33*IF($G33='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G33='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L33*IF($G33='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G33='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M33*IF($G33='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G33='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N33*IF($G33='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G33='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O33*IF($G33='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G33='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P33*IF($G33='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G33='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A33='Cost Escalators'!A$68,A33='Cost Escalators'!A$69,A33='Cost Escalators'!A$70,A33='Cost Escalators'!A$71),SUM(H33:L33),0)","v":0}]
[{"$f":"'Input Data'!A34","v":0},{"$f":"'Input Data'!B34","v":"Motor Vehicles & Mobile Plant"},{"$f":"'Input Data'!C34","v":"People, Strategy & Corporate Services "},{"$f":"'Input Data'!D34","v":"PS Motor Vehicles"},{"$f":"'Input Data'!E34","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F34","v":0},{"$f":"'Input Data'!G34","v":2013},{"$f":"'Input Data'!H34*IF($G34='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G34='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":12434050.011888035},{"$f":"'Input Data'!I34*IF($G34='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G34='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7888970.1075448012},{"$f":"'Input Data'!J34*IF($G34='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G34='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":10005081.845069902},{"$f":"'Input Data'!K34*IF($G34='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G34='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":8552898.6740991138},{"$f":"'Input Data'!L34*IF($G34='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G34='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":9837226.4273511861},{"$f":"'Input Data'!M34*IF($G34='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G34='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N34*IF($G34='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G34='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O34*IF($G34='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G34='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P34*IF($G34='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G34='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A34='Cost Escalators'!A$68,A34='Cost Escalators'!A$69,A34='Cost Escalators'!A$70,A34='Cost Escalators'!A$71),SUM(H34:L34),0)","v":0}]
[{"$f":"'Input Data'!A35","v":6424},{"$f":"'Input Data'!B35","v":"Cables"},{"$f":"'Input Data'!C35","v":"42 Tunnel (Sydney Park) Water Treatment Plant"},{"$f":"'Input Data'!D35","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E35","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F35","v":0},{"$f":"'Input Data'!G35","v":2013},{"$f":"'Input Data'!H35*IF($G35='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G35='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":117864.12160066154},{"$f":"'Input Data'!I35*IF($G35='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G35='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-155605.37116935087},{"$f":"'Input Data'!J35*IF($G35='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G35='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K35*IF($G35='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G35='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L35*IF($G35='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G35='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M35*IF($G35='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G35='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N35*IF($G35='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G35='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O35*IF($G35='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G35='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P35*IF($G35='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G35='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A35='Cost Escalators'!A$68,A35='Cost Escalators'!A$69,A35='Cost Escalators'!A$70,A35='Cost Escalators'!A$71),SUM(H35:L35),0)","v":0}]
[{"$f":"'Input Data'!A36","v":0},{"$f":"'Input Data'!B36","v":"Cables"},{"$f":"'Input Data'!C36","v":"Network Asset Replacement"},{"$f":"'Input Data'!D36","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E36","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F36","v":0},{"$f":"'Input Data'!G36","v":2013},{"$f":"'Input Data'!H36*IF($G36='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G36='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":117159.63392611303},{"$f":"'Input Data'!I36*IF($G36='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G36='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":52343.751388806217},{"$f":"'Input Data'!J36*IF($G36='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G36='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":32823.320349331865},{"$f":"'Input Data'!K36*IF($G36='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G36='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":23598.367420105595},{"$f":"'Input Data'!L36*IF($G36='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G36='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M36*IF($G36='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G36='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N36*IF($G36='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G36='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O36*IF($G36='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G36='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P36*IF($G36='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G36='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A36='Cost Escalators'!A$68,A36='Cost Escalators'!A$69,A36='Cost Escalators'!A$70,A36='Cost Escalators'!A$71),SUM(H36:L36),0)","v":0}]
[{"$f":"'Input Data'!A37","v":4967},{"$f":"'Input Data'!B37","v":"Communications"},{"$f":"'Input Data'!C37","v":"Installation of PLC Voice Equipment"},{"$f":"'Input Data'!D37","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E37","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F37","v":0},{"$f":"'Input Data'!G37","v":2014},{"$f":"'Input Data'!H37*IF($G37='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G37='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I37*IF($G37='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G37='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J37*IF($G37='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G37='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K37*IF($G37='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G37='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L37*IF($G37='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G37='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M37*IF($G37='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G37='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":660032.5051730189},{"$f":"'Input Data'!N37*IF($G37='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G37='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":440021.67011534551},{"$f":"'Input Data'!O37*IF($G37='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G37='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":385018.96135092748},{"$f":"'Input Data'!P37*IF($G37='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G37='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,660032.5051730189,440021.67011534551,385018.96135092748,0,null,{"$f":"IF(OR(A37='Cost Escalators'!A$68,A37='Cost Escalators'!A$69,A37='Cost Escalators'!A$70,A37='Cost Escalators'!A$71),SUM(H37:L37),0)","v":0}]
[{"$f":"'Input Data'!A38","v":4968},{"$f":"'Input Data'!B38","v":"Communications"},{"$f":"'Input Data'!C38","v":"Installation of PLC Intertrips"},{"$f":"'Input Data'!D38","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E38","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F38","v":0},{"$f":"'Input Data'!G38","v":2014},{"$f":"'Input Data'!H38*IF($G38='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G38='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I38*IF($G38='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G38='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J38*IF($G38='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G38='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K38*IF($G38='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G38='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L38*IF($G38='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G38='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M38*IF($G38='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G38='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":229930.65896796522},{"$f":"'Input Data'!N38*IF($G38='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G38='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":344895.98845194821},{"$f":"'Input Data'!O38*IF($G38='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G38='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":114965.32948398299},{"$f":"'Input Data'!P38*IF($G38='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G38='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":172447.99422597451},null,229930.65896796522,344895.98845194821,114965.32948398299,172447.99422597451,null,{"$f":"IF(OR(A38='Cost Escalators'!A$68,A38='Cost Escalators'!A$69,A38='Cost Escalators'!A$70,A38='Cost Escalators'!A$71),SUM(H38:L38),0)","v":0}]
[{"$f":"'Input Data'!A39","v":4969},{"$f":"'Input Data'!B39","v":"Communications"},{"$f":"'Input Data'!C39","v":"Installation of VF Intertrips"},{"$f":"'Input Data'!D39","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E39","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F39","v":0},{"$f":"'Input Data'!G39","v":2014},{"$f":"'Input Data'!H39*IF($G39='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G39='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I39*IF($G39='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G39='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J39*IF($G39='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G39='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K39*IF($G39='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G39='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L39*IF($G39='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G39='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M39*IF($G39='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G39='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":53152.999279668751},{"$f":"'Input Data'!N39*IF($G39='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G39='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":212611.997118675},{"$f":"'Input Data'!O39*IF($G39='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G39='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":186035.49747884102},{"$f":"'Input Data'!P39*IF($G39='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G39='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":159458.99783900625},null,53152.999279668751,212611.997118675,186035.49747884102,159458.99783900625,null,{"$f":"IF(OR(A39='Cost Escalators'!A$68,A39='Cost Escalators'!A$69,A39='Cost Escalators'!A$70,A39='Cost Escalators'!A$71),SUM(H39:L39),0)","v":0}]
[{"$f":"'Input Data'!A40","v":7425},{"$f":"'Input Data'!B40","v":"Communications"},{"$f":"'Input Data'!C40","v":"SSZ Upgrade Work"},{"$f":"'Input Data'!D40","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E40","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F40","v":0},{"$f":"'Input Data'!G40","v":2014},{"$f":"'Input Data'!H40*IF($G40='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G40='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I40*IF($G40='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G40='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J40*IF($G40='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G40='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K40*IF($G40='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G40='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L40*IF($G40='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G40='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M40*IF($G40='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G40='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":68982.577817560945},{"$f":"'Input Data'!N40*IF($G40='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G40='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":34491.288908780472},{"$f":"'Input Data'!O40*IF($G40='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G40='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":77605.400044755748},{"$f":"'Input Data'!P40*IF($G40='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G40='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":25868.466681585378},null,68982.577817560945,34491.288908780472,77605.400044755748,25868.466681585378,null,{"$f":"IF(OR(A40='Cost Escalators'!A$68,A40='Cost Escalators'!A$69,A40='Cost Escalators'!A$70,A40='Cost Escalators'!A$71),SUM(H40:L40),0)","v":0}]
[{"$f":"'Input Data'!A41","v":0},{"$f":"'Input Data'!B41","v":"Communications"},{"$f":"'Input Data'!C41","v":"Network Asset Replacement"},{"$f":"'Input Data'!D41","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E41","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F41","v":0},{"$f":"'Input Data'!G41","v":2013},{"$f":"'Input Data'!H41*IF($G41='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G41='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1354698.0180100123},{"$f":"'Input Data'!I41*IF($G41='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G41='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1462555.1066688334},{"$f":"'Input Data'!J41*IF($G41='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G41='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K41*IF($G41='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G41='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L41*IF($G41='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G41='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M41*IF($G41='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G41='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N41*IF($G41='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G41='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O41*IF($G41='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G41='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P41*IF($G41='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G41='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A41='Cost Escalators'!A$68,A41='Cost Escalators'!A$69,A41='Cost Escalators'!A$70,A41='Cost Escalators'!A$71),SUM(H41:L41),0)","v":0}]
[{"$f":"'Input Data'!A42","v":0},{"$f":"'Input Data'!B42","v":"Communications"},{"$f":"'Input Data'!C42","v":"Network Asset Replacement"},{"$f":"'Input Data'!D42","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E42","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F42","v":0},{"$f":"'Input Data'!G42","v":2013},{"$f":"'Input Data'!H42*IF($G42='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G42='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I42*IF($G42='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G42='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J42*IF($G42='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G42='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":373094.52275544847},{"$f":"'Input Data'!K42*IF($G42='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G42='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3282824.4574216977},{"$f":"'Input Data'!L42*IF($G42='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G42='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":23123.071522302249},{"$f":"'Input Data'!M42*IF($G42='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G42='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N42*IF($G42='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G42='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O42*IF($G42='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G42='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P42*IF($G42='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G42='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A42='Cost Escalators'!A$68,A42='Cost Escalators'!A$69,A42='Cost Escalators'!A$70,A42='Cost Escalators'!A$71),SUM(H42:L42),0)","v":0}]
[{"$f":"'Input Data'!A43","v":4978},{"$f":"'Input Data'!B43","v":"Controls & Alarms"},{"$f":"'Input Data'!C43","v":"Installation of RTU Equipment"},{"$f":"'Input Data'!D43","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E43","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F43","v":0},{"$f":"'Input Data'!G43","v":2014},{"$f":"'Input Data'!H43*IF($G43='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G43='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I43*IF($G43='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G43='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J43*IF($G43='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G43='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K43*IF($G43='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G43='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L43*IF($G43='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G43='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M43*IF($G43='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G43='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1842866.0828686347},{"$f":"'Input Data'!N43*IF($G43='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G43='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2580012.5160160875},{"$f":"'Input Data'!O43*IF($G43='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G43='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":675717.56371849868},{"$f":"'Input Data'!P43*IF($G43='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G43='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":860004.17200536001},null,1842866.0828686347,2580012.5160160875,675717.56371849868,860004.17200536001,null,{"$f":"IF(OR(A43='Cost Escalators'!A$68,A43='Cost Escalators'!A$69,A43='Cost Escalators'!A$70,A43='Cost Escalators'!A$71),SUM(H43:L43),0)","v":0}]
[{"$f":"'Input Data'!A44","v":0},{"$f":"'Input Data'!B44","v":"Controls & Alarms"},{"$f":"'Input Data'!C44","v":"Network Asset Replacement"},{"$f":"'Input Data'!D44","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E44","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F44","v":0},{"$f":"'Input Data'!G44","v":2013},{"$f":"'Input Data'!H44*IF($G44='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G44='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1844593.3640799276},{"$f":"'Input Data'!I44*IF($G44='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G44='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2639624.8858890571},{"$f":"'Input Data'!J44*IF($G44='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G44='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K44*IF($G44='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G44='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L44*IF($G44='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G44='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M44*IF($G44='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G44='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N44*IF($G44='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G44='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O44*IF($G44='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G44='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P44*IF($G44='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G44='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A44='Cost Escalators'!A$68,A44='Cost Escalators'!A$69,A44='Cost Escalators'!A$70,A44='Cost Escalators'!A$71),SUM(H44:L44),0)","v":0}]
[{"$f":"'Input Data'!A45","v":0},{"$f":"'Input Data'!B45","v":"Controls & Alarms"},{"$f":"'Input Data'!C45","v":"Network Asset Replacement"},{"$f":"'Input Data'!D45","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E45","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F45","v":0},{"$f":"'Input Data'!G45","v":2013},{"$f":"'Input Data'!H45*IF($G45='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G45='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I45*IF($G45='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G45='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J45*IF($G45='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G45='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3540662.434797748},{"$f":"'Input Data'!K45*IF($G45='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G45='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2649015.3619585671},{"$f":"'Input Data'!L45*IF($G45='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G45='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M45*IF($G45='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G45='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N45*IF($G45='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G45='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O45*IF($G45='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G45='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P45*IF($G45='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G45='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A45='Cost Escalators'!A$68,A45='Cost Escalators'!A$69,A45='Cost Escalators'!A$70,A45='Cost Escalators'!A$71),SUM(H45:L45),0)","v":0}]
[{"$f":"'Input Data'!A46","v":5071},{"$f":"'Input Data'!B46","v":"HV Buildings & Civil Work"},{"$f":"'Input Data'!C46","v":"Perimeter Security Fence"},{"$f":"'Input Data'!D46","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E46","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F46","v":0},{"$f":"'Input Data'!G46","v":2014},{"$f":"'Input Data'!H46*IF($G46='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G46='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I46*IF($G46='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G46='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J46*IF($G46='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G46='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K46*IF($G46='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G46='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L46*IF($G46='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G46='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M46*IF($G46='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G46='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N46*IF($G46='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G46='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O46*IF($G46='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G46='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P46*IF($G46='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G46='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A46='Cost Escalators'!A$68,A46='Cost Escalators'!A$69,A46='Cost Escalators'!A$70,A46='Cost Escalators'!A$71),SUM(H46:L46),0)","v":0}]
[{"$f":"'Input Data'!A47","v":5077},{"$f":"'Input Data'!B47","v":"HV Buildings & Civil Work"},{"$f":"'Input Data'!C47","v":"Switchyard Security Fence"},{"$f":"'Input Data'!D47","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E47","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F47","v":0},{"$f":"'Input Data'!G47","v":2014},{"$f":"'Input Data'!H47*IF($G47='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G47='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I47*IF($G47='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G47='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J47*IF($G47='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G47='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K47*IF($G47='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G47='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L47*IF($G47='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G47='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M47*IF($G47='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G47='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N47*IF($G47='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G47='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O47*IF($G47='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G47='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P47*IF($G47='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G47='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A47='Cost Escalators'!A$68,A47='Cost Escalators'!A$69,A47='Cost Escalators'!A$70,A47='Cost Escalators'!A$71),SUM(H47:L47),0)","v":0}]
[{"$f":"'Input Data'!A48","v":5098},{"$f":"'Input Data'!B48","v":"HV Buildings & Civil Work"},{"$f":"'Input Data'!C48","v":"Fire Protection Systems"},{"$f":"'Input Data'!D48","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E48","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F48","v":0},{"$f":"'Input Data'!G48","v":2014},{"$f":"'Input Data'!H48*IF($G48='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G48='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I48*IF($G48='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G48='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J48*IF($G48='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G48='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K48*IF($G48='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G48='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L48*IF($G48='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G48='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M48*IF($G48='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G48='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N48*IF($G48='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G48='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":198475.5},{"$f":"'Input Data'!O48*IF($G48='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G48='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":198475.5},{"$f":"'Input Data'!P48*IF($G48='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G48='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,198475.5,198475.5,0,null,{"$f":"IF(OR(A48='Cost Escalators'!A$68,A48='Cost Escalators'!A$69,A48='Cost Escalators'!A$70,A48='Cost Escalators'!A$71),SUM(H48:L48),0)","v":0}]
[{"$f":"'Input Data'!A49","v":5161},{"$f":"'Input Data'!B49","v":"HV Buildings & Civil Work"},{"$f":"'Input Data'!C49","v":"Depot Building Improvements and Upgrades"},{"$f":"'Input Data'!D49","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E49","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F49","v":0},{"$f":"'Input Data'!G49","v":2014},{"$f":"'Input Data'!H49*IF($G49='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G49='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I49*IF($G49='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G49='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J49*IF($G49='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G49='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K49*IF($G49='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G49='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L49*IF($G49='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G49='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M49*IF($G49='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G49='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":648750},{"$f":"'Input Data'!N49*IF($G49='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G49='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O49*IF($G49='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G49='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":150000},{"$f":"'Input Data'!P49*IF($G49='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G49='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,648750,0,150000,0,null,{"$f":"IF(OR(A49='Cost Escalators'!A$68,A49='Cost Escalators'!A$69,A49='Cost Escalators'!A$70,A49='Cost Escalators'!A$71),SUM(H49:L49),0)","v":0}]
[{"$f":"'Input Data'!A50","v":5201},{"$f":"'Input Data'!B50","v":"HV Buildings & Civil Work"},{"$f":"'Input Data'!C50","v":"Substations Building and Property"},{"$f":"'Input Data'!D50","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E50","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F50","v":0},{"$f":"'Input Data'!G50","v":2014},{"$f":"'Input Data'!H50*IF($G50='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G50='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I50*IF($G50='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G50='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J50*IF($G50='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G50='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K50*IF($G50='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G50='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L50*IF($G50='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G50='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M50*IF($G50='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G50='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2965255.0450122072},{"$f":"'Input Data'!N50*IF($G50='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G50='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":854308.50997558492},{"$f":"'Input Data'!O50*IF($G50='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G50='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":679063.88963766221},{"$f":"'Input Data'!P50*IF($G50='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G50='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":362305.62183467555},null,2965255.0450122072,854308.50997558492,679063.88963766221,362305.62183467555,null,{"$f":"IF(OR(A50='Cost Escalators'!A$68,A50='Cost Escalators'!A$69,A50='Cost Escalators'!A$70,A50='Cost Escalators'!A$71),SUM(H50:L50),0)","v":0}]
[{"$f":"'Input Data'!A51","v":5949},{"$f":"'Input Data'!B51","v":"HV Buildings & Civil Work"},{"$f":"'Input Data'!C51","v":"Air Conditioning in Relay Rooms"},{"$f":"'Input Data'!D51","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E51","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F51","v":0},{"$f":"'Input Data'!G51","v":2014},{"$f":"'Input Data'!H51*IF($G51='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G51='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I51*IF($G51='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G51='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J51*IF($G51='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G51='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K51*IF($G51='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G51='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L51*IF($G51='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G51='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M51*IF($G51='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G51='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":520918.48499999999},{"$f":"'Input Data'!N51*IF($G51='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G51='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O51*IF($G51='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G51='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P51*IF($G51='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G51='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,520918.48499999999,0,0,0,null,{"$f":"IF(OR(A51='Cost Escalators'!A$68,A51='Cost Escalators'!A$69,A51='Cost Escalators'!A$70,A51='Cost Escalators'!A$71),SUM(H51:L51),0)","v":0}]
[{"$f":"'Input Data'!A52","v":6337},{"$f":"'Input Data'!B52","v":"HV Buildings & Civil Work"},{"$f":"'Input Data'!C52","v":"Security Fence Replace D-Pales"},{"$f":"'Input Data'!D52","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E52","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F52","v":0},{"$f":"'Input Data'!G52","v":2014},{"$f":"'Input Data'!H52*IF($G52='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G52='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I52*IF($G52='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G52='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J52*IF($G52='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G52='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K52*IF($G52='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G52='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L52*IF($G52='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G52='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M52*IF($G52='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G52='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N52*IF($G52='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G52='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O52*IF($G52='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G52='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P52*IF($G52='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G52='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A52='Cost Escalators'!A$68,A52='Cost Escalators'!A$69,A52='Cost Escalators'!A$70,A52='Cost Escalators'!A$71),SUM(H52:L52),0)","v":0}]
[{"$f":"'Input Data'!A53","v":0},{"$f":"'Input Data'!B53","v":"HV Buildings & Civil Work"},{"$f":"'Input Data'!C53","v":"Network Asset Replacement"},{"$f":"'Input Data'!D53","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E53","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F53","v":0},{"$f":"'Input Data'!G53","v":2013},{"$f":"'Input Data'!H53*IF($G53='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G53='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1789164.4882991365},{"$f":"'Input Data'!I53*IF($G53='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G53='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1243690.1421086709},{"$f":"'Input Data'!J53*IF($G53='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G53='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4896134.5789632453},{"$f":"'Input Data'!K53*IF($G53='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G53='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4958289.4832642674},{"$f":"'Input Data'!L53*IF($G53='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G53='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M53*IF($G53='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G53='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N53*IF($G53='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G53='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O53*IF($G53='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G53='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P53*IF($G53='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G53='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A53='Cost Escalators'!A$68,A53='Cost Escalators'!A$69,A53='Cost Escalators'!A$70,A53='Cost Escalators'!A$71),SUM(H53:L53),0)","v":0}]
[{"$f":"'Input Data'!A54","v":5651},{"$f":"'Input Data'!B54","v":"IT"},{"$f":"'Input Data'!C54","v":"SCADA Upgrade"},{"$f":"'Input Data'!D54","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E54","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F54","v":0},{"$f":"'Input Data'!G54","v":2014},{"$f":"'Input Data'!H54*IF($G54='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G54='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I54*IF($G54='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G54='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J54*IF($G54='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G54='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K54*IF($G54='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G54='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L54*IF($G54='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G54='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M54*IF($G54='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G54='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1515000},{"$f":"'Input Data'!N54*IF($G54='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G54='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O54*IF($G54='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G54='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P54*IF($G54='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G54='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,1515000,0,0,0,null,{"$f":"IF(OR(A54='Cost Escalators'!A$68,A54='Cost Escalators'!A$69,A54='Cost Escalators'!A$70,A54='Cost Escalators'!A$71),SUM(H54:L54),0)","v":0}]
[{"$f":"'Input Data'!A55","v":8238},{"$f":"'Input Data'!B55","v":"IT"},{"$f":"'Input Data'!C55","v":"SCADA Facilities Augmentation"},{"$f":"'Input Data'!D55","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E55","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F55","v":0},{"$f":"'Input Data'!G55","v":2014},{"$f":"'Input Data'!H55*IF($G55='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G55='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I55*IF($G55='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G55='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J55*IF($G55='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G55='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K55*IF($G55='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G55='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L55*IF($G55='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G55='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M55*IF($G55='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G55='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":375000},{"$f":"'Input Data'!N55*IF($G55='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G55='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O55*IF($G55='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G55='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P55*IF($G55='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G55='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,375000,0,0,0,null,{"$f":"IF(OR(A55='Cost Escalators'!A$68,A55='Cost Escalators'!A$69,A55='Cost Escalators'!A$70,A55='Cost Escalators'!A$71),SUM(H55:L55),0)","v":0}]
[{"$f":"'Input Data'!A56","v":5923},{"$f":"'Input Data'!B56","v":"Metering"},{"$f":"'Input Data'!C56","v":"Replacement of Siements 7EC Meters"},{"$f":"'Input Data'!D56","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E56","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F56","v":0},{"$f":"'Input Data'!G56","v":2014},{"$f":"'Input Data'!H56*IF($G56='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G56='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I56*IF($G56='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G56='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J56*IF($G56='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G56='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K56*IF($G56='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G56='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L56*IF($G56='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G56='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M56*IF($G56='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G56='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N56*IF($G56='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G56='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O56*IF($G56='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G56='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":241838.66495131498},{"$f":"'Input Data'!P56*IF($G56='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G56='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,241838.66495131498,0,null,{"$f":"IF(OR(A56='Cost Escalators'!A$68,A56='Cost Escalators'!A$69,A56='Cost Escalators'!A$70,A56='Cost Escalators'!A$71),SUM(H56:L56),0)","v":0}]
[{"$f":"'Input Data'!A57","v":5925},{"$f":"'Input Data'!B57","v":"Metering"},{"$f":"'Input Data'!C57","v":"Replacement of Email A1R-AL Meters"},{"$f":"'Input Data'!D57","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E57","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F57","v":0},{"$f":"'Input Data'!G57","v":2014},{"$f":"'Input Data'!H57*IF($G57='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G57='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I57*IF($G57='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G57='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J57*IF($G57='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G57='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K57*IF($G57='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G57='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L57*IF($G57='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G57='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M57*IF($G57='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G57='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N57*IF($G57='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G57='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O57*IF($G57='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G57='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P57*IF($G57='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G57='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A57='Cost Escalators'!A$68,A57='Cost Escalators'!A$69,A57='Cost Escalators'!A$70,A57='Cost Escalators'!A$71),SUM(H57:L57),0)","v":0}]
[{"$f":"'Input Data'!A58","v":5926},{"$f":"'Input Data'!B58","v":"Metering"},{"$f":"'Input Data'!C58","v":"Replacement of CEWE CEP/CEQ Meters"},{"$f":"'Input Data'!D58","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E58","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F58","v":0},{"$f":"'Input Data'!G58","v":2014},{"$f":"'Input Data'!H58*IF($G58='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G58='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I58*IF($G58='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G58='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J58*IF($G58='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G58='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K58*IF($G58='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G58='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L58*IF($G58='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G58='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M58*IF($G58='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G58='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":331827.1261756575},{"$f":"'Input Data'!N58*IF($G58='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G58='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O58*IF($G58='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G58='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P58*IF($G58='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G58='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,331827.1261756575,0,0,0,null,{"$f":"IF(OR(A58='Cost Escalators'!A$68,A58='Cost Escalators'!A$69,A58='Cost Escalators'!A$70,A58='Cost Escalators'!A$71),SUM(H58:L58),0)","v":0}]
[{"$f":"'Input Data'!A59","v":5927},{"$f":"'Input Data'!B59","v":"Metering"},{"$f":"'Input Data'!C59","v":"Replacement of Ferrari Disc Pulsing Meters"},{"$f":"'Input Data'!D59","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E59","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F59","v":0},{"$f":"'Input Data'!G59","v":2014},{"$f":"'Input Data'!H59*IF($G59='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G59='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I59*IF($G59='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G59='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J59*IF($G59='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G59='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K59*IF($G59='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G59='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L59*IF($G59='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G59='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M59*IF($G59='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G59='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":228462.99962604675},{"$f":"'Input Data'!N59*IF($G59='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G59='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":152308.66641736423},{"$f":"'Input Data'!O59*IF($G59='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G59='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":262309.36994101648},{"$f":"'Input Data'!P59*IF($G59='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G59='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":169231.85157484948},null,228462.99962604675,152308.66641736423,262309.36994101648,169231.85157484948,null,{"$f":"IF(OR(A59='Cost Escalators'!A$68,A59='Cost Escalators'!A$69,A59='Cost Escalators'!A$70,A59='Cost Escalators'!A$71),SUM(H59:L59),0)","v":0}]
[{"$f":"'Input Data'!A60","v":6296},{"$f":"'Input Data'!B60","v":"Metering"},{"$f":"'Input Data'!C60","v":"Upgrade Site Metering Schemes"},{"$f":"'Input Data'!D60","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E60","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F60","v":0},{"$f":"'Input Data'!G60","v":2014},{"$f":"'Input Data'!H60*IF($G60='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G60='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I60*IF($G60='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G60='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J60*IF($G60='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G60='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K60*IF($G60='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G60='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L60*IF($G60='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G60='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M60*IF($G60='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G60='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":362757.99742697249},{"$f":"'Input Data'!N60*IF($G60='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G60='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":483677.32990262995},{"$f":"'Input Data'!O60*IF($G60='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G60='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":45015.907500000001},{"$f":"'Input Data'!P60*IF($G60='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G60='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":606412.24977828749},null,362757.99742697249,483677.32990262995,45015.907500000001,606412.24977828749,null,{"$f":"IF(OR(A60='Cost Escalators'!A$68,A60='Cost Escalators'!A$69,A60='Cost Escalators'!A$70,A60='Cost Escalators'!A$71),SUM(H60:L60),0)","v":0}]
[{"$f":"'Input Data'!A61","v":0},{"$f":"'Input Data'!B61","v":"Metering"},{"$f":"'Input Data'!C61","v":"Network Asset Replacement"},{"$f":"'Input Data'!D61","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E61","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F61","v":0},{"$f":"'Input Data'!G61","v":2013},{"$f":"'Input Data'!H61*IF($G61='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G61='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1260039.5380679031},{"$f":"'Input Data'!I61*IF($G61='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G61='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":749122.9254925698},{"$f":"'Input Data'!J61*IF($G61='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G61='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K61*IF($G61='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G61='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L61*IF($G61='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G61='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M61*IF($G61='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G61='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N61*IF($G61='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G61='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O61*IF($G61='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G61='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P61*IF($G61='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G61='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A61='Cost Escalators'!A$68,A61='Cost Escalators'!A$69,A61='Cost Escalators'!A$70,A61='Cost Escalators'!A$71),SUM(H61:L61),0)","v":0}]
[{"$f":"'Input Data'!A62","v":0},{"$f":"'Input Data'!B62","v":"Metering"},{"$f":"'Input Data'!C62","v":"Network Asset Replacement"},{"$f":"'Input Data'!D62","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E62","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F62","v":0},{"$f":"'Input Data'!G62","v":2013},{"$f":"'Input Data'!H62*IF($G62='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G62='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I62*IF($G62='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G62='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J62*IF($G62='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G62='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1782065.5039397266},{"$f":"'Input Data'!K62*IF($G62='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G62='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3104047.5812012735},{"$f":"'Input Data'!L62*IF($G62='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G62='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M62*IF($G62='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G62='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N62*IF($G62='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G62='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O62*IF($G62='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G62='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P62*IF($G62='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G62='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A62='Cost Escalators'!A$68,A62='Cost Escalators'!A$69,A62='Cost Escalators'!A$70,A62='Cost Escalators'!A$71),SUM(H62:L62),0)","v":0}]
[{"$f":"'Input Data'!A63","v":4946},{"$f":"'Input Data'!B63","v":"Protection"},{"$f":"'Input Data'!C63","v":"Replacement of H-Type Relays - Key Metro Sites"},{"$f":"'Input Data'!D63","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E63","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F63","v":0},{"$f":"'Input Data'!G63","v":2014},{"$f":"'Input Data'!H63*IF($G63='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G63='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I63*IF($G63='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G63='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J63*IF($G63='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G63='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K63*IF($G63='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G63='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L63*IF($G63='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G63='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M63*IF($G63='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G63='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N63*IF($G63='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G63='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O63*IF($G63='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G63='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P63*IF($G63='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G63='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A63='Cost Escalators'!A$68,A63='Cost Escalators'!A$69,A63='Cost Escalators'!A$70,A63='Cost Escalators'!A$71),SUM(H63:L63),0)","v":0}]
[{"$f":"'Input Data'!A64","v":4947},{"$f":"'Input Data'!B64","v":"Protection"},{"$f":"'Input Data'!C64","v":"Replacement of H-Type Relays - Remaining Sites"},{"$f":"'Input Data'!D64","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E64","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F64","v":0},{"$f":"'Input Data'!G64","v":2014},{"$f":"'Input Data'!H64*IF($G64='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G64='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I64*IF($G64='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G64='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J64*IF($G64='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G64='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K64*IF($G64='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G64='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L64*IF($G64='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G64='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M64*IF($G64='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G64='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N64*IF($G64='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G64='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O64*IF($G64='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G64='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P64*IF($G64='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G64='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":57500.119164847652},null,0,0,0,57500.119164847652,null,{"$f":"IF(OR(A64='Cost Escalators'!A$68,A64='Cost Escalators'!A$69,A64='Cost Escalators'!A$70,A64='Cost Escalators'!A$71),SUM(H64:L64),0)","v":0}]
[{"$f":"'Input Data'!A65","v":4954},{"$f":"'Input Data'!B65","v":"Protection"},{"$f":"'Input Data'!C65","v":"Replacement of CSD IMS Fault Recorders"},{"$f":"'Input Data'!D65","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E65","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F65","v":0},{"$f":"'Input Data'!G65","v":2014},{"$f":"'Input Data'!H65*IF($G65='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G65='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I65*IF($G65='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G65='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J65*IF($G65='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G65='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K65*IF($G65='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G65='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L65*IF($G65='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G65='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M65*IF($G65='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G65='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N65*IF($G65='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G65='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O65*IF($G65='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G65='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":80944.645065284247},{"$f":"'Input Data'!P65*IF($G65='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G65='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":161889.29013056849},null,0,0,80944.645065284247,161889.29013056849,null,{"$f":"IF(OR(A65='Cost Escalators'!A$68,A65='Cost Escalators'!A$69,A65='Cost Escalators'!A$70,A65='Cost Escalators'!A$71),SUM(H65:L65),0)","v":0}]
[{"$f":"'Input Data'!A66","v":4957},{"$f":"'Input Data'!B66","v":"Protection"},{"$f":"'Input Data'!C66","v":"Replacement of TS Relays"},{"$f":"'Input Data'!D66","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E66","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F66","v":0},{"$f":"'Input Data'!G66","v":2014},{"$f":"'Input Data'!H66*IF($G66='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G66='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I66*IF($G66='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G66='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J66*IF($G66='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G66='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K66*IF($G66='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G66='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L66*IF($G66='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G66='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M66*IF($G66='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G66='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N66*IF($G66='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G66='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O66*IF($G66='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G66='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P66*IF($G66='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G66='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A66='Cost Escalators'!A$68,A66='Cost Escalators'!A$69,A66='Cost Escalators'!A$70,A66='Cost Escalators'!A$71),SUM(H66:L66),0)","v":0}]
[{"$f":"'Input Data'!A67","v":4960},{"$f":"'Input Data'!B67","v":"Protection"},{"$f":"'Input Data'!C67","v":"Replacement of THS Relays"},{"$f":"'Input Data'!D67","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E67","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F67","v":0},{"$f":"'Input Data'!G67","v":2014},{"$f":"'Input Data'!H67*IF($G67='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G67='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I67*IF($G67='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G67='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J67*IF($G67='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G67='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K67*IF($G67='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G67='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L67*IF($G67='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G67='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M67*IF($G67='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G67='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":468415.56915939075},{"$f":"'Input Data'!N67*IF($G67='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G67='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":112974.96202969502},{"$f":"'Input Data'!O67*IF($G67='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G67='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":171665.14368325801},{"$f":"'Input Data'!P67*IF($G67='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G67='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,468415.56915939075,112974.96202969502,171665.14368325801,0,null,{"$f":"IF(OR(A67='Cost Escalators'!A$68,A67='Cost Escalators'!A$69,A67='Cost Escalators'!A$70,A67='Cost Escalators'!A$71),SUM(H67:L67),0)","v":0}]
[{"$f":"'Input Data'!A68","v":4961},{"$f":"'Input Data'!B68","v":"Protection"},{"$f":"'Input Data'!C68","v":"Replacement of THR Relays"},{"$f":"'Input Data'!D68","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E68","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F68","v":0},{"$f":"'Input Data'!G68","v":2014},{"$f":"'Input Data'!H68*IF($G68='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G68='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I68*IF($G68='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G68='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J68*IF($G68='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G68='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K68*IF($G68='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G68='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L68*IF($G68='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G68='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M68*IF($G68='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G68='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N68*IF($G68='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G68='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1796398.0681036951},{"$f":"'Input Data'!O68*IF($G68='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G68='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":745529.88093081},{"$f":"'Input Data'!P68*IF($G68='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G68='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":623120.25052398071},null,0,1796398.0681036951,745529.88093081,623120.25052398071,null,{"$f":"IF(OR(A68='Cost Escalators'!A$68,A68='Cost Escalators'!A$69,A68='Cost Escalators'!A$70,A68='Cost Escalators'!A$71),SUM(H68:L68),0)","v":0}]
[{"$f":"'Input Data'!A69","v":4962},{"$f":"'Input Data'!B69","v":"Protection"},{"$f":"'Input Data'!C69","v":"Replacement of YTG Relays"},{"$f":"'Input Data'!D69","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E69","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F69","v":0},{"$f":"'Input Data'!G69","v":2014},{"$f":"'Input Data'!H69*IF($G69='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G69='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I69*IF($G69='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G69='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J69*IF($G69='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G69='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K69*IF($G69='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G69='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L69*IF($G69='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G69='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M69*IF($G69='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G69='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":958743.59392799251},{"$f":"'Input Data'!N69*IF($G69='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G69='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1458549.8438356724},{"$f":"'Input Data'!O69*IF($G69='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G69='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1194833.5645724549},{"$f":"'Input Data'!P69*IF($G69='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G69='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":761074.31340035249},null,{"$f":"IF($F69=0,M69,IF($F69=R$4,SUM($H69:$P69),0))","v":958743.59392799251},{"$f":"IF($F69=0,N69,IF($F69=S$4,SUM($H69:$P69),0))","v":1458549.8438356724},{"$f":"IF($F69=0,O69,IF($F69=T$4,SUM($H69:$P69),0))","v":1194833.5645724549},{"$f":"IF($F69=0,P69,IF($F69=U$4,SUM($H69:$P69),0))","v":761074.31340035249},null,{"$f":"IF(OR(A69='Cost Escalators'!A$68,A69='Cost Escalators'!A$69,A69='Cost Escalators'!A$70,A69='Cost Escalators'!A$71),SUM(H69:L69),0)","v":0}]
[{"$f":"'Input Data'!A70","v":5150},{"$f":"'Input Data'!B70","v":"Protection"},{"$f":"'Input Data'!C70","v":"Replacement of RAZFE Relays"},{"$f":"'Input Data'!D70","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E70","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F70","v":0},{"$f":"'Input Data'!G70","v":2014},{"$f":"'Input Data'!H70*IF($G70='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G70='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I70*IF($G70='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G70='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J70*IF($G70='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G70='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K70*IF($G70='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G70='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L70*IF($G70='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G70='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M70*IF($G70='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G70='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N70*IF($G70='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G70='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":230165.91405939078},{"$f":"'Input Data'!O70*IF($G70='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G70='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":111546.92332969501},{"$f":"'Input Data'!P70*IF($G70='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G70='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":111546.92332969501},null,0,230165.91405939078,111546.92332969501,111546.92332969501,null,{"$f":"IF(OR(A70='Cost Escalators'!A$68,A70='Cost Escalators'!A$69,A70='Cost Escalators'!A$70,A70='Cost Escalators'!A$71),SUM(H70:L70),0)","v":0}]
[{"$f":"'Input Data'!A71","v":5541},{"$f":"'Input Data'!B71","v":"Protection"},{"$f":"'Input Data'!C71","v":"Replacement of Optimho Relays"},{"$f":"'Input Data'!D71","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E71","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F71","v":0},{"$f":"'Input Data'!G71","v":2014},{"$f":"'Input Data'!H71*IF($G71='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G71='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I71*IF($G71='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G71='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J71*IF($G71='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G71='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K71*IF($G71='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G71='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L71*IF($G71='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G71='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M71*IF($G71='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G71='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N71*IF($G71='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G71='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":228273.81915939075},{"$f":"'Input Data'!O71*IF($G71='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G71='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":113273.580829695},{"$f":"'Input Data'!P71*IF($G71='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G71='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":726619.46752398065},null,0,228273.81915939075,113273.580829695,726619.46752398065,null,{"$f":"IF(OR(A71='Cost Escalators'!A$68,A71='Cost Escalators'!A$69,A71='Cost Escalators'!A$70,A71='Cost Escalators'!A$71),SUM(H71:L71),0)","v":0}]
[{"$f":"'Input Data'!A72","v":5921},{"$f":"'Input Data'!B72","v":"Protection"},{"$f":"'Input Data'!C72","v":"Replacement of D202,D203,D21SE,D22SE Transformer Differential Relays"},{"$f":"'Input Data'!D72","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E72","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F72","v":0},{"$f":"'Input Data'!G72","v":2014},{"$f":"'Input Data'!H72*IF($G72='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G72='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I72*IF($G72='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G72='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J72*IF($G72='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G72='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K72*IF($G72='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G72='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L72*IF($G72='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G72='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M72*IF($G72='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G72='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":235428.47219508898},{"$f":"'Input Data'!N72*IF($G72='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G72='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":147716.71262231775},{"$f":"'Input Data'!O72*IF($G72='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G72='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":292592.50534463552},{"$f":"'Input Data'!P72*IF($G72='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G72='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":135606.22499999998},null,235428.47219508898,147716.71262231775,292592.50534463552,135606.22499999998,null,{"$f":"IF(OR(A72='Cost Escalators'!A$68,A72='Cost Escalators'!A$69,A72='Cost Escalators'!A$70,A72='Cost Escalators'!A$71),SUM(H72:L72),0)","v":0}]
[{"$f":"'Input Data'!A73","v":5922},{"$f":"'Input Data'!B73","v":"Protection"},{"$f":"'Input Data'!C73","v":"Replacement of DB Transformer Differential Relays"},{"$f":"'Input Data'!D73","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E73","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F73","v":0},{"$f":"'Input Data'!G73","v":2014},{"$f":"'Input Data'!H73*IF($G73='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G73='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I73*IF($G73='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G73='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J73*IF($G73='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G73='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K73*IF($G73='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G73='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L73*IF($G73='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G73='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M73*IF($G73='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G73='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":305404.74479508901},{"$f":"'Input Data'!N73*IF($G73='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G73='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":649186.33908347622},{"$f":"'Input Data'!O73*IF($G73='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G73='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":783491.56056695257},{"$f":"'Input Data'!P73*IF($G73='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G73='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":206399.76750000002},null,305404.74479508901,649186.33908347622,783491.56056695257,206399.76750000002,null,{"$f":"IF(OR(A73='Cost Escalators'!A$68,A73='Cost Escalators'!A$69,A73='Cost Escalators'!A$70,A73='Cost Escalators'!A$71),SUM(H73:L73),0)","v":0}]
[{"$f":"'Input Data'!A74","v":5929},{"$f":"'Input Data'!B74","v":"Protection"},{"$f":"'Input Data'!C74","v":"Replacement of Feeder OC & EF Protection"},{"$f":"'Input Data'!D74","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E74","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F74","v":0},{"$f":"'Input Data'!G74","v":2014},{"$f":"'Input Data'!H74*IF($G74='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G74='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I74*IF($G74='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G74='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J74*IF($G74='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G74='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K74*IF($G74='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G74='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L74*IF($G74='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G74='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M74*IF($G74='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G74='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":208949.61600939074},{"$f":"'Input Data'!N74*IF($G74='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G74='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":111546.92332969501},{"$f":"'Input Data'!O74*IF($G74='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G74='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":55773.461664847651},{"$f":"'Input Data'!P74*IF($G74='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G74='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":278867.30832423823},null,208949.61600939074,111546.92332969501,55773.461664847651,278867.30832423823,null,{"$f":"IF(OR(A74='Cost Escalators'!A$68,A74='Cost Escalators'!A$69,A74='Cost Escalators'!A$70,A74='Cost Escalators'!A$71),SUM(H74:L74),0)","v":0}]
[{"$f":"'Input Data'!A75","v":6291},{"$f":"'Input Data'!B75","v":"Protection"},{"$f":"'Input Data'!C75","v":"GPS Clocks"},{"$f":"'Input Data'!D75","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E75","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F75","v":0},{"$f":"'Input Data'!G75","v":2014},{"$f":"'Input Data'!H75*IF($G75='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G75='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I75*IF($G75='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G75='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J75*IF($G75='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G75='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K75*IF($G75='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G75='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L75*IF($G75='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G75='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M75*IF($G75='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G75='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":141224.39602831649},{"$f":"'Input Data'!N75*IF($G75='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G75='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":141224.39602831649},{"$f":"'Input Data'!O75*IF($G75='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G75='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":112979.5168226535},{"$f":"'Input Data'!P75*IF($G75='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G75='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":84734.637616989741},null,141224.39602831649,141224.39602831649,112979.5168226535,84734.637616989741,null,{"$f":"IF(OR(A75='Cost Escalators'!A$68,A75='Cost Escalators'!A$69,A75='Cost Escalators'!A$70,A75='Cost Escalators'!A$71),SUM(H75:L75),0)","v":0}]
[{"$f":"'Input Data'!A76","v":6351},{"$f":"'Input Data'!B76","v":"Protection"},{"$f":"'Input Data'!C76","v":"Replacement of Siemens 7SA502 & 7SA511 Relays"},{"$f":"'Input Data'!D76","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E76","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F76","v":0},{"$f":"'Input Data'!G76","v":2014},{"$f":"'Input Data'!H76*IF($G76='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G76='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I76*IF($G76='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G76='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J76*IF($G76='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G76='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K76*IF($G76='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G76='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L76*IF($G76='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G76='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M76*IF($G76='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G76='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N76*IF($G76='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G76='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O76*IF($G76='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G76='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P76*IF($G76='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G76='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A76='Cost Escalators'!A$68,A76='Cost Escalators'!A$69,A76='Cost Escalators'!A$70,A76='Cost Escalators'!A$71),SUM(H76:L76),0)","v":0}]
[{"$f":"'Input Data'!A77","v":6353},{"$f":"'Input Data'!B77","v":"Protection"},{"$f":"'Input Data'!C77","v":"Replacement of HO2 Pilot Wire Relays"},{"$f":"'Input Data'!D77","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E77","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F77","v":0},{"$f":"'Input Data'!G77","v":2014},{"$f":"'Input Data'!H77*IF($G77='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G77='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I77*IF($G77='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G77='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J77*IF($G77='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G77='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K77*IF($G77='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G77='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L77*IF($G77='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G77='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M77*IF($G77='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G77='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":296480.54331651598},{"$f":"'Input Data'!N77*IF($G77='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G77='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O77*IF($G77='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G77='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P77*IF($G77='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G77='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,296480.54331651598,0,0,0,null,{"$f":"IF(OR(A77='Cost Escalators'!A$68,A77='Cost Escalators'!A$69,A77='Cost Escalators'!A$70,A77='Cost Escalators'!A$71),SUM(H77:L77),0)","v":0}]
[{"$f":"'Input Data'!A78","v":6612},{"$f":"'Input Data'!B78","v":"Protection"},{"$f":"'Input Data'!C78","v":"Relay Replacement For 940/941 132kV Feeders"},{"$f":"'Input Data'!D78","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E78","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F78","v":0},{"$f":"'Input Data'!G78","v":2013},{"$f":"'Input Data'!H78*IF($G78='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G78='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-39.679225547194761},{"$f":"'Input Data'!I78*IF($G78='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G78='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J78*IF($G78='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G78='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K78*IF($G78='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G78='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L78*IF($G78='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G78='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M78*IF($G78='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G78='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N78*IF($G78='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G78='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O78*IF($G78='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G78='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P78*IF($G78='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G78='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A78='Cost Escalators'!A$68,A78='Cost Escalators'!A$69,A78='Cost Escalators'!A$70,A78='Cost Escalators'!A$71),SUM(H78:L78),0)","v":0}]
[{"$f":"'Input Data'!A79","v":6725},{"$f":"'Input Data'!B79","v":"Protection"},{"$f":"'Input Data'!C79","v":"Replacement of MBCI Pilot Wire Relays"},{"$f":"'Input Data'!D79","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E79","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F79","v":0},{"$f":"'Input Data'!G79","v":2014},{"$f":"'Input Data'!H79*IF($G79='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G79='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I79*IF($G79='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G79='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J79*IF($G79='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G79='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K79*IF($G79='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G79='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L79*IF($G79='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G79='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M79*IF($G79='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G79='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":168563.89499999999},{"$f":"'Input Data'!N79*IF($G79='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G79='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O79*IF($G79='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G79='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P79*IF($G79='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G79='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,168563.89499999999,0,0,0,null,{"$f":"IF(OR(A79='Cost Escalators'!A$68,A79='Cost Escalators'!A$69,A79='Cost Escalators'!A$70,A79='Cost Escalators'!A$71),SUM(H79:L79),0)","v":0}]
[{"$f":"'Input Data'!A80","v":6865},{"$f":"'Input Data'!B80","v":"Protection"},{"$f":"'Input Data'!C80","v":"Replacement of Quadramho Relays"},{"$f":"'Input Data'!D80","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E80","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F80","v":0},{"$f":"'Input Data'!G80","v":2014},{"$f":"'Input Data'!H80*IF($G80='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G80='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I80*IF($G80='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G80='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J80*IF($G80='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G80='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K80*IF($G80='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G80='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L80*IF($G80='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G80='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M80*IF($G80='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G80='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":167086.81783951051},{"$f":"'Input Data'!N80*IF($G80='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G80='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":523699.91559240979},{"$f":"'Input Data'!O80*IF($G80='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G80='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":115000.23832969498},{"$f":"'Input Data'!P80*IF($G80='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G80='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1226573.5542417374},null,167086.81783951051,523699.91559240979,115000.23832969498,1226573.5542417374,null,{"$f":"IF(OR(A80='Cost Escalators'!A$68,A80='Cost Escalators'!A$69,A80='Cost Escalators'!A$70,A80='Cost Escalators'!A$71),SUM(H80:L80),0)","v":0}]
[{"$f":"'Input Data'!A81","v":6866},{"$f":"'Input Data'!B81","v":"Protection"},{"$f":"'Input Data'!C81","v":"Replacement of 7SA513 Relays"},{"$f":"'Input Data'!D81","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E81","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F81","v":0},{"$f":"'Input Data'!G81","v":2014},{"$f":"'Input Data'!H81*IF($G81='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G81='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I81*IF($G81='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G81='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J81*IF($G81='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G81='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K81*IF($G81='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G81='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L81*IF($G81='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G81='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M81*IF($G81='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G81='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":290000.47665939078},{"$f":"'Input Data'!N81*IF($G81='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G81='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O81*IF($G81='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G81='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P81*IF($G81='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G81='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":407646.80336885701},null,290000.47665939078,0,0,407646.80336885701,null,{"$f":"IF(OR(A81='Cost Escalators'!A$68,A81='Cost Escalators'!A$69,A81='Cost Escalators'!A$70,A81='Cost Escalators'!A$71),SUM(H81:L81),0)","v":0}]
[{"$f":"'Input Data'!A82","v":7576},{"$f":"'Input Data'!B82","v":"Protection"},{"$f":"'Input Data'!C82","v":"Remote Interrogation of Protection Relays"},{"$f":"'Input Data'!D82","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E82","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F82","v":0},{"$f":"'Input Data'!G82","v":2014},{"$f":"'Input Data'!H82*IF($G82='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G82='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I82*IF($G82='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G82='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J82*IF($G82='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G82='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K82*IF($G82='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G82='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L82*IF($G82='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G82='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M82*IF($G82='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G82='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N82*IF($G82='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G82='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O82*IF($G82='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G82='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P82*IF($G82='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G82='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A82='Cost Escalators'!A$68,A82='Cost Escalators'!A$69,A82='Cost Escalators'!A$70,A82='Cost Escalators'!A$71),SUM(H82:L82),0)","v":0}]
[{"$f":"'Input Data'!A83","v":7746},{"$f":"'Input Data'!B83","v":"Protection"},{"$f":"'Input Data'!C83","v":"Replacement of EDMI Fault Recorders"},{"$f":"'Input Data'!D83","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E83","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F83","v":0},{"$f":"'Input Data'!G83","v":2014},{"$f":"'Input Data'!H83*IF($G83='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G83='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I83*IF($G83='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G83='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J83*IF($G83='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G83='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K83*IF($G83='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G83='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L83*IF($G83='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G83='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M83*IF($G83='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G83='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N83*IF($G83='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G83='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O83*IF($G83='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G83='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P83*IF($G83='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G83='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A83='Cost Escalators'!A$68,A83='Cost Escalators'!A$69,A83='Cost Escalators'!A$70,A83='Cost Escalators'!A$71),SUM(H83:L83),0)","v":0}]
[{"$f":"'Input Data'!A84","v":7747},{"$f":"'Input Data'!B84","v":"Protection"},{"$f":"'Input Data'!C84","v":"Install Fault Recorders"},{"$f":"'Input Data'!D84","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E84","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F84","v":0},{"$f":"'Input Data'!G84","v":2014},{"$f":"'Input Data'!H84*IF($G84='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G84='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I84*IF($G84='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G84='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J84*IF($G84='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G84='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K84*IF($G84='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G84='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L84*IF($G84='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G84='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M84*IF($G84='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G84='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":509476.5001761975},{"$f":"'Input Data'!N84*IF($G84='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G84='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O84*IF($G84='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G84='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P84*IF($G84='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G84='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":80944.645065284247},null,509476.5001761975,0,0,80944.645065284247,null,{"$f":"IF(OR(A84='Cost Escalators'!A$68,A84='Cost Escalators'!A$69,A84='Cost Escalators'!A$70,A84='Cost Escalators'!A$71),SUM(H84:L84),0)","v":0}]
[{"$f":"'Input Data'!A85","v":7750},{"$f":"'Input Data'!B85","v":"Protection"},{"$f":"'Input Data'!C85","v":"Replacement of 7SD511 Relays"},{"$f":"'Input Data'!D85","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E85","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F85","v":0},{"$f":"'Input Data'!G85","v":2014},{"$f":"'Input Data'!H85*IF($G85='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G85='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I85*IF($G85='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G85='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J85*IF($G85='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G85='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K85*IF($G85='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G85='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L85*IF($G85='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G85='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M85*IF($G85='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G85='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":181849.815},{"$f":"'Input Data'!N85*IF($G85='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G85='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O85*IF($G85='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G85='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":115000.23832969498},{"$f":"'Input Data'!P85*IF($G85='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G85='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":207124.453146324},null,181849.815,0,115000.23832969498,207124.453146324,null,{"$f":"IF(OR(A85='Cost Escalators'!A$68,A85='Cost Escalators'!A$69,A85='Cost Escalators'!A$70,A85='Cost Escalators'!A$71),SUM(H85:L85),0)","v":0}]
[{"$f":"'Input Data'!A86","v":8266},{"$f":"'Input Data'!B86","v":"Protection"},{"$f":"'Input Data'!C86","v":"Efficient Relay Replacements"},{"$f":"'Input Data'!D86","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E86","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F86","v":0},{"$f":"'Input Data'!G86","v":2014},{"$f":"'Input Data'!H86*IF($G86='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G86='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I86*IF($G86='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G86='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J86*IF($G86='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G86='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K86*IF($G86='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G86='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L86*IF($G86='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G86='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M86*IF($G86='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G86='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":72437.89636115887},{"$f":"'Input Data'!N86*IF($G86='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G86='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O86*IF($G86='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G86='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P86*IF($G86='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G86='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,72437.89636115887,0,0,0,null,{"$f":"IF(OR(A86='Cost Escalators'!A$68,A86='Cost Escalators'!A$69,A86='Cost Escalators'!A$70,A86='Cost Escalators'!A$71),SUM(H86:L86),0)","v":0}]
[{"$f":"'Input Data'!A87","v":0},{"$f":"'Input Data'!B87","v":"Protection"},{"$f":"'Input Data'!C87","v":"Network Asset Replacement"},{"$f":"'Input Data'!D87","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E87","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F87","v":0},{"$f":"'Input Data'!G87","v":2013},{"$f":"'Input Data'!H87*IF($G87='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G87='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4050671.1331157973},{"$f":"'Input Data'!I87*IF($G87='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G87='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5456172.9233428976},{"$f":"'Input Data'!J87*IF($G87='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G87='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K87*IF($G87='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G87='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L87*IF($G87='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G87='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M87*IF($G87='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G87='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N87*IF($G87='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G87='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O87*IF($G87='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G87='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P87*IF($G87='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G87='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A87='Cost Escalators'!A$68,A87='Cost Escalators'!A$69,A87='Cost Escalators'!A$70,A87='Cost Escalators'!A$71),SUM(H87:L87),0)","v":0}]
[{"$f":"'Input Data'!A88","v":0},{"$f":"'Input Data'!B88","v":"Protection"},{"$f":"'Input Data'!C88","v":"Network Asset Replacement"},{"$f":"'Input Data'!D88","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E88","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F88","v":0},{"$f":"'Input Data'!G88","v":2013},{"$f":"'Input Data'!H88*IF($G88='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G88='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I88*IF($G88='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G88='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J88*IF($G88='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G88='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7094083.4051355366},{"$f":"'Input Data'!K88*IF($G88='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G88='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7215531.2632315429},{"$f":"'Input Data'!L88*IF($G88='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G88='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7612212.6487819124},{"$f":"'Input Data'!M88*IF($G88='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G88='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N88*IF($G88='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G88='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O88*IF($G88='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G88='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P88*IF($G88='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G88='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A88='Cost Escalators'!A$68,A88='Cost Escalators'!A$69,A88='Cost Escalators'!A$70,A88='Cost Escalators'!A$71),SUM(H88:L88),0)","v":0}]
[{"$f":"'Input Data'!A89","v":6702},{"$f":"'Input Data'!B89","v":"SCADA"},{"$f":"'Input Data'!C89","v":"Data Centre Infrastructure"},{"$f":"'Input Data'!D89","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E89","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F89","v":0},{"$f":"'Input Data'!G89","v":2014},{"$f":"'Input Data'!H89*IF($G89='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G89='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I89*IF($G89='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G89='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J89*IF($G89='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G89='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K89*IF($G89='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G89='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L89*IF($G89='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G89='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M89*IF($G89='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G89='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N89*IF($G89='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G89='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O89*IF($G89='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G89='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P89*IF($G89='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G89='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A89='Cost Escalators'!A$68,A89='Cost Escalators'!A$69,A89='Cost Escalators'!A$70,A89='Cost Escalators'!A$71),SUM(H89:L89),0)","v":0}]
[{"$f":"'Input Data'!A90","v":7910},{"$f":"'Input Data'!B90","v":"SCADA"},{"$f":"'Input Data'!C90","v":"Sydney North SCADA Fibre Marshalling Kiosk"},{"$f":"'Input Data'!D90","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E90","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F90","v":0},{"$f":"'Input Data'!G90","v":2013},{"$f":"'Input Data'!H90*IF($G90='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G90='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I90*IF($G90='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G90='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J90*IF($G90='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G90='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K90*IF($G90='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G90='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":145579.90127461054},{"$f":"'Input Data'!L90*IF($G90='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G90='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3866792.0629796414},{"$f":"'Input Data'!M90*IF($G90='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G90='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N90*IF($G90='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G90='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O90*IF($G90='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G90='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P90*IF($G90='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G90='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A90='Cost Escalators'!A$68,A90='Cost Escalators'!A$69,A90='Cost Escalators'!A$70,A90='Cost Escalators'!A$71),SUM(H90:L90),0)","v":0}]
[{"$f":"'Input Data'!A91","v":0},{"$f":"'Input Data'!B91","v":"SCADA"},{"$f":"'Input Data'!C91","v":"Network Asset Replacement"},{"$f":"'Input Data'!D91","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E91","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F91","v":0},{"$f":"'Input Data'!G91","v":2013},{"$f":"'Input Data'!H91*IF($G91='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G91='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1524412.6902472631},{"$f":"'Input Data'!I91*IF($G91='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G91='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1718729.7540953872},{"$f":"'Input Data'!J91*IF($G91='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G91='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1549481.7592072841},{"$f":"'Input Data'!K91*IF($G91='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G91='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":900950.39899365441},{"$f":"'Input Data'!L91*IF($G91='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G91='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M91*IF($G91='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G91='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N91*IF($G91='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G91='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O91*IF($G91='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G91='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P91*IF($G91='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G91='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A91='Cost Escalators'!A$68,A91='Cost Escalators'!A$69,A91='Cost Escalators'!A$70,A91='Cost Escalators'!A$71),SUM(H91:L91),0)","v":0}]
[{"$f":"'Input Data'!A92","v":4882},{"$f":"'Input Data'!B92","v":"Substations"},{"$f":"'Input Data'!C92","v":"Transformer and Reactor Life Extension"},{"$f":"'Input Data'!D92","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E92","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F92","v":0},{"$f":"'Input Data'!G92","v":2013},{"$f":"'Input Data'!H92*IF($G92='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G92='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I92*IF($G92='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G92='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":47253.470239186638},{"$f":"'Input Data'!J92*IF($G92='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G92='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K92*IF($G92='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G92='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L92*IF($G92='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G92='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M92*IF($G92='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G92='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N92*IF($G92='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G92='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O92*IF($G92='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G92='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P92*IF($G92='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G92='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A92='Cost Escalators'!A$68,A92='Cost Escalators'!A$69,A92='Cost Escalators'!A$70,A92='Cost Escalators'!A$71),SUM(H92:L92),0)","v":0}]
[{"$f":"'Input Data'!A93","v":4882},{"$f":"'Input Data'!B93","v":"Substations"},{"$f":"'Input Data'!C93","v":"Transformer and Reactor Life Extension"},{"$f":"'Input Data'!D93","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E93","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F93","v":0},{"$f":"'Input Data'!G93","v":2014},{"$f":"'Input Data'!H93*IF($G93='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G93='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I93*IF($G93='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G93='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J93*IF($G93='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G93='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K93*IF($G93='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G93='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L93*IF($G93='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G93='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M93*IF($G93='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G93='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1792109.3603782351},{"$f":"'Input Data'!N93*IF($G93='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G93='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1454874.8140336801},{"$f":"'Input Data'!O93*IF($G93='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G93='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2075718.9067227975},{"$f":"'Input Data'!P93*IF($G93='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G93='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2246525.9030673597},null,1792109.3603782351,1454874.8140336801,2075718.9067227975,2246525.9030673597,null,{"$f":"IF(OR(A93='Cost Escalators'!A$68,A93='Cost Escalators'!A$69,A93='Cost Escalators'!A$70,A93='Cost Escalators'!A$71),SUM(H93:L93),0)","v":0}]
[{"$f":"'Input Data'!A94","v":4884},{"$f":"'Input Data'!B94","v":"Substations"},{"$f":"'Input Data'!C94","v":"Unplanned Transformer and Reactor Replacement"},{"$f":"'Input Data'!D94","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E94","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F94","v":0},{"$f":"'Input Data'!G94","v":2013},{"$f":"'Input Data'!H94*IF($G94='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G94='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I94*IF($G94='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G94='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J94*IF($G94='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G94='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K94*IF($G94='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G94='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-4602.8907566756916},{"$f":"'Input Data'!L94*IF($G94='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G94='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M94*IF($G94='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G94='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N94*IF($G94='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G94='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O94*IF($G94='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G94='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P94*IF($G94='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G94='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A94='Cost Escalators'!A$68,A94='Cost Escalators'!A$69,A94='Cost Escalators'!A$70,A94='Cost Escalators'!A$71),SUM(H94:L94),0)","v":0}]
[{"$f":"'Input Data'!A95","v":4904},{"$f":"'Input Data'!B95","v":"Substations"},{"$f":"'Input Data'!C95","v":"Replacement of ABB 132kV HLD CBs"},{"$f":"'Input Data'!D95","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E95","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F95","v":0},{"$f":"'Input Data'!G95","v":2014},{"$f":"'Input Data'!H95*IF($G95='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G95='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I95*IF($G95='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G95='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J95*IF($G95='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G95='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K95*IF($G95='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G95='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L95*IF($G95='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G95='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M95*IF($G95='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G95='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":352393.88338492723},{"$f":"'Input Data'!N95*IF($G95='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G95='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":626116.53353970824},{"$f":"'Input Data'!O95*IF($G95='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G95='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":939174.80030956492},{"$f":"'Input Data'!P95*IF($G95='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G95='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":156529.13338492723},null,352393.88338492723,626116.53353970824,939174.80030956492,156529.13338492723,null,{"$f":"IF(OR(A95='Cost Escalators'!A$68,A95='Cost Escalators'!A$69,A95='Cost Escalators'!A$70,A95='Cost Escalators'!A$71),SUM(H95:L95),0)","v":0}]
[{"$f":"'Input Data'!A96","v":4905},{"$f":"'Input Data'!B96","v":"Substations"},{"$f":"'Input Data'!C96","v":"Replacement of DELLE 66kV HPGE CBs"},{"$f":"'Input Data'!D96","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E96","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F96","v":0},{"$f":"'Input Data'!G96","v":2014},{"$f":"'Input Data'!H96*IF($G96='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G96='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I96*IF($G96='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G96='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J96*IF($G96='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G96='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K96*IF($G96='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G96='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L96*IF($G96='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G96='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M96*IF($G96='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G96='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":45000},{"$f":"'Input Data'!N96*IF($G96='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G96='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O96*IF($G96='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G96='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1285350},{"$f":"'Input Data'!P96*IF($G96='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G96='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":233700},null,45000,0,1285350,233700,null,{"$f":"IF(OR(A96='Cost Escalators'!A$68,A96='Cost Escalators'!A$69,A96='Cost Escalators'!A$70,A96='Cost Escalators'!A$71),SUM(H96:L96),0)","v":0}]
[{"$f":"'Input Data'!A97","v":4906},{"$f":"'Input Data'!B97","v":"Substations"},{"$f":"'Input Data'!C97","v":"Replacement of Instrument Transformers with No Sampling Point"},{"$f":"'Input Data'!D97","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E97","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F97","v":0},{"$f":"'Input Data'!G97","v":2014},{"$f":"'Input Data'!H97*IF($G97='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G97='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I97*IF($G97='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G97='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J97*IF($G97='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G97='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K97*IF($G97='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G97='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L97*IF($G97='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G97='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M97*IF($G97='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G97='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":47205.614166542175},{"$f":"'Input Data'!N97*IF($G97='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G97='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":283233.68499925273},{"$f":"'Input Data'!O97*IF($G97='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G97='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":519262.57083271118},{"$f":"'Input Data'!P97*IF($G97='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G97='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":188823},null,47205.614166542175,283233.68499925273,519262.57083271118,188823,null,{"$f":"IF(OR(A97='Cost Escalators'!A$68,A97='Cost Escalators'!A$69,A97='Cost Escalators'!A$70,A97='Cost Escalators'!A$71),SUM(H97:L97),0)","v":0}]
[{"$f":"'Input Data'!A98","v":4907},{"$f":"'Input Data'!B98","v":"Substations"},{"$f":"'Input Data'!C98","v":"Replacement of Substation Batteries - 50V As Required"},{"$f":"'Input Data'!D98","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E98","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F98","v":0},{"$f":"'Input Data'!G98","v":2014},{"$f":"'Input Data'!H98*IF($G98='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G98='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I98*IF($G98='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G98='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J98*IF($G98='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G98='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K98*IF($G98='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G98='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L98*IF($G98='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G98='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M98*IF($G98='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G98='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":123318},{"$f":"'Input Data'!N98*IF($G98='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G98='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":64787.25},{"$f":"'Input Data'!O98*IF($G98='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G98='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":166722.95399845426},{"$f":"'Input Data'!P98*IF($G98='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G98='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":108192.20399845426},null,123318,64787.25,166722.95399845426,108192.20399845426,null,{"$f":"IF(OR(A98='Cost Escalators'!A$68,A98='Cost Escalators'!A$69,A98='Cost Escalators'!A$70,A98='Cost Escalators'!A$71),SUM(H98:L98),0)","v":0}]
[{"$f":"'Input Data'!A99","v":4908},{"$f":"'Input Data'!B99","v":"Substations"},{"$f":"'Input Data'!C99","v":"Replacement of Substation Batteries - 110V As Required"},{"$f":"'Input Data'!D99","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E99","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F99","v":0},{"$f":"'Input Data'!G99","v":2014},{"$f":"'Input Data'!H99*IF($G99='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G99='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I99*IF($G99='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G99='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J99*IF($G99='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G99='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K99*IF($G99='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G99='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L99*IF($G99='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G99='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M99*IF($G99='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G99='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":136481.10749999998},{"$f":"'Input Data'!N99*IF($G99='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G99='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":41669.689445151154},{"$f":"'Input Data'!O99*IF($G99='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G99='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":131234.06833545375},{"$f":"'Input Data'!P99*IF($G99='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G99='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":131234.06833545375},null,136481.10749999998,41669.689445151154,131234.06833545375,131234.06833545375,null,{"$f":"IF(OR(A99='Cost Escalators'!A$68,A99='Cost Escalators'!A$69,A99='Cost Escalators'!A$70,A99='Cost Escalators'!A$71),SUM(H99:L99),0)","v":0}]
[{"$f":"'Input Data'!A100","v":4909},{"$f":"'Input Data'!B100","v":"Substations"},{"$f":"'Input Data'!C100","v":"Replacement of Substation Batteries - 240V As Required"},{"$f":"'Input Data'!D100","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E100","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F100","v":0},{"$f":"'Input Data'!G100","v":2014},{"$f":"'Input Data'!H100*IF($G100='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G100='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I100*IF($G100='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G100='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J100*IF($G100='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G100='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K100*IF($G100='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G100='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L100*IF($G100='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G100='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M100*IF($G100='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G100='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N100*IF($G100='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G100='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O100*IF($G100='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G100='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P100*IF($G100='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G100='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A100='Cost Escalators'!A$68,A100='Cost Escalators'!A$69,A100='Cost Escalators'!A$70,A100='Cost Escalators'!A$71),SUM(H100:L100),0)","v":0}]
[{"$f":"'Input Data'!A101","v":4910},{"$f":"'Input Data'!B101","v":"Substations"},{"$f":"'Input Data'!C101","v":"Replacement of High DGA Instrument Transformers 132kV As Required"},{"$f":"'Input Data'!D101","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E101","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F101","v":0},{"$f":"'Input Data'!G101","v":2014},{"$f":"'Input Data'!H101*IF($G101='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G101='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I101*IF($G101='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G101='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J101*IF($G101='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G101='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K101*IF($G101='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G101='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L101*IF($G101='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G101='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M101*IF($G101='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G101='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":354290.87734875898},{"$f":"'Input Data'!N101*IF($G101='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G101='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1206851.6461388324},{"$f":"'Input Data'!O101*IF($G101='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G101='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":221693.87734875898},{"$f":"'Input Data'!P101*IF($G101='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G101='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":226194},null,354290.87734875898,1206851.6461388324,221693.87734875898,226194,null,{"$f":"IF(OR(A101='Cost Escalators'!A$68,A101='Cost Escalators'!A$69,A101='Cost Escalators'!A$70,A101='Cost Escalators'!A$71),SUM(H101:L101),0)","v":0}]
[{"$f":"'Input Data'!A102","v":4914},{"$f":"'Input Data'!B102","v":"Substations"},{"$f":"'Input Data'!C102","v":"Replacement of Isolators & Earth Switches > 220kV"},{"$f":"'Input Data'!D102","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E102","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F102","v":0},{"$f":"'Input Data'!G102","v":2014},{"$f":"'Input Data'!H102*IF($G102='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G102='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I102*IF($G102='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G102='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J102*IF($G102='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G102='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K102*IF($G102='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G102='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L102*IF($G102='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G102='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M102*IF($G102='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G102='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":425242.69020700653},{"$f":"'Input Data'!N102*IF($G102='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G102='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":425242.69020700653},{"$f":"'Input Data'!O102*IF($G102='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G102='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":425242.69020700653},{"$f":"'Input Data'!P102*IF($G102='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G102='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":425242.69020700653},null,425242.69020700653,425242.69020700653,425242.69020700653,425242.69020700653,null,{"$f":"IF(OR(A102='Cost Escalators'!A$68,A102='Cost Escalators'!A$69,A102='Cost Escalators'!A$70,A102='Cost Escalators'!A$71),SUM(H102:L102),0)","v":0}]
[{"$f":"'Input Data'!A103","v":4915},{"$f":"'Input Data'!B103","v":"Substations"},{"$f":"'Input Data'!C103","v":"Replacement of Isolators & Earth Switches 132kV"},{"$f":"'Input Data'!D103","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E103","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F103","v":0},{"$f":"'Input Data'!G103","v":2014},{"$f":"'Input Data'!H103*IF($G103='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G103='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I103*IF($G103='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G103='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J103*IF($G103='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G103='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K103*IF($G103='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G103='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L103*IF($G103='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G103='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M103*IF($G103='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G103='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":127584.49608280274},{"$f":"'Input Data'!N103*IF($G103='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G103='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":127584.49608280274},{"$f":"'Input Data'!O103*IF($G103='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G103='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":127584.49608280274},{"$f":"'Input Data'!P103*IF($G103='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G103='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":127584.49608280274},null,127584.49608280274,127584.49608280274,127584.49608280274,127584.49608280274,null,{"$f":"IF(OR(A103='Cost Escalators'!A$68,A103='Cost Escalators'!A$69,A103='Cost Escalators'!A$70,A103='Cost Escalators'!A$71),SUM(H103:L103),0)","v":0}]
[{"$f":"'Input Data'!A104","v":4920},{"$f":"'Input Data'!B104","v":"Substations"},{"$f":"'Input Data'!C104","v":"Condition Monitoring DGA"},{"$f":"'Input Data'!D104","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E104","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F104","v":0},{"$f":"'Input Data'!G104","v":2014},{"$f":"'Input Data'!H104*IF($G104='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G104='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I104*IF($G104='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G104='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J104*IF($G104='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G104='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K104*IF($G104='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G104='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L104*IF($G104='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G104='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M104*IF($G104='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G104='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N104*IF($G104='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G104='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O104*IF($G104='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G104='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P104*IF($G104='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G104='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A104='Cost Escalators'!A$68,A104='Cost Escalators'!A$69,A104='Cost Escalators'!A$70,A104='Cost Escalators'!A$71),SUM(H104:L104),0)","v":0}]
[{"$f":"'Input Data'!A105","v":4928},{"$f":"'Input Data'!B105","v":"Substations"},{"$f":"'Input Data'!C105","v":"Replacement of Current Transformers"},{"$f":"'Input Data'!D105","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E105","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F105","v":0},{"$f":"'Input Data'!G105","v":2014},{"$f":"'Input Data'!H105*IF($G105='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G105='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I105*IF($G105='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G105='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J105*IF($G105='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G105='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K105*IF($G105='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G105='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L105*IF($G105='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G105='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M105*IF($G105='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G105='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":306903.80294530501},{"$f":"'Input Data'!N105*IF($G105='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G105='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":86837.542383979497},{"$f":"'Input Data'!O105*IF($G105='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G105='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":347350.1695359195},{"$f":"'Input Data'!P105*IF($G105='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G105='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":141616.84249962674},null,306903.80294530501,86837.542383979497,347350.1695359195,141616.84249962674,null,{"$f":"IF(OR(A105='Cost Escalators'!A$68,A105='Cost Escalators'!A$69,A105='Cost Escalators'!A$70,A105='Cost Escalators'!A$71),SUM(H105:L105),0)","v":0}]
[{"$f":"'Input Data'!A106","v":4929},{"$f":"'Input Data'!B106","v":"Substations"},{"$f":"'Input Data'!C106","v":"Replacement of Ducon CTs and CVTs"},{"$f":"'Input Data'!D106","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E106","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F106","v":0},{"$f":"'Input Data'!G106","v":2014},{"$f":"'Input Data'!H106*IF($G106='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G106='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I106*IF($G106='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G106='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J106*IF($G106='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G106='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K106*IF($G106='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G106='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L106*IF($G106='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G106='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M106*IF($G106='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G106='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":396705.75},{"$f":"'Input Data'!N106*IF($G106='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G106='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O106*IF($G106='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G106='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P106*IF($G106='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G106='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,396705.75,0,0,0,null,{"$f":"IF(OR(A106='Cost Escalators'!A$68,A106='Cost Escalators'!A$69,A106='Cost Escalators'!A$70,A106='Cost Escalators'!A$71),SUM(H106:L106),0)","v":0}]
[{"$f":"'Input Data'!A107","v":5085},{"$f":"'Input Data'!B107","v":"Substations"},{"$f":"'Input Data'!C107","v":"Replacement of High DGA Instrument Transformers > 220kV As Required"},{"$f":"'Input Data'!D107","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E107","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F107","v":0},{"$f":"'Input Data'!G107","v":2014},{"$f":"'Input Data'!H107*IF($G107='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G107='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I107*IF($G107='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G107='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J107*IF($G107='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G107='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K107*IF($G107='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G107='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L107*IF($G107='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G107='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M107*IF($G107='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G107='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":752438.81354305497},{"$f":"'Input Data'!N107*IF($G107='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G107='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":902925},{"$f":"'Input Data'!O107*IF($G107='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G107='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":752437.5},{"$f":"'Input Data'!P107*IF($G107='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G107='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1048913.1599999999},null,752438.81354305497,902925,752437.5,1048913.1599999999,null,{"$f":"IF(OR(A107='Cost Escalators'!A$68,A107='Cost Escalators'!A$69,A107='Cost Escalators'!A$70,A107='Cost Escalators'!A$71),SUM(H107:L107),0)","v":0}]
[{"$f":"'Input Data'!A108","v":5087},{"$f":"'Input Data'!B108","v":"Substations"},{"$f":"'Input Data'!C108","v":"Replacement of High DGA Instrument Transformers < 66kV As Required"},{"$f":"'Input Data'!D108","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E108","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F108","v":0},{"$f":"'Input Data'!G108","v":2014},{"$f":"'Input Data'!H108*IF($G108='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G108='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I108*IF($G108='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G108='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J108*IF($G108='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G108='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K108*IF($G108='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G108='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L108*IF($G108='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G108='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M108*IF($G108='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G108='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":116911.5},{"$f":"'Input Data'!N108*IF($G108='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G108='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":181401.75},{"$f":"'Input Data'!O108*IF($G108='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G108='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":135771},{"$f":"'Input Data'!P108*IF($G108='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G108='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":137346},null,116911.5,181401.75,135771,137346,null,{"$f":"IF(OR(A108='Cost Escalators'!A$68,A108='Cost Escalators'!A$69,A108='Cost Escalators'!A$70,A108='Cost Escalators'!A$71),SUM(H108:L108),0)","v":0}]
[{"$f":"'Input Data'!A109","v":5517},{"$f":"'Input Data'!B109","v":"Substations"},{"$f":"'Input Data'!C109","v":"Replacement of Merlin Gerin FA2 CBs"},{"$f":"'Input Data'!D109","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E109","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F109","v":0},{"$f":"'Input Data'!G109","v":2014},{"$f":"'Input Data'!H109*IF($G109='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G109='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I109*IF($G109='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G109='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J109*IF($G109='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G109='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K109*IF($G109='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G109='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L109*IF($G109='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G109='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M109*IF($G109='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G109='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2104552.6449681297},{"$f":"'Input Data'!N109*IF($G109='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G109='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1516293.79832271},{"$f":"'Input Data'!O109*IF($G109='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G109='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":303258.79832271073},{"$f":"'Input Data'!P109*IF($G109='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G109='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1516293.84664542},null,2104552.6449681297,1516293.79832271,303258.79832271073,1516293.84664542,null,{"$f":"IF(OR(A109='Cost Escalators'!A$68,A109='Cost Escalators'!A$69,A109='Cost Escalators'!A$70,A109='Cost Escalators'!A$71),SUM(H109:L109),0)","v":0}]
[{"$f":"'Input Data'!A110","v":5519},{"$f":"'Input Data'!B110","v":"Substations"},{"$f":"'Input Data'!C110","v":"Replacement of Sprecher & Schuh CBs"},{"$f":"'Input Data'!D110","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E110","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F110","v":0},{"$f":"'Input Data'!G110","v":2014},{"$f":"'Input Data'!H110*IF($G110='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G110='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I110*IF($G110='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G110='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J110*IF($G110='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G110='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K110*IF($G110='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G110='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L110*IF($G110='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G110='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M110*IF($G110='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G110='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N110*IF($G110='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G110='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O110*IF($G110='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G110='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P110*IF($G110='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G110='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A110='Cost Escalators'!A$68,A110='Cost Escalators'!A$69,A110='Cost Escalators'!A$70,A110='Cost Escalators'!A$71),SUM(H110:L110),0)","v":0}]
[{"$f":"'Input Data'!A111","v":5916},{"$f":"'Input Data'!B111","v":"Substations"},{"$f":"'Input Data'!C111","v":"Replacement of CBs Approaching Rated Operations"},{"$f":"'Input Data'!D111","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E111","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F111","v":0},{"$f":"'Input Data'!G111","v":2014},{"$f":"'Input Data'!H111*IF($G111='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G111='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I111*IF($G111='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G111='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J111*IF($G111='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G111='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K111*IF($G111='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G111='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L111*IF($G111='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G111='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M111*IF($G111='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G111='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N111*IF($G111='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G111='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O111*IF($G111='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G111='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P111*IF($G111='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G111='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A111='Cost Escalators'!A$68,A111='Cost Escalators'!A$69,A111='Cost Escalators'!A$70,A111='Cost Escalators'!A$71),SUM(H111:L111),0)","v":0}]
[{"$f":"'Input Data'!A112","v":6103},{"$f":"'Input Data'!B112","v":"Substations"},{"$f":"'Input Data'!C112","v":"Sydney South Substation 330kV Bus Coupling"},{"$f":"'Input Data'!D112","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E112","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F112","v":0},{"$f":"'Input Data'!G112","v":2013},{"$f":"'Input Data'!H112*IF($G112='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G112='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3510.5110760337475},{"$f":"'Input Data'!I112*IF($G112='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G112='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J112*IF($G112='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G112='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K112*IF($G112='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G112='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L112*IF($G112='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G112='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M112*IF($G112='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G112='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N112*IF($G112='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G112='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O112*IF($G112='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G112='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P112*IF($G112='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G112='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A112='Cost Escalators'!A$68,A112='Cost Escalators'!A$69,A112='Cost Escalators'!A$70,A112='Cost Escalators'!A$71),SUM(H112:L112),0)","v":0}]
[{"$f":"'Input Data'!A113","v":6338},{"$f":"'Input Data'!B113","v":"Substations"},{"$f":"'Input Data'!C113","v":"Security Fence Disturbance Detection"},{"$f":"'Input Data'!D113","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E113","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F113","v":0},{"$f":"'Input Data'!G113","v":2014},{"$f":"'Input Data'!H113*IF($G113='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G113='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I113*IF($G113='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G113='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J113*IF($G113='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G113='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K113*IF($G113='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G113='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L113*IF($G113='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G113='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M113*IF($G113='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G113='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N113*IF($G113='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G113='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":75000},{"$f":"'Input Data'!O113*IF($G113='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G113='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P113*IF($G113='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G113='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,75000,0,0,null,{"$f":"IF(OR(A113='Cost Escalators'!A$68,A113='Cost Escalators'!A$69,A113='Cost Escalators'!A$70,A113='Cost Escalators'!A$71),SUM(H113:L113),0)","v":0}]
[{"$f":"'Input Data'!A114","v":6340},{"$f":"'Input Data'!B114","v":"Substations"},{"$f":"'Input Data'!C114","v":"Security Lighting Upgrade"},{"$f":"'Input Data'!D114","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E114","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F114","v":0},{"$f":"'Input Data'!G114","v":2014},{"$f":"'Input Data'!H114*IF($G114='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G114='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I114*IF($G114='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G114='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J114*IF($G114='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G114='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K114*IF($G114='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G114='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L114*IF($G114='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G114='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M114*IF($G114='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G114='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":93750},{"$f":"'Input Data'!N114*IF($G114='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G114='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":801782.25},{"$f":"'Input Data'!O114*IF($G114='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G114='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":447430.5},{"$f":"'Input Data'!P114*IF($G114='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G114='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":939927.75},null,93750,801782.25,447430.5,939927.75,null,{"$f":"IF(OR(A114='Cost Escalators'!A$68,A114='Cost Escalators'!A$69,A114='Cost Escalators'!A$70,A114='Cost Escalators'!A$71),SUM(H114:L114),0)","v":0}]
[{"$f":"'Input Data'!A115","v":7308},{"$f":"'Input Data'!B115","v":"Substations"},{"$f":"'Input Data'!C115","v":"Replacment of Capacitor CBs"},{"$f":"'Input Data'!D115","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E115","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F115","v":0},{"$f":"'Input Data'!G115","v":2013},{"$f":"'Input Data'!H115*IF($G115='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G115='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":273.14603615972561},{"$f":"'Input Data'!I115*IF($G115='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G115='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-184.03942513424099},{"$f":"'Input Data'!J115*IF($G115='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G115='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K115*IF($G115='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G115='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-8931.9405093119931},{"$f":"'Input Data'!L115*IF($G115='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G115='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M115*IF($G115='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G115='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N115*IF($G115='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G115='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O115*IF($G115='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G115='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P115*IF($G115='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G115='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A115='Cost Escalators'!A$68,A115='Cost Escalators'!A$69,A115='Cost Escalators'!A$70,A115='Cost Escalators'!A$71),SUM(H115:L115),0)","v":0}]
[{"$f":"'Input Data'!A116","v":7469},{"$f":"'Input Data'!B116","v":"Substations"},{"$f":"'Input Data'!C116","v":"Liddell 330kV 84 Line Connection"},{"$f":"'Input Data'!D116","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E116","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F116","v":0},{"$f":"'Input Data'!G116","v":2014},{"$f":"'Input Data'!H116*IF($G116='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G116='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I116*IF($G116='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G116='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J116*IF($G116='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G116='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K116*IF($G116='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G116='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L116*IF($G116='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G116='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M116*IF($G116='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G116='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N116*IF($G116='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G116='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O116*IF($G116='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G116='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P116*IF($G116='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G116='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A116='Cost Escalators'!A$68,A116='Cost Escalators'!A$69,A116='Cost Escalators'!A$70,A116='Cost Escalators'!A$71),SUM(H116:L116),0)","v":0}]
[{"$f":"'Input Data'!A117","v":7753},{"$f":"'Input Data'!B117","v":"Substations"},{"$f":"'Input Data'!C117","v":"SF6 CT Monitoring"},{"$f":"'Input Data'!D117","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E117","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F117","v":0},{"$f":"'Input Data'!G117","v":2014},{"$f":"'Input Data'!H117*IF($G117='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G117='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I117*IF($G117='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G117='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J117*IF($G117='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G117='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K117*IF($G117='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G117='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L117*IF($G117='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G117='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M117*IF($G117='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G117='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N117*IF($G117='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G117='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O117*IF($G117='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G117='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P117*IF($G117='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G117='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A117='Cost Escalators'!A$68,A117='Cost Escalators'!A$69,A117='Cost Escalators'!A$70,A117='Cost Escalators'!A$71),SUM(H117:L117),0)","v":0}]
[{"$f":"'Input Data'!A118","v":8273},{"$f":"'Input Data'!B118","v":"Substations"},{"$f":"'Input Data'!C118","v":"Online Condition Monitoring"},{"$f":"'Input Data'!D118","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E118","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F118","v":0},{"$f":"'Input Data'!G118","v":2014},{"$f":"'Input Data'!H118*IF($G118='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G118='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I118*IF($G118='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G118='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J118*IF($G118='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G118='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K118*IF($G118='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G118='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L118*IF($G118='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G118='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M118*IF($G118='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G118='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":45166.506326280825},{"$f":"'Input Data'!N118*IF($G118='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G118='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":191845.53305817599},{"$f":"'Input Data'!O118*IF($G118='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G118='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":396688.46546947572},{"$f":"'Input Data'!P118*IF($G118='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G118='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":94556.781638813249},null,45166.506326280825,191845.53305817599,396688.46546947572,94556.781638813249,null,{"$f":"IF(OR(A118='Cost Escalators'!A$68,A118='Cost Escalators'!A$69,A118='Cost Escalators'!A$70,A118='Cost Escalators'!A$71),SUM(H118:L118),0)","v":0}]
[{"$f":"'Input Data'!A119","v":0},{"$f":"'Input Data'!B119","v":"Substations"},{"$f":"'Input Data'!C119","v":"Network Asset Replacement"},{"$f":"'Input Data'!D119","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E119","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F119","v":0},{"$f":"'Input Data'!G119","v":2013},{"$f":"'Input Data'!H119*IF($G119='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G119='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-6.2122817154124306},{"$f":"'Input Data'!I119*IF($G119='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G119='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":32684.699791758441},{"$f":"'Input Data'!J119*IF($G119='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G119='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K119*IF($G119='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G119='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2996.2355199317863},{"$f":"'Input Data'!L119*IF($G119='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G119='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M119*IF($G119='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G119='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N119*IF($G119='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G119='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O119*IF($G119='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G119='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P119*IF($G119='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G119='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A119='Cost Escalators'!A$68,A119='Cost Escalators'!A$69,A119='Cost Escalators'!A$70,A119='Cost Escalators'!A$71),SUM(H119:L119),0)","v":0}]
[{"$f":"'Input Data'!A120","v":0},{"$f":"'Input Data'!B120","v":"Substations"},{"$f":"'Input Data'!C120","v":"Network Asset Replacement"},{"$f":"'Input Data'!D120","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E120","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F120","v":0},{"$f":"'Input Data'!G120","v":2013},{"$f":"'Input Data'!H120*IF($G120='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G120='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5012978.4424276054},{"$f":"'Input Data'!I120*IF($G120='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G120='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3968740.8488634606},{"$f":"'Input Data'!J120*IF($G120='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G120='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5769012.3047462311},{"$f":"'Input Data'!K120*IF($G120='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G120='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5976048.9243324744},{"$f":"'Input Data'!L120*IF($G120='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G120='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5307421.4520174647},{"$f":"'Input Data'!M120*IF($G120='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G120='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N120*IF($G120='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G120='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O120*IF($G120='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G120='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P120*IF($G120='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G120='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A120='Cost Escalators'!A$68,A120='Cost Escalators'!A$69,A120='Cost Escalators'!A$70,A120='Cost Escalators'!A$71),SUM(H120:L120),0)","v":0}]
[{"$f":"'Input Data'!A121","v":0},{"$f":"'Input Data'!B121","v":"Substations"},{"$f":"'Input Data'!C121","v":"Network Asset Replacement"},{"$f":"'Input Data'!D121","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E121","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F121","v":0},{"$f":"'Input Data'!G121","v":2013},{"$f":"'Input Data'!H121*IF($G121='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G121='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":9798924.2190390062},{"$f":"'Input Data'!I121*IF($G121='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G121='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":8218731.6001428217},{"$f":"'Input Data'!J121*IF($G121='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G121='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":8912663.832516484},{"$f":"'Input Data'!K121*IF($G121='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G121='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5018483.388000505},{"$f":"'Input Data'!L121*IF($G121='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G121='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4777087.7951836446},{"$f":"'Input Data'!M121*IF($G121='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G121='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N121*IF($G121='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G121='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O121*IF($G121='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G121='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P121*IF($G121='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G121='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A121='Cost Escalators'!A$68,A121='Cost Escalators'!A$69,A121='Cost Escalators'!A$70,A121='Cost Escalators'!A$71),SUM(H121:L121),0)","v":0}]
[{"$f":"'Input Data'!A122","v":0},{"$f":"'Input Data'!B122","v":"Substations"},{"$f":"'Input Data'!C122","v":"Network Asset Replacement"},{"$f":"'Input Data'!D122","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E122","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F122","v":0},{"$f":"'Input Data'!G122","v":2013},{"$f":"'Input Data'!H122*IF($G122='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G122='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3301500.4130213782},{"$f":"'Input Data'!I122*IF($G122='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G122='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2952074.6766596697},{"$f":"'Input Data'!J122*IF($G122='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G122='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3018495.7437396492},{"$f":"'Input Data'!K122*IF($G122='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G122='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":11497307.760516793},{"$f":"'Input Data'!L122*IF($G122='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G122='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6297457.2571001258},{"$f":"'Input Data'!M122*IF($G122='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G122='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N122*IF($G122='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G122='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O122*IF($G122='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G122='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P122*IF($G122='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G122='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A122='Cost Escalators'!A$68,A122='Cost Escalators'!A$69,A122='Cost Escalators'!A$70,A122='Cost Escalators'!A$71),SUM(H122:L122),0)","v":0}]
[{"$f":"'Input Data'!A123","v":0},{"$f":"'Input Data'!B123","v":"Substations"},{"$f":"'Input Data'!C123","v":"Network Asset Replacement"},{"$f":"'Input Data'!D123","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E123","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F123","v":0},{"$f":"'Input Data'!G123","v":2013},{"$f":"'Input Data'!H123*IF($G123='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G123='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":188847.53381542704},{"$f":"'Input Data'!I123*IF($G123='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G123='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":393329.05005141237},{"$f":"'Input Data'!J123*IF($G123='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G123='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":188800.92819036654},{"$f":"'Input Data'!K123*IF($G123='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G123='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":102442.06566198383},{"$f":"'Input Data'!L123*IF($G123='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G123='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1181518.0768080582},{"$f":"'Input Data'!M123*IF($G123='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G123='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N123*IF($G123='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G123='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O123*IF($G123='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G123='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P123*IF($G123='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G123='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A123='Cost Escalators'!A$68,A123='Cost Escalators'!A$69,A123='Cost Escalators'!A$70,A123='Cost Escalators'!A$71),SUM(H123:L123),0)","v":0}]
[{"$f":"'Input Data'!A124","v":0},{"$f":"'Input Data'!B124","v":"Substations"},{"$f":"'Input Data'!C124","v":"Network Asset Replacement"},{"$f":"'Input Data'!D124","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E124","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F124","v":0},{"$f":"'Input Data'!G124","v":2013},{"$f":"'Input Data'!H124*IF($G124='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G124='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6382940.6657042066},{"$f":"'Input Data'!I124*IF($G124='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G124='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1707825.2666528616},{"$f":"'Input Data'!J124*IF($G124='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G124='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":159492.78531887167},{"$f":"'Input Data'!K124*IF($G124='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G124='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2006169.1441376943},{"$f":"'Input Data'!L124*IF($G124='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G124='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1303761.0867400351},{"$f":"'Input Data'!M124*IF($G124='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G124='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N124*IF($G124='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G124='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O124*IF($G124='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G124='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P124*IF($G124='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G124='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A124='Cost Escalators'!A$68,A124='Cost Escalators'!A$69,A124='Cost Escalators'!A$70,A124='Cost Escalators'!A$71),SUM(H124:L124),0)","v":0}]
[{"$f":"'Input Data'!A125","v":4939},{"$f":"'Input Data'!B125","v":"Transmission Lines"},{"$f":"'Input Data'!C125","v":"Aging Wood Poles"},{"$f":"'Input Data'!D125","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E125","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F125","v":0},{"$f":"'Input Data'!G125","v":2014},{"$f":"'Input Data'!H125*IF($G125='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G125='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I125*IF($G125='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G125='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J125*IF($G125='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G125='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K125*IF($G125='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G125='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L125*IF($G125='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G125='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M125*IF($G125='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G125='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1125000},{"$f":"'Input Data'!N125*IF($G125='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G125='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O125*IF($G125='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G125='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P125*IF($G125='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G125='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,1125000,0,0,0,null,{"$f":"IF(OR(A125='Cost Escalators'!A$68,A125='Cost Escalators'!A$69,A125='Cost Escalators'!A$70,A125='Cost Escalators'!A$71),SUM(H125:L125),0)","v":0}]
[{"$f":"'Input Data'!A126","v":4943},{"$f":"'Input Data'!B126","v":"Transmission Lines"},{"$f":"'Input Data'!C126","v":"Emergency Structures (Guyed Masts)"},{"$f":"'Input Data'!D126","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E126","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F126","v":0},{"$f":"'Input Data'!G126","v":2013},{"$f":"'Input Data'!H126*IF($G126='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G126='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":122414.53998016991},{"$f":"'Input Data'!I126*IF($G126='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G126='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":62959.092992491212},{"$f":"'Input Data'!J126*IF($G126='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G126='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K126*IF($G126='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G126='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L126*IF($G126='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G126='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M126*IF($G126='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G126='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N126*IF($G126='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G126='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O126*IF($G126='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G126='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P126*IF($G126='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G126='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A126='Cost Escalators'!A$68,A126='Cost Escalators'!A$69,A126='Cost Escalators'!A$70,A126='Cost Escalators'!A$71),SUM(H126:L126),0)","v":0}]
[{"$f":"'Input Data'!A127","v":0},{"$f":"'Input Data'!B127","v":"Transmission Lines"},{"$f":"'Input Data'!C127","v":"Transmission Line Minor Upgrades"},{"$f":"'Input Data'!D127","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E127","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F127","v":0},{"$f":"'Input Data'!G127","v":2013},{"$f":"'Input Data'!H127*IF($G127='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G127='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":973420.72181964584},{"$f":"'Input Data'!I127*IF($G127='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G127='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":786320.61968257464},{"$f":"'Input Data'!J127*IF($G127='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G127='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":949754.44008079253},{"$f":"'Input Data'!K127*IF($G127='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G127='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":235012.78426405851},{"$f":"'Input Data'!L127*IF($G127='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G127='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":18957.592571524601},{"$f":"'Input Data'!M127*IF($G127='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G127='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N127*IF($G127='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G127='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O127*IF($G127='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G127='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P127*IF($G127='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G127='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A127='Cost Escalators'!A$68,A127='Cost Escalators'!A$69,A127='Cost Escalators'!A$70,A127='Cost Escalators'!A$71),SUM(H127:L127),0)","v":0}]
[{"$f":"'Input Data'!A128","v":0},{"$f":"'Input Data'!B128","v":"Transmission Lines"},{"$f":"'Input Data'!C128","v":"Network Asset Replacement"},{"$f":"'Input Data'!D128","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E128","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F128","v":0},{"$f":"'Input Data'!G128","v":2013},{"$f":"'Input Data'!H128*IF($G128='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G128='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7670814.0006014323},{"$f":"'Input Data'!I128*IF($G128='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G128='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3440202.9747320949},{"$f":"'Input Data'!J128*IF($G128='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G128='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2306788.9042521096},{"$f":"'Input Data'!K128*IF($G128='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G128='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2632685.3052219278},{"$f":"'Input Data'!L128*IF($G128='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G128='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3082363.5002593552},{"$f":"'Input Data'!M128*IF($G128='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G128='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N128*IF($G128='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G128='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O128*IF($G128='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G128='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P128*IF($G128='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G128='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A128='Cost Escalators'!A$68,A128='Cost Escalators'!A$69,A128='Cost Escalators'!A$70,A128='Cost Escalators'!A$71),SUM(H128:L128),0)","v":0}]
[{"$f":"'Input Data'!A129","v":8165},{"$f":"'Input Data'!B129","v":"Misc Assets & Office Equipment"},{"$f":"'Input Data'!C129","v":"Misc Assets & Office Equipment"},{"$f":"'Input Data'!D129","v":"PS Network-Other"},{"$f":"'Input Data'!E129","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F129","v":0},{"$f":"'Input Data'!G129","v":2014},{"$f":"'Input Data'!H129*IF($G129='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G129='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I129*IF($G129='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G129='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J129*IF($G129='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G129='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K129*IF($G129='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G129='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L129*IF($G129='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G129='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M129*IF($G129='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G129='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2502731},{"$f":"'Input Data'!N129*IF($G129='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G129='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1445000},{"$f":"'Input Data'!O129*IF($G129='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G129='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1511000},{"$f":"'Input Data'!P129*IF($G129='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G129='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1165000},null,2502731,1445000,1511000,1165000,null,{"$f":"IF(OR(A129='Cost Escalators'!A$68,A129='Cost Escalators'!A$69,A129='Cost Escalators'!A$70,A129='Cost Escalators'!A$71),SUM(H129:L129),0)","v":0}]
[{"$f":"'Input Data'!A130","v":4931},{"$f":"'Input Data'!B130","v":"Substations"},{"$f":"'Input Data'!C130","v":"CCTV"},{"$f":"'Input Data'!D130","v":"PS Security/Compliance"},{"$f":"'Input Data'!E130","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F130","v":0},{"$f":"'Input Data'!G130","v":2013},{"$f":"'Input Data'!H130*IF($G130='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G130='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1066846.8895242582},{"$f":"'Input Data'!I130*IF($G130='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G130='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":81925.583680333701},{"$f":"'Input Data'!J130*IF($G130='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G130='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":87753.50068245655},{"$f":"'Input Data'!K130*IF($G130='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G130='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L130*IF($G130='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G130='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M130*IF($G130='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G130='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N130*IF($G130='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G130='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O130*IF($G130='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G130='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P130*IF($G130='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G130='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A130='Cost Escalators'!A$68,A130='Cost Escalators'!A$69,A130='Cost Escalators'!A$70,A130='Cost Escalators'!A$71),SUM(H130:L130),0)","v":0}]
[{"$f":"'Input Data'!A131","v":4979},{"$f":"'Input Data'!B131","v":"Substations"},{"$f":"'Input Data'!C131","v":"RRS Security"},{"$f":"'Input Data'!D131","v":"PS Security/Compliance"},{"$f":"'Input Data'!E131","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F131","v":0},{"$f":"'Input Data'!G131","v":2013},{"$f":"'Input Data'!H131*IF($G131='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G131='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":301586.12387749151},{"$f":"'Input Data'!I131*IF($G131='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G131='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":115541.74294165762},{"$f":"'Input Data'!J131*IF($G131='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G131='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K131*IF($G131='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G131='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L131*IF($G131='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G131='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M131*IF($G131='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G131='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N131*IF($G131='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G131='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O131*IF($G131='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G131='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P131*IF($G131='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G131='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A131='Cost Escalators'!A$68,A131='Cost Escalators'!A$69,A131='Cost Escalators'!A$70,A131='Cost Escalators'!A$71),SUM(H131:L131),0)","v":0}]
[{"$f":"'Input Data'!A132","v":5071},{"$f":"'Input Data'!B132","v":"Substations"},{"$f":"'Input Data'!C132","v":"Security Perimeter Fence"},{"$f":"'Input Data'!D132","v":"PS Security/Compliance"},{"$f":"'Input Data'!E132","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F132","v":0},{"$f":"'Input Data'!G132","v":2013},{"$f":"'Input Data'!H132*IF($G132='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G132='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2580981.4663943048},{"$f":"'Input Data'!I132*IF($G132='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G132='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1234912.4589764958},{"$f":"'Input Data'!J132*IF($G132='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G132='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1118170.4312129202},{"$f":"'Input Data'!K132*IF($G132='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G132='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":388717.44677126373},{"$f":"'Input Data'!L132*IF($G132='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G132='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":182019.32766920398},{"$f":"'Input Data'!M132*IF($G132='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G132='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N132*IF($G132='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G132='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O132*IF($G132='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G132='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P132*IF($G132='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G132='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A132='Cost Escalators'!A$68,A132='Cost Escalators'!A$69,A132='Cost Escalators'!A$70,A132='Cost Escalators'!A$71),SUM(H132:L132),0)","v":0}]
[{"$f":"'Input Data'!A133","v":5073},{"$f":"'Input Data'!B133","v":"Substations"},{"$f":"'Input Data'!C133","v":"Replace Lock & Key System"},{"$f":"'Input Data'!D133","v":"PS Security/Compliance"},{"$f":"'Input Data'!E133","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F133","v":0},{"$f":"'Input Data'!G133","v":2013},{"$f":"'Input Data'!H133*IF($G133='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G133='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":90793.91272734612},{"$f":"'Input Data'!I133*IF($G133='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G133='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":51088.985763800614},{"$f":"'Input Data'!J133*IF($G133='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G133='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3906.3317052674374},{"$f":"'Input Data'!K133*IF($G133='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G133='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-17439.482966770462},{"$f":"'Input Data'!L133*IF($G133='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G133='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M133*IF($G133='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G133='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N133*IF($G133='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G133='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O133*IF($G133='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G133='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P133*IF($G133='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G133='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,{"$f":"IF($F133=0,M133,IF($F133=R$4,SUM($H133:$P133),0))","v":0},{"$f":"IF($F133=0,N133,IF($F133=S$4,SUM($H133:$P133),0))","v":0},{"$f":"IF($F133=0,O133,IF($F133=T$4,SUM($H133:$P133),0))","v":0},{"$f":"IF($F133=0,P133,IF($F133=U$4,SUM($H133:$P133),0))","v":0},null,{"$f":"IF(OR(A133='Cost Escalators'!A$68,A133='Cost Escalators'!A$69,A133='Cost Escalators'!A$70,A133='Cost Escalators'!A$71),SUM(H133:L133),0)","v":0}]
[{"$f":"'Input Data'!A134","v":5077},{"$f":"'Input Data'!B134","v":"Substations"},{"$f":"'Input Data'!C134","v":"Security Delineation Fence"},{"$f":"'Input Data'!D134","v":"PS Security/Compliance"},{"$f":"'Input Data'!E134","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F134","v":0},{"$f":"'Input Data'!G134","v":2013},{"$f":"'Input Data'!H134*IF($G134='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G134='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1858322.5516061194},{"$f":"'Input Data'!I134*IF($G134='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G134='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1094092.7069577894},{"$f":"'Input Data'!J134*IF($G134='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G134='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":59220.392736800044},{"$f":"'Input Data'!K134*IF($G134='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G134='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L134*IF($G134='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G134='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M134*IF($G134='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G134='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N134*IF($G134='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G134='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O134*IF($G134='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G134='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P134*IF($G134='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G134='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A134='Cost Escalators'!A$68,A134='Cost Escalators'!A$69,A134='Cost Escalators'!A$70,A134='Cost Escalators'!A$71),SUM(H134:L134),0)","v":0}]
[{"$f":"'Input Data'!A135","v":5100},{"$f":"'Input Data'!B135","v":"Substations"},{"$f":"'Input Data'!C135","v":"Intrusion Detection"},{"$f":"'Input Data'!D135","v":"PS Security/Compliance"},{"$f":"'Input Data'!E135","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F135","v":0},{"$f":"'Input Data'!G135","v":2013},{"$f":"'Input Data'!H135*IF($G135='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G135='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1652234.6553792185},{"$f":"'Input Data'!I135*IF($G135='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G135='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":471465.25679708913},{"$f":"'Input Data'!J135*IF($G135='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G135='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5738.803764911404},{"$f":"'Input Data'!K135*IF($G135='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G135='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L135*IF($G135='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G135='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M135*IF($G135='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G135='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N135*IF($G135='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G135='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O135*IF($G135='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G135='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P135*IF($G135='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G135='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A135='Cost Escalators'!A$68,A135='Cost Escalators'!A$69,A135='Cost Escalators'!A$70,A135='Cost Escalators'!A$71),SUM(H135:L135),0)","v":0}]
[{"$f":"'Input Data'!A136","v":6337},{"$f":"'Input Data'!B136","v":"Substations"},{"$f":"'Input Data'!C136","v":"Security Fence Replace D-Pales"},{"$f":"'Input Data'!D136","v":"PS Security/Compliance"},{"$f":"'Input Data'!E136","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F136","v":0},{"$f":"'Input Data'!G136","v":2013},{"$f":"'Input Data'!H136*IF($G136='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G136='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":774032.6534681014},{"$f":"'Input Data'!I136*IF($G136='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G136='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1578.8126336410305},{"$f":"'Input Data'!J136*IF($G136='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G136='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":119339.20454746136},{"$f":"'Input Data'!K136*IF($G136='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G136='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":177511.93794708166},{"$f":"'Input Data'!L136*IF($G136='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G136='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":78236.378572326852},{"$f":"'Input Data'!M136*IF($G136='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G136='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N136*IF($G136='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G136='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O136*IF($G136='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G136='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P136*IF($G136='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G136='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A136='Cost Escalators'!A$68,A136='Cost Escalators'!A$69,A136='Cost Escalators'!A$70,A136='Cost Escalators'!A$71),SUM(H136:L136),0)","v":0}]
[{"$f":"'Input Data'!A137","v":6338},{"$f":"'Input Data'!B137","v":"Substations"},{"$f":"'Input Data'!C137","v":"Fence Disturbance Detection"},{"$f":"'Input Data'!D137","v":"PS Security/Compliance"},{"$f":"'Input Data'!E137","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F137","v":0},{"$f":"'Input Data'!G137","v":2013},{"$f":"'Input Data'!H137*IF($G137='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G137='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I137*IF($G137='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G137='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J137*IF($G137='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G137='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":25155.702166671901},{"$f":"'Input Data'!K137*IF($G137='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G137='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":399973.43201023294},{"$f":"'Input Data'!L137*IF($G137='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G137='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":82541.651360710544},{"$f":"'Input Data'!M137*IF($G137='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G137='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N137*IF($G137='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G137='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O137*IF($G137='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G137='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P137*IF($G137='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G137='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A137='Cost Escalators'!A$68,A137='Cost Escalators'!A$69,A137='Cost Escalators'!A$70,A137='Cost Escalators'!A$71),SUM(H137:L137),0)","v":0}]
[{"$f":"'Input Data'!A138","v":6340},{"$f":"'Input Data'!B138","v":"Substations"},{"$f":"'Input Data'!C138","v":"Security Lighting Upgrade"},{"$f":"'Input Data'!D138","v":"PS Security/Compliance"},{"$f":"'Input Data'!E138","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F138","v":0},{"$f":"'Input Data'!G138","v":2013},{"$f":"'Input Data'!H138*IF($G138='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G138='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I138*IF($G138='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G138='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":233490.39807088021},{"$f":"'Input Data'!J138*IF($G138='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G138='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":193604.36037651455},{"$f":"'Input Data'!K138*IF($G138='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G138='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":80168.453889691824},{"$f":"'Input Data'!L138*IF($G138='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G138='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M138*IF($G138='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G138='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N138*IF($G138='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G138='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O138*IF($G138='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G138='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P138*IF($G138='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G138='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A138='Cost Escalators'!A$68,A138='Cost Escalators'!A$69,A138='Cost Escalators'!A$70,A138='Cost Escalators'!A$71),SUM(H138:L138),0)","v":0}]
[{"$f":"'Input Data'!A139","v":7076},{"$f":"'Input Data'!B139","v":"Substations"},{"$f":"'Input Data'!C139","v":"Southern Region"},{"$f":"'Input Data'!D139","v":"PS Security/Compliance"},{"$f":"'Input Data'!E139","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F139","v":0},{"$f":"'Input Data'!G139","v":2013},{"$f":"'Input Data'!H139*IF($G139='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G139='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I139*IF($G139='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G139='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J139*IF($G139='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G139='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K139*IF($G139='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G139='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4178.9315467406968},{"$f":"'Input Data'!L139*IF($G139='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G139='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M139*IF($G139='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G139='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N139*IF($G139='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G139='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O139*IF($G139='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G139='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P139*IF($G139='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G139='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A139='Cost Escalators'!A$68,A139='Cost Escalators'!A$69,A139='Cost Escalators'!A$70,A139='Cost Escalators'!A$71),SUM(H139:L139),0)","v":0}]
[{"$f":"'Input Data'!A140","v":0},{"$f":"'Input Data'!B140","v":"Information Technology"},{"$f":"'Input Data'!C140","v":"ICT Applications"},{"$f":"'Input Data'!D140","v":"PS Information Technology"},{"$f":"'Input Data'!E140","v":"Input_Prog_Future"},{"$f":"'Input Data'!F140","v":0},{"$f":"'Input Data'!G140","v":2013},{"$f":"'Input Data'!H140*IF($G140='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G140='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I140*IF($G140='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G140='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J140*IF($G140='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G140='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K140*IF($G140='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G140='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L140*IF($G140='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G140='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M140*IF($G140='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G140='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":11682519.53125},{"$f":"'Input Data'!N140*IF($G140='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G140='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":10962011.71875},{"$f":"'Input Data'!O140*IF($G140='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G140='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":11064941.40625},{"$f":"'Input Data'!P140*IF($G140='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G140='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":10241503.90625},null,11682519.53125,10962011.71875,11064941.40625,10241503.90625,null,{"$f":"IF(OR(A140='Cost Escalators'!A$68,A140='Cost Escalators'!A$69,A140='Cost Escalators'!A$70,A140='Cost Escalators'!A$71),SUM(H140:L140),0)","v":0}]
[{"$f":"'Input Data'!A141","v":0},{"$f":"'Input Data'!B141","v":"Information Technology"},{"$f":"'Input Data'!C141","v":"ICT Corporate Data Network"},{"$f":"'Input Data'!D141","v":"PS Information Technology"},{"$f":"'Input Data'!E141","v":"Input_Prog_Future"},{"$f":"'Input Data'!F141","v":0},{"$f":"'Input Data'!G141","v":2013},{"$f":"'Input Data'!H141*IF($G141='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G141='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I141*IF($G141='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G141='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J141*IF($G141='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G141='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K141*IF($G141='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G141='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L141*IF($G141='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G141='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M141*IF($G141='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G141='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2830566.40625},{"$f":"'Input Data'!N141*IF($G141='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G141='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3859863.28125},{"$f":"'Input Data'!O141*IF($G141='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G141='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3087890.625},{"$f":"'Input Data'!P141*IF($G141='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G141='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2058593.75},null,2830566.40625,3859863.28125,3087890.625,2058593.75,null,{"$f":"IF(OR(A141='Cost Escalators'!A$68,A141='Cost Escalators'!A$69,A141='Cost Escalators'!A$70,A141='Cost Escalators'!A$71),SUM(H141:L141),0)","v":0}]
[{"$f":"'Input Data'!A142","v":0},{"$f":"'Input Data'!B142","v":"Information Technology"},{"$f":"'Input Data'!C142","v":"ICT Infrastructure"},{"$f":"'Input Data'!D142","v":"PS Information Technology"},{"$f":"'Input Data'!E142","v":"Input_Prog_Future"},{"$f":"'Input Data'!F142","v":0},{"$f":"'Input Data'!G142","v":2013},{"$f":"'Input Data'!H142*IF($G142='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G142='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I142*IF($G142='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G142='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J142*IF($G142='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G142='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K142*IF($G142='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G142='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L142*IF($G142='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G142='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M142*IF($G142='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G142='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4837695.3125},{"$f":"'Input Data'!N142*IF($G142='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G142='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4837695.3125},{"$f":"'Input Data'!O142*IF($G142='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G142='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3962792.96875},{"$f":"'Input Data'!P142*IF($G142='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G142='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":8491699.21875},null,4837695.3125,4837695.3125,3962792.96875,8491699.21875,null,{"$f":"IF(OR(A142='Cost Escalators'!A$68,A142='Cost Escalators'!A$69,A142='Cost Escalators'!A$70,A142='Cost Escalators'!A$71),SUM(H142:L142),0)","v":0}]
[{"$f":"'Input Data'!A143","v":4907},{"$f":"'Input Data'!B143","v":"Communications"},{"$f":"'Input Data'!C143","v":"50V Batteries"},{"$f":"'Input Data'!D143","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E143","v":"Input_Prog_Future"},{"$f":"'Input Data'!F143","v":0},{"$f":"'Input Data'!G143","v":2013},{"$f":"'Input Data'!H143*IF($G143='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G143='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I143*IF($G143='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G143='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J143*IF($G143='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G143='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K143*IF($G143='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G143='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L143*IF($G143='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G143='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M143*IF($G143='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G143='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":223382.6396484375},{"$f":"'Input Data'!N143*IF($G143='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G143='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":268059.78515625},{"$f":"'Input Data'!O143*IF($G143='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G143='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":178706.26611328125},{"$f":"'Input Data'!P143*IF($G143='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G143='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":223382.6396484375},null,223382.6396484375,268059.78515625,178706.26611328125,223382.6396484375,null,{"$f":"IF(OR(A143='Cost Escalators'!A$68,A143='Cost Escalators'!A$69,A143='Cost Escalators'!A$70,A143='Cost Escalators'!A$71),SUM(H143:L143),0)","v":0}]
[{"$f":"'Input Data'!A144","v":5068},{"$f":"'Input Data'!B144","v":"Communications"},{"$f":"'Input Data'!C144","v":"50V Battery Chargers"},{"$f":"'Input Data'!D144","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E144","v":"Input_Prog_Future"},{"$f":"'Input Data'!F144","v":0},{"$f":"'Input Data'!G144","v":2013},{"$f":"'Input Data'!H144*IF($G144='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G144='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I144*IF($G144='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G144='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J144*IF($G144='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G144='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K144*IF($G144='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G144='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L144*IF($G144='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G144='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M144*IF($G144='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G144='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":64899.7412109375},{"$f":"'Input Data'!N144*IF($G144='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G144='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":129798.71044921875},{"$f":"'Input Data'!O144*IF($G144='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G144='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":108165.720703125},{"$f":"'Input Data'!P144*IF($G144='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G144='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":151432.47216796875},null,64899.7412109375,129798.71044921875,108165.720703125,151432.47216796875,null,{"$f":"IF(OR(A144='Cost Escalators'!A$68,A144='Cost Escalators'!A$69,A144='Cost Escalators'!A$70,A144='Cost Escalators'!A$71),SUM(H144:L144),0)","v":0}]
[{"$f":"'Input Data'!A145","v":4972},{"$f":"'Input Data'!B145","v":"Communications"},{"$f":"'Input Data'!C145","v":"50V Power Systems"},{"$f":"'Input Data'!D145","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E145","v":"Input_Prog_Future"},{"$f":"'Input Data'!F145","v":0},{"$f":"'Input Data'!G145","v":2014},{"$f":"'Input Data'!H145*IF($G145='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G145='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I145*IF($G145='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G145='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J145*IF($G145='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G145='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K145*IF($G145='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G145='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L145*IF($G145='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G145='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M145*IF($G145='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G145='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":105203.28},{"$f":"'Input Data'!N145*IF($G145='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G145='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":156402.83756941275},{"$f":"'Input Data'!O145*IF($G145='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G145='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":156402.83756941275},{"$f":"'Input Data'!P145*IF($G145='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G145='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":104268.55837960876},null,105203.28,156402.83756941275,156402.83756941275,104268.55837960876,null,{"$f":"IF(OR(A145='Cost Escalators'!A$68,A145='Cost Escalators'!A$69,A145='Cost Escalators'!A$70,A145='Cost Escalators'!A$71),SUM(H145:L145),0)","v":0}]
[{"$f":"'Input Data'!A146","v":8222},{"$f":"'Input Data'!B146","v":"Communications"},{"$f":"'Input Data'!C146","v":"Hammonds Hill Radio Repeater Site Mains Power"},{"$f":"'Input Data'!D146","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E146","v":"Input_Prog_Future"},{"$f":"'Input Data'!F146","v":0},{"$f":"'Input Data'!G146","v":2014},{"$f":"'Input Data'!H146*IF($G146='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G146='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I146*IF($G146='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G146='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J146*IF($G146='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G146='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K146*IF($G146='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G146='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L146*IF($G146='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G146='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M146*IF($G146='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G146='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":37500},{"$f":"'Input Data'!N146*IF($G146='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G146='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O146*IF($G146='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G146='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P146*IF($G146='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G146='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,37500,0,0,0,null,{"$f":"IF(OR(A146='Cost Escalators'!A$68,A146='Cost Escalators'!A$69,A146='Cost Escalators'!A$70,A146='Cost Escalators'!A$71),SUM(H146:L146),0)","v":0}]
[{"$f":"'Input Data'!A147","v":8260},{"$f":"'Input Data'!B147","v":"Communications"},{"$f":"'Input Data'!C147","v":"CAS and BAS Equipment"},{"$f":"'Input Data'!D147","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E147","v":"Input_Prog_Future"},{"$f":"'Input Data'!F147","v":0},{"$f":"'Input Data'!G147","v":2014},{"$f":"'Input Data'!H147*IF($G147='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G147='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I147*IF($G147='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G147='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J147*IF($G147='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G147='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K147*IF($G147='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G147='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L147*IF($G147='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G147='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M147*IF($G147='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G147='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":216315.46081680298},{"$f":"'Input Data'!N147*IF($G147='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G147='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":203591.02194522676},{"$f":"'Input Data'!O147*IF($G147='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G147='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":216315.46081680298},{"$f":"'Input Data'!P147*IF($G147='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G147='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":216315.46081680298},null,216315.46081680298,203591.02194522676,216315.46081680298,216315.46081680298,null,{"$f":"IF(OR(A147='Cost Escalators'!A$68,A147='Cost Escalators'!A$69,A147='Cost Escalators'!A$70,A147='Cost Escalators'!A$71),SUM(H147:L147),0)","v":0}]
[{"$f":"'Input Data'!A148","v":7770},{"$f":"'Input Data'!B148","v":"Metering"},{"$f":"'Input Data'!C148","v":"Replacement of E1 Meters"},{"$f":"'Input Data'!D148","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E148","v":"Input_Prog_Future"},{"$f":"'Input Data'!F148","v":0},{"$f":"'Input Data'!G148","v":2014},{"$f":"'Input Data'!H148*IF($G148='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G148='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I148*IF($G148='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G148='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J148*IF($G148='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G148='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K148*IF($G148='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G148='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L148*IF($G148='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G148='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M148*IF($G148='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G148='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N148*IF($G148='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G148='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":241838.66495131498},{"$f":"'Input Data'!O148*IF($G148='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G148='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P148*IF($G148='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G148='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,241838.66495131498,0,0,null,{"$f":"IF(OR(A148='Cost Escalators'!A$68,A148='Cost Escalators'!A$69,A148='Cost Escalators'!A$70,A148='Cost Escalators'!A$71),SUM(H148:L148),0)","v":0}]
[{"$f":"'Input Data'!A149","v":8043},{"$f":"'Input Data'!B149","v":"Metering"},{"$f":"'Input Data'!C149","v":"Replacement of EDMI MK III Energy Meters"},{"$f":"'Input Data'!D149","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E149","v":"Input_Prog_Future"},{"$f":"'Input Data'!F149","v":0},{"$f":"'Input Data'!G149","v":2014},{"$f":"'Input Data'!H149*IF($G149='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G149='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I149*IF($G149='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G149='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J149*IF($G149='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G149='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K149*IF($G149='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G149='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L149*IF($G149='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G149='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M149*IF($G149='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G149='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":146898.01661264774},{"$f":"'Input Data'!N149*IF($G149='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G149='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":9081.6250787424742},{"$f":"'Input Data'!O149*IF($G149='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G149='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":69503.618403965782},{"$f":"'Input Data'!P149*IF($G149='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G149='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":26624.842736227423},null,146898.01661264774,9081.6250787424742,69503.618403965782,26624.842736227423,null,{"$f":"IF(OR(A149='Cost Escalators'!A$68,A149='Cost Escalators'!A$69,A149='Cost Escalators'!A$70,A149='Cost Escalators'!A$71),SUM(H149:L149),0)","v":0}]
[{"$f":"'Input Data'!A150","v":4949},{"$f":"'Input Data'!B150","v":"Protection"},{"$f":"'Input Data'!C150","v":"Replacement of D202 Relays"},{"$f":"'Input Data'!D150","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E150","v":"Input_Prog_Future"},{"$f":"'Input Data'!F150","v":0},{"$f":"'Input Data'!G150","v":2014},{"$f":"'Input Data'!H150*IF($G150='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G150='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I150*IF($G150='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G150='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J150*IF($G150='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G150='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K150*IF($G150='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G150='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L150*IF($G150='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G150='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M150*IF($G150='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G150='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":73858.356311158874},{"$f":"'Input Data'!N150*IF($G150='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G150='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O150*IF($G150='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G150='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P150*IF($G150='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G150='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,73858.356311158874,0,0,0,null,{"$f":"IF(OR(A150='Cost Escalators'!A$68,A150='Cost Escalators'!A$69,A150='Cost Escalators'!A$70,A150='Cost Escalators'!A$71),SUM(H150:L150),0)","v":0}]
[{"$f":"'Input Data'!A151","v":4956},{"$f":"'Input Data'!B151","v":"Protection"},{"$f":"'Input Data'!C151","v":"Replacement of TH1A Relays"},{"$f":"'Input Data'!D151","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E151","v":"Input_Prog_Future"},{"$f":"'Input Data'!F151","v":0},{"$f":"'Input Data'!G151","v":2014},{"$f":"'Input Data'!H151*IF($G151='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G151='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I151*IF($G151='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G151='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J151*IF($G151='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G151='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K151*IF($G151='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G151='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L151*IF($G151='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G151='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M151*IF($G151='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G151='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":64426.82079565373},{"$f":"'Input Data'!N151*IF($G151='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G151='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O151*IF($G151='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G151='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P151*IF($G151='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G151='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,64426.82079565373,0,0,0,null,{"$f":"IF(OR(A151='Cost Escalators'!A$68,A151='Cost Escalators'!A$69,A151='Cost Escalators'!A$70,A151='Cost Escalators'!A$71),SUM(H151:L151),0)","v":0}]
[{"$f":"'Input Data'!A152","v":5919},{"$f":"'Input Data'!B152","v":"Protection"},{"$f":"'Input Data'!C152","v":"Replacement of THR Relays"},{"$f":"'Input Data'!D152","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E152","v":"Input_Prog_Future"},{"$f":"'Input Data'!F152","v":0},{"$f":"'Input Data'!G152","v":2014},{"$f":"'Input Data'!H152*IF($G152='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G152='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I152*IF($G152='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G152='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J152*IF($G152='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G152='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K152*IF($G152='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G152='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L152*IF($G152='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G152='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M152*IF($G152='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G152='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N152*IF($G152='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G152='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6926.7016308060611},{"$f":"'Input Data'!O152*IF($G152='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G152='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":605600.03411314276},{"$f":"'Input Data'!P152*IF($G152='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G152='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1340267.2074418201},null,0,6926.7016308060611,605600.03411314276,1340267.2074418201,null,{"$f":"IF(OR(A152='Cost Escalators'!A$68,A152='Cost Escalators'!A$69,A152='Cost Escalators'!A$70,A152='Cost Escalators'!A$71),SUM(H152:L152),0)","v":0}]
[{"$f":"'Input Data'!A153","v":5920},{"$f":"'Input Data'!B153","v":"Protection"},{"$f":"'Input Data'!C153","v":"Replacement of YTG Relays"},{"$f":"'Input Data'!D153","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E153","v":"Input_Prog_Future"},{"$f":"'Input Data'!F153","v":0},{"$f":"'Input Data'!G153","v":2014},{"$f":"'Input Data'!H153*IF($G153='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G153='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I153*IF($G153='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G153='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J153*IF($G153='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G153='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K153*IF($G153='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G153='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L153*IF($G153='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G153='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M153*IF($G153='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G153='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N153*IF($G153='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G153='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O153*IF($G153='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G153='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P153*IF($G153='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G153='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":449173.87400871678},null,0,0,0,449173.87400871678,null,{"$f":"IF(OR(A153='Cost Escalators'!A$68,A153='Cost Escalators'!A$69,A153='Cost Escalators'!A$70,A153='Cost Escalators'!A$71),SUM(H153:L153),0)","v":0}]
[{"$f":"'Input Data'!A154","v":6864},{"$f":"'Input Data'!B154","v":"Protection"},{"$f":"'Input Data'!C154","v":"Replacement of Micromho Relays"},{"$f":"'Input Data'!D154","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E154","v":"Input_Prog_Future"},{"$f":"'Input Data'!F154","v":0},{"$f":"'Input Data'!G154","v":2014},{"$f":"'Input Data'!H154*IF($G154='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G154='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I154*IF($G154='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G154='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J154*IF($G154='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G154='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K154*IF($G154='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G154='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L154*IF($G154='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G154='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M154*IF($G154='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G154='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":410639.98817542871},{"$f":"'Input Data'!N154*IF($G154='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G154='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O154*IF($G154='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G154='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P154*IF($G154='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G154='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":513506.77934428572},null,410639.98817542871,0,0,513506.77934428572,null,{"$f":"IF(OR(A154='Cost Escalators'!A$68,A154='Cost Escalators'!A$69,A154='Cost Escalators'!A$70,A154='Cost Escalators'!A$71),SUM(H154:L154),0)","v":0}]
[{"$f":"'Input Data'!A155","v":7556},{"$f":"'Input Data'!B155","v":"Protection"},{"$f":"'Input Data'!C155","v":"Replacement of RADSB Transformer Differential Relays"},{"$f":"'Input Data'!D155","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E155","v":"Input_Prog_Future"},{"$f":"'Input Data'!F155","v":0},{"$f":"'Input Data'!G155","v":2014},{"$f":"'Input Data'!H155*IF($G155='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G155='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I155*IF($G155='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G155='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J155*IF($G155='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G155='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K155*IF($G155='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G155='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L155*IF($G155='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G155='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M155*IF($G155='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G155='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":140603.88},{"$f":"'Input Data'!N155*IF($G155='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G155='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":144875.79272231774},{"$f":"'Input Data'!O155*IF($G155='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G155='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":70301.94},{"$f":"'Input Data'!P155*IF($G155='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G155='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":147716.71262231775},null,140603.88,144875.79272231774,70301.94,147716.71262231775,null,{"$f":"IF(OR(A155='Cost Escalators'!A$68,A155='Cost Escalators'!A$69,A155='Cost Escalators'!A$70,A155='Cost Escalators'!A$71),SUM(H155:L155),0)","v":0}]
[{"$f":"'Input Data'!A156","v":7748},{"$f":"'Input Data'!B156","v":"Protection"},{"$f":"'Input Data'!C156","v":"Replacement of DLN90 Relays"},{"$f":"'Input Data'!D156","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E156","v":"Input_Prog_Future"},{"$f":"'Input Data'!F156","v":0},{"$f":"'Input Data'!G156","v":2014},{"$f":"'Input Data'!H156*IF($G156='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G156='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I156*IF($G156='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G156='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J156*IF($G156='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G156='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K156*IF($G156='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G156='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L156*IF($G156='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G156='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M156*IF($G156='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G156='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N156*IF($G156='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G156='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O156*IF($G156='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G156='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P156*IF($G156='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G156='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A156='Cost Escalators'!A$68,A156='Cost Escalators'!A$69,A156='Cost Escalators'!A$70,A156='Cost Escalators'!A$71),SUM(H156:L156),0)","v":0}]
[{"$f":"'Input Data'!A157","v":8020},{"$f":"'Input Data'!B157","v":"Protection"},{"$f":"'Input Data'!C157","v":"Replacement of LFCB102 Relays"},{"$f":"'Input Data'!D157","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E157","v":"Input_Prog_Future"},{"$f":"'Input Data'!F157","v":0},{"$f":"'Input Data'!G157","v":2014},{"$f":"'Input Data'!H157*IF($G157='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G157='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I157*IF($G157='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G157='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J157*IF($G157='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G157='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K157*IF($G157='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G157='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L157*IF($G157='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G157='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M157*IF($G157='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G157='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N157*IF($G157='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G157='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O157*IF($G157='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G157='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P157*IF($G157='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G157='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":85832.571841629004},null,0,0,0,85832.571841629004,null,{"$f":"IF(OR(A157='Cost Escalators'!A$68,A157='Cost Escalators'!A$69,A157='Cost Escalators'!A$70,A157='Cost Escalators'!A$71),SUM(H157:L157),0)","v":0}]
[{"$f":"'Input Data'!A158","v":8261},{"$f":"'Input Data'!B158","v":"Protection"},{"$f":"'Input Data'!C158","v":"Secondary System Technology Upgrades"},{"$f":"'Input Data'!D158","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E158","v":"Input_Prog_Future"},{"$f":"'Input Data'!F158","v":0},{"$f":"'Input Data'!G158","v":2014},{"$f":"'Input Data'!H158*IF($G158='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G158='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I158*IF($G158='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G158='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J158*IF($G158='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G158='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K158*IF($G158='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G158='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L158*IF($G158='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G158='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M158*IF($G158='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G158='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N158*IF($G158='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G158='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O158*IF($G158='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G158='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3010362.4457717999},{"$f":"'Input Data'!P158*IF($G158='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G158='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1560932.4695628674},null,0,0,3010362.4457717999,1560932.4695628674,null,{"$f":"IF(OR(A158='Cost Escalators'!A$68,A158='Cost Escalators'!A$69,A158='Cost Escalators'!A$70,A158='Cost Escalators'!A$71),SUM(H158:L158),0)","v":0}]
[{"$f":"'Input Data'!A159","v":5518},{"$f":"'Input Data'!B159","v":"Substations"},{"$f":"'Input Data'!C159","v":"Replacement of Merlin Gerin FA4 CBs"},{"$f":"'Input Data'!D159","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E159","v":"Input_Prog_Future"},{"$f":"'Input Data'!F159","v":0},{"$f":"'Input Data'!G159","v":2014},{"$f":"'Input Data'!H159*IF($G159='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G159='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I159*IF($G159='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G159='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J159*IF($G159='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G159='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K159*IF($G159='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G159='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L159*IF($G159='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G159='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M159*IF($G159='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G159='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":652267.59664542146},{"$f":"'Input Data'!N159*IF($G159='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G159='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1630668.8949681299},{"$f":"'Input Data'!O159*IF($G159='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G159='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1304535.1449681299},{"$f":"'Input Data'!P159*IF($G159='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G159='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,652267.59664542146,1630668.8949681299,1304535.1449681299,0,null,{"$f":"IF(OR(A159='Cost Escalators'!A$68,A159='Cost Escalators'!A$69,A159='Cost Escalators'!A$70,A159='Cost Escalators'!A$71),SUM(H159:L159),0)","v":0}]
[{"$f":"'Input Data'!A160","v":6860},{"$f":"'Input Data'!B160","v":"Substations"},{"$f":"'Input Data'!C160","v":"Replacement of ASEA 66kV HLR CBs"},{"$f":"'Input Data'!D160","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E160","v":"Input_Prog_Future"},{"$f":"'Input Data'!F160","v":0},{"$f":"'Input Data'!G160","v":2014},{"$f":"'Input Data'!H160*IF($G160='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G160='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I160*IF($G160='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G160='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J160*IF($G160='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G160='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K160*IF($G160='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G160='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L160*IF($G160='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G160='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M160*IF($G160='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G160='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N160*IF($G160='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G160='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":350550},{"$f":"'Input Data'!O160*IF($G160='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G160='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":116850},{"$f":"'Input Data'!P160*IF($G160='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G160='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,350550,116850,0,null,{"$f":"IF(OR(A160='Cost Escalators'!A$68,A160='Cost Escalators'!A$69,A160='Cost Escalators'!A$70,A160='Cost Escalators'!A$71),SUM(H160:L160),0)","v":0}]
[{"$f":"'Input Data'!A161","v":6861},{"$f":"'Input Data'!B161","v":"Substations"},{"$f":"'Input Data'!C161","v":"Replacement of Magrini 11kV MAG12MG500 CBs"},{"$f":"'Input Data'!D161","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E161","v":"Input_Prog_Future"},{"$f":"'Input Data'!F161","v":0},{"$f":"'Input Data'!G161","v":2014},{"$f":"'Input Data'!H161*IF($G161='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G161='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I161*IF($G161='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G161='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J161*IF($G161='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G161='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K161*IF($G161='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G161='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L161*IF($G161='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G161='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M161*IF($G161='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G161='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":116849.74166574},{"$f":"'Input Data'!N161*IF($G161='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G161='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O161*IF($G161='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G161='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P161*IF($G161='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G161='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,116849.74166574,0,0,0,null,{"$f":"IF(OR(A161='Cost Escalators'!A$68,A161='Cost Escalators'!A$69,A161='Cost Escalators'!A$70,A161='Cost Escalators'!A$71),SUM(H161:L161),0)","v":0}]
[{"$f":"'Input Data'!A162","v":6862},{"$f":"'Input Data'!B162","v":"Substations"},{"$f":"'Input Data'!C162","v":"Replacement of Siemens 330kV 3AQ2 CBs"},{"$f":"'Input Data'!D162","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E162","v":"Input_Prog_Future"},{"$f":"'Input Data'!F162","v":0},{"$f":"'Input Data'!G162","v":2014},{"$f":"'Input Data'!H162*IF($G162='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G162='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I162*IF($G162='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G162='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J162*IF($G162='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G162='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K162*IF($G162='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G162='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L162*IF($G162='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G162='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M162*IF($G162='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G162='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N162*IF($G162='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G162='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O162*IF($G162='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G162='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P162*IF($G162='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G162='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":606517.54832271079},null,0,0,0,606517.54832271079,null,{"$f":"IF(OR(A162='Cost Escalators'!A$68,A162='Cost Escalators'!A$69,A162='Cost Escalators'!A$70,A162='Cost Escalators'!A$71),SUM(H162:L162),0)","v":0}]
[{"$f":"'Input Data'!A163","v":6863},{"$f":"'Input Data'!B163","v":"Substations"},{"$f":"'Input Data'!C163","v":"Replacement of Siemens 330kV 3AS2 CBs"},{"$f":"'Input Data'!D163","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E163","v":"Input_Prog_Future"},{"$f":"'Input Data'!F163","v":0},{"$f":"'Input Data'!G163","v":2014},{"$f":"'Input Data'!H163*IF($G163='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G163='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I163*IF($G163='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G163='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J163*IF($G163='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G163='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K163*IF($G163='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G163='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L163*IF($G163='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G163='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M163*IF($G163='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G163='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":606517.5},{"$f":"'Input Data'!N163*IF($G163='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G163='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":606517.5},{"$f":"'Input Data'!O163*IF($G163='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G163='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":303258.75},{"$f":"'Input Data'!P163*IF($G163='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G163='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,606517.5,606517.5,303258.75,0,null,{"$f":"IF(OR(A163='Cost Escalators'!A$68,A163='Cost Escalators'!A$69,A163='Cost Escalators'!A$70,A163='Cost Escalators'!A$71),SUM(H163:L163),0)","v":0}]
[{"$f":"'Input Data'!A164","v":7308},{"$f":"'Input Data'!B164","v":"Substations"},{"$f":"'Input Data'!C164","v":"Replacement of Capacitor CBs"},{"$f":"'Input Data'!D164","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E164","v":"Input_Prog_Future"},{"$f":"'Input Data'!F164","v":0},{"$f":"'Input Data'!G164","v":2014},{"$f":"'Input Data'!H164*IF($G164='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G164='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I164*IF($G164='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G164='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J164*IF($G164='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G164='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K164*IF($G164='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G164='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L164*IF($G164='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G164='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M164*IF($G164='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G164='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":315439.14787347452},{"$f":"'Input Data'!N164*IF($G164='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G164='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":726524.11968368699},{"$f":"'Input Data'!O164*IF($G164='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G164='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":919222.01755716},{"$f":"'Input Data'!P164*IF($G164='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G164='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":847302.44362042495},null,315439.14787347452,726524.11968368699,919222.01755716,847302.44362042495,null,{"$f":"IF(OR(A164='Cost Escalators'!A$68,A164='Cost Escalators'!A$69,A164='Cost Escalators'!A$70,A164='Cost Escalators'!A$71),SUM(H164:L164),0)","v":0}]
[{"$f":"'Input Data'!A165","v":7799},{"$f":"'Input Data'!B165","v":"Substations"},{"$f":"'Input Data'!C165","v":"Replacement of Sprecher HGF215 CBs"},{"$f":"'Input Data'!D165","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E165","v":"Input_Prog_Future"},{"$f":"'Input Data'!F165","v":0},{"$f":"'Input Data'!G165","v":2014},{"$f":"'Input Data'!H165*IF($G165='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G165='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I165*IF($G165='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G165='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J165*IF($G165='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G165='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K165*IF($G165='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G165='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L165*IF($G165='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G165='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M165*IF($G165='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G165='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":135000},{"$f":"'Input Data'!N165*IF($G165='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G165='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O165*IF($G165='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G165='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P165*IF($G165='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G165='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,135000,0,0,0,null,{"$f":"IF(OR(A165='Cost Escalators'!A$68,A165='Cost Escalators'!A$69,A165='Cost Escalators'!A$70,A165='Cost Escalators'!A$71),SUM(H165:L165),0)","v":0}]
[{"$f":"'Input Data'!A166","v":8082},{"$f":"'Input Data'!B166","v":"Substations"},{"$f":"'Input Data'!C166","v":"Replacement of Sprecher HGF215 CBs"},{"$f":"'Input Data'!D166","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E166","v":"Input_Prog_Future"},{"$f":"'Input Data'!F166","v":0},{"$f":"'Input Data'!G166","v":2014},{"$f":"'Input Data'!H166*IF($G166='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G166='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I166*IF($G166='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G166='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J166*IF($G166='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G166='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K166*IF($G166='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G166='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L166*IF($G166='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G166='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M166*IF($G166='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G166='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N166*IF($G166='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G166='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":303258.79832271073},{"$f":"'Input Data'!O166*IF($G166='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G166='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":303258.79832271073},{"$f":"'Input Data'!P166*IF($G166='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G166='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":303258.79832271073},null,0,303258.79832271073,303258.79832271073,303258.79832271073,null,{"$f":"IF(OR(A166='Cost Escalators'!A$68,A166='Cost Escalators'!A$69,A166='Cost Escalators'!A$70,A166='Cost Escalators'!A$71),SUM(H166:L166),0)","v":0}]
[{"$f":"'Input Data'!A167","v":8101},{"$f":"'Input Data'!B167","v":"Substations"},{"$f":"'Input Data'!C167","v":"Replacement of Magrini MAG38MGE-0 CBs"},{"$f":"'Input Data'!D167","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E167","v":"Input_Prog_Future"},{"$f":"'Input Data'!F167","v":0},{"$f":"'Input Data'!G167","v":2014},{"$f":"'Input Data'!H167*IF($G167='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G167='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I167*IF($G167='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G167='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J167*IF($G167='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G167='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K167*IF($G167='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G167='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L167*IF($G167='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G167='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M167*IF($G167='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G167='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N167*IF($G167='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G167='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":574835.30840841972},{"$f":"'Input Data'!O167*IF($G167='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G167='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":718544.1355105252},{"$f":"'Input Data'!P167*IF($G167='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G167='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":287417.65420421027},null,0,574835.30840841972,718544.1355105252,287417.65420421027,null,{"$f":"IF(OR(A167='Cost Escalators'!A$68,A167='Cost Escalators'!A$69,A167='Cost Escalators'!A$70,A167='Cost Escalators'!A$71),SUM(H167:L167),0)","v":0}]
[{"$f":"'Input Data'!A168","v":4918},{"$f":"'Input Data'!B168","v":"Substations"},{"$f":"'Input Data'!C168","v":"Removal of PCB from In Service Equipment"},{"$f":"'Input Data'!D168","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E168","v":"Input_Prog_Future"},{"$f":"'Input Data'!F168","v":0},{"$f":"'Input Data'!G168","v":2014},{"$f":"'Input Data'!H168*IF($G168='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G168='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I168*IF($G168='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G168='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J168*IF($G168='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G168='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K168*IF($G168='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G168='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L168*IF($G168='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G168='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M168*IF($G168='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G168='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":108596.87734875899},{"$f":"'Input Data'!N168*IF($G168='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G168='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":113097},{"$f":"'Input Data'!O168*IF($G168='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G168='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":556484.63204627775},{"$f":"'Input Data'!P168*IF($G168='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G168='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,108596.87734875899,113097,556484.63204627775,0,null,{"$f":"IF(OR(A168='Cost Escalators'!A$68,A168='Cost Escalators'!A$69,A168='Cost Escalators'!A$70,A168='Cost Escalators'!A$71),SUM(H168:L168),0)","v":0}]
[{"$f":"'Input Data'!A169","v":8253},{"$f":"'Input Data'!B169","v":"Substations"},{"$f":"'Input Data'!C169","v":"Management of CTs with PCB Contamination"},{"$f":"'Input Data'!D169","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E169","v":"Input_Prog_Future"},{"$f":"'Input Data'!F169","v":0},{"$f":"'Input Data'!G169","v":2014},{"$f":"'Input Data'!H169*IF($G169='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G169='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I169*IF($G169='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G169='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J169*IF($G169='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G169='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K169*IF($G169='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G169='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L169*IF($G169='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G169='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M169*IF($G169='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G169='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":154865.26274999999},{"$f":"'Input Data'!N169*IF($G169='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G169='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":413426.34435000003},{"$f":"'Input Data'!O169*IF($G169='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G169='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":115050},{"$f":"'Input Data'!P169*IF($G169='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G169='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,154865.26274999999,413426.34435000003,115050,0,null,{"$f":"IF(OR(A169='Cost Escalators'!A$68,A169='Cost Escalators'!A$69,A169='Cost Escalators'!A$70,A169='Cost Escalators'!A$71),SUM(H169:L169),0)","v":0}]
[{"$f":"'Input Data'!A170","v":4916},{"$f":"'Input Data'!B170","v":"Substations"},{"$f":"'Input Data'!C170","v":"Replace Isolator and Earth Switch - 66kV and Below as Required"},{"$f":"'Input Data'!D170","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E170","v":"Input_Prog_Future"},{"$f":"'Input Data'!F170","v":0},{"$f":"'Input Data'!G170","v":2014},{"$f":"'Input Data'!H170*IF($G170='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G170='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I170*IF($G170='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G170='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J170*IF($G170='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G170='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K170*IF($G170='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G170='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L170*IF($G170='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G170='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M170*IF($G170='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G170='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N170*IF($G170='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G170='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O170*IF($G170='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G170='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":98724.49608280274},{"$f":"'Input Data'!P170*IF($G170='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G170='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":98724.49608280274},null,0,0,98724.49608280274,98724.49608280274,null,{"$f":"IF(OR(A170='Cost Escalators'!A$68,A170='Cost Escalators'!A$69,A170='Cost Escalators'!A$70,A170='Cost Escalators'!A$71),SUM(H170:L170),0)","v":0}]
[{"$f":"'Input Data'!A171","v":5066},{"$f":"'Input Data'!B171","v":"Substations"},{"$f":"'Input Data'!C171","v":"110V Battery Chargers"},{"$f":"'Input Data'!D171","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E171","v":"Input_Prog_Future"},{"$f":"'Input Data'!F171","v":0},{"$f":"'Input Data'!G171","v":2014},{"$f":"'Input Data'!H171*IF($G171='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G171='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I171*IF($G171='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G171='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J171*IF($G171='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G171='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K171*IF($G171='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G171='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L171*IF($G171='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G171='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M171*IF($G171='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G171='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":70384.744057880394},{"$f":"'Input Data'!N171*IF($G171='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G171='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":46923.162705253577},{"$f":"'Input Data'!O171*IF($G171='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G171='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":70384.744057880394},{"$f":"'Input Data'!P171*IF($G171='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G171='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":70384.744057880394},null,70384.744057880394,46923.162705253577,70384.744057880394,70384.744057880394,null,{"$f":"IF(OR(A171='Cost Escalators'!A$68,A171='Cost Escalators'!A$69,A171='Cost Escalators'!A$70,A171='Cost Escalators'!A$71),SUM(H171:L171),0)","v":0}]
[{"$f":"'Input Data'!A172","v":5068},{"$f":"'Input Data'!B172","v":"Substations"},{"$f":"'Input Data'!C172","v":"50V Battery Chargers"},{"$f":"'Input Data'!D172","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E172","v":"Input_Prog_Future"},{"$f":"'Input Data'!F172","v":0},{"$f":"'Input Data'!G172","v":2014},{"$f":"'Input Data'!H172*IF($G172='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G172='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I172*IF($G172='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G172='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J172*IF($G172='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G172='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K172*IF($G172='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G172='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L172*IF($G172='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G172='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M172*IF($G172='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G172='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":63052.329402555675},{"$f":"'Input Data'!N172*IF($G172='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G172='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":21017.443134185251},{"$f":"'Input Data'!O172*IF($G172='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G172='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":21017.443134185251},{"$f":"'Input Data'!P172*IF($G172='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G172='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,63052.329402555675,21017.443134185251,21017.443134185251,0,null,{"$f":"IF(OR(A172='Cost Escalators'!A$68,A172='Cost Escalators'!A$69,A172='Cost Escalators'!A$70,A172='Cost Escalators'!A$71),SUM(H172:L172),0)","v":0}]
[{"$f":"'Input Data'!A173","v":8274},{"$f":"'Input Data'!B173","v":"Substations"},{"$f":"'Input Data'!C173","v":"Fault Throwing Switches"},{"$f":"'Input Data'!D173","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E173","v":"Input_Prog_Future"},{"$f":"'Input Data'!F173","v":0},{"$f":"'Input Data'!G173","v":2014},{"$f":"'Input Data'!H173*IF($G173='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G173='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I173*IF($G173='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G173='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J173*IF($G173='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G173='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K173*IF($G173='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G173='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L173*IF($G173='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G173='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M173*IF($G173='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G173='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":150000},{"$f":"'Input Data'!N173*IF($G173='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G173='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O173*IF($G173='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G173='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P173*IF($G173='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G173='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,150000,0,0,0,null,{"$f":"IF(OR(A173='Cost Escalators'!A$68,A173='Cost Escalators'!A$69,A173='Cost Escalators'!A$70,A173='Cost Escalators'!A$71),SUM(H173:L173),0)","v":0}]
[{"$f":"'Input Data'!A174","v":6370},{"$f":"'Input Data'!B174","v":"Cable Minor Projects"},{"$f":"'Input Data'!C174","v":"42 Cable Tunnel Life Extension"},{"$f":"'Input Data'!D174","v":"PS Augmentation"},{"$f":"'Input Data'!E174","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F174","v":2011},{"$f":"'Input Data'!G174","v":2013},{"$f":"'Input Data'!H174*IF($G174='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G174='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":31597.497727685204},{"$f":"'Input Data'!I174*IF($G174='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G174='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":34869.744753905725},{"$f":"'Input Data'!J174*IF($G174='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G174='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K174*IF($G174='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G174='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L174*IF($G174='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G174='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M174*IF($G174='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G174='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N174*IF($G174='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G174='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O174*IF($G174='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G174='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P174*IF($G174='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G174='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A174='Cost Escalators'!A$68,A174='Cost Escalators'!A$69,A174='Cost Escalators'!A$70,A174='Cost Escalators'!A$71),SUM(H174:L174),0)","v":0}]
[{"$f":"'Input Data'!A175","v":5657},{"$f":"'Input Data'!B175","v":"Capacitor Bank"},{"$f":"'Input Data'!C175","v":"Muswellbrook No.1 132kV Capacitor Bank Detuning"},{"$f":"'Input Data'!D175","v":"PS Augmentation"},{"$f":"'Input Data'!E175","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F175","v":2010},{"$f":"'Input Data'!G175","v":2013},{"$f":"'Input Data'!H175*IF($G175='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G175='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-82.757659872732376},{"$f":"'Input Data'!I175*IF($G175='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G175='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J175*IF($G175='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G175='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K175*IF($G175='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G175='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L175*IF($G175='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G175='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M175*IF($G175='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G175='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N175*IF($G175='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G175='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O175*IF($G175='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G175='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P175*IF($G175='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G175='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A175='Cost Escalators'!A$68,A175='Cost Escalators'!A$69,A175='Cost Escalators'!A$70,A175='Cost Escalators'!A$71),SUM(H175:L175),0)","v":0}]
[{"$f":"'Input Data'!A176","v":6234},{"$f":"'Input Data'!B176","v":"Capacitor Bank"},{"$f":"'Input Data'!C176","v":"Capacitor Banks"},{"$f":"'Input Data'!D176","v":"PS Augmentation"},{"$f":"'Input Data'!E176","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F176","v":2010},{"$f":"'Input Data'!G176","v":2013},{"$f":"'Input Data'!H176*IF($G176='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G176='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7.1034747547421668},{"$f":"'Input Data'!I176*IF($G176='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G176='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J176*IF($G176='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G176='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K176*IF($G176='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G176='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L176*IF($G176='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G176='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M176*IF($G176='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G176='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N176*IF($G176='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G176='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O176*IF($G176='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G176='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P176*IF($G176='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G176='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A176='Cost Escalators'!A$68,A176='Cost Escalators'!A$69,A176='Cost Escalators'!A$70,A176='Cost Escalators'!A$71),SUM(H176:L176),0)","v":0}]
[{"$f":"'Input Data'!A177","v":6192},{"$f":"'Input Data'!B177","v":"Capacitor Bank"},{"$f":"'Input Data'!C177","v":"Beryl 66kV Capacitor Bank"},{"$f":"'Input Data'!D177","v":"PS Augmentation"},{"$f":"'Input Data'!E177","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F177","v":2011},{"$f":"'Input Data'!G177","v":2013},{"$f":"'Input Data'!H177*IF($G177='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G177='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":199.51830242882403},{"$f":"'Input Data'!I177*IF($G177='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G177='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J177*IF($G177='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G177='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K177*IF($G177='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G177='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L177*IF($G177='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G177='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M177*IF($G177='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G177='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N177*IF($G177='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G177='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O177*IF($G177='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G177='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P177*IF($G177='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G177='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A177='Cost Escalators'!A$68,A177='Cost Escalators'!A$69,A177='Cost Escalators'!A$70,A177='Cost Escalators'!A$71),SUM(H177:L177),0)","v":0}]
[{"$f":"'Input Data'!A178","v":6211},{"$f":"'Input Data'!B178","v":"Capacitor Bank"},{"$f":"'Input Data'!C178","v":"Sydney North & East 330kV 2 x 200 MVAr Capacitor Banks"},{"$f":"'Input Data'!D178","v":"PS Augmentation"},{"$f":"'Input Data'!E178","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F178","v":2011},{"$f":"'Input Data'!G178","v":2013},{"$f":"'Input Data'!H178*IF($G178='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G178='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":108288.69210576807},{"$f":"'Input Data'!I178*IF($G178='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G178='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":571017.67922863865},{"$f":"'Input Data'!J178*IF($G178='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G178='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-18389.145400449481},{"$f":"'Input Data'!K178*IF($G178='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G178='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L178*IF($G178='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G178='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M178*IF($G178='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G178='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N178*IF($G178='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G178='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O178*IF($G178='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G178='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P178*IF($G178='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G178='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A178='Cost Escalators'!A$68,A178='Cost Escalators'!A$69,A178='Cost Escalators'!A$70,A178='Cost Escalators'!A$71),SUM(H178:L178),0)","v":0}]
[{"$f":"'Input Data'!A179","v":6241},{"$f":"'Input Data'!B179","v":"Capacitor Bank"},{"$f":"'Input Data'!C179","v":"Sydney North & East 330kV 2 x 200 MVAr Capacitor Banks"},{"$f":"'Input Data'!D179","v":"PS Augmentation"},{"$f":"'Input Data'!E179","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F179","v":2011},{"$f":"'Input Data'!G179","v":2013},{"$f":"'Input Data'!H179*IF($G179='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G179='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I179*IF($G179='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G179='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-505.63787283371846},{"$f":"'Input Data'!J179*IF($G179='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G179='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K179*IF($G179='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G179='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L179*IF($G179='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G179='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M179*IF($G179='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G179='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N179*IF($G179='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G179='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O179*IF($G179='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G179='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P179*IF($G179='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G179='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A179='Cost Escalators'!A$68,A179='Cost Escalators'!A$69,A179='Cost Escalators'!A$70,A179='Cost Escalators'!A$71),SUM(H179:L179),0)","v":0}]
[{"$f":"'Input Data'!A180","v":6258},{"$f":"'Input Data'!B180","v":"Capacitor Bank"},{"$f":"'Input Data'!C180","v":"Regentville 330kV Capacitor Bank"},{"$f":"'Input Data'!D180","v":"PS Augmentation"},{"$f":"'Input Data'!E180","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F180","v":2011},{"$f":"'Input Data'!G180","v":2013},{"$f":"'Input Data'!H180*IF($G180='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G180='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I180*IF($G180='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G180='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-208.19945136091226},{"$f":"'Input Data'!J180*IF($G180='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G180='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K180*IF($G180='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G180='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L180*IF($G180='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G180='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M180*IF($G180='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G180='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N180*IF($G180='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G180='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O180*IF($G180='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G180='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P180*IF($G180='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G180='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A180='Cost Escalators'!A$68,A180='Cost Escalators'!A$69,A180='Cost Escalators'!A$70,A180='Cost Escalators'!A$71),SUM(H180:L180),0)","v":0}]
[{"$f":"'Input Data'!A181","v":6384},{"$f":"'Input Data'!B181","v":"Capacitor Bank"},{"$f":"'Input Data'!C181","v":"Sydney Area 200MVAr Capacitor Bank"},{"$f":"'Input Data'!D181","v":"PS Augmentation"},{"$f":"'Input Data'!E181","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F181","v":2011},{"$f":"'Input Data'!G181","v":2013},{"$f":"'Input Data'!H181*IF($G181='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G181='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-0.21789799861172277},{"$f":"'Input Data'!I181*IF($G181='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G181='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1627.4202173337155},{"$f":"'Input Data'!J181*IF($G181='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G181='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K181*IF($G181='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G181='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L181*IF($G181='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G181='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M181*IF($G181='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G181='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N181*IF($G181='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G181='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O181*IF($G181='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G181='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P181*IF($G181='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G181='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A181='Cost Escalators'!A$68,A181='Cost Escalators'!A$69,A181='Cost Escalators'!A$70,A181='Cost Escalators'!A$71),SUM(H181:L181),0)","v":0}]
[{"$f":"'Input Data'!A182","v":6579},{"$f":"'Input Data'!B182","v":"Capacitor Bank"},{"$f":"'Input Data'!C182","v":"Beryl No.2 66kV Capacitor Bank"},{"$f":"'Input Data'!D182","v":"PS Augmentation"},{"$f":"'Input Data'!E182","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F182","v":2011},{"$f":"'Input Data'!G182","v":2013},{"$f":"'Input Data'!H182*IF($G182='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G182='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2001698.076392635},{"$f":"'Input Data'!I182*IF($G182='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G182='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1079755.7343009661},{"$f":"'Input Data'!J182*IF($G182='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G182='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":230908.45639736473},{"$f":"'Input Data'!K182*IF($G182='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G182='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L182*IF($G182='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G182='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M182*IF($G182='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G182='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N182*IF($G182='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G182='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O182*IF($G182='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G182='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P182*IF($G182='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G182='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A182='Cost Escalators'!A$68,A182='Cost Escalators'!A$69,A182='Cost Escalators'!A$70,A182='Cost Escalators'!A$71),SUM(H182:L182),0)","v":0}]
[{"$f":"'Input Data'!A183","v":6936},{"$f":"'Input Data'!B183","v":"Capacitor Bank"},{"$f":"'Input Data'!C183","v":"Capacitor Banks"},{"$f":"'Input Data'!D183","v":"PS Augmentation"},{"$f":"'Input Data'!E183","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F183","v":2011},{"$f":"'Input Data'!G183","v":2013},{"$f":"'Input Data'!H183*IF($G183='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G183='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I183*IF($G183='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G183='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":9.6661372535404961},{"$f":"'Input Data'!J183*IF($G183='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G183='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K183*IF($G183='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G183='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L183*IF($G183='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G183='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M183*IF($G183='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G183='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N183*IF($G183='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G183='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O183*IF($G183='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G183='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P183*IF($G183='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G183='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A183='Cost Escalators'!A$68,A183='Cost Escalators'!A$69,A183='Cost Escalators'!A$70,A183='Cost Escalators'!A$71),SUM(H183:L183),0)","v":0}]
[{"$f":"'Input Data'!A184","v":7268},{"$f":"'Input Data'!B184","v":"Capacitor Bank"},{"$f":"'Input Data'!C184","v":"Regentville 132kV Capacitor Bank"},{"$f":"'Input Data'!D184","v":"PS Augmentation"},{"$f":"'Input Data'!E184","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F184","v":2011},{"$f":"'Input Data'!G184","v":2013},{"$f":"'Input Data'!H184*IF($G184='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G184='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I184*IF($G184='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G184='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3941.3594897703633},{"$f":"'Input Data'!J184*IF($G184='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G184='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3328.4662677439201},{"$f":"'Input Data'!K184*IF($G184='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G184='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-7000.7909773572674},{"$f":"'Input Data'!L184*IF($G184='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G184='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M184*IF($G184='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G184='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N184*IF($G184='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G184='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O184*IF($G184='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G184='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P184*IF($G184='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G184='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A184='Cost Escalators'!A$68,A184='Cost Escalators'!A$69,A184='Cost Escalators'!A$70,A184='Cost Escalators'!A$71),SUM(H184:L184),0)","v":0}]
[{"$f":"'Input Data'!A185","v":7270},{"$f":"'Input Data'!B185","v":"Capacitor Bank"},{"$f":"'Input Data'!C185","v":"Sydney Area No.2 200MVAr Capacitor Bank"},{"$f":"'Input Data'!D185","v":"PS Augmentation"},{"$f":"'Input Data'!E185","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F185","v":2011},{"$f":"'Input Data'!G185","v":2013},{"$f":"'Input Data'!H185*IF($G185='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G185='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I185*IF($G185='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G185='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4874.5936718473376},{"$f":"'Input Data'!J185*IF($G185='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G185='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-4502.0439512030143},{"$f":"'Input Data'!K185*IF($G185='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G185='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-267.67694400153272},{"$f":"'Input Data'!L185*IF($G185='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G185='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M185*IF($G185='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G185='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N185*IF($G185='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G185='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O185*IF($G185='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G185='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P185*IF($G185='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G185='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A185='Cost Escalators'!A$68,A185='Cost Escalators'!A$69,A185='Cost Escalators'!A$70,A185='Cost Escalators'!A$71),SUM(H185:L185),0)","v":0}]
[{"$f":"'Input Data'!A186","v":7274},{"$f":"'Input Data'!B186","v":"Capacitor Bank"},{"$f":"'Input Data'!C186","v":"Tumut 132kV Capacitor Bank"},{"$f":"'Input Data'!D186","v":"PS Augmentation"},{"$f":"'Input Data'!E186","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F186","v":2011},{"$f":"'Input Data'!G186","v":2013},{"$f":"'Input Data'!H186*IF($G186='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G186='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I186*IF($G186='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G186='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":31739.490088283888},{"$f":"'Input Data'!J186*IF($G186='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G186='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":88.015460494379056},{"$f":"'Input Data'!K186*IF($G186='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G186='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L186*IF($G186='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G186='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-30367.45420013999},{"$f":"'Input Data'!M186*IF($G186='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G186='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N186*IF($G186='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G186='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O186*IF($G186='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G186='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P186*IF($G186='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G186='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A186='Cost Escalators'!A$68,A186='Cost Escalators'!A$69,A186='Cost Escalators'!A$70,A186='Cost Escalators'!A$71),SUM(H186:L186),0)","v":0}]
[{"$f":"'Input Data'!A187","v":7326},{"$f":"'Input Data'!B187","v":"Capacitor Bank"},{"$f":"'Input Data'!C187","v":"Beryl No.2 66kV Capacitor Bank"},{"$f":"'Input Data'!D187","v":"PS Augmentation"},{"$f":"'Input Data'!E187","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F187","v":2011},{"$f":"'Input Data'!G187","v":2013},{"$f":"'Input Data'!H187*IF($G187='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G187='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I187*IF($G187='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G187='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J187*IF($G187='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G187='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":276.79122024522837},{"$f":"'Input Data'!K187*IF($G187='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G187='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L187*IF($G187='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G187='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M187*IF($G187='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G187='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N187*IF($G187='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G187='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O187*IF($G187='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G187='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P187*IF($G187='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G187='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A187='Cost Escalators'!A$68,A187='Cost Escalators'!A$69,A187='Cost Escalators'!A$70,A187='Cost Escalators'!A$71),SUM(H187:L187),0)","v":0}]
[{"$f":"'Input Data'!A188","v":7828},{"$f":"'Input Data'!B188","v":"Capacitor Bank"},{"$f":"'Input Data'!C188","v":"Port Macquarie No.3 Capacitor Bank"},{"$f":"'Input Data'!D188","v":"PS Augmentation"},{"$f":"'Input Data'!E188","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F188","v":2012},{"$f":"'Input Data'!G188","v":2013},{"$f":"'Input Data'!H188*IF($G188='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G188='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I188*IF($G188='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G188='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J188*IF($G188='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G188='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2441.798560407402},{"$f":"'Input Data'!K188*IF($G188='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G188='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2416.153713153928},{"$f":"'Input Data'!L188*IF($G188='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G188='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M188*IF($G188='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G188='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N188*IF($G188='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G188='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O188*IF($G188='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G188='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P188*IF($G188='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G188='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A188='Cost Escalators'!A$68,A188='Cost Escalators'!A$69,A188='Cost Escalators'!A$70,A188='Cost Escalators'!A$71),SUM(H188:L188),0)","v":0}]
[{"$f":"'Input Data'!A189","v":6239},{"$f":"'Input Data'!B189","v":"Capacitor Bank"},{"$f":"'Input Data'!C189","v":"Tamworth Capacitor Banks"},{"$f":"'Input Data'!D189","v":"PS Augmentation"},{"$f":"'Input Data'!E189","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F189","v":2013},{"$f":"'Input Data'!G189","v":2013},{"$f":"'Input Data'!H189*IF($G189='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G189='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1934.258743876404},{"$f":"'Input Data'!I189*IF($G189='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G189='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J189*IF($G189='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G189='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K189*IF($G189='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G189='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1670.8402149283097},{"$f":"'Input Data'!L189*IF($G189='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G189='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M189*IF($G189='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G189='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N189*IF($G189='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G189='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O189*IF($G189='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G189='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P189*IF($G189='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G189='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A189='Cost Escalators'!A$68,A189='Cost Escalators'!A$69,A189='Cost Escalators'!A$70,A189='Cost Escalators'!A$71),SUM(H189:L189),0)","v":0}]
[{"$f":"'Input Data'!A190","v":7269},{"$f":"'Input Data'!B190","v":"Capacitor Bank"},{"$f":"'Input Data'!C190","v":"Sydney South 200 MVAr Capacitor Bank"},{"$f":"'Input Data'!D190","v":"PS Augmentation"},{"$f":"'Input Data'!E190","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F190","v":2014},{"$f":"'Input Data'!G190","v":2013},{"$f":"'Input Data'!H190*IF($G190='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G190='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I190*IF($G190='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G190='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":30797.663784203804},{"$f":"'Input Data'!J190*IF($G190='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G190='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":93601.993309272424},{"$f":"'Input Data'!K190*IF($G190='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G190='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1312592.9953868883},{"$f":"'Input Data'!L190*IF($G190='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G190='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3568908.2770316256},{"$f":"'Input Data'!M190*IF($G190='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G190='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N190*IF($G190='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G190='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O190*IF($G190='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G190='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P190*IF($G190='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G190='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A190='Cost Escalators'!A$68,A190='Cost Escalators'!A$69,A190='Cost Escalators'!A$70,A190='Cost Escalators'!A$71),SUM(H190:L190),0)","v":0}]
[{"$f":"'Input Data'!A191","v":6383},{"$f":"'Input Data'!B191","v":"Capacitor Bank"},{"$f":"'Input Data'!C191","v":"Canberra 132kV 120MVAr Capacitor Bank"},{"$f":"'Input Data'!D191","v":"PS Augmentation"},{"$f":"'Input Data'!E191","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F191","v":2015},{"$f":"'Input Data'!G191","v":2013},{"$f":"'Input Data'!H191*IF($G191='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G191='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-6.5042552585599314},{"$f":"'Input Data'!I191*IF($G191='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G191='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-9819.4024199159448},{"$f":"'Input Data'!J191*IF($G191='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G191='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K191*IF($G191='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G191='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L191*IF($G191='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G191='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M191*IF($G191='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G191='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N191*IF($G191='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G191='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O191*IF($G191='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G191='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P191*IF($G191='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G191='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,-9825.9066751745049,0,0,0,null,{"$f":"IF(OR(A191='Cost Escalators'!A$68,A191='Cost Escalators'!A$69,A191='Cost Escalators'!A$70,A191='Cost Escalators'!A$71),SUM(H191:L191),0)","v":0}]
[{"$f":"'Input Data'!A192","v":7265},{"$f":"'Input Data'!B192","v":"Capacitor Bank"},{"$f":"'Input Data'!C192","v":"Canberra 132kV 120MVAr Capacitor Bank"},{"$f":"'Input Data'!D192","v":"PS Augmentation"},{"$f":"'Input Data'!E192","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F192","v":2015},{"$f":"'Input Data'!G192","v":2013},{"$f":"'Input Data'!H192*IF($G192='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G192='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I192*IF($G192='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G192='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7144.3707132455374},{"$f":"'Input Data'!J192*IF($G192='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G192='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K192*IF($G192='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G192='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L192*IF($G192='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G192='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M192*IF($G192='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G192='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N192*IF($G192='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G192='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O192*IF($G192='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G192='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P192*IF($G192='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G192='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,7144.3707132455374,0,0,0,null,{"$f":"IF(OR(A192='Cost Escalators'!A$68,A192='Cost Escalators'!A$69,A192='Cost Escalators'!A$70,A192='Cost Escalators'!A$71),SUM(H192:L192),0)","v":0}]
[{"$f":"'Input Data'!A193","v":7266},{"$f":"'Input Data'!B193","v":"Capacitor Bank"},{"$f":"'Input Data'!C193","v":"Canberra 132kV 120MVAr Capacitor Bank"},{"$f":"'Input Data'!D193","v":"PS Augmentation"},{"$f":"'Input Data'!E193","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F193","v":2015},{"$f":"'Input Data'!G193","v":2013},{"$f":"'Input Data'!H193*IF($G193='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G193='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-5.7851918631412449},{"$f":"'Input Data'!I193*IF($G193='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G193='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":229.75419306930442},{"$f":"'Input Data'!J193*IF($G193='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G193='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K193*IF($G193='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G193='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":93086.067490875794},{"$f":"'Input Data'!L193*IF($G193='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G193='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1998661.1976659833},{"$f":"'Input Data'!M193*IF($G193='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G193='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":797334.45919921878},{"$f":"'Input Data'!N193*IF($G193='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G193='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O193*IF($G193='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G193='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P193*IF($G193='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G193='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,2889305.6933572842,0,0,0,null,{"$f":"IF(OR(A193='Cost Escalators'!A$68,A193='Cost Escalators'!A$69,A193='Cost Escalators'!A$70,A193='Cost Escalators'!A$71),SUM(H193:L193),0)","v":0}]
[{"$f":"'Input Data'!A194","v":7276},{"$f":"'Input Data'!B194","v":"Capacitor Bank"},{"$f":"'Input Data'!C194","v":"Yass 132kV 80MVAr Capacitor Bank"},{"$f":"'Input Data'!D194","v":"PS Augmentation"},{"$f":"'Input Data'!E194","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F194","v":2015},{"$f":"'Input Data'!G194","v":2013},{"$f":"'Input Data'!H194*IF($G194='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G194='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-5.3167111661260389},{"$f":"'Input Data'!I194*IF($G194='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G194='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4598.0506955925775},{"$f":"'Input Data'!J194*IF($G194='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G194='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1665.8535937472761},{"$f":"'Input Data'!K194*IF($G194='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G194='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":84091.578377541082},{"$f":"'Input Data'!L194*IF($G194='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G194='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1520324.3553483707},{"$f":"'Input Data'!M194*IF($G194='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G194='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1222232.0175976562},{"$f":"'Input Data'!N194*IF($G194='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G194='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O194*IF($G194='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G194='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P194*IF($G194='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G194='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,2832906.5389017416,0,0,0,null,{"$f":"IF(OR(A194='Cost Escalators'!A$68,A194='Cost Escalators'!A$69,A194='Cost Escalators'!A$70,A194='Cost Escalators'!A$71),SUM(H194:L194),0)","v":0}]
[{"$f":"'Input Data'!A195","v":5893},{"$f":"'Input Data'!B195","v":"Capacity of Armidale to Coffs Harbour"},{"$f":"'Input Data'!C195","v":"Armidale 132kV Phase Shifting Transformer"},{"$f":"'Input Data'!D195","v":"PS Augmentation"},{"$f":"'Input Data'!E195","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F195","v":2011},{"$f":"'Input Data'!G195","v":2013},{"$f":"'Input Data'!H195*IF($G195='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G195='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":14497.592754932582},{"$f":"'Input Data'!I195*IF($G195='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G195='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7443.6700522314013},{"$f":"'Input Data'!J195*IF($G195='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G195='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K195*IF($G195='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G195='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L195*IF($G195='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G195='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M195*IF($G195='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G195='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N195*IF($G195='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G195='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O195*IF($G195='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G195='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P195*IF($G195='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G195='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A195='Cost Escalators'!A$68,A195='Cost Escalators'!A$69,A195='Cost Escalators'!A$70,A195='Cost Escalators'!A$71),SUM(H195:L195),0)","v":0}]
[{"$f":"'Input Data'!A196","v":6719},{"$f":"'Input Data'!B196","v":"Capacity of Armidale to Coffs Harbour"},{"$f":"'Input Data'!C196","v":"Line 96C Armidale to Coffs Harbour Upgrade"},{"$f":"'Input Data'!D196","v":"PS Augmentation"},{"$f":"'Input Data'!E196","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F196","v":2011},{"$f":"'Input Data'!G196","v":2013},{"$f":"'Input Data'!H196*IF($G196='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G196='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":344054.66434555023},{"$f":"'Input Data'!I196*IF($G196='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G196='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4225882.0803211182},{"$f":"'Input Data'!J196*IF($G196='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G196='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":588012.13783142937},{"$f":"'Input Data'!K196*IF($G196='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G196='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":89308.245302920259},{"$f":"'Input Data'!L196*IF($G196='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G196='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M196*IF($G196='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G196='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N196*IF($G196='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G196='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O196*IF($G196='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G196='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P196*IF($G196='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G196='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A196='Cost Escalators'!A$68,A196='Cost Escalators'!A$69,A196='Cost Escalators'!A$70,A196='Cost Escalators'!A$71),SUM(H196:L196),0)","v":0}]
[{"$f":"'Input Data'!A197","v":5907},{"$f":"'Input Data'!B197","v":"Capacity of Coffs Harbour to Kempsey"},{"$f":"'Input Data'!C197","v":"Coffs Harbour to Kempsey Transmission Line Upgrade from 66kV to 132kV"},{"$f":"'Input Data'!D197","v":"PS Augmentation"},{"$f":"'Input Data'!E197","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F197","v":2010},{"$f":"'Input Data'!G197","v":2013},{"$f":"'Input Data'!H197*IF($G197='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G197='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2769592.1300328108},{"$f":"'Input Data'!I197*IF($G197='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G197='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":269538.16372117621},{"$f":"'Input Data'!J197*IF($G197='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G197='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":41183.815785123617},{"$f":"'Input Data'!K197*IF($G197='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G197='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":35595.199931721829},{"$f":"'Input Data'!L197*IF($G197='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G197='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":192.76311158388162},{"$f":"'Input Data'!M197*IF($G197='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G197='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N197*IF($G197='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G197='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O197*IF($G197='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G197='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P197*IF($G197='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G197='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,{"$f":"IF($F197=0,M197,IF($F197=R$4,SUM($H197:$P197),0))","v":0},{"$f":"IF($F197=0,N197,IF($F197=S$4,SUM($H197:$P197),0))","v":0},{"$f":"IF($F197=0,O197,IF($F197=T$4,SUM($H197:$P197),0))","v":0},{"$f":"IF($F197=0,P197,IF($F197=U$4,SUM($H197:$P197),0))","v":0},null,{"$f":"IF(OR(A197='Cost Escalators'!A$68,A197='Cost Escalators'!A$69,A197='Cost Escalators'!A$70,A197='Cost Escalators'!A$71),SUM(H197:L197),0)","v":0}]
[{"$f":"'Input Data'!A198","v":3912},{"$f":"'Input Data'!B198","v":"Capacity of Kempsey to Port Macquarie"},{"$f":"'Input Data'!C198","v":"Kempsey to Port Macquarie 132kV Transmission Line"},{"$f":"'Input Data'!D198","v":"PS Augmentation"},{"$f":"'Input Data'!E198","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F198","v":2012},{"$f":"'Input Data'!G198","v":2013},{"$f":"'Input Data'!H198*IF($G198='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G198='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":11613905.844512796},{"$f":"'Input Data'!I198*IF($G198='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G198='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":11347589.646852227},{"$f":"'Input Data'!J198*IF($G198='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G198='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7304061.1441843407},{"$f":"'Input Data'!K198*IF($G198='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G198='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":286328.14467990911},{"$f":"'Input Data'!L198*IF($G198='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G198='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3581.4473043861763},{"$f":"'Input Data'!M198*IF($G198='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G198='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N198*IF($G198='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G198='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O198*IF($G198='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G198='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P198*IF($G198='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G198='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A198='Cost Escalators'!A$68,A198='Cost Escalators'!A$69,A198='Cost Escalators'!A$70,A198='Cost Escalators'!A$71),SUM(H198:L198),0)","v":0}]
[{"$f":"'Input Data'!A199","v":5553},{"$f":"'Input Data'!B199","v":"Capacity of Queensland to NSW Interconnector"},{"$f":"'Input Data'!C199","v":"Bulli Creek to Dumaresq Terminal Equipment Upgrade"},{"$f":"'Input Data'!D199","v":"PS Augmentation"},{"$f":"'Input Data'!E199","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F199","v":2013},{"$f":"'Input Data'!G199","v":2013},{"$f":"'Input Data'!H199*IF($G199='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G199='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":170.84292581152121},{"$f":"'Input Data'!I199*IF($G199='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G199='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J199*IF($G199='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G199='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K199*IF($G199='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G199='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-5020.8297494368808},{"$f":"'Input Data'!L199*IF($G199='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G199='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M199*IF($G199='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G199='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N199*IF($G199='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G199='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O199*IF($G199='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G199='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P199*IF($G199='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G199='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A199='Cost Escalators'!A$68,A199='Cost Escalators'!A$69,A199='Cost Escalators'!A$70,A199='Cost Escalators'!A$71),SUM(H199:L199),0)","v":0}]
[{"$f":"'Input Data'!A200","v":6098},{"$f":"'Input Data'!B200","v":"Capacity of Queensland to NSW Interconnector"},{"$f":"'Input Data'!C200","v":"Armidale 330kV Static VAR Compensator"},{"$f":"'Input Data'!D200","v":"PS Augmentation"},{"$f":"'Input Data'!E200","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F200","v":2013},{"$f":"'Input Data'!G200","v":2013},{"$f":"'Input Data'!H200*IF($G200='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G200='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":511.78792423928417},{"$f":"'Input Data'!I200*IF($G200='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G200='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3881.8526646099585},{"$f":"'Input Data'!J200*IF($G200='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G200='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":24217.163210137576},{"$f":"'Input Data'!K200*IF($G200='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G200='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":12997.468761047157},{"$f":"'Input Data'!L200*IF($G200='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G200='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M200*IF($G200='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G200='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N200*IF($G200='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G200='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O200*IF($G200='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G200='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P200*IF($G200='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G200='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A200='Cost Escalators'!A$68,A200='Cost Escalators'!A$69,A200='Cost Escalators'!A$70,A200='Cost Escalators'!A$71),SUM(H200:L200),0)","v":0}]
[{"$f":"'Input Data'!A201","v":7674},{"$f":"'Input Data'!B201","v":"Capacity of Queensland to NSW Interconnector"},{"$f":"'Input Data'!C201","v":"Tamworth 330kV Switching Station"},{"$f":"'Input Data'!D201","v":"PS Augmentation"},{"$f":"'Input Data'!E201","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F201","v":2013},{"$f":"'Input Data'!G201","v":2013},{"$f":"'Input Data'!H201*IF($G201='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G201='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I201*IF($G201='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G201='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J201*IF($G201='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G201='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":35498.533916992616},{"$f":"'Input Data'!K201*IF($G201='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G201='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-34559.960568247043},{"$f":"'Input Data'!L201*IF($G201='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G201='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M201*IF($G201='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G201='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N201*IF($G201='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G201='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O201*IF($G201='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G201='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P201*IF($G201='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G201='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A201='Cost Escalators'!A$68,A201='Cost Escalators'!A$69,A201='Cost Escalators'!A$70,A201='Cost Escalators'!A$71),SUM(H201:L201),0)","v":0}]
[{"$f":"'Input Data'!A202","v":7339},{"$f":"'Input Data'!B202","v":"Capacity of Queensland to NSW Interconnector"},{"$f":"'Input Data'!C202","v":"Reinforcement of NSW to Queensland Interconnection Capacity"},{"$f":"'Input Data'!D202","v":"PS Augmentation"},{"$f":"'Input Data'!E202","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F202","v":2013},{"$f":"'Input Data'!G202","v":2013},{"$f":"'Input Data'!H202*IF($G202='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G202='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I202*IF($G202='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G202='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J202*IF($G202='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G202='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":700638.87196697132},{"$f":"'Input Data'!K202*IF($G202='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G202='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1063204.5226148609},{"$f":"'Input Data'!L202*IF($G202='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G202='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":365897.68307737657},{"$f":"'Input Data'!M202*IF($G202='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G202='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N202*IF($G202='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G202='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O202*IF($G202='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G202='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P202*IF($G202='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G202='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A202='Cost Escalators'!A$68,A202='Cost Escalators'!A$69,A202='Cost Escalators'!A$70,A202='Cost Escalators'!A$71),SUM(H202:L202),0)","v":0}]
[{"$f":"'Input Data'!A203","v":5932},{"$f":"'Input Data'!B203","v":"Capacity of Snowy Lines"},{"$f":"'Input Data'!C203","v":"Snowy Assets Rehabilitation of 64, 65 and 66 Lines"},{"$f":"'Input Data'!D203","v":"PS Augmentation"},{"$f":"'Input Data'!E203","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F203","v":2009},{"$f":"'Input Data'!G203","v":2013},{"$f":"'Input Data'!H203*IF($G203='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G203='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":15813.097447051241},{"$f":"'Input Data'!I203*IF($G203='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G203='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":46782.487967353249},{"$f":"'Input Data'!J203*IF($G203='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G203='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K203*IF($G203='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G203='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L203*IF($G203='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G203='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M203*IF($G203='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G203='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N203*IF($G203='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G203='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O203*IF($G203='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G203='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P203*IF($G203='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G203='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A203='Cost Escalators'!A$68,A203='Cost Escalators'!A$69,A203='Cost Escalators'!A$70,A203='Cost Escalators'!A$71),SUM(H203:L203),0)","v":0}]
[{"$f":"'Input Data'!A204","v":5964},{"$f":"'Input Data'!B204","v":"Capacity of Tamworth to Armidale"},{"$f":"'Input Data'!C204","v":"86 Line Tamworth to Armidale 330kV Transmission Line Uprating"},{"$f":"'Input Data'!D204","v":"PS Augmentation"},{"$f":"'Input Data'!E204","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F204","v":2011},{"$f":"'Input Data'!G204","v":2013},{"$f":"'Input Data'!H204*IF($G204='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G204='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":631502.92591465299},{"$f":"'Input Data'!I204*IF($G204='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G204='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2553400.4259728221},{"$f":"'Input Data'!J204*IF($G204='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G204='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-164654.83414166726},{"$f":"'Input Data'!K204*IF($G204='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G204='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L204*IF($G204='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G204='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M204*IF($G204='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G204='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N204*IF($G204='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G204='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O204*IF($G204='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G204='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P204*IF($G204='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G204='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A204='Cost Escalators'!A$68,A204='Cost Escalators'!A$69,A204='Cost Escalators'!A$70,A204='Cost Escalators'!A$71),SUM(H204:L204),0)","v":0}]
[{"$f":"'Input Data'!A205","v":6925},{"$f":"'Input Data'!B205","v":"Capacity of Victoria to NSW Interconnector"},{"$f":"'Input Data'!C205","v":"Yass 132kV 80MVAr Capacitor Bank"},{"$f":"'Input Data'!D205","v":"PS Augmentation"},{"$f":"'Input Data'!E205","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F205","v":2015},{"$f":"'Input Data'!G205","v":2013},{"$f":"'Input Data'!H205*IF($G205='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G205='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I205*IF($G205='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G205='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J205*IF($G205='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G205='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K205*IF($G205='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G205='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":41587.119510183613},{"$f":"'Input Data'!L205*IF($G205='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G205='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M205*IF($G205='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G205='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N205*IF($G205='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G205='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O205*IF($G205='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G205='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P205*IF($G205='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G205='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,41587.119510183613,0,0,0,null,{"$f":"IF(OR(A205='Cost Escalators'!A$68,A205='Cost Escalators'!A$69,A205='Cost Escalators'!A$70,A205='Cost Escalators'!A$71),SUM(H205:L205),0)","v":0}]
[{"$f":"'Input Data'!A206","v":6925},{"$f":"'Input Data'!B206","v":"Capacity of Victoria to NSW Interconnector"},{"$f":"'Input Data'!C206","v":"Yass 132kV 80MVAr Capacitor Bank"},{"$f":"'Input Data'!D206","v":"PS Augmentation"},{"$f":"'Input Data'!E206","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F206","v":2015},{"$f":"'Input Data'!G206","v":2013},{"$f":"'Input Data'!H206*IF($G206='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G206='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I206*IF($G206='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G206='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J206*IF($G206='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G206='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K206*IF($G206='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G206='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":41587.119510183613},{"$f":"'Input Data'!L206*IF($G206='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G206='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M206*IF($G206='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G206='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N206*IF($G206='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G206='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O206*IF($G206='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G206='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P206*IF($G206='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G206='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,41587.119510183613,0,0,0,null,{"$f":"IF(OR(A206='Cost Escalators'!A$68,A206='Cost Escalators'!A$69,A206='Cost Escalators'!A$70,A206='Cost Escalators'!A$71),SUM(H206:L206),0)","v":0}]
[{"$f":"'Input Data'!A207","v":7407},{"$f":"'Input Data'!B207","v":"Capacity of Yass to Marulan"},{"$f":"'Input Data'!C207","v":"Yass to Bannaby and Marulan 330kV Line Uprating"},{"$f":"'Input Data'!D207","v":"PS Augmentation"},{"$f":"'Input Data'!E207","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F207","v":2013},{"$f":"'Input Data'!G207","v":2013},{"$f":"'Input Data'!H207*IF($G207='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G207='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I207*IF($G207='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G207='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J207*IF($G207='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G207='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":15558.451059316754},{"$f":"'Input Data'!K207*IF($G207='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G207='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-7671.4950059729927},{"$f":"'Input Data'!L207*IF($G207='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G207='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":67796.713975167004},{"$f":"'Input Data'!M207*IF($G207='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G207='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N207*IF($G207='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G207='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O207*IF($G207='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G207='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P207*IF($G207='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G207='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A207='Cost Escalators'!A$68,A207='Cost Escalators'!A$69,A207='Cost Escalators'!A$70,A207='Cost Escalators'!A$71),SUM(H207:L207),0)","v":0}]
[{"$f":"'Input Data'!A208","v":6971},{"$f":"'Input Data'!B208","v":"Communications"},{"$f":"'Input Data'!C208","v":"Lismore Marshalling Kiosk Installation"},{"$f":"'Input Data'!D208","v":"PS Augmentation"},{"$f":"'Input Data'!E208","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F208","v":2010},{"$f":"'Input Data'!G208","v":2013},{"$f":"'Input Data'!H208*IF($G208='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G208='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":22823.32275328751},{"$f":"'Input Data'!I208*IF($G208='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G208='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":380.22266626798034},{"$f":"'Input Data'!J208*IF($G208='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G208='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K208*IF($G208='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G208='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L208*IF($G208='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G208='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M208*IF($G208='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G208='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N208*IF($G208='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G208='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O208*IF($G208='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G208='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P208*IF($G208='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G208='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A208='Cost Escalators'!A$68,A208='Cost Escalators'!A$69,A208='Cost Escalators'!A$70,A208='Cost Escalators'!A$71),SUM(H208:L208),0)","v":0}]
[{"$f":"'Input Data'!A209","v":6876},{"$f":"'Input Data'!B209","v":"Communications"},{"$f":"'Input Data'!C209","v":"Sydney West Protection/Communications Upgrade"},{"$f":"'Input Data'!D209","v":"PS Augmentation"},{"$f":"'Input Data'!E209","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F209","v":2011},{"$f":"'Input Data'!G209","v":2013},{"$f":"'Input Data'!H209*IF($G209='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G209='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":100305.59581533055},{"$f":"'Input Data'!I209*IF($G209='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G209='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":462511.5986240636},{"$f":"'Input Data'!J209*IF($G209='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G209='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":30112.031502784681},{"$f":"'Input Data'!K209*IF($G209='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G209='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L209*IF($G209='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G209='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M209*IF($G209='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G209='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N209*IF($G209='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G209='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O209*IF($G209='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G209='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P209*IF($G209='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G209='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A209='Cost Escalators'!A$68,A209='Cost Escalators'!A$69,A209='Cost Escalators'!A$70,A209='Cost Escalators'!A$71),SUM(H209:L209),0)","v":0}]
[{"$f":"'Input Data'!A210","v":7064},{"$f":"'Input Data'!B210","v":"Communications"},{"$f":"'Input Data'!C210","v":"Tuggerah Provision of Fibre Marshalling Kiosk"},{"$f":"'Input Data'!D210","v":"PS Augmentation"},{"$f":"'Input Data'!E210","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F210","v":2011},{"$f":"'Input Data'!G210","v":2013},{"$f":"'Input Data'!H210*IF($G210='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G210='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I210*IF($G210='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G210='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2750.7231972872278},{"$f":"'Input Data'!J210*IF($G210='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G210='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":867.50355485615387},{"$f":"'Input Data'!K210*IF($G210='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G210='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L210*IF($G210='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G210='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M210*IF($G210='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G210='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N210*IF($G210='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G210='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O210*IF($G210='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G210='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P210*IF($G210='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G210='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A210='Cost Escalators'!A$68,A210='Cost Escalators'!A$69,A210='Cost Escalators'!A$70,A210='Cost Escalators'!A$71),SUM(H210:L210),0)","v":0}]
[{"$f":"'Input Data'!A211","v":7278},{"$f":"'Input Data'!B211","v":"Communications"},{"$f":"'Input Data'!C211","v":"Albury to Mulwala Tripping Scheme"},{"$f":"'Input Data'!D211","v":"PS Augmentation"},{"$f":"'Input Data'!E211","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F211","v":2011},{"$f":"'Input Data'!G211","v":2013},{"$f":"'Input Data'!H211*IF($G211='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G211='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I211*IF($G211='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G211='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":70408.037416645384},{"$f":"'Input Data'!J211*IF($G211='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G211='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-68998.764652185404},{"$f":"'Input Data'!K211*IF($G211='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G211='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L211*IF($G211='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G211='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M211*IF($G211='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G211='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N211*IF($G211='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G211='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O211*IF($G211='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G211='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P211*IF($G211='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G211='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A211='Cost Escalators'!A$68,A211='Cost Escalators'!A$69,A211='Cost Escalators'!A$70,A211='Cost Escalators'!A$71),SUM(H211:L211),0)","v":0}]
[{"$f":"'Input Data'!A212","v":6973},{"$f":"'Input Data'!B212","v":"Communications"},{"$f":"'Input Data'!C212","v":"Murray Substation Station & Lower Tumut Switching Station OPGW & Protection Upgrade"},{"$f":"'Input Data'!D212","v":"PS Augmentation"},{"$f":"'Input Data'!E212","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F212","v":2012},{"$f":"'Input Data'!G212","v":2013},{"$f":"'Input Data'!H212*IF($G212='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G212='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":584640.30062682496},{"$f":"'Input Data'!I212*IF($G212='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G212='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":267920.46281016781},{"$f":"'Input Data'!J212*IF($G212='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G212='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":506878.95279436331},{"$f":"'Input Data'!K212*IF($G212='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G212='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-707.11596585123061},{"$f":"'Input Data'!L212*IF($G212='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G212='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M212*IF($G212='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G212='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N212*IF($G212='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G212='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O212*IF($G212='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G212='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P212*IF($G212='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G212='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A212='Cost Escalators'!A$68,A212='Cost Escalators'!A$69,A212='Cost Escalators'!A$70,A212='Cost Escalators'!A$71),SUM(H212:L212),0)","v":0}]
[{"$f":"'Input Data'!A213","v":7530},{"$f":"'Input Data'!B213","v":"Communications"},{"$f":"'Input Data'!C213","v":"Vales Point DNSP Communications Upgrade"},{"$f":"'Input Data'!D213","v":"PS Augmentation"},{"$f":"'Input Data'!E213","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F213","v":2012},{"$f":"'Input Data'!G213","v":2013},{"$f":"'Input Data'!H213*IF($G213='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G213='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I213*IF($G213='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G213='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5223.4359519379877},{"$f":"'Input Data'!J213*IF($G213='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G213='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":85044.683389079975},{"$f":"'Input Data'!K213*IF($G213='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G213='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":673.23023992016908},{"$f":"'Input Data'!L213*IF($G213='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G213='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M213*IF($G213='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G213='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N213*IF($G213='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G213='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O213*IF($G213='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G213='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P213*IF($G213='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G213='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A213='Cost Escalators'!A$68,A213='Cost Escalators'!A$69,A213='Cost Escalators'!A$70,A213='Cost Escalators'!A$71),SUM(H213:L213),0)","v":0}]
[{"$f":"'Input Data'!A214","v":7533},{"$f":"'Input Data'!B214","v":"Communications"},{"$f":"'Input Data'!C214","v":"Sydney East DNSP Communications Upgrade"},{"$f":"'Input Data'!D214","v":"PS Augmentation"},{"$f":"'Input Data'!E214","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F214","v":2012},{"$f":"'Input Data'!G214","v":2013},{"$f":"'Input Data'!H214*IF($G214='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G214='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I214*IF($G214='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G214='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J214*IF($G214='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G214='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":333465.22560820804},{"$f":"'Input Data'!K214*IF($G214='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G214='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3033.5435232763243},{"$f":"'Input Data'!L214*IF($G214='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G214='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M214*IF($G214='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G214='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N214*IF($G214='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G214='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O214*IF($G214='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G214='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P214*IF($G214='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G214='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A214='Cost Escalators'!A$68,A214='Cost Escalators'!A$69,A214='Cost Escalators'!A$70,A214='Cost Escalators'!A$71),SUM(H214:L214),0)","v":0}]
[{"$f":"'Input Data'!A215","v":6875},{"$f":"'Input Data'!B215","v":"Communications"},{"$f":"'Input Data'!C215","v":"Regentville Protection/Communications Upgrade"},{"$f":"'Input Data'!D215","v":"PS Augmentation"},{"$f":"'Input Data'!E215","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F215","v":2013},{"$f":"'Input Data'!G215","v":2013},{"$f":"'Input Data'!H215*IF($G215='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G215='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":125952.037723331},{"$f":"'Input Data'!I215*IF($G215='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G215='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":141239.06670091636},{"$f":"'Input Data'!J215*IF($G215='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G215='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":140269.20563028019},{"$f":"'Input Data'!K215*IF($G215='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G215='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":40883.686334306309},{"$f":"'Input Data'!L215*IF($G215='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G215='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M215*IF($G215='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G215='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N215*IF($G215='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G215='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O215*IF($G215='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G215='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P215*IF($G215='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G215='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A215='Cost Escalators'!A$68,A215='Cost Escalators'!A$69,A215='Cost Escalators'!A$70,A215='Cost Escalators'!A$71),SUM(H215:L215),0)","v":0}]
[{"$f":"'Input Data'!A216","v":7028},{"$f":"'Input Data'!B216","v":"Communications"},{"$f":"'Input Data'!C216","v":"Armidale - Dumaresq OPGW - OLTE Upgrades"},{"$f":"'Input Data'!D216","v":"PS Augmentation"},{"$f":"'Input Data'!E216","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F216","v":2013},{"$f":"'Input Data'!G216","v":2013},{"$f":"'Input Data'!H216*IF($G216='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G216='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I216*IF($G216='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G216='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1871242.3725757592},{"$f":"'Input Data'!J216*IF($G216='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G216='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2692139.842574555},{"$f":"'Input Data'!K216*IF($G216='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G216='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":95194.753895626505},{"$f":"'Input Data'!L216*IF($G216='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G216='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M216*IF($G216='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G216='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N216*IF($G216='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G216='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O216*IF($G216='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G216='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P216*IF($G216='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G216='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A216='Cost Escalators'!A$68,A216='Cost Escalators'!A$69,A216='Cost Escalators'!A$70,A216='Cost Escalators'!A$71),SUM(H216:L216),0)","v":0}]
[{"$f":"'Input Data'!A217","v":"P0001221"},{"$f":"'Input Data'!B217","v":"Communications"},{"$f":"'Input Data'!C217","v":"Fibre Connections at Dapto for Endeavour Energy"},{"$f":"'Input Data'!D217","v":"PS Augmentation"},{"$f":"'Input Data'!E217","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F217","v":2014},{"$f":"'Input Data'!G217","v":2013},{"$f":"'Input Data'!H217*IF($G217='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G217='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I217*IF($G217='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G217='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J217*IF($G217='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G217='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K217*IF($G217='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G217='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L217*IF($G217='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G217='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":151337.02028985898},{"$f":"'Input Data'!M217*IF($G217='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G217='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N217*IF($G217='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G217='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O217*IF($G217='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G217='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P217*IF($G217='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G217='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A217='Cost Escalators'!A$68,A217='Cost Escalators'!A$69,A217='Cost Escalators'!A$70,A217='Cost Escalators'!A$71),SUM(H217:L217),0)","v":0}]
[{"$f":"'Input Data'!A218","v":"P0002236"},{"$f":"'Input Data'!B218","v":"Control Schemes"},{"$f":"'Input Data'!C218","v":"Northern 330k System Reactive Controller"},{"$f":"'Input Data'!D218","v":"PS Augmentation"},{"$f":"'Input Data'!E218","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F218","v":2014},{"$f":"'Input Data'!G218","v":2013},{"$f":"'Input Data'!H218*IF($G218='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G218='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I218*IF($G218='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G218='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J218*IF($G218='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G218='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K218*IF($G218='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G218='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L218*IF($G218='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G218='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":484142.1164769266},{"$f":"'Input Data'!M218*IF($G218='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G218='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N218*IF($G218='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G218='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O218*IF($G218='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G218='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P218*IF($G218='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G218='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A218='Cost Escalators'!A$68,A218='Cost Escalators'!A$69,A218='Cost Escalators'!A$70,A218='Cost Escalators'!A$71),SUM(H218:L218),0)","v":0}]
[{"$f":"'Input Data'!A219","v":5645},{"$f":"'Input Data'!B219","v":"Control System"},{"$f":"'Input Data'!C219","v":"Armidale Static VAR Compensator Power Oscillation Damper"},{"$f":"'Input Data'!D219","v":"PS Augmentation"},{"$f":"'Input Data'!E219","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F219","v":2009},{"$f":"'Input Data'!G219","v":2013},{"$f":"'Input Data'!H219*IF($G219='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G219='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":18055.976021261347},{"$f":"'Input Data'!I219*IF($G219='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G219='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J219*IF($G219='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G219='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K219*IF($G219='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G219='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L219*IF($G219='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G219='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M219*IF($G219='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G219='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N219*IF($G219='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G219='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O219*IF($G219='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G219='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P219*IF($G219='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G219='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A219='Cost Escalators'!A$68,A219='Cost Escalators'!A$69,A219='Cost Escalators'!A$70,A219='Cost Escalators'!A$71),SUM(H219:L219),0)","v":0}]
[{"$f":"'Input Data'!A220","v":6992},{"$f":"'Input Data'!B220","v":"Control System"},{"$f":"'Input Data'!C220","v":"Real-Time Line Rating on Lines 8 and 16"},{"$f":"'Input Data'!D220","v":"PS Augmentation"},{"$f":"'Input Data'!E220","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F220","v":2011},{"$f":"'Input Data'!G220","v":2013},{"$f":"'Input Data'!H220*IF($G220='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G220='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":285.46816798121813},{"$f":"'Input Data'!I220*IF($G220='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G220='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":84795.130992155129},{"$f":"'Input Data'!J220*IF($G220='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G220='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1315.604999475888},{"$f":"'Input Data'!K220*IF($G220='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G220='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L220*IF($G220='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G220='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M220*IF($G220='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G220='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N220*IF($G220='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G220='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O220*IF($G220='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G220='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P220*IF($G220='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G220='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A220='Cost Escalators'!A$68,A220='Cost Escalators'!A$69,A220='Cost Escalators'!A$70,A220='Cost Escalators'!A$71),SUM(H220:L220),0)","v":0}]
[{"$f":"'Input Data'!A221","v":5606},{"$f":"'Input Data'!B221","v":"Control System"},{"$f":"'Input Data'!C221","v":"SCADA Operations Circuit Breakers Check Synchronism"},{"$f":"'Input Data'!D221","v":"PS Augmentation"},{"$f":"'Input Data'!E221","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F221","v":2013},{"$f":"'Input Data'!G221","v":2013},{"$f":"'Input Data'!H221*IF($G221='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G221='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-13.869207611636117},{"$f":"'Input Data'!I221*IF($G221='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G221='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J221*IF($G221='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G221='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K221*IF($G221='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G221='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-89562.124466303183},{"$f":"'Input Data'!L221*IF($G221='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G221='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M221*IF($G221='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G221='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N221*IF($G221='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G221='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O221*IF($G221='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G221='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P221*IF($G221='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G221='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A221='Cost Escalators'!A$68,A221='Cost Escalators'!A$69,A221='Cost Escalators'!A$70,A221='Cost Escalators'!A$71),SUM(H221:L221),0)","v":0}]
[{"$f":"'Input Data'!A222","v":5837},{"$f":"'Input Data'!B222","v":"Control System"},{"$f":"'Input Data'!C222","v":"SCADA Control For Loadshed of Tomago Aluminum"},{"$f":"'Input Data'!D222","v":"PS Augmentation"},{"$f":"'Input Data'!E222","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F222","v":2013},{"$f":"'Input Data'!G222","v":2013},{"$f":"'Input Data'!H222*IF($G222='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G222='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I222*IF($G222='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G222='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-8475.5541301291614},{"$f":"'Input Data'!J222*IF($G222='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G222='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K222*IF($G222='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G222='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L222*IF($G222='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G222='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M222*IF($G222='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G222='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N222*IF($G222='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G222='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O222*IF($G222='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G222='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P222*IF($G222='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G222='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A222='Cost Escalators'!A$68,A222='Cost Escalators'!A$69,A222='Cost Escalators'!A$70,A222='Cost Escalators'!A$71),SUM(H222:L222),0)","v":0}]
[{"$f":"'Input Data'!A223","v":6457},{"$f":"'Input Data'!B223","v":"Control System"},{"$f":"'Input Data'!C223","v":"SCADA Control For Loadshed of Tomago Aluminum"},{"$f":"'Input Data'!D223","v":"PS Augmentation"},{"$f":"'Input Data'!E223","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F223","v":2013},{"$f":"'Input Data'!G223","v":2013},{"$f":"'Input Data'!H223*IF($G223='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G223='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1070.6853957784201},{"$f":"'Input Data'!I223*IF($G223='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G223='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":10628.380481192477},{"$f":"'Input Data'!J223*IF($G223='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G223='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":115678.9510731597},{"$f":"'Input Data'!K223*IF($G223='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G223='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":466042.00524371571},{"$f":"'Input Data'!L223*IF($G223='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G223='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":22401.112796859059},{"$f":"'Input Data'!M223*IF($G223='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G223='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N223*IF($G223='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G223='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O223*IF($G223='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G223='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P223*IF($G223='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G223='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A223='Cost Escalators'!A$68,A223='Cost Escalators'!A$69,A223='Cost Escalators'!A$70,A223='Cost Escalators'!A$71),SUM(H223:L223),0)","v":0}]
[{"$f":"'Input Data'!A224","v":7564},{"$f":"'Input Data'!B224","v":"Control System"},{"$f":"'Input Data'!C224","v":"Smart Grid Monitor Installation"},{"$f":"'Input Data'!D224","v":"PS Augmentation"},{"$f":"'Input Data'!E224","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F224","v":2013},{"$f":"'Input Data'!G224","v":2013},{"$f":"'Input Data'!H224*IF($G224='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G224='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I224*IF($G224='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G224='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J224*IF($G224='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G224='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":49546.941465338357},{"$f":"'Input Data'!K224*IF($G224='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G224='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L224*IF($G224='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G224='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M224*IF($G224='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G224='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N224*IF($G224='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G224='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O224*IF($G224='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G224='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P224*IF($G224='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G224='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A224='Cost Escalators'!A$68,A224='Cost Escalators'!A$69,A224='Cost Escalators'!A$70,A224='Cost Escalators'!A$71),SUM(H224:L224),0)","v":0}]
[{"$f":"'Input Data'!A225","v":7846},{"$f":"'Input Data'!B225","v":"Control System"},{"$f":"'Input Data'!C225","v":"Current Transducer Installation at Bannaby & Bayswater"},{"$f":"'Input Data'!D225","v":"PS Augmentation"},{"$f":"'Input Data'!E225","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F225","v":2013},{"$f":"'Input Data'!G225","v":2013},{"$f":"'Input Data'!H225*IF($G225='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G225='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I225*IF($G225='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G225='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J225*IF($G225='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G225='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":77115.132329908258},{"$f":"'Input Data'!K225*IF($G225='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G225='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":221870.91972238274},{"$f":"'Input Data'!L225*IF($G225='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G225='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M225*IF($G225='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G225='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N225*IF($G225='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G225='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O225*IF($G225='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G225='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P225*IF($G225='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G225='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A225='Cost Escalators'!A$68,A225='Cost Escalators'!A$69,A225='Cost Escalators'!A$70,A225='Cost Escalators'!A$71),SUM(H225:L225),0)","v":0}]
[{"$f":"'Input Data'!A226","v":"P0002404"},{"$f":"'Input Data'!B226","v":"Dynamic Line Ratings"},{"$f":"'Input Data'!C226","v":"Dynamic Line Rating - Snowy, Yass and Canberra"},{"$f":"'Input Data'!D226","v":"PS Augmentation"},{"$f":"'Input Data'!E226","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F226","v":2014},{"$f":"'Input Data'!G226","v":2013},{"$f":"'Input Data'!H226*IF($G226='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G226='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I226*IF($G226='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G226='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J226*IF($G226='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G226='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K226*IF($G226='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G226='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L226*IF($G226='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G226='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6687.2972853603187},{"$f":"'Input Data'!M226*IF($G226='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G226='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N226*IF($G226='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G226='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O226*IF($G226='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G226='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P226*IF($G226='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G226='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A226='Cost Escalators'!A$68,A226='Cost Escalators'!A$69,A226='Cost Escalators'!A$70,A226='Cost Escalators'!A$71),SUM(H226:L226),0)","v":0}]
[{"$f":"'Input Data'!A227","v":7739},{"$f":"'Input Data'!B227","v":"Easements"},{"$f":"'Input Data'!C227","v":"Bannaby to Yass 500kV Transmission Line"},{"$f":"'Input Data'!D227","v":"PS Augmentation"},{"$f":"'Input Data'!E227","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F227","v":2013},{"$f":"'Input Data'!G227","v":2013},{"$f":"'Input Data'!H227*IF($G227='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G227='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2.7237249826465399},{"$f":"'Input Data'!I227*IF($G227='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G227='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3257.1479723836183},{"$f":"'Input Data'!J227*IF($G227='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G227='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K227*IF($G227='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G227='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L227*IF($G227='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G227='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M227*IF($G227='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G227='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N227*IF($G227='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G227='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O227*IF($G227='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G227='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P227*IF($G227='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G227='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A227='Cost Escalators'!A$68,A227='Cost Escalators'!A$69,A227='Cost Escalators'!A$70,A227='Cost Escalators'!A$71),SUM(H227:L227),0)","v":0}]
[{"$f":"'Input Data'!A228","v":6030},{"$f":"'Input Data'!B228","v":"Fault Level Equipment Upgrade"},{"$f":"'Input Data'!C228","v":"Munmorah Substation Short Circuit Fault Level Upgrade"},{"$f":"'Input Data'!D228","v":"PS Augmentation"},{"$f":"'Input Data'!E228","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F228","v":2010},{"$f":"'Input Data'!G228","v":2013},{"$f":"'Input Data'!H228*IF($G228='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G228='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1715.5218379700211},{"$f":"'Input Data'!I228*IF($G228='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G228='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J228*IF($G228='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G228='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K228*IF($G228='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G228='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L228*IF($G228='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G228='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M228*IF($G228='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G228='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N228*IF($G228='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G228='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O228*IF($G228='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G228='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P228*IF($G228='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G228='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A228='Cost Escalators'!A$68,A228='Cost Escalators'!A$69,A228='Cost Escalators'!A$70,A228='Cost Escalators'!A$71),SUM(H228:L228),0)","v":0}]
[{"$f":"'Input Data'!A229","v":6041},{"$f":"'Input Data'!B229","v":"Fault Level Equipment Upgrade"},{"$f":"'Input Data'!C229","v":"Sydney North Fault Level Upgrade"},{"$f":"'Input Data'!D229","v":"PS Augmentation"},{"$f":"'Input Data'!E229","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F229","v":2011},{"$f":"'Input Data'!G229","v":2013},{"$f":"'Input Data'!H229*IF($G229='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G229='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2131173.3177504181},{"$f":"'Input Data'!I229*IF($G229='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G229='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1432879.8898848349},{"$f":"'Input Data'!J229*IF($G229='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G229='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":14070.427044915014},{"$f":"'Input Data'!K229*IF($G229='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G229='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L229*IF($G229='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G229='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M229*IF($G229='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G229='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N229*IF($G229='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G229='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O229*IF($G229='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G229='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P229*IF($G229='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G229='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A229='Cost Escalators'!A$68,A229='Cost Escalators'!A$69,A229='Cost Escalators'!A$70,A229='Cost Escalators'!A$71),SUM(H229:L229),0)","v":0}]
[{"$f":"'Input Data'!A230","v":6231},{"$f":"'Input Data'!B230","v":"Fault Level Equipment Upgrade"},{"$f":"'Input Data'!C230","v":"Dapto Fault Level Upgrade"},{"$f":"'Input Data'!D230","v":"PS Augmentation"},{"$f":"'Input Data'!E230","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F230","v":2011},{"$f":"'Input Data'!G230","v":2013},{"$f":"'Input Data'!H230*IF($G230='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G230='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2285776.1096172086},{"$f":"'Input Data'!I230*IF($G230='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G230='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":142308.60511546314},{"$f":"'Input Data'!J230*IF($G230='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G230='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K230*IF($G230='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G230='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":8779.7307161764293},{"$f":"'Input Data'!L230*IF($G230='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G230='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":8779.7814433110343},{"$f":"'Input Data'!M230*IF($G230='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G230='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N230*IF($G230='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G230='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O230*IF($G230='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G230='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P230*IF($G230='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G230='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A230='Cost Escalators'!A$68,A230='Cost Escalators'!A$69,A230='Cost Escalators'!A$70,A230='Cost Escalators'!A$71),SUM(H230:L230),0)","v":0}]
[{"$f":"'Input Data'!A231","v":6699},{"$f":"'Input Data'!B231","v":"Fault Level Equipment Upgrade"},{"$f":"'Input Data'!C231","v":"Sydney South Fault Level Upgrade"},{"$f":"'Input Data'!D231","v":"PS Augmentation"},{"$f":"'Input Data'!E231","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F231","v":2011},{"$f":"'Input Data'!G231","v":2013},{"$f":"'Input Data'!H231*IF($G231='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G231='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":33013.725769662153},{"$f":"'Input Data'!I231*IF($G231='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G231='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-32222.584274673714},{"$f":"'Input Data'!J231*IF($G231='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G231='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K231*IF($G231='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G231='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L231*IF($G231='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G231='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M231*IF($G231='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G231='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N231*IF($G231='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G231='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O231*IF($G231='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G231='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P231*IF($G231='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G231='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A231='Cost Escalators'!A$68,A231='Cost Escalators'!A$69,A231='Cost Escalators'!A$70,A231='Cost Escalators'!A$71),SUM(H231:L231),0)","v":0}]
[{"$f":"'Input Data'!A232","v":7538},{"$f":"'Input Data'!B232","v":"Fault Level Equipment Upgrade"},{"$f":"'Input Data'!C232","v":"Sydney South Fault Level Upgrade"},{"$f":"'Input Data'!D232","v":"PS Augmentation"},{"$f":"'Input Data'!E232","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F232","v":2011},{"$f":"'Input Data'!G232","v":2013},{"$f":"'Input Data'!H232*IF($G232='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G232='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I232*IF($G232='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G232='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":31256.555409109533},{"$f":"'Input Data'!J232*IF($G232='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G232='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K232*IF($G232='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G232='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-29821.001215080498},{"$f":"'Input Data'!L232*IF($G232='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G232='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M232*IF($G232='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G232='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N232*IF($G232='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G232='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O232*IF($G232='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G232='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P232*IF($G232='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G232='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A232='Cost Escalators'!A$68,A232='Cost Escalators'!A$69,A232='Cost Escalators'!A$70,A232='Cost Escalators'!A$71),SUM(H232:L232),0)","v":0}]
[{"$f":"'Input Data'!A233","v":5840},{"$f":"'Input Data'!B233","v":"Reactor Installation"},{"$f":"'Input Data'!C233","v":"41 Cable 330kV Shunt Reactor"},{"$f":"'Input Data'!D233","v":"PS Augmentation"},{"$f":"'Input Data'!E233","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F233","v":2011},{"$f":"'Input Data'!G233","v":2013},{"$f":"'Input Data'!H233*IF($G233='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G233='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":9981062.9834482074},{"$f":"'Input Data'!I233*IF($G233='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G233='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-461464.71023410367},{"$f":"'Input Data'!J233*IF($G233='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G233='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K233*IF($G233='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G233='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L233*IF($G233='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G233='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":13910.333984946872},{"$f":"'Input Data'!M233*IF($G233='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G233='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N233*IF($G233='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G233='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O233*IF($G233='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G233='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P233*IF($G233='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G233='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A233='Cost Escalators'!A$68,A233='Cost Escalators'!A$69,A233='Cost Escalators'!A$70,A233='Cost Escalators'!A$71),SUM(H233:L233),0)","v":0}]
[{"$f":"'Input Data'!A234","v":6184},{"$f":"'Input Data'!B234","v":"Reactor Installation"},{"$f":"'Input Data'!C234","v":"41 Cable 330kV Series Reactor"},{"$f":"'Input Data'!D234","v":"PS Augmentation"},{"$f":"'Input Data'!E234","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F234","v":2011},{"$f":"'Input Data'!G234","v":2013},{"$f":"'Input Data'!H234*IF($G234='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G234='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":22.933764353883817},{"$f":"'Input Data'!I234*IF($G234='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G234='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J234*IF($G234='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G234='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K234*IF($G234='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G234='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L234*IF($G234='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G234='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M234*IF($G234='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G234='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N234*IF($G234='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G234='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O234*IF($G234='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G234='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P234*IF($G234='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G234='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A234='Cost Escalators'!A$68,A234='Cost Escalators'!A$69,A234='Cost Escalators'!A$70,A234='Cost Escalators'!A$71),SUM(H234:L234),0)","v":0}]
[{"$f":"'Input Data'!A235","v":6906},{"$f":"'Input Data'!B235","v":"Reactor Installation"},{"$f":"'Input Data'!C235","v":"Yass 330kV Shunt Reactor"},{"$f":"'Input Data'!D235","v":"PS Augmentation"},{"$f":"'Input Data'!E235","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F235","v":2011},{"$f":"'Input Data'!G235","v":2013},{"$f":"'Input Data'!H235*IF($G235='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G235='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I235*IF($G235='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G235='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":68429.105831816589},{"$f":"'Input Data'!J235*IF($G235='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G235='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":107518.13798470852},{"$f":"'Input Data'!K235*IF($G235='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G235='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":104757.29560794552},{"$f":"'Input Data'!L235*IF($G235='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G235='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M235*IF($G235='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G235='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N235*IF($G235='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G235='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O235*IF($G235='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G235='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P235*IF($G235='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G235='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A235='Cost Escalators'!A$68,A235='Cost Escalators'!A$69,A235='Cost Escalators'!A$70,A235='Cost Escalators'!A$71),SUM(H235:L235),0)","v":0}]
[{"$f":"'Input Data'!A236","v":"1033G"},{"$f":"'Input Data'!B236","v":"Reinforcement of Capacity of Liddell to Tamworth"},{"$f":"'Input Data'!C236","v":"Uprate 83, 84 and 88 lines to increase design temperature to 120deg"},{"$f":"'Input Data'!D236","v":"PS Augmentation"},{"$f":"'Input Data'!E236","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F236","v":2014},{"$f":"'Input Data'!G236","v":2013},{"$f":"'Input Data'!H236*IF($G236='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G236='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I236*IF($G236='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G236='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J236*IF($G236='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G236='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K236*IF($G236='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G236='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L236*IF($G236='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G236='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4284.6877171518936},{"$f":"'Input Data'!M236*IF($G236='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G236='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N236*IF($G236='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G236='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O236*IF($G236='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G236='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P236*IF($G236='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G236='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A236='Cost Escalators'!A$68,A236='Cost Escalators'!A$69,A236='Cost Escalators'!A$70,A236='Cost Escalators'!A$71),SUM(H236:L236),0)","v":0}]
[{"$f":"'Input Data'!A237","v":5915},{"$f":"'Input Data'!B237","v":"Reinforcement of Supply To The New England Area"},{"$f":"'Input Data'!C237","v":"Glen Innes to Inverell Transmission Line 132kV Line Bays"},{"$f":"'Input Data'!D237","v":"PS Augmentation"},{"$f":"'Input Data'!E237","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F237","v":2012},{"$f":"'Input Data'!G237","v":2013},{"$f":"'Input Data'!H237*IF($G237='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G237='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":225675.41008637182},{"$f":"'Input Data'!I237*IF($G237='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G237='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1942335.2808062837},{"$f":"'Input Data'!J237*IF($G237='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G237='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":524738.29639377876},{"$f":"'Input Data'!K237*IF($G237='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G237='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L237*IF($G237='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G237='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M237*IF($G237='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G237='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N237*IF($G237='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G237='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O237*IF($G237='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G237='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P237*IF($G237='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G237='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A237='Cost Escalators'!A$68,A237='Cost Escalators'!A$69,A237='Cost Escalators'!A$70,A237='Cost Escalators'!A$71),SUM(H237:L237),0)","v":0}]
[{"$f":"'Input Data'!A238","v":7472},{"$f":"'Input Data'!B238","v":"Reinforcement of the Victoria/NSW Interconnection"},{"$f":"'Input Data'!C238","v":"Uprating Lines 8, 16 & 18 Between Dapto and Marulan"},{"$f":"'Input Data'!D238","v":"PS Augmentation"},{"$f":"'Input Data'!E238","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F238","v":2011},{"$f":"'Input Data'!G238","v":2013},{"$f":"'Input Data'!H238*IF($G238='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G238='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I238*IF($G238='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G238='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J238*IF($G238='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G238='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":27692.898538703936},{"$f":"'Input Data'!K238*IF($G238='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G238='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":152670.16996957327},{"$f":"'Input Data'!L238*IF($G238='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G238='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-179630.70864472573},{"$f":"'Input Data'!M238*IF($G238='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G238='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N238*IF($G238='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G238='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O238*IF($G238='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G238='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P238*IF($G238='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G238='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A238='Cost Escalators'!A$68,A238='Cost Escalators'!A$69,A238='Cost Escalators'!A$70,A238='Cost Escalators'!A$71),SUM(H238:L238),0)","v":0}]
[{"$f":"'Input Data'!A239","v":7473},{"$f":"'Input Data'!B239","v":"SCADA"},{"$f":"'Input Data'!C239","v":"Yanco SCADA"},{"$f":"'Input Data'!D239","v":"PS Augmentation"},{"$f":"'Input Data'!E239","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F239","v":2012},{"$f":"'Input Data'!G239","v":2013},{"$f":"'Input Data'!H239*IF($G239='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G239='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1.5906553898655724},{"$f":"'Input Data'!I239*IF($G239='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G239='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-78.328676578194887},{"$f":"'Input Data'!J239*IF($G239='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G239='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":317786.55205758865},{"$f":"'Input Data'!K239*IF($G239='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G239='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":42929.400074130717},{"$f":"'Input Data'!L239*IF($G239='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G239='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M239*IF($G239='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G239='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N239*IF($G239='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G239='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O239*IF($G239='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G239='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P239*IF($G239='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G239='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A239='Cost Escalators'!A$68,A239='Cost Escalators'!A$69,A239='Cost Escalators'!A$70,A239='Cost Escalators'!A$71),SUM(H239:L239),0)","v":0}]
[{"$f":"'Input Data'!A240","v":5830},{"$f":"'Input Data'!B240","v":"SCADA"},{"$f":"'Input Data'!C240","v":"Provision of SCADA Facilities At Existing 132kV Substations"},{"$f":"'Input Data'!D240","v":"PS Augmentation"},{"$f":"'Input Data'!E240","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F240","v":2013},{"$f":"'Input Data'!G240","v":2013},{"$f":"'Input Data'!H240*IF($G240='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G240='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-43.536020122622247},{"$f":"'Input Data'!I240*IF($G240='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G240='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":9283.7771905860845},{"$f":"'Input Data'!J240*IF($G240='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G240='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K240*IF($G240='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G240='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-124341.07407473691},{"$f":"'Input Data'!L240*IF($G240='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G240='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M240*IF($G240='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G240='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N240*IF($G240='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G240='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O240*IF($G240='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G240='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P240*IF($G240='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G240='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A240='Cost Escalators'!A$68,A240='Cost Escalators'!A$69,A240='Cost Escalators'!A$70,A240='Cost Escalators'!A$71),SUM(H240:L240),0)","v":0}]
[{"$f":"'Input Data'!A241","v":5951},{"$f":"'Input Data'!B241","v":"SCADA"},{"$f":"'Input Data'!C241","v":"Provision of SCADA Facilities At Existing 132kV Substations"},{"$f":"'Input Data'!D241","v":"PS Augmentation"},{"$f":"'Input Data'!E241","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F241","v":2013},{"$f":"'Input Data'!G241","v":2013},{"$f":"'Input Data'!H241*IF($G241='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G241='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":144.869484377004},{"$f":"'Input Data'!I241*IF($G241='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G241='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J241*IF($G241='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G241='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K241*IF($G241='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G241='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-6344.5847638180321},{"$f":"'Input Data'!L241*IF($G241='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G241='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M241*IF($G241='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G241='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N241*IF($G241='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G241='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O241*IF($G241='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G241='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P241*IF($G241='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G241='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A241='Cost Escalators'!A$68,A241='Cost Escalators'!A$69,A241='Cost Escalators'!A$70,A241='Cost Escalators'!A$71),SUM(H241:L241),0)","v":0}]
[{"$f":"'Input Data'!A242","v":6375},{"$f":"'Input Data'!B242","v":"SCADA"},{"$f":"'Input Data'!C242","v":"132kV and 66kV Operational Info To TransGrid & Nemmco"},{"$f":"'Input Data'!D242","v":"PS Augmentation"},{"$f":"'Input Data'!E242","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F242","v":2013},{"$f":"'Input Data'!G242","v":2013},{"$f":"'Input Data'!H242*IF($G242='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G242='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-25.189008639515141},{"$f":"'Input Data'!I242*IF($G242='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G242='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J242*IF($G242='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G242='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-38298.594792855387},{"$f":"'Input Data'!K242*IF($G242='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G242='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L242*IF($G242='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G242='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M242*IF($G242='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G242='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N242*IF($G242='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G242='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O242*IF($G242='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G242='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P242*IF($G242='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G242='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A242='Cost Escalators'!A$68,A242='Cost Escalators'!A$69,A242='Cost Escalators'!A$70,A242='Cost Escalators'!A$71),SUM(H242:L242),0)","v":0}]
[{"$f":"'Input Data'!A243","v":6376},{"$f":"'Input Data'!B243","v":"SCADA"},{"$f":"'Input Data'!C243","v":"132kV and 66kV Operational Info To TransGrid & Nemmco"},{"$f":"'Input Data'!D243","v":"PS Augmentation"},{"$f":"'Input Data'!E243","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F243","v":2013},{"$f":"'Input Data'!G243","v":2013},{"$f":"'Input Data'!H243*IF($G243='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G243='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-21.996802959853444},{"$f":"'Input Data'!I243*IF($G243='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G243='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J243*IF($G243='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G243='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-66898.210973301713},{"$f":"'Input Data'!K243*IF($G243='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G243='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":32564.679745669222},{"$f":"'Input Data'!L243*IF($G243='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G243='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M243*IF($G243='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G243='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N243*IF($G243='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G243='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O243*IF($G243='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G243='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P243*IF($G243='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G243='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A243='Cost Escalators'!A$68,A243='Cost Escalators'!A$69,A243='Cost Escalators'!A$70,A243='Cost Escalators'!A$71),SUM(H243:L243),0)","v":0}]
[{"$f":"'Input Data'!A244","v":6437},{"$f":"'Input Data'!B244","v":"SCADA"},{"$f":"'Input Data'!C244","v":"132kV and 66kV Operational Info To TransGrid & Nemmco"},{"$f":"'Input Data'!D244","v":"PS Augmentation"},{"$f":"'Input Data'!E244","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F244","v":2013},{"$f":"'Input Data'!G244","v":2013},{"$f":"'Input Data'!H244*IF($G244='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G244='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-0.75174809521044395},{"$f":"'Input Data'!I244*IF($G244='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G244='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J244*IF($G244='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G244='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K244*IF($G244='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G244='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-3259.9488705450526},{"$f":"'Input Data'!L244*IF($G244='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G244='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M244*IF($G244='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G244='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N244*IF($G244='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G244='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O244*IF($G244='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G244='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P244*IF($G244='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G244='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A244='Cost Escalators'!A$68,A244='Cost Escalators'!A$69,A244='Cost Escalators'!A$70,A244='Cost Escalators'!A$71),SUM(H244:L244),0)","v":0}]
[{"$f":"'Input Data'!A245","v":7292},{"$f":"'Input Data'!B245","v":"SCADA"},{"$f":"'Input Data'!C245","v":"Finley SCADA"},{"$f":"'Input Data'!D245","v":"PS Augmentation"},{"$f":"'Input Data'!E245","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F245","v":2013},{"$f":"'Input Data'!G245","v":2013},{"$f":"'Input Data'!H245*IF($G245='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G245='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1797.8654916453934},{"$f":"'Input Data'!I245*IF($G245='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G245='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":145.81086250885252},{"$f":"'Input Data'!J245*IF($G245='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G245='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":105543.85512453364},{"$f":"'Input Data'!K245*IF($G245='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G245='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":262116.10361313462},{"$f":"'Input Data'!L245*IF($G245='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G245='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M245*IF($G245='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G245='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N245*IF($G245='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G245='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O245*IF($G245='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G245='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P245*IF($G245='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G245='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A245='Cost Escalators'!A$68,A245='Cost Escalators'!A$69,A245='Cost Escalators'!A$70,A245='Cost Escalators'!A$71),SUM(H245:L245),0)","v":0}]
[{"$f":"'Input Data'!A246","v":7640},{"$f":"'Input Data'!B246","v":"SCADA"},{"$f":"'Input Data'!C246","v":"Inverell SCADA"},{"$f":"'Input Data'!D246","v":"PS Augmentation"},{"$f":"'Input Data'!E246","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F246","v":2013},{"$f":"'Input Data'!G246","v":2013},{"$f":"'Input Data'!H246*IF($G246='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G246='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I246*IF($G246='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G246='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J246*IF($G246='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G246='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":812.90812535934481},{"$f":"'Input Data'!K246*IF($G246='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G246='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L246*IF($G246='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G246='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M246*IF($G246='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G246='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N246*IF($G246='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G246='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O246*IF($G246='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G246='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P246*IF($G246='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G246='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A246='Cost Escalators'!A$68,A246='Cost Escalators'!A$69,A246='Cost Escalators'!A$70,A246='Cost Escalators'!A$71),SUM(H246:L246),0)","v":0}]
[{"$f":"'Input Data'!A247","v":7368},{"$f":"'Input Data'!B247","v":"Secondary System Renewal"},{"$f":"'Input Data'!C247","v":"Jindera No.1 and No.2 Transformer Bay Ratings"},{"$f":"'Input Data'!D247","v":"PS Augmentation"},{"$f":"'Input Data'!E247","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F247","v":2014},{"$f":"'Input Data'!G247","v":2013},{"$f":"'Input Data'!H247*IF($G247='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G247='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I247*IF($G247='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G247='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J247*IF($G247='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G247='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K247*IF($G247='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G247='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1552.4735189888804},{"$f":"'Input Data'!L247*IF($G247='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G247='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M247*IF($G247='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G247='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N247*IF($G247='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G247='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O247*IF($G247='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G247='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P247*IF($G247='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G247='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A247='Cost Escalators'!A$68,A247='Cost Escalators'!A$69,A247='Cost Escalators'!A$70,A247='Cost Escalators'!A$71),SUM(H247:L247),0)","v":0}]
[{"$f":"'Input Data'!A248","v":6158},{"$f":"'Input Data'!B248","v":"Substation Minor Projects"},{"$f":"'Input Data'!C248","v":"Switchbay at Finley"},{"$f":"'Input Data'!D248","v":"PS Augmentation"},{"$f":"'Input Data'!E248","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F248","v":2010},{"$f":"'Input Data'!G248","v":2013},{"$f":"'Input Data'!H248*IF($G248='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G248='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":272.12191556624981},{"$f":"'Input Data'!I248*IF($G248='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G248='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J248*IF($G248='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G248='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K248*IF($G248='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G248='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L248*IF($G248='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G248='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M248*IF($G248='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G248='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N248*IF($G248='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G248='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O248*IF($G248='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G248='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P248*IF($G248='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G248='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A248='Cost Escalators'!A$68,A248='Cost Escalators'!A$69,A248='Cost Escalators'!A$70,A248='Cost Escalators'!A$71),SUM(H248:L248),0)","v":0}]
[{"$f":"'Input Data'!A249","v":5378},{"$f":"'Input Data'!B249","v":"Substation Minor Projects"},{"$f":"'Input Data'!C249","v":"Armidale 330kV Substation Connection of 89 Lismore Line"},{"$f":"'Input Data'!D249","v":"PS Augmentation"},{"$f":"'Input Data'!E249","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F249","v":2011},{"$f":"'Input Data'!G249","v":2013},{"$f":"'Input Data'!H249*IF($G249='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G249='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I249*IF($G249='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G249='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":33161.145997745247},{"$f":"'Input Data'!J249*IF($G249='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G249='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K249*IF($G249='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G249='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L249*IF($G249='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G249='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M249*IF($G249='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G249='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N249*IF($G249='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G249='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O249*IF($G249='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G249='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P249*IF($G249='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G249='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A249='Cost Escalators'!A$68,A249='Cost Escalators'!A$69,A249='Cost Escalators'!A$70,A249='Cost Escalators'!A$71),SUM(H249:L249),0)","v":0}]
[{"$f":"'Input Data'!A250","v":6374},{"$f":"'Input Data'!B250","v":"Substation Minor Projects"},{"$f":"'Input Data'!C250","v":"Haymarket Substation Ausgrid 132kV Cables"},{"$f":"'Input Data'!D250","v":"PS Augmentation"},{"$f":"'Input Data'!E250","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F250","v":2011},{"$f":"'Input Data'!G250","v":2013},{"$f":"'Input Data'!H250*IF($G250='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G250='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2159779.3047500579},{"$f":"'Input Data'!I250*IF($G250='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G250='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":231120.92532759265},{"$f":"'Input Data'!J250*IF($G250='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G250='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K250*IF($G250='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G250='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L250*IF($G250='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G250='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M250*IF($G250='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G250='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N250*IF($G250='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G250='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O250*IF($G250='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G250='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P250*IF($G250='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G250='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A250='Cost Escalators'!A$68,A250='Cost Escalators'!A$69,A250='Cost Escalators'!A$70,A250='Cost Escalators'!A$71),SUM(H250:L250),0)","v":0}]
[{"$f":"'Input Data'!A251","v":6765},{"$f":"'Input Data'!B251","v":"Substation Minor Projects"},{"$f":"'Input Data'!C251","v":"Sydney South Feeder 916/917 Protection Replacement"},{"$f":"'Input Data'!D251","v":"PS Augmentation"},{"$f":"'Input Data'!E251","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F251","v":2011},{"$f":"'Input Data'!G251","v":2013},{"$f":"'Input Data'!H251*IF($G251='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G251='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":368437.55933920119},{"$f":"'Input Data'!I251*IF($G251='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G251='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":139224.25662643558},{"$f":"'Input Data'!J251*IF($G251='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G251='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K251*IF($G251='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G251='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L251*IF($G251='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G251='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M251*IF($G251='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G251='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N251*IF($G251='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G251='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O251*IF($G251='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G251='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P251*IF($G251='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G251='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A251='Cost Escalators'!A$68,A251='Cost Escalators'!A$69,A251='Cost Escalators'!A$70,A251='Cost Escalators'!A$71),SUM(H251:L251),0)","v":0}]
[{"$f":"'Input Data'!A252","v":6821},{"$f":"'Input Data'!B252","v":"Substation Minor Projects"},{"$f":"'Input Data'!C252","v":"Wallerawang Auxiliary Power Supply Rearrangements"},{"$f":"'Input Data'!D252","v":"PS Augmentation"},{"$f":"'Input Data'!E252","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F252","v":2011},{"$f":"'Input Data'!G252","v":2013},{"$f":"'Input Data'!H252*IF($G252='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G252='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":573431.40968023951},{"$f":"'Input Data'!I252*IF($G252='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G252='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":74920.294497978815},{"$f":"'Input Data'!J252*IF($G252='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G252='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":15185.616068043821},{"$f":"'Input Data'!K252*IF($G252='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G252='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L252*IF($G252='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G252='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M252*IF($G252='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G252='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N252*IF($G252='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G252='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O252*IF($G252='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G252='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P252*IF($G252='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G252='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A252='Cost Escalators'!A$68,A252='Cost Escalators'!A$69,A252='Cost Escalators'!A$70,A252='Cost Escalators'!A$71),SUM(H252:L252),0)","v":0}]
[{"$f":"'Input Data'!A253","v":6872},{"$f":"'Input Data'!B253","v":"Substation Minor Projects"},{"$f":"'Input Data'!C253","v":"Connection to Jesmond Substation"},{"$f":"'Input Data'!D253","v":"PS Augmentation"},{"$f":"'Input Data'!E253","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F253","v":2011},{"$f":"'Input Data'!G253","v":2013},{"$f":"'Input Data'!H253*IF($G253='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G253='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1975.8009973117257},{"$f":"'Input Data'!I253*IF($G253='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G253='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":45991.438517088201},{"$f":"'Input Data'!J253*IF($G253='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G253='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K253*IF($G253='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G253='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-45719.017097838012},{"$f":"'Input Data'!L253*IF($G253='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G253='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M253*IF($G253='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G253='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N253*IF($G253='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G253='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O253*IF($G253='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G253='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P253*IF($G253='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G253='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A253='Cost Escalators'!A$68,A253='Cost Escalators'!A$69,A253='Cost Escalators'!A$70,A253='Cost Escalators'!A$71),SUM(H253:L253),0)","v":0}]
[{"$f":"'Input Data'!A254","v":6223},{"$f":"'Input Data'!B254","v":"Substation Minor Projects"},{"$f":"'Input Data'!C254","v":"Vineyard Line Bays"},{"$f":"'Input Data'!D254","v":"PS Augmentation"},{"$f":"'Input Data'!E254","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F254","v":2012},{"$f":"'Input Data'!G254","v":2013},{"$f":"'Input Data'!H254*IF($G254='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G254='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I254*IF($G254='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G254='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-3760.659082345268},{"$f":"'Input Data'!J254*IF($G254='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G254='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K254*IF($G254='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G254='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L254*IF($G254='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G254='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M254*IF($G254='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G254='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N254*IF($G254='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G254='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O254*IF($G254='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G254='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P254*IF($G254='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G254='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A254='Cost Escalators'!A$68,A254='Cost Escalators'!A$69,A254='Cost Escalators'!A$70,A254='Cost Escalators'!A$71),SUM(H254:L254),0)","v":0}]
[{"$f":"'Input Data'!A255","v":6720},{"$f":"'Input Data'!B255","v":"Substation Minor Projects"},{"$f":"'Input Data'!C255","v":"Manildra 132kV Swithbay"},{"$f":"'Input Data'!D255","v":"PS Augmentation"},{"$f":"'Input Data'!E255","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F255","v":2012},{"$f":"'Input Data'!G255","v":2013},{"$f":"'Input Data'!H255*IF($G255='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G255='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-0.77353789507161652},{"$f":"'Input Data'!I255*IF($G255='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G255='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J255*IF($G255='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G255='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K255*IF($G255='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G255='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1090.8464484531858},{"$f":"'Input Data'!L255*IF($G255='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G255='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M255*IF($G255='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G255='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N255*IF($G255='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G255='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O255*IF($G255='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G255='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P255*IF($G255='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G255='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A255='Cost Escalators'!A$68,A255='Cost Escalators'!A$69,A255='Cost Escalators'!A$70,A255='Cost Escalators'!A$71),SUM(H255:L255),0)","v":0}]
[{"$f":"'Input Data'!A256","v":6816},{"$f":"'Input Data'!B256","v":"Substation Minor Projects"},{"$f":"'Input Data'!C256","v":"Port Macquarie 33kV Switchbays and Installation of Auto Reclose Facilities"},{"$f":"'Input Data'!D256","v":"PS Augmentation"},{"$f":"'Input Data'!E256","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F256","v":2012},{"$f":"'Input Data'!G256","v":2013},{"$f":"'Input Data'!H256*IF($G256='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G256='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":780850.60637952539},{"$f":"'Input Data'!I256*IF($G256='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G256='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1087218.4707823447},{"$f":"'Input Data'!J256*IF($G256='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G256='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":606967.5063014935},{"$f":"'Input Data'!K256*IF($G256='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G256='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":904453.52869068226},{"$f":"'Input Data'!L256*IF($G256='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G256='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-4333.4669298095405},{"$f":"'Input Data'!M256*IF($G256='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G256='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N256*IF($G256='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G256='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O256*IF($G256='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G256='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P256*IF($G256='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G256='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A256='Cost Escalators'!A$68,A256='Cost Escalators'!A$69,A256='Cost Escalators'!A$70,A256='Cost Escalators'!A$71),SUM(H256:L256),0)","v":0}]
[{"$f":"'Input Data'!A257","v":6102},{"$f":"'Input Data'!B257","v":"Substation Minor Projects"},{"$f":"'Input Data'!C257","v":"Liddell 84 Line Connection - Additional Circuit Breaker Installation"},{"$f":"'Input Data'!D257","v":"PS Augmentation"},{"$f":"'Input Data'!E257","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F257","v":2013},{"$f":"'Input Data'!G257","v":2013},{"$f":"'Input Data'!H257*IF($G257='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G257='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4584.2688335925932},{"$f":"'Input Data'!I257*IF($G257='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G257='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-13629.806485838821},{"$f":"'Input Data'!J257*IF($G257='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G257='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K257*IF($G257='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G257='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L257*IF($G257='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G257='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M257*IF($G257='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G257='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N257*IF($G257='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G257='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O257*IF($G257='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G257='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P257*IF($G257='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G257='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A257='Cost Escalators'!A$68,A257='Cost Escalators'!A$69,A257='Cost Escalators'!A$70,A257='Cost Escalators'!A$71),SUM(H257:L257),0)","v":0}]
[{"$f":"'Input Data'!A258","v":6274},{"$f":"'Input Data'!B258","v":"Substation Minor Projects"},{"$f":"'Input Data'!C258","v":"Newcastle Substation - Provision of 132kV Switchbay"},{"$f":"'Input Data'!D258","v":"PS Augmentation"},{"$f":"'Input Data'!E258","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F258","v":2013},{"$f":"'Input Data'!G258","v":2013},{"$f":"'Input Data'!H258*IF($G258='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G258='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":31755.63720017768},{"$f":"'Input Data'!I258*IF($G258='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G258='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-33719.602026506698},{"$f":"'Input Data'!J258*IF($G258='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G258='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K258*IF($G258='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G258='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L258*IF($G258='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G258='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M258*IF($G258='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G258='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N258*IF($G258='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G258='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O258*IF($G258='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G258='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P258*IF($G258='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G258='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A258='Cost Escalators'!A$68,A258='Cost Escalators'!A$69,A258='Cost Escalators'!A$70,A258='Cost Escalators'!A$71),SUM(H258:L258),0)","v":0}]
[{"$f":"'Input Data'!A259","v":6607},{"$f":"'Input Data'!B259","v":"Substation Minor Projects"},{"$f":"'Input Data'!C259","v":"Griffith 132kV Substation - 33kV Connection"},{"$f":"'Input Data'!D259","v":"PS Augmentation"},{"$f":"'Input Data'!E259","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F259","v":2013},{"$f":"'Input Data'!G259","v":2013},{"$f":"'Input Data'!H259*IF($G259='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G259='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":849349.75118140189},{"$f":"'Input Data'!I259*IF($G259='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G259='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1389659.5489533439},{"$f":"'Input Data'!J259*IF($G259='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G259='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":273564.11869264371},{"$f":"'Input Data'!K259*IF($G259='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G259='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":67770.437319430086},{"$f":"'Input Data'!L259*IF($G259='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G259='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M259*IF($G259='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G259='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N259*IF($G259='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G259='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O259*IF($G259='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G259='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P259*IF($G259='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G259='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A259='Cost Escalators'!A$68,A259='Cost Escalators'!A$69,A259='Cost Escalators'!A$70,A259='Cost Escalators'!A$71),SUM(H259:L259),0)","v":0}]
[{"$f":"'Input Data'!A260","v":7307},{"$f":"'Input Data'!B260","v":"Substation Minor Projects"},{"$f":"'Input Data'!C260","v":"Newcastle Substation - Provision of 132kV Switchbay"},{"$f":"'Input Data'!D260","v":"PS Augmentation"},{"$f":"'Input Data'!E260","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F260","v":2013},{"$f":"'Input Data'!G260","v":2013},{"$f":"'Input Data'!H260*IF($G260='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G260='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I260*IF($G260='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G260='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":55642.358782279087},{"$f":"'Input Data'!J260*IF($G260='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G260='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2374.6667114250727},{"$f":"'Input Data'!K260*IF($G260='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G260='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L260*IF($G260='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G260='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M260*IF($G260='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G260='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N260*IF($G260='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G260='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O260*IF($G260='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G260='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P260*IF($G260='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G260='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A260='Cost Escalators'!A$68,A260='Cost Escalators'!A$69,A260='Cost Escalators'!A$70,A260='Cost Escalators'!A$71),SUM(H260:L260),0)","v":0}]
[{"$f":"'Input Data'!A261","v":7469},{"$f":"'Input Data'!B261","v":"Substation Minor Projects"},{"$f":"'Input Data'!C261","v":"Liddell 84 Line Connection - Additional Circuit Breaker Installation"},{"$f":"'Input Data'!D261","v":"PS Augmentation"},{"$f":"'Input Data'!E261","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F261","v":2013},{"$f":"'Input Data'!G261","v":2013},{"$f":"'Input Data'!H261*IF($G261='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G261='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I261*IF($G261='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G261='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":15266.892840426111},{"$f":"'Input Data'!J261*IF($G261='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G261='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":519846.41460672027},{"$f":"'Input Data'!K261*IF($G261='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G261='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3826800.9814516664},{"$f":"'Input Data'!L261*IF($G261='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G261='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":113790.79388780825},{"$f":"'Input Data'!M261*IF($G261='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G261='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N261*IF($G261='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G261='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O261*IF($G261='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G261='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P261*IF($G261='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G261='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,{"$f":"IF($F261=0,M261,IF($F261=R$4,SUM($H261:$P261),0))","v":0},{"$f":"IF($F261=0,N261,IF($F261=S$4,SUM($H261:$P261),0))","v":0},{"$f":"IF($F261=0,O261,IF($F261=T$4,SUM($H261:$P261),0))","v":0},{"$f":"IF($F261=0,P261,IF($F261=U$4,SUM($H261:$P261),0))","v":0},null,{"$f":"IF(OR(A261='Cost Escalators'!A$68,A261='Cost Escalators'!A$69,A261='Cost Escalators'!A$70,A261='Cost Escalators'!A$71),SUM(H261:L261),0)","v":0}]
[{"$f":"'Input Data'!A262","v":7511},{"$f":"'Input Data'!B262","v":"Substation Minor Projects"},{"$f":"'Input Data'!C262","v":"Munmorah - Supply To Lake Munmorah Zone Substation"},{"$f":"'Input Data'!D262","v":"PS Augmentation"},{"$f":"'Input Data'!E262","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F262","v":2013},{"$f":"'Input Data'!G262","v":2013},{"$f":"'Input Data'!H262*IF($G262='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G262='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I262*IF($G262='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G262='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1635.2679723316403},{"$f":"'Input Data'!J262*IF($G262='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G262='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":134441.76097360294},{"$f":"'Input Data'!K262*IF($G262='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G262='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":410330.04698709998},{"$f":"'Input Data'!L262*IF($G262='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G262='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M262*IF($G262='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G262='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N262*IF($G262='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G262='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O262*IF($G262='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G262='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P262*IF($G262='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G262='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A262='Cost Escalators'!A$68,A262='Cost Escalators'!A$69,A262='Cost Escalators'!A$70,A262='Cost Escalators'!A$71),SUM(H262:L262),0)","v":0}]
[{"$f":"'Input Data'!A263","v":7512},{"$f":"'Input Data'!B263","v":"Substation Minor Projects"},{"$f":"'Input Data'!C263","v":"Vales Point - Supply To Lake Munmorah Zone Substation"},{"$f":"'Input Data'!D263","v":"PS Augmentation"},{"$f":"'Input Data'!E263","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F263","v":2013},{"$f":"'Input Data'!G263","v":2013},{"$f":"'Input Data'!H263*IF($G263='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G263='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I263*IF($G263='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G263='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J263*IF($G263='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G263='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":85650.610330880256},{"$f":"'Input Data'!K263*IF($G263='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G263='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":403683.18937346467},{"$f":"'Input Data'!L263*IF($G263='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G263='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M263*IF($G263='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G263='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N263*IF($G263='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G263='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O263*IF($G263='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G263='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P263*IF($G263='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G263='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A263='Cost Escalators'!A$68,A263='Cost Escalators'!A$69,A263='Cost Escalators'!A$70,A263='Cost Escalators'!A$71),SUM(H263:L263),0)","v":0}]
[{"$f":"'Input Data'!A264","v":7521},{"$f":"'Input Data'!B264","v":"Substation Minor Projects"},{"$f":"'Input Data'!C264","v":"Newcastle 952 Feeder Connection to Rathmines"},{"$f":"'Input Data'!D264","v":"PS Augmentation"},{"$f":"'Input Data'!E264","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F264","v":2013},{"$f":"'Input Data'!G264","v":2013},{"$f":"'Input Data'!H264*IF($G264='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G264='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I264*IF($G264='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G264='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":13396.26665485724},{"$f":"'Input Data'!J264*IF($G264='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G264='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":212606.85751403746},{"$f":"'Input Data'!K264*IF($G264='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G264='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":121901.19020800386},{"$f":"'Input Data'!L264*IF($G264='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G264='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5684.1681981047241},{"$f":"'Input Data'!M264*IF($G264='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G264='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N264*IF($G264='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G264='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O264*IF($G264='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G264='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P264*IF($G264='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G264='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A264='Cost Escalators'!A$68,A264='Cost Escalators'!A$69,A264='Cost Escalators'!A$70,A264='Cost Escalators'!A$71),SUM(H264:L264),0)","v":0}]
[{"$f":"'Input Data'!A265","v":7683},{"$f":"'Input Data'!B265","v":"Substation Minor Projects"},{"$f":"'Input Data'!C265","v":"Connection to Morvern Substation"},{"$f":"'Input Data'!D265","v":"PS Augmentation"},{"$f":"'Input Data'!E265","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F265","v":2013},{"$f":"'Input Data'!G265","v":2013},{"$f":"'Input Data'!H265*IF($G265='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G265='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I265*IF($G265='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G265='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J265*IF($G265='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G265='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K265*IF($G265='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G265='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":179257.16417075682},{"$f":"'Input Data'!L265*IF($G265='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G265='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":85772.137911464029},{"$f":"'Input Data'!M265*IF($G265='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G265='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N265*IF($G265='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G265='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O265*IF($G265='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G265='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P265*IF($G265='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G265='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A265='Cost Escalators'!A$68,A265='Cost Escalators'!A$69,A265='Cost Escalators'!A$70,A265='Cost Escalators'!A$71),SUM(H265:L265),0)","v":0}]
[{"$f":"'Input Data'!A266","v":7825},{"$f":"'Input Data'!B266","v":"Substation Minor Projects"},{"$f":"'Input Data'!C266","v":"Connection of Charlestown Zone Substation"},{"$f":"'Input Data'!D266","v":"PS Augmentation"},{"$f":"'Input Data'!E266","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F266","v":2013},{"$f":"'Input Data'!G266","v":2013},{"$f":"'Input Data'!H266*IF($G266='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G266='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I266*IF($G266='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G266='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J266*IF($G266='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G266='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6347.5549613513167},{"$f":"'Input Data'!K266*IF($G266='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G266='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":94034.086619072245},{"$f":"'Input Data'!L266*IF($G266='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G266='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-55398.708054864932},{"$f":"'Input Data'!M266*IF($G266='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G266='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N266*IF($G266='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G266='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O266*IF($G266='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G266='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P266*IF($G266='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G266='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A266='Cost Escalators'!A$68,A266='Cost Escalators'!A$69,A266='Cost Escalators'!A$70,A266='Cost Escalators'!A$71),SUM(H266:L266),0)","v":0}]
[{"$f":"'Input Data'!A267","v":7862},{"$f":"'Input Data'!B267","v":"Substation Minor Projects"},{"$f":"'Input Data'!C267","v":"Sydney North Substation 257 & 258 132kV Feeder Augmentation"},{"$f":"'Input Data'!D267","v":"PS Augmentation"},{"$f":"'Input Data'!E267","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F267","v":2013},{"$f":"'Input Data'!G267","v":2013},{"$f":"'Input Data'!H267*IF($G267='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G267='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I267*IF($G267='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G267='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J267*IF($G267='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G267='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":36907.802539357865},{"$f":"'Input Data'!K267*IF($G267='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G267='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":40144.449946809094},{"$f":"'Input Data'!L267*IF($G267='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G267='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":579.18213232108599},{"$f":"'Input Data'!M267*IF($G267='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G267='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N267*IF($G267='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G267='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O267*IF($G267='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G267='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P267*IF($G267='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G267='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A267='Cost Escalators'!A$68,A267='Cost Escalators'!A$69,A267='Cost Escalators'!A$70,A267='Cost Escalators'!A$71),SUM(H267:L267),0)","v":0}]
[{"$f":"'Input Data'!A268","v":6105},{"$f":"'Input Data'!B268","v":"Substation Minor Projects"},{"$f":"'Input Data'!C268","v":"Sydney West Substation 330kV Bus Coupling"},{"$f":"'Input Data'!D268","v":"PS Augmentation"},{"$f":"'Input Data'!E268","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F268","v":2014},{"$f":"'Input Data'!G268","v":2013},{"$f":"'Input Data'!H268*IF($G268='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G268='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7638.6213444326277},{"$f":"'Input Data'!I268*IF($G268='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G268='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J268*IF($G268='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G268='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K268*IF($G268='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G268='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-9211.2867413050335},{"$f":"'Input Data'!L268*IF($G268='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G268='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M268*IF($G268='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G268='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N268*IF($G268='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G268='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O268*IF($G268='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G268='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P268*IF($G268='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G268='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A268='Cost Escalators'!A$68,A268='Cost Escalators'!A$69,A268='Cost Escalators'!A$70,A268='Cost Escalators'!A$71),SUM(H268:L268),0)","v":0}]
[{"$f":"'Input Data'!A269","v":6107},{"$f":"'Input Data'!B269","v":"Substation Minor Projects"},{"$f":"'Input Data'!C269","v":"Sydney West Substation 20 Line Bus Coupling"},{"$f":"'Input Data'!D269","v":"PS Augmentation"},{"$f":"'Input Data'!E269","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F269","v":2014},{"$f":"'Input Data'!G269","v":2013},{"$f":"'Input Data'!H269*IF($G269='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G269='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":9.7182507380828493},{"$f":"'Input Data'!I269*IF($G269='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G269='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J269*IF($G269='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G269='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K269*IF($G269='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G269='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L269*IF($G269='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G269='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M269*IF($G269='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G269='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N269*IF($G269='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G269='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O269*IF($G269='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G269='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P269*IF($G269='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G269='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A269='Cost Escalators'!A$68,A269='Cost Escalators'!A$69,A269='Cost Escalators'!A$70,A269='Cost Escalators'!A$71),SUM(H269:L269),0)","v":0}]
[{"$f":"'Input Data'!A270","v":8039},{"$f":"'Input Data'!B270","v":"Substation Minor Projects"},{"$f":"'Input Data'!C270","v":"Jindera No.1 and No.2 Transformer Bay Ratings"},{"$f":"'Input Data'!D270","v":"PS Augmentation"},{"$f":"'Input Data'!E270","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F270","v":2014},{"$f":"'Input Data'!G270","v":2013},{"$f":"'Input Data'!H270*IF($G270='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G270='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I270*IF($G270='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G270='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J270*IF($G270='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G270='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K270*IF($G270='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G270='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2955.8802801618663},{"$f":"'Input Data'!L270*IF($G270='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G270='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":18575.089685580631},{"$f":"'Input Data'!M270*IF($G270='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G270='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N270*IF($G270='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G270='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O270*IF($G270='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G270='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P270*IF($G270='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G270='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A270='Cost Escalators'!A$68,A270='Cost Escalators'!A$69,A270='Cost Escalators'!A$70,A270='Cost Escalators'!A$71),SUM(H270:L270),0)","v":0}]
[{"$f":"'Input Data'!A271","v":6262},{"$f":"'Input Data'!B271","v":"Substation Renewal"},{"$f":"'Input Data'!C271","v":"Orange North Substation"},{"$f":"'Input Data'!D271","v":"PS Augmentation"},{"$f":"'Input Data'!E271","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F271","v":2010},{"$f":"'Input Data'!G271","v":2013},{"$f":"'Input Data'!H271*IF($G271='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G271='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-8.4435474462042599},{"$f":"'Input Data'!I271*IF($G271='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G271='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J271*IF($G271='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G271='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-28849.333736665441},{"$f":"'Input Data'!K271*IF($G271='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G271='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-8148.7967611085296},{"$f":"'Input Data'!L271*IF($G271='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G271='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M271*IF($G271='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G271='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N271*IF($G271='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G271='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O271*IF($G271='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G271='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P271*IF($G271='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G271='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A271='Cost Escalators'!A$68,A271='Cost Escalators'!A$69,A271='Cost Escalators'!A$70,A271='Cost Escalators'!A$71),SUM(H271:L271),0)","v":0}]
[{"$f":"'Input Data'!A272","v":5963},{"$f":"'Input Data'!B272","v":"Substation Renewal"},{"$f":"'Input Data'!C272","v":"Murray Switching Station"},{"$f":"'Input Data'!D272","v":"PS Augmentation"},{"$f":"'Input Data'!E272","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F272","v":2012},{"$f":"'Input Data'!G272","v":2013},{"$f":"'Input Data'!H272*IF($G272='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G272='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2405335.8371787644},{"$f":"'Input Data'!I272*IF($G272='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G272='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5565634.5650983481},{"$f":"'Input Data'!J272*IF($G272='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G272='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2621140.1799205788},{"$f":"'Input Data'!K272*IF($G272='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G272='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":92283.716402475227},{"$f":"'Input Data'!L272*IF($G272='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G272='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M272*IF($G272='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G272='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N272*IF($G272='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G272='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O272*IF($G272='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G272='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P272*IF($G272='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G272='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A272='Cost Escalators'!A$68,A272='Cost Escalators'!A$69,A272='Cost Escalators'!A$70,A272='Cost Escalators'!A$71),SUM(H272:L272),0)","v":0}]
[{"$f":"'Input Data'!A273","v":6709},{"$f":"'Input Data'!B273","v":"Substation Renewal"},{"$f":"'Input Data'!C273","v":"Orange North Substation"},{"$f":"'Input Data'!D273","v":"PS Augmentation"},{"$f":"'Input Data'!E273","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F273","v":2013},{"$f":"'Input Data'!G273","v":2013},{"$f":"'Input Data'!H273*IF($G273='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G273='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2471997.3283144468},{"$f":"'Input Data'!I273*IF($G273='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G273='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7553402.7326886235},{"$f":"'Input Data'!J273*IF($G273='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G273='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":17117458.677667297},{"$f":"'Input Data'!K273*IF($G273='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G273='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4833114.5254560504},{"$f":"'Input Data'!L273*IF($G273='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G273='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":182784.65809475351},{"$f":"'Input Data'!M273*IF($G273='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G273='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N273*IF($G273='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G273='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O273*IF($G273='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G273='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P273*IF($G273='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G273='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A273='Cost Escalators'!A$68,A273='Cost Escalators'!A$69,A273='Cost Escalators'!A$70,A273='Cost Escalators'!A$71),SUM(H273:L273),0)","v":0}]
[{"$f":"'Input Data'!A274","v":5715},{"$f":"'Input Data'!B274","v":"Supply to ACT"},{"$f":"'Input Data'!C274","v":"Williamsdale 330/132kV Substation"},{"$f":"'Input Data'!D274","v":"PS Augmentation"},{"$f":"'Input Data'!E274","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F274","v":2012},{"$f":"'Input Data'!G274","v":2013},{"$f":"'Input Data'!H274*IF($G274='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G274='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":13742330.978230238},{"$f":"'Input Data'!I274*IF($G274='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G274='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":17119219.273594636},{"$f":"'Input Data'!J274*IF($G274='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G274='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":18469414.020643447},{"$f":"'Input Data'!K274*IF($G274='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G274='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":8093780.5965213189},{"$f":"'Input Data'!L274*IF($G274='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G274='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":188002.80625246064},{"$f":"'Input Data'!M274*IF($G274='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G274='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N274*IF($G274='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G274='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O274*IF($G274='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G274='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P274*IF($G274='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G274='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A274='Cost Escalators'!A$68,A274='Cost Escalators'!A$69,A274='Cost Escalators'!A$70,A274='Cost Escalators'!A$71),SUM(H274:L274),0)","v":0}]
[{"$f":"'Input Data'!A275","v":"P0002155"},{"$f":"'Input Data'!B275","v":"Supply to ACT"},{"$f":"'Input Data'!C275","v":"Canberra 330/132kV Substation - 330kV Bypass Circuit"},{"$f":"'Input Data'!D275","v":"PS Augmentation"},{"$f":"'Input Data'!E275","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F275","v":2015},{"$f":"'Input Data'!G275","v":2013},{"$f":"'Input Data'!H275*IF($G275='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G275='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I275*IF($G275='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G275='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J275*IF($G275='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G275='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K275*IF($G275='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G275='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L275*IF($G275='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G275='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":22954.728453327971},{"$f":"'Input Data'!M275*IF($G275='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G275='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N275*IF($G275='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G275='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O275*IF($G275='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G275='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P275*IF($G275='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G275='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,22954.728453327971,0,0,0,null,{"$f":"IF(OR(A275='Cost Escalators'!A$68,A275='Cost Escalators'!A$69,A275='Cost Escalators'!A$70,A275='Cost Escalators'!A$71),SUM(H275:L275),0)","v":0}]
[{"$f":"'Input Data'!A276","v":7401},{"$f":"'Input Data'!B276","v":"Supply to Darlington Point"},{"$f":"'Input Data'!C276","v":"Darling Point to Colleambally 132kV Line"},{"$f":"'Input Data'!D276","v":"PS Augmentation"},{"$f":"'Input Data'!E276","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F276","v":2011},{"$f":"'Input Data'!G276","v":2013},{"$f":"'Input Data'!H276*IF($G276='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G276='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2615.712944734702},{"$f":"'Input Data'!I276*IF($G276='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G276='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-242.45096741553667},{"$f":"'Input Data'!J276*IF($G276='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G276='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K276*IF($G276='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G276='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-12786.81926179372},{"$f":"'Input Data'!L276*IF($G276='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G276='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M276*IF($G276='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G276='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N276*IF($G276='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G276='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O276*IF($G276='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G276='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P276*IF($G276='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G276='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A276='Cost Escalators'!A$68,A276='Cost Escalators'!A$69,A276='Cost Escalators'!A$70,A276='Cost Escalators'!A$71),SUM(H276:L276),0)","v":0}]
[{"$f":"'Input Data'!A277","v":6969},{"$f":"'Input Data'!B277","v":"Supply to Gunnedah, Narrabri and Moree"},{"$f":"'Input Data'!C277","v":"Installation of Phase Shifting Transformer on 969 Line"},{"$f":"'Input Data'!D277","v":"PS Augmentation"},{"$f":"'Input Data'!E277","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F277","v":2018},{"$f":"'Input Data'!G277","v":2013},{"$f":"'Input Data'!H277*IF($G277='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G277='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":93036.518581643424},{"$f":"'Input Data'!I277*IF($G277='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G277='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":91246.102572406598},{"$f":"'Input Data'!J277*IF($G277='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G277='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":24370.309694559266},{"$f":"'Input Data'!K277*IF($G277='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G277='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":455279.49287093338},{"$f":"'Input Data'!L277*IF($G277='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G277='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-642054.56042943872},{"$f":"'Input Data'!M277*IF($G277='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G277='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N277*IF($G277='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G277='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O277*IF($G277='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G277='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P277*IF($G277='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G277='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,21877.863290103967,null,{"$f":"IF(OR(A277='Cost Escalators'!A$68,A277='Cost Escalators'!A$69,A277='Cost Escalators'!A$70,A277='Cost Escalators'!A$71),SUM(H277:L277),0)","v":0}]
[{"$f":"'Input Data'!A278","v":5714},{"$f":"'Input Data'!B278","v":"Supply to Macarthur"},{"$f":"'Input Data'!C278","v":"Macarthur 330/132kV Substation"},{"$f":"'Input Data'!D278","v":"PS Augmentation"},{"$f":"'Input Data'!E278","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F278","v":2010},{"$f":"'Input Data'!G278","v":2013},{"$f":"'Input Data'!H278*IF($G278='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G278='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1748947.5761703609},{"$f":"'Input Data'!I278*IF($G278='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G278='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":538340.49939006136},{"$f":"'Input Data'!J278*IF($G278='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G278='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1171.0558102126247},{"$f":"'Input Data'!K278*IF($G278='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G278='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L278*IF($G278='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G278='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M278*IF($G278='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G278='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N278*IF($G278='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G278='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O278*IF($G278='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G278='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P278*IF($G278='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G278='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A278='Cost Escalators'!A$68,A278='Cost Escalators'!A$69,A278='Cost Escalators'!A$70,A278='Cost Escalators'!A$71),SUM(H278:L278),0)","v":0}]
[{"$f":"'Input Data'!A279","v":7400},{"$f":"'Input Data'!B279","v":"Supply to South Coast"},{"$f":"'Input Data'!C279","v":"Tomerong Substation Establishment"},{"$f":"'Input Data'!D279","v":"PS Augmentation"},{"$f":"'Input Data'!E279","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F279","v":2014},{"$f":"'Input Data'!G279","v":2013},{"$f":"'Input Data'!H279*IF($G279='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G279='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":77174.38319000465},{"$f":"'Input Data'!I279*IF($G279='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G279='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":40944.204869100933},{"$f":"'Input Data'!J279*IF($G279='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G279='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":291434.40430407849},{"$f":"'Input Data'!K279*IF($G279='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G279='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":348278.1607176254},{"$f":"'Input Data'!L279*IF($G279='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G279='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-597364.93892916653},{"$f":"'Input Data'!M279*IF($G279='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G279='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N279*IF($G279='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G279='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O279*IF($G279='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G279='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P279*IF($G279='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G279='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A279='Cost Escalators'!A$68,A279='Cost Escalators'!A$69,A279='Cost Escalators'!A$70,A279='Cost Escalators'!A$71),SUM(H279:L279),0)","v":0}]
[{"$f":"'Input Data'!A280","v":6910},{"$f":"'Input Data'!B280","v":"Supply to Sydney Inner Metropolitan Area and CBD"},{"$f":"'Input Data'!C280","v":"Beaconsfield West To Haymarket 330kV Cable"},{"$f":"'Input Data'!D280","v":"PS Augmentation"},{"$f":"'Input Data'!E280","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F280","v":2014},{"$f":"'Input Data'!G280","v":2013},{"$f":"'Input Data'!H280*IF($G280='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G280='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":8063.8057091236888},{"$f":"'Input Data'!I280*IF($G280='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G280='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":92656.422835759789},{"$f":"'Input Data'!J280*IF($G280='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G280='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":806296.63864711206},{"$f":"'Input Data'!K280*IF($G280='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G280='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":14890136.726906305},{"$f":"'Input Data'!L280*IF($G280='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G280='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1436132.915533602},{"$f":"'Input Data'!M280*IF($G280='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G280='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N280*IF($G280='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G280='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O280*IF($G280='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G280='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P280*IF($G280='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G280='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A280='Cost Escalators'!A$68,A280='Cost Escalators'!A$69,A280='Cost Escalators'!A$70,A280='Cost Escalators'!A$71),SUM(H280:L280),0)","v":0}]
[{"$f":"'Input Data'!A281","v":6704},{"$f":"'Input Data'!B281","v":"Supply to the ACT"},{"$f":"'Input Data'!C281","v":"Wallaroo 330kV Switching Station"},{"$f":"'Input Data'!D281","v":"PS Augmentation"},{"$f":"'Input Data'!E281","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F281","v":2018},{"$f":"'Input Data'!G281","v":2013},{"$f":"'Input Data'!H281*IF($G281='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G281='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":475620.82221331319},{"$f":"'Input Data'!I281*IF($G281='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G281='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":423018.68610504695},{"$f":"'Input Data'!J281*IF($G281='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G281='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":228413.18787155446},{"$f":"'Input Data'!K281*IF($G281='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G281='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":9513.1537740453987},{"$f":"'Input Data'!L281*IF($G281='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G281='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":16340.508678111795},{"$f":"'Input Data'!M281*IF($G281='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G281='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N281*IF($G281='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G281='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O281*IF($G281='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G281='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P281*IF($G281='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G281='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,1152906.3586420717,null,{"$f":"IF(OR(A281='Cost Escalators'!A$68,A281='Cost Escalators'!A$69,A281='Cost Escalators'!A$70,A281='Cost Escalators'!A$71),SUM(H281:L281),0)","v":0}]
[{"$f":"'Input Data'!A282","v":6346},{"$f":"'Input Data'!B282","v":"Supply to the Cabonne Area"},{"$f":"'Input Data'!C282","v":"Manildra to Parkes 132kV Transmission Line"},{"$f":"'Input Data'!D282","v":"PS Augmentation"},{"$f":"'Input Data'!E282","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F282","v":2012},{"$f":"'Input Data'!G282","v":2013},{"$f":"'Input Data'!H282*IF($G282='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G282='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3645132.2510012491},{"$f":"'Input Data'!I282*IF($G282='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G282='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":21512973.223400876},{"$f":"'Input Data'!J282*IF($G282='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G282='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":17756636.070120741},{"$f":"'Input Data'!K282*IF($G282='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G282='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":420403.52254481235},{"$f":"'Input Data'!L282*IF($G282='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G282='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":128882.948364449},{"$f":"'Input Data'!M282*IF($G282='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G282='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N282*IF($G282='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G282='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O282*IF($G282='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G282='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P282*IF($G282='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G282='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A282='Cost Escalators'!A$68,A282='Cost Escalators'!A$69,A282='Cost Escalators'!A$70,A282='Cost Escalators'!A$71),SUM(H282:L282),0)","v":0}]
[{"$f":"'Input Data'!A283","v":7147},{"$f":"'Input Data'!B283","v":"Supply to the Cabonne Area"},{"$f":"'Input Data'!C283","v":"Manildra to Parkes 132kV Transmission Line"},{"$f":"'Input Data'!D283","v":"PS Augmentation"},{"$f":"'Input Data'!E283","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F283","v":2012},{"$f":"'Input Data'!G283","v":2013},{"$f":"'Input Data'!H283*IF($G283='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G283='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I283*IF($G283='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G283='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":64392.14835094686},{"$f":"'Input Data'!J283*IF($G283='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G283='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1746542.2934141655},{"$f":"'Input Data'!K283*IF($G283='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G283='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-14735.897810152928},{"$f":"'Input Data'!L283*IF($G283='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G283='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M283*IF($G283='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G283='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N283*IF($G283='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G283='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O283*IF($G283='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G283='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P283*IF($G283='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G283='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A283='Cost Escalators'!A$68,A283='Cost Escalators'!A$69,A283='Cost Escalators'!A$70,A283='Cost Escalators'!A$71),SUM(H283:L283),0)","v":0}]
[{"$f":"'Input Data'!A284","v":8155},{"$f":"'Input Data'!B284","v":"Supply to the Cabonne Area"},{"$f":"'Input Data'!C284","v":"Manildra to Parkes 132kV Transmission Line"},{"$f":"'Input Data'!D284","v":"PS Augmentation"},{"$f":"'Input Data'!E284","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F284","v":2012},{"$f":"'Input Data'!G284","v":2013},{"$f":"'Input Data'!H284*IF($G284='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G284='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I284*IF($G284='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G284='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J284*IF($G284='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G284='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K284*IF($G284='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G284='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1941669.3430755883},{"$f":"'Input Data'!L284*IF($G284='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G284='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M284*IF($G284='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G284='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N284*IF($G284='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G284='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O284*IF($G284='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G284='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P284*IF($G284='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G284='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A284='Cost Escalators'!A$68,A284='Cost Escalators'!A$69,A284='Cost Escalators'!A$70,A284='Cost Escalators'!A$71),SUM(H284:L284),0)","v":0}]
[{"$f":"'Input Data'!A285","v":6662},{"$f":"'Input Data'!B285","v":"Supply to the Lower Mid North Coast"},{"$f":"'Input Data'!C285","v":"Tomago-Tarro-Stroud 330/132kV Transmission Line"},{"$f":"'Input Data'!D285","v":"PS Augmentation"},{"$f":"'Input Data'!E285","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F285","v":2014},{"$f":"'Input Data'!G285","v":2013},{"$f":"'Input Data'!H285*IF($G285='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G285='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1511529.1962479074},{"$f":"'Input Data'!I285*IF($G285='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G285='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2494391.5079022101},{"$f":"'Input Data'!J285*IF($G285='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G285='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":8906471.764251031},{"$f":"'Input Data'!K285*IF($G285='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G285='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":48905408.498381905},{"$f":"'Input Data'!L285*IF($G285='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G285='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":22251052.548111502},{"$f":"'Input Data'!M285*IF($G285='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G285='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N285*IF($G285='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G285='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O285*IF($G285='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G285='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P285*IF($G285='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G285='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A285='Cost Escalators'!A$68,A285='Cost Escalators'!A$69,A285='Cost Escalators'!A$70,A285='Cost Escalators'!A$71),SUM(H285:L285),0)","v":0}]
[{"$f":"'Input Data'!A286","v":6967},{"$f":"'Input Data'!B286","v":"Supply to the Mid North Coast"},{"$f":"'Input Data'!C286","v":"Stroud-Taree 330kV Transmission Line Construction"},{"$f":"'Input Data'!D286","v":"PS Augmentation"},{"$f":"'Input Data'!E286","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F286","v":2014},{"$f":"'Input Data'!G286","v":2013},{"$f":"'Input Data'!H286*IF($G286='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G286='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6603.3007938288893},{"$f":"'Input Data'!I286*IF($G286='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G286='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":266153.8246952286},{"$f":"'Input Data'!J286*IF($G286='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G286='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1179811.2434971277},{"$f":"'Input Data'!K286*IF($G286='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G286='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1397008.3346284705},{"$f":"'Input Data'!L286*IF($G286='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G286='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M286*IF($G286='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G286='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N286*IF($G286='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G286='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O286*IF($G286='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G286='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P286*IF($G286='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G286='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A286='Cost Escalators'!A$68,A286='Cost Escalators'!A$69,A286='Cost Escalators'!A$70,A286='Cost Escalators'!A$71),SUM(H286:L286),0)","v":0}]
[{"$f":"'Input Data'!A287","v":5880},{"$f":"'Input Data'!B287","v":"Supply to the New England Area"},{"$f":"'Input Data'!C287","v":"Glen Innes to Inverell 132kV Transmission Line"},{"$f":"'Input Data'!D287","v":"PS Augmentation"},{"$f":"'Input Data'!E287","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F287","v":2012},{"$f":"'Input Data'!G287","v":2013},{"$f":"'Input Data'!H287*IF($G287='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G287='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":8090217.1691150153},{"$f":"'Input Data'!I287*IF($G287='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G287='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":9348317.0107170586},{"$f":"'Input Data'!J287*IF($G287='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G287='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7833226.8287444552},{"$f":"'Input Data'!K287*IF($G287='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G287='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":792409.33092065458},{"$f":"'Input Data'!L287*IF($G287='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G287='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-270882.8989099809},{"$f":"'Input Data'!M287*IF($G287='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G287='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N287*IF($G287='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G287='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O287*IF($G287='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G287='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P287*IF($G287='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G287='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A287='Cost Escalators'!A$68,A287='Cost Escalators'!A$69,A287='Cost Escalators'!A$70,A287='Cost Escalators'!A$71),SUM(H287:L287),0)","v":0}]
[{"$f":"'Input Data'!A288","v":7513},{"$f":"'Input Data'!B288","v":"Supply to Tomago"},{"$f":"'Input Data'!C288","v":"Tomago 330/132kV Substation - Establishment of 132kV Busbar and Connections"},{"$f":"'Input Data'!D288","v":"PS Augmentation"},{"$f":"'Input Data'!E288","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F288","v":2014},{"$f":"'Input Data'!G288","v":2013},{"$f":"'Input Data'!H288*IF($G288='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G288='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I288*IF($G288='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G288='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":913933.01147689461},{"$f":"'Input Data'!J288*IF($G288='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G288='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":8663898.6957810614},{"$f":"'Input Data'!K288*IF($G288='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G288='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5867742.028378306},{"$f":"'Input Data'!L288*IF($G288='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G288='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":43881.213591997264},{"$f":"'Input Data'!M288*IF($G288='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G288='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N288*IF($G288='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G288='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O288*IF($G288='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G288='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P288*IF($G288='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G288='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A288='Cost Escalators'!A$68,A288='Cost Escalators'!A$69,A288='Cost Escalators'!A$70,A288='Cost Escalators'!A$71),SUM(H288:L288),0)","v":0}]
[{"$f":"'Input Data'!A289","v":7745},{"$f":"'Input Data'!B289","v":"Supply to Tomago"},{"$f":"'Input Data'!C289","v":"Sydney South - Tail Ending 91F and 91J"},{"$f":"'Input Data'!D289","v":"PS Augmentation"},{"$f":"'Input Data'!E289","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F289","v":2014},{"$f":"'Input Data'!G289","v":2013},{"$f":"'Input Data'!H289*IF($G289='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G289='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I289*IF($G289='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G289='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J289*IF($G289='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G289='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":16377.420017238768},{"$f":"'Input Data'!K289*IF($G289='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G289='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":91454.175569914441},{"$f":"'Input Data'!L289*IF($G289='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G289='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-107398.56619914828},{"$f":"'Input Data'!M289*IF($G289='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G289='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N289*IF($G289='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G289='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O289*IF($G289='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G289='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P289*IF($G289='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G289='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A289='Cost Escalators'!A$68,A289='Cost Escalators'!A$69,A289='Cost Escalators'!A$70,A289='Cost Escalators'!A$71),SUM(H289:L289),0)","v":0}]
[{"$f":"'Input Data'!A290","v":5968},{"$f":"'Input Data'!B290","v":"Supply to Tomago Area"},{"$f":"'Input Data'!C290","v":"Establishment of 132kV Busbar at Tomago 330kV Substation"},{"$f":"'Input Data'!D290","v":"PS Augmentation"},{"$f":"'Input Data'!E290","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F290","v":2011},{"$f":"'Input Data'!G290","v":2013},{"$f":"'Input Data'!H290*IF($G290='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G290='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":22901843.321207833},{"$f":"'Input Data'!I290*IF($G290='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G290='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":14730587.419160692},{"$f":"'Input Data'!J290*IF($G290='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G290='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":760164.34482037835},{"$f":"'Input Data'!K290*IF($G290='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G290='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1395474.2852047852},{"$f":"'Input Data'!L290*IF($G290='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G290='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":40820.703523953067},{"$f":"'Input Data'!M290*IF($G290='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G290='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N290*IF($G290='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G290='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O290*IF($G290='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G290='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P290*IF($G290='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G290='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A290='Cost Escalators'!A$68,A290='Cost Escalators'!A$69,A290='Cost Escalators'!A$70,A290='Cost Escalators'!A$71),SUM(H290:L290),0)","v":0}]
[{"$f":"'Input Data'!A291","v":6036},{"$f":"'Input Data'!B291","v":"Supply to Wagga Wagga"},{"$f":"'Input Data'!C291","v":"Wagga North 132/66kV Substation Establishment"},{"$f":"'Input Data'!D291","v":"PS Augmentation"},{"$f":"'Input Data'!E291","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F291","v":2011},{"$f":"'Input Data'!G291","v":2013},{"$f":"'Input Data'!H291*IF($G291='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G291='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2836978.6004945762},{"$f":"'Input Data'!I291*IF($G291='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G291='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":572594.20601044374},{"$f":"'Input Data'!J291*IF($G291='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G291='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4876.1669736051854},{"$f":"'Input Data'!K291*IF($G291='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G291='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-56912.415897571584},{"$f":"'Input Data'!L291*IF($G291='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G291='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M291*IF($G291='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G291='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N291*IF($G291='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G291='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O291*IF($G291='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G291='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P291*IF($G291='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G291='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A291='Cost Escalators'!A$68,A291='Cost Escalators'!A$69,A291='Cost Escalators'!A$70,A291='Cost Escalators'!A$71),SUM(H291:L291),0)","v":0}]
[{"$f":"'Input Data'!A292","v":4419},{"$f":"'Input Data'!B292","v":"Supply to Wellington"},{"$f":"'Input Data'!C292","v":"Wollar to Wellington 330kV Transmission Line"},{"$f":"'Input Data'!D292","v":"PS Augmentation"},{"$f":"'Input Data'!E292","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F292","v":2010},{"$f":"'Input Data'!G292","v":2013},{"$f":"'Input Data'!H292*IF($G292='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G292='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":15396068.39433377},{"$f":"'Input Data'!I292*IF($G292='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G292='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":15439639.888442818},{"$f":"'Input Data'!J292*IF($G292='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G292='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2918964.0210396298},{"$f":"'Input Data'!K292*IF($G292='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G292='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":276664.77771480492},{"$f":"'Input Data'!L292*IF($G292='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G292='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M292*IF($G292='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G292='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N292*IF($G292='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G292='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O292*IF($G292='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G292='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P292*IF($G292='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G292='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A292='Cost Escalators'!A$68,A292='Cost Escalators'!A$69,A292='Cost Escalators'!A$70,A292='Cost Escalators'!A$71),SUM(H292:L292),0)","v":0}]
[{"$f":"'Input Data'!A293","v":4429},{"$f":"'Input Data'!B293","v":"Supply to Wellington"},{"$f":"'Input Data'!C293","v":"Wollar 330kV Switching Station"},{"$f":"'Input Data'!D293","v":"PS Augmentation"},{"$f":"'Input Data'!E293","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F293","v":2010},{"$f":"'Input Data'!G293","v":2013},{"$f":"'Input Data'!H293*IF($G293='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G293='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":30505266.980915438},{"$f":"'Input Data'!I293*IF($G293='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G293='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":138048.92239281634},{"$f":"'Input Data'!J293*IF($G293='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G293='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":386.86786116425867},{"$f":"'Input Data'!K293*IF($G293='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G293='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L293*IF($G293='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G293='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":55.343303878424955},{"$f":"'Input Data'!M293*IF($G293='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G293='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N293*IF($G293='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G293='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O293*IF($G293='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G293='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P293*IF($G293='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G293='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A293='Cost Escalators'!A$68,A293='Cost Escalators'!A$69,A293='Cost Escalators'!A$70,A293='Cost Escalators'!A$71),SUM(H293:L293),0)","v":0}]
[{"$f":"'Input Data'!A294","v":7644},{"$f":"'Input Data'!B294","v":"SVC Control System Replacement"},{"$f":"'Input Data'!C294","v":"Armidale SVC Transformer"},{"$f":"'Input Data'!D294","v":"PS Augmentation"},{"$f":"'Input Data'!E294","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F294","v":2013},{"$f":"'Input Data'!G294","v":2013},{"$f":"'Input Data'!H294*IF($G294='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G294='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I294*IF($G294='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G294='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J294*IF($G294='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G294='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K294*IF($G294='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G294='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":75733.58291322946},{"$f":"'Input Data'!L294*IF($G294='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G294='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-75733.471313533271},{"$f":"'Input Data'!M294*IF($G294='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G294='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N294*IF($G294='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G294='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O294*IF($G294='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G294='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P294*IF($G294='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G294='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A294='Cost Escalators'!A$68,A294='Cost Escalators'!A$69,A294='Cost Escalators'!A$70,A294='Cost Escalators'!A$71),SUM(H294:L294),0)","v":0}]
[{"$f":"'Input Data'!A295","v":5670},{"$f":"'Input Data'!B295","v":"Transformer Additions"},{"$f":"'Input Data'!C295","v":"Parkes No.2 Transformer"},{"$f":"'Input Data'!D295","v":"PS Augmentation"},{"$f":"'Input Data'!E295","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F295","v":2009},{"$f":"'Input Data'!G295","v":2013},{"$f":"'Input Data'!H295*IF($G295='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G295='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3578.9746271975505},{"$f":"'Input Data'!I295*IF($G295='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G295='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J295*IF($G295='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G295='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K295*IF($G295='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G295='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L295*IF($G295='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G295='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M295*IF($G295='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G295='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N295*IF($G295='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G295='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O295*IF($G295='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G295='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P295*IF($G295='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G295='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A295='Cost Escalators'!A$68,A295='Cost Escalators'!A$69,A295='Cost Escalators'!A$70,A295='Cost Escalators'!A$71),SUM(H295:L295),0)","v":0}]
[{"$f":"'Input Data'!A296","v":5816},{"$f":"'Input Data'!B296","v":"Transformer Additions"},{"$f":"'Input Data'!C296","v":"Tuggerah No.2 Transformer"},{"$f":"'Input Data'!D296","v":"PS Augmentation"},{"$f":"'Input Data'!E296","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F296","v":2009},{"$f":"'Input Data'!G296","v":2013},{"$f":"'Input Data'!H296*IF($G296='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G296='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":161007.05373378756},{"$f":"'Input Data'!I296*IF($G296='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G296='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":42550.208584312968},{"$f":"'Input Data'!J296*IF($G296='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G296='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K296*IF($G296='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G296='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L296*IF($G296='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G296='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M296*IF($G296='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G296='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N296*IF($G296='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G296='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O296*IF($G296='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G296='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P296*IF($G296='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G296='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A296='Cost Escalators'!A$68,A296='Cost Escalators'!A$69,A296='Cost Escalators'!A$70,A296='Cost Escalators'!A$71),SUM(H296:L296),0)","v":0}]
[{"$f":"'Input Data'!A297","v":5852},{"$f":"'Input Data'!B297","v":"Transformer Additions"},{"$f":"'Input Data'!C297","v":"Marulan No.2 Transformer"},{"$f":"'Input Data'!D297","v":"PS Augmentation"},{"$f":"'Input Data'!E297","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F297","v":2009},{"$f":"'Input Data'!G297","v":2013},{"$f":"'Input Data'!H297*IF($G297='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G297='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-4820.8515855852675},{"$f":"'Input Data'!I297*IF($G297='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G297='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J297*IF($G297='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G297='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K297*IF($G297='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G297='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":56809.318069154993},{"$f":"'Input Data'!L297*IF($G297='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G297='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M297*IF($G297='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G297='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N297*IF($G297='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G297='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O297*IF($G297='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G297='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P297*IF($G297='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G297='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A297='Cost Escalators'!A$68,A297='Cost Escalators'!A$69,A297='Cost Escalators'!A$70,A297='Cost Escalators'!A$71),SUM(H297:L297),0)","v":0}]
[{"$f":"'Input Data'!A298","v":6320},{"$f":"'Input Data'!B298","v":"Transformer Additions"},{"$f":"'Input Data'!C298","v":"Koolkhan No.3 Transformer"},{"$f":"'Input Data'!D298","v":"PS Augmentation"},{"$f":"'Input Data'!E298","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F298","v":2010},{"$f":"'Input Data'!G298","v":2013},{"$f":"'Input Data'!H298*IF($G298='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G298='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5418979.5326383626},{"$f":"'Input Data'!I298*IF($G298='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G298='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":419528.67886580067},{"$f":"'Input Data'!J298*IF($G298='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G298='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":152438.78634711838},{"$f":"'Input Data'!K298*IF($G298='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G298='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L298*IF($G298='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G298='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M298*IF($G298='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G298='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N298*IF($G298='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G298='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O298*IF($G298='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G298='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P298*IF($G298='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G298='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A298='Cost Escalators'!A$68,A298='Cost Escalators'!A$69,A298='Cost Escalators'!A$70,A298='Cost Escalators'!A$71),SUM(H298:L298),0)","v":0}]
[{"$f":"'Input Data'!A299","v":6668},{"$f":"'Input Data'!B299","v":"Transformer Additions"},{"$f":"'Input Data'!C299","v":"Sydney North No.5 Transformer"},{"$f":"'Input Data'!D299","v":"PS Augmentation"},{"$f":"'Input Data'!E299","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F299","v":2011},{"$f":"'Input Data'!G299","v":2013},{"$f":"'Input Data'!H299*IF($G299='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G299='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":8667242.3704863526},{"$f":"'Input Data'!I299*IF($G299='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G299='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6302126.0078990161},{"$f":"'Input Data'!J299*IF($G299='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G299='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K299*IF($G299='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G299='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L299*IF($G299='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G299='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M299*IF($G299='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G299='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N299*IF($G299='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G299='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O299*IF($G299='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G299='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P299*IF($G299='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G299='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A299='Cost Escalators'!A$68,A299='Cost Escalators'!A$69,A299='Cost Escalators'!A$70,A299='Cost Escalators'!A$71),SUM(H299:L299),0)","v":0}]
[{"$f":"'Input Data'!A300","v":6696},{"$f":"'Input Data'!B300","v":"Transformer Additions"},{"$f":"'Input Data'!C300","v":"Waratah West No.2 Transformer & Bus Section"},{"$f":"'Input Data'!D300","v":"PS Augmentation"},{"$f":"'Input Data'!E300","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F300","v":2011},{"$f":"'Input Data'!G300","v":2013},{"$f":"'Input Data'!H300*IF($G300='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G300='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":10806788.800154971},{"$f":"'Input Data'!I300*IF($G300='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G300='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":12602578.030107643},{"$f":"'Input Data'!J300*IF($G300='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G300='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":99372.133085857844},{"$f":"'Input Data'!K300*IF($G300='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G300='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L300*IF($G300='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G300='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M300*IF($G300='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G300='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N300*IF($G300='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G300='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O300*IF($G300='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G300='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P300*IF($G300='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G300='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A300='Cost Escalators'!A$68,A300='Cost Escalators'!A$69,A300='Cost Escalators'!A$70,A300='Cost Escalators'!A$71),SUM(H300:L300),0)","v":0}]
[{"$f":"'Input Data'!A301","v":6727},{"$f":"'Input Data'!B301","v":"Transformer Additions"},{"$f":"'Input Data'!C301","v":"Vineyard No.3 Transformer"},{"$f":"'Input Data'!D301","v":"PS Augmentation"},{"$f":"'Input Data'!E301","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F301","v":2012},{"$f":"'Input Data'!G301","v":2013},{"$f":"'Input Data'!H301*IF($G301='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G301='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":9309630.4127114546},{"$f":"'Input Data'!I301*IF($G301='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G301='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5466916.17687927},{"$f":"'Input Data'!J301*IF($G301='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G301='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4369189.6573332436},{"$f":"'Input Data'!K301*IF($G301='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G301='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":86847.898110079012},{"$f":"'Input Data'!L301*IF($G301='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G301='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":723.9776654013574},{"$f":"'Input Data'!M301*IF($G301='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G301='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N301*IF($G301='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G301='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O301*IF($G301='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G301='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P301*IF($G301='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G301='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A301='Cost Escalators'!A$68,A301='Cost Escalators'!A$69,A301='Cost Escalators'!A$70,A301='Cost Escalators'!A$71),SUM(H301:L301),0)","v":0}]
[{"$f":"'Input Data'!A302","v":6907},{"$f":"'Input Data'!B302","v":"Transformer Additions"},{"$f":"'Input Data'!C302","v":"Munmorah No.2 Transformer"},{"$f":"'Input Data'!D302","v":"PS Augmentation"},{"$f":"'Input Data'!E302","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F302","v":2013},{"$f":"'Input Data'!G302","v":2013},{"$f":"'Input Data'!H302*IF($G302='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G302='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I302*IF($G302='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G302='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2445.3200488585344},{"$f":"'Input Data'!J302*IF($G302='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G302='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K302*IF($G302='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G302='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-2333.0017940727957},{"$f":"'Input Data'!L302*IF($G302='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G302='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M302*IF($G302='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G302='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N302*IF($G302='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G302='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O302*IF($G302='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G302='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P302*IF($G302='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G302='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A302='Cost Escalators'!A$68,A302='Cost Escalators'!A$69,A302='Cost Escalators'!A$70,A302='Cost Escalators'!A$71),SUM(H302:L302),0)","v":0}]
[{"$f":"'Input Data'!A303","v":7456},{"$f":"'Input Data'!B303","v":"Transformer Additions"},{"$f":"'Input Data'!C303","v":"Eraring No.2 Transformer"},{"$f":"'Input Data'!D303","v":"PS Augmentation"},{"$f":"'Input Data'!E303","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F303","v":2013},{"$f":"'Input Data'!G303","v":2013},{"$f":"'Input Data'!H303*IF($G303='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G303='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I303*IF($G303='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G303='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":41990.561568343066},{"$f":"'Input Data'!J303*IF($G303='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G303='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3688.083308497},{"$f":"'Input Data'!K303*IF($G303='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G303='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-43720.885410294068},{"$f":"'Input Data'!L303*IF($G303='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G303='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M303*IF($G303='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G303='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N303*IF($G303='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G303='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O303*IF($G303='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G303='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P303*IF($G303='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G303='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A303='Cost Escalators'!A$68,A303='Cost Escalators'!A$69,A303='Cost Escalators'!A$70,A303='Cost Escalators'!A$71),SUM(H303:L303),0)","v":0}]
[{"$f":"'Input Data'!A304","v":7684},{"$f":"'Input Data'!B304","v":"Transformer Additions"},{"$f":"'Input Data'!C304","v":"Coffs Harbour No. 2 330/132kV Transformer Installation"},{"$f":"'Input Data'!D304","v":"PS Augmentation"},{"$f":"'Input Data'!E304","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F304","v":2014},{"$f":"'Input Data'!G304","v":2013},{"$f":"'Input Data'!H304*IF($G304='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G304='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I304*IF($G304='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G304='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J304*IF($G304='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G304='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K304*IF($G304='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G304='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":109182.7308328341},{"$f":"'Input Data'!L304*IF($G304='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G304='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-109182.7206874071},{"$f":"'Input Data'!M304*IF($G304='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G304='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N304*IF($G304='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G304='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O304*IF($G304='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G304='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P304*IF($G304='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G304='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A304='Cost Escalators'!A$68,A304='Cost Escalators'!A$69,A304='Cost Escalators'!A$70,A304='Cost Escalators'!A$71),SUM(H304:L304),0)","v":0}]
[{"$f":"'Input Data'!A305","v":7338},{"$f":"'Input Data'!B305","v":"Transformer Replacement"},{"$f":"'Input Data'!C305","v":"Marulan No.4 Transformer"},{"$f":"'Input Data'!D305","v":"PS Augmentation"},{"$f":"'Input Data'!E305","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F305","v":2009},{"$f":"'Input Data'!G305","v":2013},{"$f":"'Input Data'!H305*IF($G305='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G305='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I305*IF($G305='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G305='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J305*IF($G305='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G305='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1969.979002114309},{"$f":"'Input Data'!K305*IF($G305='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G305='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L305*IF($G305='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G305='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M305*IF($G305='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G305='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N305*IF($G305='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G305='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O305*IF($G305='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G305='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P305*IF($G305='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G305='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A305='Cost Escalators'!A$68,A305='Cost Escalators'!A$69,A305='Cost Escalators'!A$70,A305='Cost Escalators'!A$71),SUM(H305:L305),0)","v":0}]
[{"$f":"'Input Data'!A306","v":4563},{"$f":"'Input Data'!B306","v":"Transformer Replacement"},{"$f":"'Input Data'!C306","v":"Wellington 330kV Transformer Replacement & Shunt Reactor"},{"$f":"'Input Data'!D306","v":"PS Augmentation"},{"$f":"'Input Data'!E306","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F306","v":2010},{"$f":"'Input Data'!G306","v":2013},{"$f":"'Input Data'!H306*IF($G306='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G306='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3318257.8959899372},{"$f":"'Input Data'!I306*IF($G306='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G306='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":69940.224021491318},{"$f":"'Input Data'!J306*IF($G306='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G306='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3867.9595651384334},{"$f":"'Input Data'!K306*IF($G306='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G306='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L306*IF($G306='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G306='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M306*IF($G306='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G306='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N306*IF($G306='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G306='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O306*IF($G306='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G306='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P306*IF($G306='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G306='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A306='Cost Escalators'!A$68,A306='Cost Escalators'!A$69,A306='Cost Escalators'!A$70,A306='Cost Escalators'!A$71),SUM(H306:L306),0)","v":0}]
[{"$f":"'Input Data'!A307","v":5691},{"$f":"'Input Data'!B307","v":"Transformer Replacement"},{"$f":"'Input Data'!C307","v":"Finley No.1 & No.2 Transformer Replacement"},{"$f":"'Input Data'!D307","v":"PS Augmentation"},{"$f":"'Input Data'!E307","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F307","v":2010},{"$f":"'Input Data'!G307","v":2013},{"$f":"'Input Data'!H307*IF($G307='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G307='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1073369.7248029208},{"$f":"'Input Data'!I307*IF($G307='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G307='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6868.0191456492703},{"$f":"'Input Data'!J307*IF($G307='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G307='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":23004.037968949895},{"$f":"'Input Data'!K307*IF($G307='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G307='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L307*IF($G307='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G307='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M307*IF($G307='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G307='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N307*IF($G307='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G307='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O307*IF($G307='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G307='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P307*IF($G307='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G307='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A307='Cost Escalators'!A$68,A307='Cost Escalators'!A$69,A307='Cost Escalators'!A$70,A307='Cost Escalators'!A$71),SUM(H307:L307),0)","v":0}]
[{"$f":"'Input Data'!A308","v":6363},{"$f":"'Input Data'!B308","v":"Transformer Replacement"},{"$f":"'Input Data'!C308","v":"Sydney South No.3 & No.4 Transformer Replacements"},{"$f":"'Input Data'!D308","v":"PS Augmentation"},{"$f":"'Input Data'!E308","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F308","v":2011},{"$f":"'Input Data'!G308","v":2013},{"$f":"'Input Data'!H308*IF($G308='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G308='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2509610.5648827073},{"$f":"'Input Data'!I308*IF($G308='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G308='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1304977.5723797977},{"$f":"'Input Data'!J308*IF($G308='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G308='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":686994.31845083041},{"$f":"'Input Data'!K308*IF($G308='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G308='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-45291.590261468074},{"$f":"'Input Data'!L308*IF($G308='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G308='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M308*IF($G308='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G308='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N308*IF($G308='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G308='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O308*IF($G308='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G308='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P308*IF($G308='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G308='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A308='Cost Escalators'!A$68,A308='Cost Escalators'!A$69,A308='Cost Escalators'!A$70,A308='Cost Escalators'!A$71),SUM(H308:L308),0)","v":0}]
[{"$f":"'Input Data'!A309","v":6446},{"$f":"'Input Data'!B309","v":"Transformer Replacement"},{"$f":"'Input Data'!C309","v":"Coffs Harbour 132/66kV Transformer Replacements"},{"$f":"'Input Data'!D309","v":"PS Augmentation"},{"$f":"'Input Data'!E309","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F309","v":2011},{"$f":"'Input Data'!G309","v":2013},{"$f":"'Input Data'!H309*IF($G309='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G309='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3798268.4150189748},{"$f":"'Input Data'!I309*IF($G309='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G309='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":412048.02440722403},{"$f":"'Input Data'!J309*IF($G309='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G309='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":547.65291207211703},{"$f":"'Input Data'!K309*IF($G309='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G309='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-108773.54547407621},{"$f":"'Input Data'!L309*IF($G309='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G309='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M309*IF($G309='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G309='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N309*IF($G309='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G309='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O309*IF($G309='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G309='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P309*IF($G309='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G309='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A309='Cost Escalators'!A$68,A309='Cost Escalators'!A$69,A309='Cost Escalators'!A$70,A309='Cost Escalators'!A$71),SUM(H309:L309),0)","v":0}]
[{"$f":"'Input Data'!A310","v":6458},{"$f":"'Input Data'!B310","v":"Transformer Replacement"},{"$f":"'Input Data'!C310","v":"Cowra 132/66kV Transformer Replacement "},{"$f":"'Input Data'!D310","v":"PS Augmentation"},{"$f":"'Input Data'!E310","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F310","v":2011},{"$f":"'Input Data'!G310","v":2013},{"$f":"'Input Data'!H310*IF($G310='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G310='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6702061.1224074699},{"$f":"'Input Data'!I310*IF($G310='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G310='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":311565.79476638004},{"$f":"'Input Data'!J310*IF($G310='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G310='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K310*IF($G310='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G310='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L310*IF($G310='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G310='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M310*IF($G310='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G310='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N310*IF($G310='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G310='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O310*IF($G310='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G310='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P310*IF($G310='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G310='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A310='Cost Escalators'!A$68,A310='Cost Escalators'!A$69,A310='Cost Escalators'!A$70,A310='Cost Escalators'!A$71),SUM(H310:L310),0)","v":0}]
[{"$f":"'Input Data'!A311","v":7093},{"$f":"'Input Data'!B311","v":"Transformer Replacement"},{"$f":"'Input Data'!C311","v":"Kempsey 66/33kV Transformer Replacement"},{"$f":"'Input Data'!D311","v":"PS Augmentation"},{"$f":"'Input Data'!E311","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F311","v":2013},{"$f":"'Input Data'!G311","v":2013},{"$f":"'Input Data'!H311*IF($G311='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G311='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I311*IF($G311='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G311='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":51054.899365789395},{"$f":"'Input Data'!J311*IF($G311='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G311='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":33461.819062521434},{"$f":"'Input Data'!K311*IF($G311='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G311='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":47771.152892906139},{"$f":"'Input Data'!L311*IF($G311='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G311='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M311*IF($G311='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G311='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N311*IF($G311='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G311='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O311*IF($G311='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G311='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P311*IF($G311='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G311='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A311='Cost Escalators'!A$68,A311='Cost Escalators'!A$69,A311='Cost Escalators'!A$70,A311='Cost Escalators'!A$71),SUM(H311:L311),0)","v":0}]
[{"$f":"'Input Data'!A312","v":7633},{"$f":"'Input Data'!B312","v":"Transformer Replacement"},{"$f":"'Input Data'!C312","v":"Kempsey 66kV Bus and No.2 Transformer Replacement"},{"$f":"'Input Data'!D312","v":"PS Augmentation"},{"$f":"'Input Data'!E312","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F312","v":2013},{"$f":"'Input Data'!G312","v":2013},{"$f":"'Input Data'!H312*IF($G312='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G312='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I312*IF($G312='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G312='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J312*IF($G312='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G312='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K312*IF($G312='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G312='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":342.39801330760059},{"$f":"'Input Data'!L312*IF($G312='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G312='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-129400.66950045562},{"$f":"'Input Data'!M312*IF($G312='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G312='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N312*IF($G312='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G312='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O312*IF($G312='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G312='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P312*IF($G312='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G312='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A312='Cost Escalators'!A$68,A312='Cost Escalators'!A$69,A312='Cost Escalators'!A$70,A312='Cost Escalators'!A$71),SUM(H312:L312),0)","v":0}]
[{"$f":"'Input Data'!A313","v":7409},{"$f":"'Input Data'!B313","v":"Transformer Replacement"},{"$f":"'Input Data'!C313","v":"Koolkhan - 967 Line Deviation Works"},{"$f":"'Input Data'!D313","v":"PS Augmentation"},{"$f":"'Input Data'!E313","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F313","v":2014},{"$f":"'Input Data'!G313","v":2013},{"$f":"'Input Data'!H313*IF($G313='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G313='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I313*IF($G313='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G313='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":90627.990845083681},{"$f":"'Input Data'!J313*IF($G313='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G313='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-88813.946005799982},{"$f":"'Input Data'!K313*IF($G313='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G313='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L313*IF($G313='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G313='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M313*IF($G313='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G313='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N313*IF($G313='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G313='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O313*IF($G313='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G313='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P313*IF($G313='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G313='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A313='Cost Escalators'!A$68,A313='Cost Escalators'!A$69,A313='Cost Escalators'!A$70,A313='Cost Escalators'!A$71),SUM(H313:L313),0)","v":0}]
[{"$f":"'Input Data'!A314","v":5881},{"$f":"'Input Data'!B314","v":"Transmission Line Rearrangement"},{"$f":"'Input Data'!C314","v":"24 Line Vales Point to Newcastle 330kV Turn In"},{"$f":"'Input Data'!D314","v":"PS Augmentation"},{"$f":"'Input Data'!E314","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F314","v":2009},{"$f":"'Input Data'!G314","v":2013},{"$f":"'Input Data'!H314*IF($G314='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G314='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":52501.389695901824},{"$f":"'Input Data'!I314*IF($G314='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G314='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6103.9264147877093},{"$f":"'Input Data'!J314*IF($G314='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G314='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K314*IF($G314='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G314='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L314*IF($G314='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G314='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M314*IF($G314='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G314='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N314*IF($G314='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G314='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O314*IF($G314='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G314='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P314*IF($G314='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G314='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A314='Cost Escalators'!A$68,A314='Cost Escalators'!A$69,A314='Cost Escalators'!A$70,A314='Cost Escalators'!A$71),SUM(H314:L314),0)","v":0}]
[{"$f":"'Input Data'!A315","v":7573},{"$f":"'Input Data'!B315","v":"Transmission Line Rearrangement"},{"$f":"'Input Data'!C315","v":"Koolkhan - 967 Line Deviation Works"},{"$f":"'Input Data'!D315","v":"PS Augmentation"},{"$f":"'Input Data'!E315","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F315","v":2014},{"$f":"'Input Data'!G315","v":2013},{"$f":"'Input Data'!H315*IF($G315='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G315='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I315*IF($G315='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G315='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J315*IF($G315='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G315='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K315*IF($G315='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G315='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-143305.88004480459},{"$f":"'Input Data'!L315*IF($G315='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G315='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":96665.292946765359},{"$f":"'Input Data'!M315*IF($G315='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G315='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N315*IF($G315='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G315='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O315*IF($G315='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G315='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P315*IF($G315='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G315='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A315='Cost Escalators'!A$68,A315='Cost Escalators'!A$69,A315='Cost Escalators'!A$70,A315='Cost Escalators'!A$71),SUM(H315:L315),0)","v":0}]
[{"$f":"'Input Data'!A316","v":7399},{"$f":"'Input Data'!B316","v":"Transmission Line Renewal"},{"$f":"'Input Data'!C316","v":"86 Line Tamworth to Armidale Condition"},{"$f":"'Input Data'!D316","v":"PS Augmentation"},{"$f":"'Input Data'!E316","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F316","v":2011},{"$f":"'Input Data'!G316","v":2013},{"$f":"'Input Data'!H316*IF($G316='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G316='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I316*IF($G316='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G316='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":314.09097476108468},{"$f":"'Input Data'!J316*IF($G316='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G316='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-307.78316667078889},{"$f":"'Input Data'!K316*IF($G316='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G316='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L316*IF($G316='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G316='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M316*IF($G316='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G316='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N316*IF($G316='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G316='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O316*IF($G316='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G316='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P316*IF($G316='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G316='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A316='Cost Escalators'!A$68,A316='Cost Escalators'!A$69,A316='Cost Escalators'!A$70,A316='Cost Escalators'!A$71),SUM(H316:L316),0)","v":0}]
[{"$f":"'Input Data'!A317","v":5940},{"$f":"'Input Data'!B317","v":"Transmission Line Renewal"},{"$f":"'Input Data'!C317","v":"Tamworth to Gunnedah 66kV Transmission Line Refurbishment"},{"$f":"'Input Data'!D317","v":"PS Augmentation"},{"$f":"'Input Data'!E317","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F317","v":2012},{"$f":"'Input Data'!G317","v":2013},{"$f":"'Input Data'!H317*IF($G317='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G317='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7377986.2704999978},{"$f":"'Input Data'!I317*IF($G317='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G317='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":853622.11044362874},{"$f":"'Input Data'!J317*IF($G317='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G317='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":270509.62998491153},{"$f":"'Input Data'!K317*IF($G317='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G317='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":126621.11674025821},{"$f":"'Input Data'!L317*IF($G317='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G317='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":116330.19424725279},{"$f":"'Input Data'!M317*IF($G317='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G317='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N317*IF($G317='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G317='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O317*IF($G317='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G317='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P317*IF($G317='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G317='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A317='Cost Escalators'!A$68,A317='Cost Escalators'!A$69,A317='Cost Escalators'!A$70,A317='Cost Escalators'!A$71),SUM(H317:L317),0)","v":0}]
[{"$f":"'Input Data'!A318","v":7705},{"$f":"'Input Data'!B318","v":"Transmission Line Renewal"},{"$f":"'Input Data'!C318","v":"964 Line Port Macquarie to Taree Condition"},{"$f":"'Input Data'!D318","v":"PS Augmentation"},{"$f":"'Input Data'!E318","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F318","v":2012},{"$f":"'Input Data'!G318","v":2013},{"$f":"'Input Data'!H318*IF($G318='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G318='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4709.2115459965544},{"$f":"'Input Data'!I318*IF($G318='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G318='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1905.8028434728124},{"$f":"'Input Data'!J318*IF($G318='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G318='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-88832.41195370382},{"$f":"'Input Data'!K318*IF($G318='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G318='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":30786.440041307957},{"$f":"'Input Data'!L318*IF($G318='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G318='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M318*IF($G318='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G318='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N318*IF($G318='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G318='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O318*IF($G318='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G318='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P318*IF($G318='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G318='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A318='Cost Escalators'!A$68,A318='Cost Escalators'!A$69,A318='Cost Escalators'!A$70,A318='Cost Escalators'!A$71),SUM(H318:L318),0)","v":0}]
[{"$f":"'Input Data'!A319","v":5527},{"$f":"'Input Data'!B319","v":"Western 500kV Upgrade"},{"$f":"'Input Data'!C319","v":"Bayswater 500/330kV Switchyard Development"},{"$f":"'Input Data'!D319","v":"PS Augmentation"},{"$f":"'Input Data'!E319","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F319","v":2009},{"$f":"'Input Data'!G319","v":2013},{"$f":"'Input Data'!H319*IF($G319='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G319='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":714169.97290466318},{"$f":"'Input Data'!I319*IF($G319='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G319='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":24858.0617027263},{"$f":"'Input Data'!J319*IF($G319='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G319='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":17009.962100656725},{"$f":"'Input Data'!K319*IF($G319='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G319='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":77406.452213542856},{"$f":"'Input Data'!L319*IF($G319='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G319='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M319*IF($G319='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G319='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N319*IF($G319='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G319='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O319*IF($G319='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G319='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P319*IF($G319='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G319='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A319='Cost Escalators'!A$68,A319='Cost Escalators'!A$69,A319='Cost Escalators'!A$70,A319='Cost Escalators'!A$71),SUM(H319:L319),0)","v":0}]
[{"$f":"'Input Data'!A320","v":5535},{"$f":"'Input Data'!B320","v":"Western 500kV Upgrade"},{"$f":"'Input Data'!C320","v":"Mt Piper 500/330kV Switchyard Development"},{"$f":"'Input Data'!D320","v":"PS Augmentation"},{"$f":"'Input Data'!E320","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F320","v":2009},{"$f":"'Input Data'!G320","v":2013},{"$f":"'Input Data'!H320*IF($G320='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G320='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2947017.7543823919},{"$f":"'Input Data'!I320*IF($G320='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G320='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":737832.17538284382},{"$f":"'Input Data'!J320*IF($G320='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G320='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":175685.96624411116},{"$f":"'Input Data'!K320*IF($G320='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G320='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L320*IF($G320='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G320='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4739.5173516475243},{"$f":"'Input Data'!M320*IF($G320='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G320='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N320*IF($G320='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G320='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O320*IF($G320='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G320='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P320*IF($G320='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G320='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A320='Cost Escalators'!A$68,A320='Cost Escalators'!A$69,A320='Cost Escalators'!A$70,A320='Cost Escalators'!A$71),SUM(H320:L320),0)","v":0}]
[{"$f":"'Input Data'!A321","v":5965},{"$f":"'Input Data'!B321","v":"Western 500kV Upgrade"},{"$f":"'Input Data'!C321","v":"Wallerawang 330kV Fault Rating Upgrade"},{"$f":"'Input Data'!D321","v":"PS Augmentation"},{"$f":"'Input Data'!E321","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F321","v":2009},{"$f":"'Input Data'!G321","v":2013},{"$f":"'Input Data'!H321*IF($G321='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G321='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6107.6155316870145},{"$f":"'Input Data'!I321*IF($G321='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G321='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J321*IF($G321='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G321='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K321*IF($G321='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G321='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L321*IF($G321='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G321='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M321*IF($G321='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G321='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N321*IF($G321='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G321='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O321*IF($G321='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G321='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P321*IF($G321='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G321='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A321='Cost Escalators'!A$68,A321='Cost Escalators'!A$69,A321='Cost Escalators'!A$70,A321='Cost Escalators'!A$71),SUM(H321:L321),0)","v":0}]
[{"$f":"'Input Data'!A322","v":5967},{"$f":"'Input Data'!B322","v":"Western 500kV Upgrade"},{"$f":"'Input Data'!C322","v":"Uprating of Lines 330kV 8 and 16 Lines"},{"$f":"'Input Data'!D322","v":"PS Augmentation"},{"$f":"'Input Data'!E322","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F322","v":2009},{"$f":"'Input Data'!G322","v":2013},{"$f":"'Input Data'!H322*IF($G322='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G322='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2309.947578182805},{"$f":"'Input Data'!I322*IF($G322='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G322='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J322*IF($G322='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G322='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K322*IF($G322='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G322='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L322*IF($G322='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G322='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M322*IF($G322='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G322='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N322*IF($G322='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G322='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O322*IF($G322='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G322='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P322*IF($G322='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G322='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A322='Cost Escalators'!A$68,A322='Cost Escalators'!A$69,A322='Cost Escalators'!A$70,A322='Cost Escalators'!A$71),SUM(H322:L322),0)","v":0}]
[{"$f":"'Input Data'!A323","v":6229},{"$f":"'Input Data'!B323","v":"Western 500kV Upgrade"},{"$f":"'Input Data'!C323","v":"Bayswater-Liddell Reduct In Fault Clearing Times"},{"$f":"'Input Data'!D323","v":"PS Augmentation"},{"$f":"'Input Data'!E323","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F323","v":2009},{"$f":"'Input Data'!G323","v":2013},{"$f":"'Input Data'!H323*IF($G323='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G323='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":182981.36962018511},{"$f":"'Input Data'!I323*IF($G323='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G323='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5421.4588429560599},{"$f":"'Input Data'!J323*IF($G323='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G323='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K323*IF($G323='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G323='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L323*IF($G323='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G323='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M323*IF($G323='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G323='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N323*IF($G323='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G323='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O323*IF($G323='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G323='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P323*IF($G323='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G323='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A323='Cost Escalators'!A$68,A323='Cost Escalators'!A$69,A323='Cost Escalators'!A$70,A323='Cost Escalators'!A$71),SUM(H323:L323),0)","v":0}]
[{"$f":"'Input Data'!A324","v":5864},{"$f":"'Input Data'!B324","v":"Western 500kV Upgrade"},{"$f":"'Input Data'!C324","v":"Bannaby 500/330kV Substation Development"},{"$f":"'Input Data'!D324","v":"PS Augmentation"},{"$f":"'Input Data'!E324","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F324","v":2011},{"$f":"'Input Data'!G324","v":2013},{"$f":"'Input Data'!H324*IF($G324='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G324='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":27996485.093016364},{"$f":"'Input Data'!I324*IF($G324='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G324='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6217699.1258981591},{"$f":"'Input Data'!J324*IF($G324='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G324='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":282877.09438388585},{"$f":"'Input Data'!K324*IF($G324='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G324='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":51555.001464455476},{"$f":"'Input Data'!L324*IF($G324='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G324='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M324*IF($G324='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G324='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N324*IF($G324='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G324='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O324*IF($G324='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G324='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P324*IF($G324='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G324='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A324='Cost Escalators'!A$68,A324='Cost Escalators'!A$69,A324='Cost Escalators'!A$70,A324='Cost Escalators'!A$71),SUM(H324:L324),0)","v":0}]
[{"$f":"'Input Data'!A325","v":6648},{"$f":"'Input Data'!B325","v":"Western Sydney Supply Project"},{"$f":"'Input Data'!C325","v":"Holroyd 330kV Substation Establishment"},{"$f":"'Input Data'!D325","v":"PS Augmentation"},{"$f":"'Input Data'!E325","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F325","v":2014},{"$f":"'Input Data'!G325","v":2013},{"$f":"'Input Data'!H325*IF($G325='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G325='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1274491.6693423304},{"$f":"'Input Data'!I325*IF($G325='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G325='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5582664.2359791026},{"$f":"'Input Data'!J325*IF($G325='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G325='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":19908570.811366554},{"$f":"'Input Data'!K325*IF($G325='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G325='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":31403133.499762449},{"$f":"'Input Data'!L325*IF($G325='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G325='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":16418804.48859505},{"$f":"'Input Data'!M325*IF($G325='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G325='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N325*IF($G325='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G325='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O325*IF($G325='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G325='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P325*IF($G325='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G325='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,{"$f":"IF($F325=0,M325,IF($F325=R$4,SUM($H325:$P325),0))","v":0},{"$f":"IF($F325=0,N325,IF($F325=S$4,SUM($H325:$P325),0))","v":0},{"$f":"IF($F325=0,O325,IF($F325=T$4,SUM($H325:$P325),0))","v":0},{"$f":"IF($F325=0,P325,IF($F325=U$4,SUM($H325:$P325),0))","v":0},null,{"$f":"IF(OR(A325='Cost Escalators'!A$68,A325='Cost Escalators'!A$69,A325='Cost Escalators'!A$70,A325='Cost Escalators'!A$71),SUM(H325:L325),0)","v":0}]
[{"$f":"'Input Data'!A326","v":6664},{"$f":"'Input Data'!B326","v":"Western Sydney Supply Project"},{"$f":"'Input Data'!C326","v":"Sydney West to Holroyd 330kV Transmission Line"},{"$f":"'Input Data'!D326","v":"PS Augmentation"},{"$f":"'Input Data'!E326","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F326","v":2014},{"$f":"'Input Data'!G326","v":2013},{"$f":"'Input Data'!H326*IF($G326='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G326='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3530403.2349097077},{"$f":"'Input Data'!I326*IF($G326='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G326='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4683671.0637481734},{"$f":"'Input Data'!J326*IF($G326='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G326='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1860787.5178628543},{"$f":"'Input Data'!K326*IF($G326='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G326='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":29227099.904612802},{"$f":"'Input Data'!L326*IF($G326='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G326='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":38463410.290702373},{"$f":"'Input Data'!M326*IF($G326='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G326='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N326*IF($G326='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G326='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O326*IF($G326='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G326='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P326*IF($G326='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G326='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A326='Cost Escalators'!A$68,A326='Cost Escalators'!A$69,A326='Cost Escalators'!A$70,A326='Cost Escalators'!A$71),SUM(H326:L326),0)","v":0}]
[{"$f":"'Input Data'!A327","v":6988},{"$f":"'Input Data'!B327","v":"Western Sydney Supply Project"},{"$f":"'Input Data'!C327","v":"Sydney West 330kV Connections For Holroyd Substation"},{"$f":"'Input Data'!D327","v":"PS Augmentation"},{"$f":"'Input Data'!E327","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F327","v":2014},{"$f":"'Input Data'!G327","v":2013},{"$f":"'Input Data'!H327*IF($G327='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G327='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":31306.244367840918},{"$f":"'Input Data'!I327*IF($G327='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G327='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":291496.74579752929},{"$f":"'Input Data'!J327*IF($G327='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G327='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3060232.3574188813},{"$f":"'Input Data'!K327*IF($G327='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G327='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":11947525.518729676},{"$f":"'Input Data'!L327*IF($G327='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G327='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1200267.9823449918},{"$f":"'Input Data'!M327*IF($G327='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G327='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N327*IF($G327='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G327='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O327*IF($G327='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G327='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P327*IF($G327='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G327='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A327='Cost Escalators'!A$68,A327='Cost Escalators'!A$69,A327='Cost Escalators'!A$70,A327='Cost Escalators'!A$71),SUM(H327:L327),0)","v":0}]
[{"$f":"'Input Data'!A328","v":6650},{"$f":"'Input Data'!B328","v":"Western Sydney Supply Project"},{"$f":"'Input Data'!C328","v":"Holroyd - Rookwood 330kV Cable"},{"$f":"'Input Data'!D328","v":"PS Augmentation"},{"$f":"'Input Data'!E328","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F328","v":2015},{"$f":"'Input Data'!G328","v":2013},{"$f":"'Input Data'!H328*IF($G328='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G328='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1226964.3462097319},{"$f":"'Input Data'!I328*IF($G328='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G328='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2146640.6506160633},{"$f":"'Input Data'!J328*IF($G328='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G328='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":11233417.589281434},{"$f":"'Input Data'!K328*IF($G328='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G328='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":44967630.090510629},{"$f":"'Input Data'!L328*IF($G328='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G328='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":85555540.178840414},{"$f":"'Input Data'!M328*IF($G328='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G328='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1631435.546875},{"$f":"'Input Data'!N328*IF($G328='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G328='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O328*IF($G328='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G328='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P328*IF($G328='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G328='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,146761628.40233326,0,0,0,null,{"$f":"IF(OR(A328='Cost Escalators'!A$68,A328='Cost Escalators'!A$69,A328='Cost Escalators'!A$70,A328='Cost Escalators'!A$71),SUM(H328:L328),0)","v":145130192.85545826}]
[{"$f":"'Input Data'!A329","v":6651},{"$f":"'Input Data'!B329","v":"Western Sydney Supply Project"},{"$f":"'Input Data'!C329","v":"Rookwood Road 330/132kV Substation"},{"$f":"'Input Data'!D329","v":"PS Augmentation"},{"$f":"'Input Data'!E329","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F329","v":2015},{"$f":"'Input Data'!G329","v":2013},{"$f":"'Input Data'!H329*IF($G329='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G329='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5045956.2227591854},{"$f":"'Input Data'!I329*IF($G329='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G329='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5969660.695163684},{"$f":"'Input Data'!J329*IF($G329='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G329='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":16324279.218819806},{"$f":"'Input Data'!K329*IF($G329='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G329='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":36242411.54454799},{"$f":"'Input Data'!L329*IF($G329='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G329='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":32030784.272932153},{"$f":"'Input Data'!M329*IF($G329='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G329='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":11714572.772597656},{"$f":"'Input Data'!N329*IF($G329='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G329='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O329*IF($G329='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G329='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P329*IF($G329='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G329='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,107327664.72682047,0,0,0,null,{"$f":"IF(OR(A329='Cost Escalators'!A$68,A329='Cost Escalators'!A$69,A329='Cost Escalators'!A$70,A329='Cost Escalators'!A$71),SUM(H329:L329),0)","v":95613091.954222813}]
[{"$f":"'Input Data'!A330","v":"P0001923"},{"$f":"'Input Data'!B330","v":"Cable Minor Projects"},{"$f":"'Input Data'!C330","v":"Ausgrid 90Y use of TransGrid Tunnel"},{"$f":"'Input Data'!D330","v":"PS Connections"},{"$f":"'Input Data'!E330","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F330","v":2014},{"$f":"'Input Data'!G330","v":2013},{"$f":"'Input Data'!H330*IF($G330='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G330='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I330*IF($G330='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G330='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J330*IF($G330='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G330='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K330*IF($G330='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G330='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L330*IF($G330='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G330='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":37876.368739632358},{"$f":"'Input Data'!M330*IF($G330='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G330='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N330*IF($G330='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G330='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O330*IF($G330='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G330='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P330*IF($G330='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G330='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A330='Cost Escalators'!A$68,A330='Cost Escalators'!A$69,A330='Cost Escalators'!A$70,A330='Cost Escalators'!A$71),SUM(H330:L330),0)","v":0}]
[{"$f":"'Input Data'!A331","v":6344},{"$f":"'Input Data'!B331","v":"Protection Change"},{"$f":"'Input Data'!C331","v":"Sydney West to West Wetherill Park Substation 93M Feeder Protection Upgrade"},{"$f":"'Input Data'!D331","v":"PS Connections"},{"$f":"'Input Data'!E331","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F331","v":2009},{"$f":"'Input Data'!G331","v":2013},{"$f":"'Input Data'!H331*IF($G331='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G331='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":39.210744850179566},{"$f":"'Input Data'!I331*IF($G331='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G331='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J331*IF($G331='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G331='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K331*IF($G331='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G331='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L331*IF($G331='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G331='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M331*IF($G331='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G331='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N331*IF($G331='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G331='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O331*IF($G331='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G331='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P331*IF($G331='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G331='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A331='Cost Escalators'!A$68,A331='Cost Escalators'!A$69,A331='Cost Escalators'!A$70,A331='Cost Escalators'!A$71),SUM(H331:L331),0)","v":0}]
[{"$f":"'Input Data'!A332","v":"P0001491"},{"$f":"'Input Data'!B332","v":"Protection Change"},{"$f":"'Input Data'!C332","v":"Protection Changes on Macarthur Lines"},{"$f":"'Input Data'!D332","v":"PS Connections"},{"$f":"'Input Data'!E332","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F332","v":2014},{"$f":"'Input Data'!G332","v":2013},{"$f":"'Input Data'!H332*IF($G332='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G332='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I332*IF($G332='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G332='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J332*IF($G332='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G332='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K332*IF($G332='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G332='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L332*IF($G332='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G332='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":13288.997603750469},{"$f":"'Input Data'!M332*IF($G332='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G332='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N332*IF($G332='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G332='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O332*IF($G332='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G332='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P332*IF($G332='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G332='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A332='Cost Escalators'!A$68,A332='Cost Escalators'!A$69,A332='Cost Escalators'!A$70,A332='Cost Escalators'!A$71),SUM(H332:L332),0)","v":0}]
[{"$f":"'Input Data'!A333","v":"P0001497"},{"$f":"'Input Data'!B333","v":"Protection Change"},{"$f":"'Input Data'!C333","v":"Taree Distance Relay Replacement for Essential Energy"},{"$f":"'Input Data'!D333","v":"PS Connections"},{"$f":"'Input Data'!E333","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F333","v":2014},{"$f":"'Input Data'!G333","v":2013},{"$f":"'Input Data'!H333*IF($G333='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G333='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I333*IF($G333='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G333='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J333*IF($G333='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G333='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K333*IF($G333='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G333='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L333*IF($G333='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G333='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M333*IF($G333='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G333='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N333*IF($G333='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G333='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O333*IF($G333='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G333='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P333*IF($G333='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G333='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A333='Cost Escalators'!A$68,A333='Cost Escalators'!A$69,A333='Cost Escalators'!A$70,A333='Cost Escalators'!A$71),SUM(H333:L333),0)","v":0}]
[{"$f":"'Input Data'!A334","v":7910},{"$f":"'Input Data'!B334","v":"SCADA Replacement & Augmentation"},{"$f":"'Input Data'!C334","v":"Sydney North SCADA Fibre Marshalling Kiosk (Ausgrid)"},{"$f":"'Input Data'!D334","v":"PS Connections"},{"$f":"'Input Data'!E334","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F334","v":2014},{"$f":"'Input Data'!G334","v":2013},{"$f":"'Input Data'!H334*IF($G334='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G334='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I334*IF($G334='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G334='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J334*IF($G334='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G334='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K334*IF($G334='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G334='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L334*IF($G334='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G334='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":372.49949499546295},{"$f":"'Input Data'!M334*IF($G334='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G334='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N334*IF($G334='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G334='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O334*IF($G334='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G334='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P334*IF($G334='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G334='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A334='Cost Escalators'!A$68,A334='Cost Escalators'!A$69,A334='Cost Escalators'!A$70,A334='Cost Escalators'!A$71),SUM(H334:L334),0)","v":0}]
[{"$f":"'Input Data'!A335","v":6053},{"$f":"'Input Data'!B335","v":"Substation Minor Projects"},{"$f":"'Input Data'!C335","v":"Provision of Switchbays at Taree Substation"},{"$f":"'Input Data'!D335","v":"PS Connections"},{"$f":"'Input Data'!E335","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F335","v":2009},{"$f":"'Input Data'!G335","v":2013},{"$f":"'Input Data'!H335*IF($G335='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G335='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1553.7434689007523},{"$f":"'Input Data'!I335*IF($G335='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G335='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J335*IF($G335='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G335='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K335*IF($G335='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G335='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L335*IF($G335='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G335='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M335*IF($G335='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G335='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N335*IF($G335='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G335='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O335*IF($G335='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G335='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P335*IF($G335='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G335='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A335='Cost Escalators'!A$68,A335='Cost Escalators'!A$69,A335='Cost Escalators'!A$70,A335='Cost Escalators'!A$71),SUM(H335:L335),0)","v":0}]
[{"$f":"'Input Data'!A336","v":6287},{"$f":"'Input Data'!B336","v":"Substation Minor Projects"},{"$f":"'Input Data'!C336","v":"Connection of Morisset Zone Substation"},{"$f":"'Input Data'!D336","v":"PS Connections"},{"$f":"'Input Data'!E336","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F336","v":2009},{"$f":"'Input Data'!G336","v":2013},{"$f":"'Input Data'!H336*IF($G336='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G336='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-7.6482197512714789},{"$f":"'Input Data'!I336*IF($G336='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G336='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J336*IF($G336='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G336='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K336*IF($G336='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G336='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L336*IF($G336='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G336='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M336*IF($G336='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G336='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N336*IF($G336='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G336='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O336*IF($G336='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G336='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P336*IF($G336='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G336='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A336='Cost Escalators'!A$68,A336='Cost Escalators'!A$69,A336='Cost Escalators'!A$70,A336='Cost Escalators'!A$71),SUM(H336:L336),0)","v":0}]
[{"$f":"'Input Data'!A337","v":6518},{"$f":"'Input Data'!B337","v":"Substation Minor Projects"},{"$f":"'Input Data'!C337","v":"Argenton 132kV Substation Connection"},{"$f":"'Input Data'!D337","v":"PS Connections"},{"$f":"'Input Data'!E337","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F337","v":2009},{"$f":"'Input Data'!G337","v":2013},{"$f":"'Input Data'!H337*IF($G337='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G337='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":12509.09919920175},{"$f":"'Input Data'!I337*IF($G337='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G337='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J337*IF($G337='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G337='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K337*IF($G337='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G337='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L337*IF($G337='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G337='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M337*IF($G337='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G337='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N337*IF($G337='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G337='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O337*IF($G337='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G337='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P337*IF($G337='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G337='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A337='Cost Escalators'!A$68,A337='Cost Escalators'!A$69,A337='Cost Escalators'!A$70,A337='Cost Escalators'!A$71),SUM(H337:L337),0)","v":0}]
[{"$f":"'Input Data'!A338","v":6618},{"$f":"'Input Data'!B338","v":"Substation Minor Projects"},{"$f":"'Input Data'!C338","v":"Connection of Kingsford Substation at Beaconsfield West"},{"$f":"'Input Data'!D338","v":"PS Connections"},{"$f":"'Input Data'!E338","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F338","v":2009},{"$f":"'Input Data'!G338","v":2013},{"$f":"'Input Data'!H338*IF($G338='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G338='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":12164.646042996283},{"$f":"'Input Data'!I338*IF($G338='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G338='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J338*IF($G338='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G338='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K338*IF($G338='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G338='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4505.9899146771095},{"$f":"'Input Data'!L338*IF($G338='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G338='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":31552.896609246229},{"$f":"'Input Data'!M338*IF($G338='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G338='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N338*IF($G338='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G338='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O338*IF($G338='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G338='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P338*IF($G338='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G338='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A338='Cost Escalators'!A$68,A338='Cost Escalators'!A$69,A338='Cost Escalators'!A$70,A338='Cost Escalators'!A$71),SUM(H338:L338),0)","v":0}]
[{"$f":"'Input Data'!A339","v":6638},{"$f":"'Input Data'!B339","v":"Substation Minor Projects"},{"$f":"'Input Data'!C339","v":"Mayfield West & Kooragang Zone Substation Connection"},{"$f":"'Input Data'!D339","v":"PS Connections"},{"$f":"'Input Data'!E339","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F339","v":2009},{"$f":"'Input Data'!G339","v":2013},{"$f":"'Input Data'!H339*IF($G339='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G339='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":172560.10367428052},{"$f":"'Input Data'!I339*IF($G339='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G339='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J339*IF($G339='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G339='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K339*IF($G339='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G339='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L339*IF($G339='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G339='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M339*IF($G339='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G339='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N339*IF($G339='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G339='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O339*IF($G339='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G339='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P339*IF($G339='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G339='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A339='Cost Escalators'!A$68,A339='Cost Escalators'!A$69,A339='Cost Escalators'!A$70,A339='Cost Escalators'!A$71),SUM(H339:L339),0)","v":0}]
[{"$f":"'Input Data'!A340","v":6640},{"$f":"'Input Data'!B340","v":"Substation Minor Projects"},{"$f":"'Input Data'!C340","v":"Narrabri Substation 66kV Switchbay Renames"},{"$f":"'Input Data'!D340","v":"PS Connections"},{"$f":"'Input Data'!E340","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F340","v":2009},{"$f":"'Input Data'!G340","v":2013},{"$f":"'Input Data'!H340*IF($G340='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G340='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-20.166459771515004},{"$f":"'Input Data'!I340*IF($G340='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G340='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J340*IF($G340='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G340='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K340*IF($G340='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G340='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L340*IF($G340='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G340='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M340*IF($G340='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G340='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N340*IF($G340='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G340='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O340*IF($G340='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G340='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P340*IF($G340='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G340='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A340='Cost Escalators'!A$68,A340='Cost Escalators'!A$69,A340='Cost Escalators'!A$70,A340='Cost Escalators'!A$71),SUM(H340:L340),0)","v":0}]
[{"$f":"'Input Data'!A341","v":6697},{"$f":"'Input Data'!B341","v":"Substation Minor Projects"},{"$f":"'Input Data'!C341","v":"Beryl 66kV Bay to Dunedoo"},{"$f":"'Input Data'!D341","v":"PS Connections"},{"$f":"'Input Data'!E341","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F341","v":2010},{"$f":"'Input Data'!G341","v":2013},{"$f":"'Input Data'!H341*IF($G341='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G341='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4929.6589511920374},{"$f":"'Input Data'!I341*IF($G341='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G341='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J341*IF($G341='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G341='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K341*IF($G341='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G341='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L341*IF($G341='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G341='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M341*IF($G341='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G341='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N341*IF($G341='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G341='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O341*IF($G341='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G341='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P341*IF($G341='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G341='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A341='Cost Escalators'!A$68,A341='Cost Escalators'!A$69,A341='Cost Escalators'!A$70,A341='Cost Escalators'!A$71),SUM(H341:L341),0)","v":0}]
[{"$f":"'Input Data'!A342","v":6345},{"$f":"'Input Data'!B342","v":"Substation Minor Projects"},{"$f":"'Input Data'!C342","v":"Sydney North 132kV Switchbays For Galston"},{"$f":"'Input Data'!D342","v":"PS Connections"},{"$f":"'Input Data'!E342","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F342","v":2011},{"$f":"'Input Data'!G342","v":2013},{"$f":"'Input Data'!H342*IF($G342='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G342='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":697547.67855506705},{"$f":"'Input Data'!I342*IF($G342='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G342='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":86438.544466286825},{"$f":"'Input Data'!J342*IF($G342='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G342='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K342*IF($G342='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G342='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L342*IF($G342='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G342='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":547.31534634819275},{"$f":"'Input Data'!M342*IF($G342='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G342='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N342*IF($G342='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G342='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O342*IF($G342='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G342='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P342*IF($G342='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G342='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A342='Cost Escalators'!A$68,A342='Cost Escalators'!A$69,A342='Cost Escalators'!A$70,A342='Cost Escalators'!A$71),SUM(H342:L342),0)","v":0}]
[{"$f":"'Input Data'!A343","v":6724},{"$f":"'Input Data'!B343","v":"Substation Minor Projects"},{"$f":"'Input Data'!C343","v":"Tenterfield 22kV Switchbay"},{"$f":"'Input Data'!D343","v":"PS Connections"},{"$f":"'Input Data'!E343","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F343","v":2011},{"$f":"'Input Data'!G343","v":2013},{"$f":"'Input Data'!H343*IF($G343='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G343='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":20721.511343378632},{"$f":"'Input Data'!I343*IF($G343='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G343='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":555.82947661447906},{"$f":"'Input Data'!J343*IF($G343='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G343='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K343*IF($G343='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G343='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L343*IF($G343='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G343='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M343*IF($G343='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G343='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N343*IF($G343='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G343='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O343*IF($G343='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G343='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P343*IF($G343='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G343='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A343='Cost Escalators'!A$68,A343='Cost Escalators'!A$69,A343='Cost Escalators'!A$70,A343='Cost Escalators'!A$71),SUM(H343:L343),0)","v":0}]
[{"$f":"'Input Data'!A344","v":6856},{"$f":"'Input Data'!B344","v":"Substation Minor Projects"},{"$f":"'Input Data'!C344","v":"Connection to Kurri Zone Substation at Newcastle"},{"$f":"'Input Data'!D344","v":"PS Connections"},{"$f":"'Input Data'!E344","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F344","v":2011},{"$f":"'Input Data'!G344","v":2013},{"$f":"'Input Data'!H344*IF($G344='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G344='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":81795.83631706037},{"$f":"'Input Data'!I344*IF($G344='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G344='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":108736.64296753558},{"$f":"'Input Data'!J344*IF($G344='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G344='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K344*IF($G344='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G344='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L344*IF($G344='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G344='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M344*IF($G344='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G344='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N344*IF($G344='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G344='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O344*IF($G344='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G344='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P344*IF($G344='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G344='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A344='Cost Escalators'!A$68,A344='Cost Escalators'!A$69,A344='Cost Escalators'!A$70,A344='Cost Escalators'!A$71),SUM(H344:L344),0)","v":0}]
[{"$f":"'Input Data'!A345","v":7134},{"$f":"'Input Data'!B345","v":"Substation Minor Projects"},{"$f":"'Input Data'!C345","v":"Connection of Jesmond Zone Substation"},{"$f":"'Input Data'!D345","v":"PS Connections"},{"$f":"'Input Data'!E345","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F345","v":2011},{"$f":"'Input Data'!G345","v":2013},{"$f":"'Input Data'!H345*IF($G345='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G345='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I345*IF($G345='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G345='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":134349.00365809773},{"$f":"'Input Data'!J345*IF($G345='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G345='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2453.3241464015741},{"$f":"'Input Data'!K345*IF($G345='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G345='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L345*IF($G345='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G345='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M345*IF($G345='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G345='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N345*IF($G345='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G345='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O345*IF($G345='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G345='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P345*IF($G345='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G345='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A345='Cost Escalators'!A$68,A345='Cost Escalators'!A$69,A345='Cost Escalators'!A$70,A345='Cost Escalators'!A$71),SUM(H345:L345),0)","v":0}]
[{"$f":"'Input Data'!A346","v":7283},{"$f":"'Input Data'!B346","v":"Substation Minor Projects"},{"$f":"'Input Data'!C346","v":"Tenterfield 22kV Switchbay"},{"$f":"'Input Data'!D346","v":"PS Connections"},{"$f":"'Input Data'!E346","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F346","v":2011},{"$f":"'Input Data'!G346","v":2013},{"$f":"'Input Data'!H346*IF($G346='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G346='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I346*IF($G346='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G346='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1587.6072163686331},{"$f":"'Input Data'!J346*IF($G346='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G346='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1555.8498995750374},{"$f":"'Input Data'!K346*IF($G346='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G346='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L346*IF($G346='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G346='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M346*IF($G346='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G346='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N346*IF($G346='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G346='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O346*IF($G346='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G346='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P346*IF($G346='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G346='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A346='Cost Escalators'!A$68,A346='Cost Escalators'!A$69,A346='Cost Escalators'!A$70,A346='Cost Escalators'!A$71),SUM(H346:L346),0)","v":0}]
[{"$f":"'Input Data'!A347","v":7285},{"$f":"'Input Data'!B347","v":"Substation Minor Projects"},{"$f":"'Input Data'!C347","v":"Cooma 132kV Installation of New Line Bay"},{"$f":"'Input Data'!D347","v":"PS Connections"},{"$f":"'Input Data'!E347","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F347","v":2013},{"$f":"'Input Data'!G347","v":2013},{"$f":"'Input Data'!H347*IF($G347='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G347='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":26342.451695166343},{"$f":"'Input Data'!I347*IF($G347='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G347='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":602921.97217187972},{"$f":"'Input Data'!J347*IF($G347='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G347='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1032484.9507413156},{"$f":"'Input Data'!K347*IF($G347='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G347='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":11299.875055316383},{"$f":"'Input Data'!L347*IF($G347='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G347='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":20534.780350503923},{"$f":"'Input Data'!M347*IF($G347='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G347='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N347*IF($G347='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G347='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O347*IF($G347='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G347='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P347*IF($G347='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G347='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A347='Cost Escalators'!A$68,A347='Cost Escalators'!A$69,A347='Cost Escalators'!A$70,A347='Cost Escalators'!A$71),SUM(H347:L347),0)","v":0}]
[{"$f":"'Input Data'!A348","v":7422},{"$f":"'Input Data'!B348","v":"Substation Minor Projects"},{"$f":"'Input Data'!C348","v":"Hawks Nest 132/66kV Substation Line Connection"},{"$f":"'Input Data'!D348","v":"PS Connections"},{"$f":"'Input Data'!E348","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F348","v":2013},{"$f":"'Input Data'!G348","v":2013},{"$f":"'Input Data'!H348*IF($G348='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G348='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":51405.972877281012},{"$f":"'Input Data'!I348*IF($G348='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G348='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":43141.820846249975},{"$f":"'Input Data'!J348*IF($G348='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G348='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1058691.5801559256},{"$f":"'Input Data'!K348*IF($G348='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G348='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":908324.19168043288},{"$f":"'Input Data'!L348*IF($G348='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G348='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":92717.463839819786},{"$f":"'Input Data'!M348*IF($G348='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G348='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N348*IF($G348='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G348='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O348*IF($G348='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G348='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P348*IF($G348='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G348='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A348='Cost Escalators'!A$68,A348='Cost Escalators'!A$69,A348='Cost Escalators'!A$70,A348='Cost Escalators'!A$71),SUM(H348:L348),0)","v":0}]
[{"$f":"'Input Data'!A349","v":7565},{"$f":"'Input Data'!B349","v":"Substation Minor Projects"},{"$f":"'Input Data'!C349","v":"Uprate Broken Hill 52 & 62 22kV Line Switchbays"},{"$f":"'Input Data'!D349","v":"PS Connections"},{"$f":"'Input Data'!E349","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F349","v":2014},{"$f":"'Input Data'!G349","v":2013},{"$f":"'Input Data'!H349*IF($G349='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G349='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I349*IF($G349='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G349='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J349*IF($G349='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G349='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4159.7048684773636},{"$f":"'Input Data'!K349*IF($G349='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G349='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":69369.204421479808},{"$f":"'Input Data'!L349*IF($G349='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G349='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-73418.924051037888},{"$f":"'Input Data'!M349*IF($G349='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G349='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N349*IF($G349='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G349='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O349*IF($G349='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G349='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P349*IF($G349='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G349='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A349='Cost Escalators'!A$68,A349='Cost Escalators'!A$69,A349='Cost Escalators'!A$70,A349='Cost Escalators'!A$71),SUM(H349:L349),0)","v":0}]
[{"$f":"'Input Data'!A350","v":7668},{"$f":"'Input Data'!B350","v":"Substation Minor Projects"},{"$f":"'Input Data'!C350","v":"Wellington Substation 132kV Switchbay and Double Circuit (Strung On One Side) To Mitchell Highway"},{"$f":"'Input Data'!D350","v":"PS Connections"},{"$f":"'Input Data'!E350","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F350","v":2014},{"$f":"'Input Data'!G350","v":2013},{"$f":"'Input Data'!H350*IF($G350='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G350='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I350*IF($G350='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G350='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2.9562003921716324},{"$f":"'Input Data'!J350*IF($G350='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G350='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K350*IF($G350='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G350='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":603864.80959750526},{"$f":"'Input Data'!L350*IF($G350='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G350='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2105254.0546404188},{"$f":"'Input Data'!M350*IF($G350='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G350='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N350*IF($G350='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G350='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O350*IF($G350='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G350='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P350*IF($G350='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G350='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A350='Cost Escalators'!A$68,A350='Cost Escalators'!A$69,A350='Cost Escalators'!A$70,A350='Cost Escalators'!A$71),SUM(H350:L350),0)","v":0}]
[{"$f":"'Input Data'!A351","v":7826},{"$f":"'Input Data'!B351","v":"Substation Minor Projects"},{"$f":"'Input Data'!C351","v":"Connection to Broadmeadow Zone Substation at Waratah West"},{"$f":"'Input Data'!D351","v":"PS Connections"},{"$f":"'Input Data'!E351","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F351","v":2014},{"$f":"'Input Data'!G351","v":2013},{"$f":"'Input Data'!H351*IF($G351='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G351='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I351*IF($G351='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G351='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J351*IF($G351='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G351='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3699.4734219614038},{"$f":"'Input Data'!K351*IF($G351='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G351='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":172769.15350649311},{"$f":"'Input Data'!L351*IF($G351='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G351='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":79480.197767962221},{"$f":"'Input Data'!M351*IF($G351='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G351='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N351*IF($G351='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G351='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O351*IF($G351='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G351='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P351*IF($G351='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G351='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A351='Cost Escalators'!A$68,A351='Cost Escalators'!A$69,A351='Cost Escalators'!A$70,A351='Cost Escalators'!A$71),SUM(H351:L351),0)","v":0}]
[{"$f":"'Input Data'!A352","v":8178},{"$f":"'Input Data'!B352","v":"Substation Minor Projects"},{"$f":"'Input Data'!C352","v":"Connection to Herons Creek Substation"},{"$f":"'Input Data'!D352","v":"PS Connections"},{"$f":"'Input Data'!E352","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F352","v":2014},{"$f":"'Input Data'!G352","v":2013},{"$f":"'Input Data'!H352*IF($G352='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G352='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":678.55615747676632},{"$f":"'Input Data'!I352*IF($G352='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G352='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":65.940282848410121},{"$f":"'Input Data'!J352*IF($G352='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G352='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-15382.999543916854},{"$f":"'Input Data'!K352*IF($G352='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G352='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":23667.759203076712},{"$f":"'Input Data'!L352*IF($G352='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G352='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":271043.87639900739},{"$f":"'Input Data'!M352*IF($G352='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G352='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N352*IF($G352='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G352='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O352*IF($G352='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G352='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P352*IF($G352='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G352='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A352='Cost Escalators'!A$68,A352='Cost Escalators'!A$69,A352='Cost Escalators'!A$70,A352='Cost Escalators'!A$71),SUM(H352:L352),0)","v":0}]
[{"$f":"'Input Data'!A353","v":"P0000899"},{"$f":"'Input Data'!B353","v":"Substation Minor Projects"},{"$f":"'Input Data'!C353","v":"Connection of Abbotsbury Zone Substation at Sydney West"},{"$f":"'Input Data'!D353","v":"PS Connections"},{"$f":"'Input Data'!E353","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F353","v":2014},{"$f":"'Input Data'!G353","v":2013},{"$f":"'Input Data'!H353*IF($G353='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G353='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I353*IF($G353='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G353='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J353*IF($G353='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G353='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K353*IF($G353='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G353='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L353*IF($G353='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G353='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":364221.77014898567},{"$f":"'Input Data'!M353*IF($G353='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G353='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N353*IF($G353='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G353='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O353*IF($G353='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G353='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P353*IF($G353='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G353='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A353='Cost Escalators'!A$68,A353='Cost Escalators'!A$69,A353='Cost Escalators'!A$70,A353='Cost Escalators'!A$71),SUM(H353:L353),0)","v":0}]
[{"$f":"'Input Data'!A354","v":"P0000909"},{"$f":"'Input Data'!B354","v":"Substation Minor Projects"},{"$f":"'Input Data'!C354","v":"Reduce AVR Settings at Vineyard Substation"},{"$f":"'Input Data'!D354","v":"PS Connections"},{"$f":"'Input Data'!E354","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F354","v":2014},{"$f":"'Input Data'!G354","v":2013},{"$f":"'Input Data'!H354*IF($G354='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G354='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I354*IF($G354='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G354='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J354*IF($G354='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G354='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K354*IF($G354='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G354='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4092.1883866680701},{"$f":"'Input Data'!L354*IF($G354='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G354='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":770.81910151624061},{"$f":"'Input Data'!M354*IF($G354='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G354='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N354*IF($G354='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G354='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O354*IF($G354='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G354='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P354*IF($G354='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G354='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A354='Cost Escalators'!A$68,A354='Cost Escalators'!A$69,A354='Cost Escalators'!A$70,A354='Cost Escalators'!A$71),SUM(H354:L354),0)","v":0}]
[{"$f":"'Input Data'!A355","v":6222},{"$f":"'Input Data'!B355","v":"Substation Minor Projects"},{"$f":"'Input Data'!C355","v":"Sydney West 132kV Line Bays"},{"$f":"'Input Data'!D355","v":"PS Connections"},{"$f":"'Input Data'!E355","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F355","v":2015},{"$f":"'Input Data'!G355","v":2013},{"$f":"'Input Data'!H355*IF($G355='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G355='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I355*IF($G355='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G355='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-4962.9925706247695},{"$f":"'Input Data'!J355*IF($G355='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G355='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K355*IF($G355='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G355='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L355*IF($G355='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G355='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M355*IF($G355='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G355='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N355*IF($G355='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G355='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O355*IF($G355='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G355='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P355*IF($G355='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G355='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,-4962.9925706247695,0,0,0,null,{"$f":"IF(OR(A355='Cost Escalators'!A$68,A355='Cost Escalators'!A$69,A355='Cost Escalators'!A$70,A355='Cost Escalators'!A$71),SUM(H355:L355),0)","v":0}]
[{"$f":"'Input Data'!A356","v":6986},{"$f":"'Input Data'!B356","v":"Substation Minor Projects"},{"$f":"'Input Data'!C356","v":"Supply to Belmore Park Zone Substation"},{"$f":"'Input Data'!D356","v":"PS Connections"},{"$f":"'Input Data'!E356","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F356","v":2015},{"$f":"'Input Data'!G356","v":2013},{"$f":"'Input Data'!H356*IF($G356='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G356='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1125.0836311318421},{"$f":"'Input Data'!I356*IF($G356='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G356='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":36350.014248121115},{"$f":"'Input Data'!J356*IF($G356='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G356='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":366487.5301003037},{"$f":"'Input Data'!K356*IF($G356='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G356='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":640710.93052371102},{"$f":"'Input Data'!L356*IF($G356='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G356='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":340099.05956629023},{"$f":"'Input Data'!M356*IF($G356='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G356='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":22897.244218750002},{"$f":"'Input Data'!N356*IF($G356='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G356='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O356*IF($G356='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G356='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P356*IF($G356='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G356='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,1407669.8622883079,0,0,0,null,{"$f":"IF(OR(A356='Cost Escalators'!A$68,A356='Cost Escalators'!A$69,A356='Cost Escalators'!A$70,A356='Cost Escalators'!A$71),SUM(H356:L356),0)","v":0}]
[{"$f":"'Input Data'!A357","v":7126},{"$f":"'Input Data'!B357","v":"Substation Minor Projects"},{"$f":"'Input Data'!C357","v":"Sydney West 132kV Line Bays"},{"$f":"'Input Data'!D357","v":"PS Connections"},{"$f":"'Input Data'!E357","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F357","v":2015},{"$f":"'Input Data'!G357","v":2013},{"$f":"'Input Data'!H357*IF($G357='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G357='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I357*IF($G357='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G357='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":35849.236028450054},{"$f":"'Input Data'!J357*IF($G357='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G357='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3513.9906867803243},{"$f":"'Input Data'!K357*IF($G357='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G357='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L357*IF($G357='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G357='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-37623.838918030553},{"$f":"'Input Data'!M357*IF($G357='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G357='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N357*IF($G357='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G357='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O357*IF($G357='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G357='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P357*IF($G357='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G357='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,1739.3877971998227,0,0,0,null,{"$f":"IF(OR(A357='Cost Escalators'!A$68,A357='Cost Escalators'!A$69,A357='Cost Escalators'!A$70,A357='Cost Escalators'!A$71),SUM(H357:L357),0)","v":0}]
[{"$f":"'Input Data'!A358","v":7311},{"$f":"'Input Data'!B358","v":"Substation Minor Projects"},{"$f":"'Input Data'!C358","v":"Sydney West 132kV Line Bays"},{"$f":"'Input Data'!D358","v":"PS Connections"},{"$f":"'Input Data'!E358","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F358","v":2015},{"$f":"'Input Data'!G358","v":2013},{"$f":"'Input Data'!H358*IF($G358='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G358='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I358*IF($G358='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G358='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4967.9691957454052},{"$f":"'Input Data'!J358*IF($G358='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G358='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K358*IF($G358='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G358='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L358*IF($G358='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G358='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M358*IF($G358='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G358='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N358*IF($G358='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G358='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O358*IF($G358='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G358='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P358*IF($G358='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G358='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,4967.9691957454052,0,0,0,null,{"$f":"IF(OR(A358='Cost Escalators'!A$68,A358='Cost Escalators'!A$69,A358='Cost Escalators'!A$70,A358='Cost Escalators'!A$71),SUM(H358:L358),0)","v":0}]
[{"$f":"'Input Data'!A359","v":7313},{"$f":"'Input Data'!B359","v":"Substation Minor Projects"},{"$f":"'Input Data'!C359","v":"Tamworth 66kV Line Bay"},{"$f":"'Input Data'!D359","v":"PS Connections"},{"$f":"'Input Data'!E359","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F359","v":2015},{"$f":"'Input Data'!G359","v":2013},{"$f":"'Input Data'!H359*IF($G359='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G359='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I359*IF($G359='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G359='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4061.1387747251256},{"$f":"'Input Data'!J359*IF($G359='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G359='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":16660.766023732027},{"$f":"'Input Data'!K359*IF($G359='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G359='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":21203.921983373104},{"$f":"'Input Data'!L359*IF($G359='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G359='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-41298.786476961861},{"$f":"'Input Data'!M359*IF($G359='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G359='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N359*IF($G359='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G359='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O359*IF($G359='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G359='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P359*IF($G359='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G359='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,627.04030486839474,0,0,0,null,{"$f":"IF(OR(A359='Cost Escalators'!A$68,A359='Cost Escalators'!A$69,A359='Cost Escalators'!A$70,A359='Cost Escalators'!A$71),SUM(H359:L359),0)","v":0}]
[{"$f":"'Input Data'!A360","v":7661},{"$f":"'Input Data'!B360","v":"Substation Minor Projects"},{"$f":"'Input Data'!C360","v":"Supply to Temora"},{"$f":"'Input Data'!D360","v":"PS Connections"},{"$f":"'Input Data'!E360","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F360","v":2015},{"$f":"'Input Data'!G360","v":2013},{"$f":"'Input Data'!H360*IF($G360='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G360='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I360*IF($G360='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G360='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J360*IF($G360='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G360='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K360*IF($G360='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G360='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":32863.05675154725},{"$f":"'Input Data'!L360*IF($G360='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G360='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":619047.39026433311},{"$f":"'Input Data'!M360*IF($G360='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G360='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N360*IF($G360='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G360='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O360*IF($G360='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G360='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P360*IF($G360='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G360='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,651910.44701588037,0,0,0,null,{"$f":"IF(OR(A360='Cost Escalators'!A$68,A360='Cost Escalators'!A$69,A360='Cost Escalators'!A$70,A360='Cost Escalators'!A$71),SUM(H360:L360),0)","v":0}]
[{"$f":"'Input Data'!A361","v":8092},{"$f":"'Input Data'!B361","v":"Substation Minor Projects"},{"$f":"'Input Data'!C361","v":"Supply to Parkes Town"},{"$f":"'Input Data'!D361","v":"PS Connections"},{"$f":"'Input Data'!E361","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F361","v":2015},{"$f":"'Input Data'!G361","v":2013},{"$f":"'Input Data'!H361*IF($G361='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G361='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I361*IF($G361='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G361='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J361*IF($G361='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G361='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K361*IF($G361='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G361='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1683.2785083389342},{"$f":"'Input Data'!L361*IF($G361='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G361='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M361*IF($G361='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G361='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":257324.21875},{"$f":"'Input Data'!N361*IF($G361='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G361='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O361*IF($G361='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G361='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P361*IF($G361='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G361='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,259007.49725833893,0,0,0,null,{"$f":"IF(OR(A361='Cost Escalators'!A$68,A361='Cost Escalators'!A$69,A361='Cost Escalators'!A$70,A361='Cost Escalators'!A$71),SUM(H361:L361),0)","v":0}]
[{"$f":"'Input Data'!A362","v":"P0001181"},{"$f":"'Input Data'!B362","v":"Substation Minor Projects"},{"$f":"'Input Data'!C362","v":"Parkes Supply - 66kV Feeder Bay Essential Energy"},{"$f":"'Input Data'!D362","v":"PS Connections"},{"$f":"'Input Data'!E362","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F362","v":2015},{"$f":"'Input Data'!G362","v":2013},{"$f":"'Input Data'!H362*IF($G362='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G362='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I362*IF($G362='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G362='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J362*IF($G362='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G362='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K362*IF($G362='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G362='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L362*IF($G362='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G362='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":11861.363563079465},{"$f":"'Input Data'!M362*IF($G362='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G362='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N362*IF($G362='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G362='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O362*IF($G362='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G362='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P362*IF($G362='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G362='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,11861.363563079465,0,0,0,null,{"$f":"IF(OR(A362='Cost Escalators'!A$68,A362='Cost Escalators'!A$69,A362='Cost Escalators'!A$70,A362='Cost Escalators'!A$71),SUM(H362:L362),0)","v":0}]
[{"$f":"'Input Data'!A363","v":6157},{"$f":"'Input Data'!B363","v":"Substation Minor Projects"},{"$f":"'Input Data'!C363","v":"Supply to Gulgong West"},{"$f":"'Input Data'!D363","v":"PS Connections"},{"$f":"'Input Data'!E363","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F363","v":2016},{"$f":"'Input Data'!G363","v":2013},{"$f":"'Input Data'!H363*IF($G363='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G363='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-13.008510517119904},{"$f":"'Input Data'!I363*IF($G363='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G363='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J363*IF($G363='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G363='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K363*IF($G363='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G363='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-23861.090458568422},{"$f":"'Input Data'!L363*IF($G363='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G363='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M363*IF($G363='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G363='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N363*IF($G363='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G363='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O363*IF($G363='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G363='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P363*IF($G363='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G363='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,-23874.098969085542,0,0,null,{"$f":"IF(OR(A363='Cost Escalators'!A$68,A363='Cost Escalators'!A$69,A363='Cost Escalators'!A$70,A363='Cost Escalators'!A$71),SUM(H363:L363),0)","v":0}]
[{"$f":"'Input Data'!A364","v":6174},{"$f":"'Input Data'!B364","v":"Substation Minor Projects"},{"$f":"'Input Data'!C364","v":"Supply to Googong"},{"$f":"'Input Data'!D364","v":"PS Connections"},{"$f":"'Input Data'!E364","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F364","v":2016},{"$f":"'Input Data'!G364","v":2013},{"$f":"'Input Data'!H364*IF($G364='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G364='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":29746.007538581507},{"$f":"'Input Data'!I364*IF($G364='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G364='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-29345.935447731496},{"$f":"'Input Data'!J364*IF($G364='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G364='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-2752.1765470714586},{"$f":"'Input Data'!K364*IF($G364='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G364='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L364*IF($G364='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G364='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M364*IF($G364='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G364='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N364*IF($G364='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G364='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O364*IF($G364='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G364='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P364*IF($G364='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G364='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,-2352.104456221447,0,0,null,{"$f":"IF(OR(A364='Cost Escalators'!A$68,A364='Cost Escalators'!A$69,A364='Cost Escalators'!A$70,A364='Cost Escalators'!A$71),SUM(H364:L364),0)","v":0}]
[{"$f":"'Input Data'!A365","v":6176},{"$f":"'Input Data'!B365","v":"Substation Minor Projects"},{"$f":"'Input Data'!C365","v":"Supply to Molong"},{"$f":"'Input Data'!D365","v":"PS Connections"},{"$f":"'Input Data'!E365","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F365","v":2016},{"$f":"'Input Data'!G365","v":2013},{"$f":"'Input Data'!H365*IF($G365='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G365='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I365*IF($G365='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G365='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-6697.8781158839793},{"$f":"'Input Data'!J365*IF($G365='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G365='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K365*IF($G365='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G365='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L365*IF($G365='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G365='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M365*IF($G365='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G365='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N365*IF($G365='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G365='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O365*IF($G365='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G365='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P365*IF($G365='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G365='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,-6697.8781158839793,0,0,null,{"$f":"IF(OR(A365='Cost Escalators'!A$68,A365='Cost Escalators'!A$69,A365='Cost Escalators'!A$70,A365='Cost Escalators'!A$71),SUM(H365:L365),0)","v":0}]
[{"$f":"'Input Data'!A366","v":7320},{"$f":"'Input Data'!B366","v":"Substation Minor Projects"},{"$f":"'Input Data'!C366","v":"Supply to Googong"},{"$f":"'Input Data'!D366","v":"PS Connections"},{"$f":"'Input Data'!E366","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F366","v":2016},{"$f":"'Input Data'!G366","v":2013},{"$f":"'Input Data'!H366*IF($G366='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G366='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I366*IF($G366='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G366='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":33930.842748774674},{"$f":"'Input Data'!J366*IF($G366='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G366='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":32400.964944793759},{"$f":"'Input Data'!K366*IF($G366='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G366='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-63916.767919779697},{"$f":"'Input Data'!L366*IF($G366='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G366='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M366*IF($G366='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G366='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N366*IF($G366='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G366='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O366*IF($G366='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G366='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P366*IF($G366='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G366='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,2415.0397737887397,0,0,null,{"$f":"IF(OR(A366='Cost Escalators'!A$68,A366='Cost Escalators'!A$69,A366='Cost Escalators'!A$70,A366='Cost Escalators'!A$71),SUM(H366:L366),0)","v":0}]
[{"$f":"'Input Data'!A367","v":7532},{"$f":"'Input Data'!B367","v":"Substation Minor Projects"},{"$f":"'Input Data'!C367","v":"Connection of Gwawley Bay"},{"$f":"'Input Data'!D367","v":"PS Connections"},{"$f":"'Input Data'!E367","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F367","v":2016},{"$f":"'Input Data'!G367","v":2013},{"$f":"'Input Data'!H367*IF($G367='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G367='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I367*IF($G367='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G367='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J367*IF($G367='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G367='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-205.5639324783468},{"$f":"'Input Data'!K367*IF($G367='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G367='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":20685.470376627891},{"$f":"'Input Data'!L367*IF($G367='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G367='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M367*IF($G367='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G367='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N367*IF($G367='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G367='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O367*IF($G367='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G367='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P367*IF($G367='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G367='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,20479.906444149543,0,0,null,{"$f":"IF(OR(A367='Cost Escalators'!A$68,A367='Cost Escalators'!A$69,A367='Cost Escalators'!A$70,A367='Cost Escalators'!A$71),SUM(H367:L367),0)","v":0}]
[{"$f":"'Input Data'!A368","v":7094},{"$f":"'Input Data'!B368","v":"Substation Minor Projects"},{"$f":"'Input Data'!C368","v":"Supply to Marsden Park"},{"$f":"'Input Data'!D368","v":"PS Connections"},{"$f":"'Input Data'!E368","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F368","v":2016},{"$f":"'Input Data'!G368","v":2013},{"$f":"'Input Data'!H368*IF($G368='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G368='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":8969.171893355393},{"$f":"'Input Data'!I368*IF($G368='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G368='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3764.4340864431833},{"$f":"'Input Data'!J368*IF($G368='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G368='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-3688.9899323500695},{"$f":"'Input Data'!K368*IF($G368='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G368='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L368*IF($G368='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G368='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":23618.574173342076},{"$f":"'Input Data'!M368*IF($G368='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G368='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N368*IF($G368='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G368='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O368*IF($G368='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G368='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P368*IF($G368='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G368='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,32663.190220790584,0,0,null,{"$f":"IF(OR(A368='Cost Escalators'!A$68,A368='Cost Escalators'!A$69,A368='Cost Escalators'!A$70,A368='Cost Escalators'!A$71),SUM(H368:L368),0)","v":0}]
[{"$f":"'Input Data'!A369","v":8093},{"$f":"'Input Data'!B369","v":"Substation Minor Projects"},{"$f":"'Input Data'!C369","v":"Supply to Molong"},{"$f":"'Input Data'!D369","v":"PS Connections"},{"$f":"'Input Data'!E369","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F369","v":2016},{"$f":"'Input Data'!G369","v":2013},{"$f":"'Input Data'!H369*IF($G369='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G369='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I369*IF($G369='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G369='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J369*IF($G369='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G369='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K369*IF($G369='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G369='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":10883.598043137536},{"$f":"'Input Data'!L369*IF($G369='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G369='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":57612.490937136557},{"$f":"'Input Data'!M369*IF($G369='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G369='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N369*IF($G369='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G369='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O369*IF($G369='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G369='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P369*IF($G369='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G369='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,68496.0889802741,0,0,null,{"$f":"IF(OR(A369='Cost Escalators'!A$68,A369='Cost Escalators'!A$69,A369='Cost Escalators'!A$70,A369='Cost Escalators'!A$71),SUM(H369:L369),0)","v":0}]
[{"$f":"'Input Data'!A370","v":8095},{"$f":"'Input Data'!B370","v":"Substation Minor Projects"},{"$f":"'Input Data'!C370","v":"Supply to Googong"},{"$f":"'Input Data'!D370","v":"PS Connections"},{"$f":"'Input Data'!E370","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F370","v":2016},{"$f":"'Input Data'!G370","v":2013},{"$f":"'Input Data'!H370*IF($G370='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G370='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I370*IF($G370='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G370='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J370*IF($G370='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G370='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K370*IF($G370='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G370='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":977.72493823422428},{"$f":"'Input Data'!L370*IF($G370='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G370='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":300.60899980160065},{"$f":"'Input Data'!M370*IF($G370='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G370='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":257324.21875},{"$f":"'Input Data'!N370*IF($G370='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G370='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O370*IF($G370='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G370='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P370*IF($G370='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G370='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,258602.55268803582,0,0,null,{"$f":"IF(OR(A370='Cost Escalators'!A$68,A370='Cost Escalators'!A$69,A370='Cost Escalators'!A$70,A370='Cost Escalators'!A$71),SUM(H370:L370),0)","v":0}]
[{"$f":"'Input Data'!A371","v":"P0000851"},{"$f":"'Input Data'!B371","v":"Substation Minor Projects"},{"$f":"'Input Data'!C371","v":"Beryl Substation 66kV Bay For Gulgong"},{"$f":"'Input Data'!D371","v":"PS Connections"},{"$f":"'Input Data'!E371","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F371","v":2016},{"$f":"'Input Data'!G371","v":2013},{"$f":"'Input Data'!H371*IF($G371='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G371='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I371*IF($G371='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G371='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J371*IF($G371='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G371='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K371*IF($G371='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G371='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L371*IF($G371='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G371='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":40279.120343817762},{"$f":"'Input Data'!M371*IF($G371='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G371='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N371*IF($G371='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G371='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O371*IF($G371='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G371='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P371*IF($G371='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G371='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,40279.120343817762,0,0,null,{"$f":"IF(OR(A371='Cost Escalators'!A$68,A371='Cost Escalators'!A$69,A371='Cost Escalators'!A$70,A371='Cost Escalators'!A$71),SUM(H371:L371),0)","v":0}]
[{"$f":"'Input Data'!A372","v":6964},{"$f":"'Input Data'!B372","v":"Substation Minor Projects"},{"$f":"'Input Data'!C372","v":"Supply to Nabiac"},{"$f":"'Input Data'!D372","v":"PS Connections"},{"$f":"'Input Data'!E372","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F372","v":2017},{"$f":"'Input Data'!G372","v":2013},{"$f":"'Input Data'!H372*IF($G372='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G372='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6309.9447182979247},{"$f":"'Input Data'!I372*IF($G372='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G372='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":59600.689839768544},{"$f":"'Input Data'!J372*IF($G372='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G372='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":124943.46928260026},{"$f":"'Input Data'!K372*IF($G372='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G372='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":192625.32654080706},{"$f":"'Input Data'!L372*IF($G372='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G372='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-431405.37568419281},{"$f":"'Input Data'!M372*IF($G372='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G372='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N372*IF($G372='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G372='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O372*IF($G372='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G372='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P372*IF($G372='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G372='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,-47925.945302719076,0,null,{"$f":"IF(OR(A372='Cost Escalators'!A$68,A372='Cost Escalators'!A$69,A372='Cost Escalators'!A$70,A372='Cost Escalators'!A$71),SUM(H372:L372),0)","v":0}]
[{"$f":"'Input Data'!A373","v":"P0002435"},{"$f":"'Input Data'!B373","v":"Substation Minor Projects"},{"$f":"'Input Data'!C373","v":"Supply to Gloucester"},{"$f":"'Input Data'!D373","v":"PS Connections"},{"$f":"'Input Data'!E373","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F373","v":2017},{"$f":"'Input Data'!G373","v":2013},{"$f":"'Input Data'!H373*IF($G373='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G373='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I373*IF($G373='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G373='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J373*IF($G373='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G373='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K373*IF($G373='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G373='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L373*IF($G373='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G373='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M373*IF($G373='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G373='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":473476.5625},{"$f":"'Input Data'!N373*IF($G373='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G373='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O373*IF($G373='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G373='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P373*IF($G373='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G373='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,473476.5625,0,null,{"$f":"IF(OR(A373='Cost Escalators'!A$68,A373='Cost Escalators'!A$69,A373='Cost Escalators'!A$70,A373='Cost Escalators'!A$71),SUM(H373:L373),0)","v":0}]
[{"$f":"'Input Data'!A374","v":7392},{"$f":"'Input Data'!B374","v":"Transformer Additions"},{"$f":"'Input Data'!C374","v":"Macarthur 330/132kV No.2 Transformer Installation"},{"$f":"'Input Data'!D374","v":"PS Connections"},{"$f":"'Input Data'!E374","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F374","v":2014},{"$f":"'Input Data'!G374","v":2013},{"$f":"'Input Data'!H374*IF($G374='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G374='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I374*IF($G374='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G374='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1850.2943325118806},{"$f":"'Input Data'!J374*IF($G374='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G374='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1813.2581270995058},{"$f":"'Input Data'!K374*IF($G374='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G374='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L374*IF($G374='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G374='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M374*IF($G374='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G374='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N374*IF($G374='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G374='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O374*IF($G374='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G374='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P374*IF($G374='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G374='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A374='Cost Escalators'!A$68,A374='Cost Escalators'!A$69,A374='Cost Escalators'!A$70,A374='Cost Escalators'!A$71),SUM(H374:L374),0)","v":0}]
[{"$f":"'Input Data'!A375","v":890},{"$f":"'Input Data'!B375","v":"Easements"},{"$f":"'Input Data'!C375","v":"Koolkhan to Coffs Harbour 132kV Transmission Line Easements"},{"$f":"'Input Data'!D375","v":"PS Easements"},{"$f":"'Input Data'!E375","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F375","v":2009},{"$f":"'Input Data'!G375","v":2013},{"$f":"'Input Data'!H375*IF($G375='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G375='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":29907.862171950259},{"$f":"'Input Data'!I375*IF($G375='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G375='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":12545.221223971323},{"$f":"'Input Data'!J375*IF($G375='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G375='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K375*IF($G375='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G375='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L375*IF($G375='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G375='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M375*IF($G375='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G375='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N375*IF($G375='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G375='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O375*IF($G375='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G375='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P375*IF($G375='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G375='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A375='Cost Escalators'!A$68,A375='Cost Escalators'!A$69,A375='Cost Escalators'!A$70,A375='Cost Escalators'!A$71),SUM(H375:L375),0)","v":0}]
[{"$f":"'Input Data'!A376","v":2007},{"$f":"'Input Data'!B376","v":"Easements"},{"$f":"'Input Data'!C376","v":"Coffs Harbour to Kempsey 132kV Transmission Line Easements"},{"$f":"'Input Data'!D376","v":"PS Easements"},{"$f":"'Input Data'!E376","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F376","v":2009},{"$f":"'Input Data'!G376","v":2013},{"$f":"'Input Data'!H376*IF($G376='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G376='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":25055.393586766491},{"$f":"'Input Data'!I376*IF($G376='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G376='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J376*IF($G376='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G376='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K376*IF($G376='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G376='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L376*IF($G376='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G376='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M376*IF($G376='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G376='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N376*IF($G376='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G376='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O376*IF($G376='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G376='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P376*IF($G376='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G376='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A376='Cost Escalators'!A$68,A376='Cost Escalators'!A$69,A376='Cost Escalators'!A$70,A376='Cost Escalators'!A$71),SUM(H376:L376),0)","v":0}]
[{"$f":"'Input Data'!A377","v":3133},{"$f":"'Input Data'!B377","v":"Easements"},{"$f":"'Input Data'!C377","v":"Cable Easements"},{"$f":"'Input Data'!D377","v":"PS Easements"},{"$f":"'Input Data'!E377","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F377","v":2009},{"$f":"'Input Data'!G377","v":2013},{"$f":"'Input Data'!H377*IF($G377='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G377='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":14163.15201176337},{"$f":"'Input Data'!I377*IF($G377='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G377='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1045.1019091476542},{"$f":"'Input Data'!J377*IF($G377='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G377='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2104.2218581513202},{"$f":"'Input Data'!K377*IF($G377='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G377='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L377*IF($G377='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G377='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M377*IF($G377='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G377='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N377*IF($G377='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G377='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O377*IF($G377='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G377='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P377*IF($G377='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G377='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A377='Cost Escalators'!A$68,A377='Cost Escalators'!A$69,A377='Cost Escalators'!A$70,A377='Cost Escalators'!A$71),SUM(H377:L377),0)","v":0}]
[{"$f":"'Input Data'!A378","v":3954},{"$f":"'Input Data'!B378","v":"Easements"},{"$f":"'Input Data'!C378","v":"Coffs Harbour 132kV Transmission Line Upgrade Easements"},{"$f":"'Input Data'!D378","v":"PS Easements"},{"$f":"'Input Data'!E378","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F378","v":2009},{"$f":"'Input Data'!G378","v":2013},{"$f":"'Input Data'!H378*IF($G378='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G378='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":171.32230140846744},{"$f":"'Input Data'!I378*IF($G378='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G378='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J378*IF($G378='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G378='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K378*IF($G378='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G378='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L378*IF($G378='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G378='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M378*IF($G378='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G378='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N378*IF($G378='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G378='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O378*IF($G378='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G378='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P378*IF($G378='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G378='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A378='Cost Escalators'!A$68,A378='Cost Escalators'!A$69,A378='Cost Escalators'!A$70,A378='Cost Escalators'!A$71),SUM(H378:L378),0)","v":0}]
[{"$f":"'Input Data'!A379","v":3955},{"$f":"'Input Data'!B379","v":"Easements"},{"$f":"'Input Data'!C379","v":"Darlington Point to Buronga Strategic Easement Acquisition"},{"$f":"'Input Data'!D379","v":"PS Easements"},{"$f":"'Input Data'!E379","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F379","v":2009},{"$f":"'Input Data'!G379","v":2013},{"$f":"'Input Data'!H379*IF($G379='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G379='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":42312.620914516789},{"$f":"'Input Data'!I379*IF($G379='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G379='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1328.2165826770931},{"$f":"'Input Data'!J379*IF($G379='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G379='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K379*IF($G379='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G379='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L379*IF($G379='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G379='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M379*IF($G379='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G379='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N379*IF($G379='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G379='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O379*IF($G379='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G379='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P379*IF($G379='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G379='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A379='Cost Escalators'!A$68,A379='Cost Escalators'!A$69,A379='Cost Escalators'!A$70,A379='Cost Escalators'!A$71),SUM(H379:L379),0)","v":0}]
[{"$f":"'Input Data'!A380","v":4240},{"$f":"'Input Data'!B380","v":"Easements"},{"$f":"'Input Data'!C380","v":"Miscellaneous State Forests Easements"},{"$f":"'Input Data'!D380","v":"PS Easements"},{"$f":"'Input Data'!E380","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F380","v":2009},{"$f":"'Input Data'!G380","v":2013},{"$f":"'Input Data'!H380*IF($G380='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G380='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-7.6264299514103087E-2},{"$f":"'Input Data'!I380*IF($G380='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G380='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J380*IF($G380='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G380='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K380*IF($G380='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G380='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L380*IF($G380='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G380='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M380*IF($G380='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G380='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N380*IF($G380='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G380='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O380*IF($G380='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G380='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P380*IF($G380='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G380='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A380='Cost Escalators'!A$68,A380='Cost Escalators'!A$69,A380='Cost Escalators'!A$70,A380='Cost Escalators'!A$71),SUM(H380:L380),0)","v":0}]
[{"$f":"'Input Data'!A381","v":4254},{"$f":"'Input Data'!B381","v":"Easements"},{"$f":"'Input Data'!C381","v":"Ivanhoe Coal"},{"$f":"'Input Data'!D381","v":"PS Easements"},{"$f":"'Input Data'!E381","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F381","v":2009},{"$f":"'Input Data'!G381","v":2013},{"$f":"'Input Data'!H381*IF($G381='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G381='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-92579.346790756201},{"$f":"'Input Data'!I381*IF($G381='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G381='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J381*IF($G381='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G381='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K381*IF($G381='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G381='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L381*IF($G381='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G381='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M381*IF($G381='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G381='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N381*IF($G381='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G381='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O381*IF($G381='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G381='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P381*IF($G381='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G381='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A381='Cost Escalators'!A$68,A381='Cost Escalators'!A$69,A381='Cost Escalators'!A$70,A381='Cost Escalators'!A$71),SUM(H381:L381),0)","v":0}]
[{"$f":"'Input Data'!A382","v":4300},{"$f":"'Input Data'!B382","v":"Easements"},{"$f":"'Input Data'!C382","v":"Miscellaneous Statewide NPWS Easements"},{"$f":"'Input Data'!D382","v":"PS Easements"},{"$f":"'Input Data'!E382","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F382","v":2009},{"$f":"'Input Data'!G382","v":2013},{"$f":"'Input Data'!H382*IF($G382='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G382='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":31218.126417202297},{"$f":"'Input Data'!I382*IF($G382='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G382='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J382*IF($G382='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G382='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K382*IF($G382='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G382='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L382*IF($G382='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G382='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M382*IF($G382='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G382='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N382*IF($G382='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G382='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O382*IF($G382='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G382='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P382*IF($G382='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G382='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A382='Cost Escalators'!A$68,A382='Cost Escalators'!A$69,A382='Cost Escalators'!A$70,A382='Cost Escalators'!A$71),SUM(H382:L382),0)","v":0}]
[{"$f":"'Input Data'!A383","v":4400},{"$f":"'Input Data'!B383","v":"Easements"},{"$f":"'Input Data'!C383","v":"Miscellaneous Sydney Catchment Authority Easements"},{"$f":"'Input Data'!D383","v":"PS Easements"},{"$f":"'Input Data'!E383","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F383","v":2009},{"$f":"'Input Data'!G383","v":2013},{"$f":"'Input Data'!H383*IF($G383='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G383='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":339.55045123664746},{"$f":"'Input Data'!I383*IF($G383='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G383='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J383*IF($G383='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G383='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K383*IF($G383='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G383='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L383*IF($G383='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G383='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M383*IF($G383='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G383='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N383*IF($G383='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G383='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O383*IF($G383='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G383='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P383*IF($G383='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G383='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A383='Cost Escalators'!A$68,A383='Cost Escalators'!A$69,A383='Cost Escalators'!A$70,A383='Cost Escalators'!A$71),SUM(H383:L383),0)","v":0}]
[{"$f":"'Input Data'!A384","v":905},{"$f":"'Input Data'!B384","v":"Easements"},{"$f":"'Input Data'!C384","v":"Miscellaneous Easements"},{"$f":"'Input Data'!D384","v":"PS Easements"},{"$f":"'Input Data'!E384","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F384","v":2010},{"$f":"'Input Data'!G384","v":2013},{"$f":"'Input Data'!H384*IF($G384='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G384='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4782114.3221911769},{"$f":"'Input Data'!I384*IF($G384='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G384='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":37895.862475496811},{"$f":"'Input Data'!J384*IF($G384='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G384='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K384*IF($G384='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G384='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L384*IF($G384='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G384='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M384*IF($G384='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G384='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N384*IF($G384='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G384='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O384*IF($G384='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G384='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P384*IF($G384='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G384='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A384='Cost Escalators'!A$68,A384='Cost Escalators'!A$69,A384='Cost Escalators'!A$70,A384='Cost Escalators'!A$71),SUM(H384:L384),0)","v":0}]
[{"$f":"'Input Data'!A385","v":6961},{"$f":"'Input Data'!B385","v":"Easements"},{"$f":"'Input Data'!C385","v":"Bannaby to South Creek Lines 500kV Easement Acquisitions"},{"$f":"'Input Data'!D385","v":"PS Easements"},{"$f":"'Input Data'!E385","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F385","v":2013},{"$f":"'Input Data'!G385","v":2013},{"$f":"'Input Data'!H385*IF($G385='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G385='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":804.84983747212073},{"$f":"'Input Data'!I385*IF($G385='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G385='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1371084.5721697491},{"$f":"'Input Data'!J385*IF($G385='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G385='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1324113.5288643981},{"$f":"'Input Data'!K385*IF($G385='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G385='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":526399.23998126783},{"$f":"'Input Data'!L385*IF($G385='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G385='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-7083.6689699113604},{"$f":"'Input Data'!M385*IF($G385='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G385='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N385*IF($G385='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G385='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O385*IF($G385='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G385='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P385*IF($G385='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G385='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A385='Cost Escalators'!A$68,A385='Cost Escalators'!A$69,A385='Cost Escalators'!A$70,A385='Cost Escalators'!A$71),SUM(H385:L385),0)","v":0}]
[{"$f":"'Input Data'!A386","v":6673},{"$f":"'Input Data'!B386","v":"Easements"},{"$f":"'Input Data'!C386","v":"Dumaresq to Lismore 330kV Strategic Easement Acquisition"},{"$f":"'Input Data'!D386","v":"PS Easements"},{"$f":"'Input Data'!E386","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F386","v":2014},{"$f":"'Input Data'!G386","v":2013},{"$f":"'Input Data'!H386*IF($G386='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G386='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3685694.4755031178},{"$f":"'Input Data'!I386*IF($G386='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G386='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3651041.2470831354},{"$f":"'Input Data'!J386*IF($G386='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G386='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3770822.9893178521},{"$f":"'Input Data'!K386*IF($G386='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G386='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3360996.5009431322},{"$f":"'Input Data'!L386*IF($G386='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G386='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-2006549.9265532845},{"$f":"'Input Data'!M386*IF($G386='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G386='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N386*IF($G386='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G386='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O386*IF($G386='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G386='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P386*IF($G386='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G386='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A386='Cost Escalators'!A$68,A386='Cost Escalators'!A$69,A386='Cost Escalators'!A$70,A386='Cost Escalators'!A$71),SUM(H386:L386),0)","v":0}]
[{"$f":"'Input Data'!A387","v":7460},{"$f":"'Input Data'!B387","v":"Easements"},{"$f":"'Input Data'!C387","v":"Kemps Creek to Liverpool 330kV Easement Acquisition"},{"$f":"'Input Data'!D387","v":"PS Easements"},{"$f":"'Input Data'!E387","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F387","v":2014},{"$f":"'Input Data'!G387","v":2013},{"$f":"'Input Data'!H387*IF($G387='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G387='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":89825.584569001061},{"$f":"'Input Data'!I387*IF($G387='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G387='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":130994.69452390411},{"$f":"'Input Data'!J387*IF($G387='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G387='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7282618.0415453147},{"$f":"'Input Data'!K387*IF($G387='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G387='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1248931.4052451437},{"$f":"'Input Data'!L387*IF($G387='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G387='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M387*IF($G387='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G387='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N387*IF($G387='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G387='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O387*IF($G387='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G387='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P387*IF($G387='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G387='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A387='Cost Escalators'!A$68,A387='Cost Escalators'!A$69,A387='Cost Escalators'!A$70,A387='Cost Escalators'!A$71),SUM(H387:L387),0)","v":0}]
[{"$f":"'Input Data'!A388","v":7790},{"$f":"'Input Data'!B388","v":"Easements"},{"$f":"'Input Data'!C388","v":"Strategic Easement for Sydney West to Holroyd Second 330kV Line"},{"$f":"'Input Data'!D388","v":"PS Easements"},{"$f":"'Input Data'!E388","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F388","v":2015},{"$f":"'Input Data'!G388","v":2013},{"$f":"'Input Data'!H388*IF($G388='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G388='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I388*IF($G388='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G388='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J388*IF($G388='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G388='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":26800.613931863991},{"$f":"'Input Data'!K388*IF($G388='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G388='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L388*IF($G388='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G388='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-26091.988676063338},{"$f":"'Input Data'!M388*IF($G388='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G388='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N388*IF($G388='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G388='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O388*IF($G388='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G388='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P388*IF($G388='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G388='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,708.62525580065267,0,0,0,null,{"$f":"IF(OR(A388='Cost Escalators'!A$68,A388='Cost Escalators'!A$69,A388='Cost Escalators'!A$70,A388='Cost Escalators'!A$71),SUM(H388:L388),0)","v":0}]
[{"$f":"'Input Data'!A389","v":6923},{"$f":"'Input Data'!B389","v":"Powering Sydney's Future"},{"$f":"'Input Data'!C389","v":"Rookwood 330kV Substation - Cable Bays For Beaconsfield West"},{"$f":"'Input Data'!D389","v":"PS Easements"},{"$f":"'Input Data'!E389","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F389","v":2017},{"$f":"'Input Data'!G389","v":2013},{"$f":"'Input Data'!H389*IF($G389='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G389='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I389*IF($G389='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G389='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1601.9947671981631},{"$f":"'Input Data'!J389*IF($G389='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G389='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1570.0119894177888},{"$f":"'Input Data'!K389*IF($G389='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G389='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L389*IF($G389='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G389='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M389*IF($G389='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G389='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N389*IF($G389='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G389='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O389*IF($G389='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G389='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P389*IF($G389='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G389='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,{"$f":"IF($F389=0,M389,IF($F389=R$4,SUM($H389:$P389),0))","v":0},{"$f":"IF($F389=0,N389,IF($F389=S$4,SUM($H389:$P389),0))","v":0},{"$f":"IF($F389=0,O389,IF($F389=T$4,SUM($H389:$P389),0))","v":31.982777780374363},{"$f":"IF($F389=0,P389,IF($F389=U$4,SUM($H389:$P389),0))","v":0},null,{"$f":"IF(OR(A389='Cost Escalators'!A$68,A389='Cost Escalators'!A$69,A389='Cost Escalators'!A$70,A389='Cost Escalators'!A$71),SUM(H389:L389),0)","v":0}]
[{"$f":"'Input Data'!A390","v":7562},{"$f":"'Input Data'!B390","v":"Powering Sydney's Future"},{"$f":"'Input Data'!C390","v":"Haymarket Additional 330 kV Switchbays and Beaconsfield West Bay"},{"$f":"'Input Data'!D390","v":"PS Easements"},{"$f":"'Input Data'!E390","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F390","v":2017},{"$f":"'Input Data'!G390","v":2013},{"$f":"'Input Data'!H390*IF($G390='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G390='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I390*IF($G390='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G390='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J390*IF($G390='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G390='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7058.025012277827},{"$f":"'Input Data'!K390*IF($G390='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G390='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-6871.4063477767786},{"$f":"'Input Data'!L390*IF($G390='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G390='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M390*IF($G390='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G390='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N390*IF($G390='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G390='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O390*IF($G390='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G390='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P390*IF($G390='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G390='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,186.61866450104844,0,null,{"$f":"IF(OR(A390='Cost Escalators'!A$68,A390='Cost Escalators'!A$69,A390='Cost Escalators'!A$70,A390='Cost Escalators'!A$71),SUM(H390:L390),0)","v":0}]
[{"$f":"'Input Data'!A391","v":4759},{"$f":"'Input Data'!B391","v":"Property"},{"$f":"'Input Data'!C391","v":"Marulan Substation Outstanding Land Acquisition"},{"$f":"'Input Data'!D391","v":"PS Easements"},{"$f":"'Input Data'!E391","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F391","v":2009},{"$f":"'Input Data'!G391","v":2013},{"$f":"'Input Data'!H391*IF($G391='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G391='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":441204.65045008634},{"$f":"'Input Data'!I391*IF($G391='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G391='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":244.35442018603652},{"$f":"'Input Data'!J391*IF($G391='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G391='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K391*IF($G391='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G391='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L391*IF($G391='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G391='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M391*IF($G391='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G391='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N391*IF($G391='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G391='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O391*IF($G391='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G391='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P391*IF($G391='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G391='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A391='Cost Escalators'!A$68,A391='Cost Escalators'!A$69,A391='Cost Escalators'!A$70,A391='Cost Escalators'!A$71),SUM(H391:L391),0)","v":0}]
[{"$f":"'Input Data'!A392","v":5827},{"$f":"'Input Data'!B392","v":"Property"},{"$f":"'Input Data'!C392","v":"Miscellaneous Substation Site Rights Acquisition"},{"$f":"'Input Data'!D392","v":"PS Easements"},{"$f":"'Input Data'!E392","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F392","v":2009},{"$f":"'Input Data'!G392","v":2013},{"$f":"'Input Data'!H392*IF($G392='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G392='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":482.40437912649304},{"$f":"'Input Data'!I392*IF($G392='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G392='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J392*IF($G392='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G392='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K392*IF($G392='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G392='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L392*IF($G392='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G392='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M392*IF($G392='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G392='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N392*IF($G392='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G392='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O392*IF($G392='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G392='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P392*IF($G392='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G392='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A392='Cost Escalators'!A$68,A392='Cost Escalators'!A$69,A392='Cost Escalators'!A$70,A392='Cost Escalators'!A$71),SUM(H392:L392),0)","v":0}]
[{"$f":"'Input Data'!A393","v":7396},{"$f":"'Input Data'!B393","v":"Property"},{"$f":"'Input Data'!C393","v":"Richmond Vale 500kV Strategic Property Acquisition"},{"$f":"'Input Data'!D393","v":"PS Easements"},{"$f":"'Input Data'!E393","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F393","v":2013},{"$f":"'Input Data'!G393","v":2013},{"$f":"'Input Data'!H393*IF($G393='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G393='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2481.0301917928014},{"$f":"'Input Data'!I393*IF($G393='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G393='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1680.4723171773571},{"$f":"'Input Data'!J393*IF($G393='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G393='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1300.8176518034365},{"$f":"'Input Data'!K393*IF($G393='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G393='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L393*IF($G393='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G393='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M393*IF($G393='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G393='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N393*IF($G393='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G393='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O393*IF($G393='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G393='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P393*IF($G393='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G393='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A393='Cost Escalators'!A$68,A393='Cost Escalators'!A$69,A393='Cost Escalators'!A$70,A393='Cost Escalators'!A$71),SUM(H393:L393),0)","v":0}]
[{"$f":"'Input Data'!A394","v":7457},{"$f":"'Input Data'!B394","v":"Property"},{"$f":"'Input Data'!C394","v":"South Creek 500/330kV Substation Strategic Site Acquisition"},{"$f":"'Input Data'!D394","v":"PS Easements"},{"$f":"'Input Data'!E394","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F394","v":2013},{"$f":"'Input Data'!G394","v":2013},{"$f":"'Input Data'!H394*IF($G394='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G394='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":941326.98043259478},{"$f":"'Input Data'!I394*IF($G394='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G394='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":12738702.721256718},{"$f":"'Input Data'!J394*IF($G394='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G394='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":35739.331128174672},{"$f":"'Input Data'!K394*IF($G394='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G394='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":76267.181642374388},{"$f":"'Input Data'!L394*IF($G394='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G394='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M394*IF($G394='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G394='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N394*IF($G394='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G394='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O394*IF($G394='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G394='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P394*IF($G394='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G394='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A394='Cost Escalators'!A$68,A394='Cost Escalators'!A$69,A394='Cost Escalators'!A$70,A394='Cost Escalators'!A$71),SUM(H394:L394),0)","v":0}]
[{"$f":"'Input Data'!A395","v":5994},{"$f":"'Input Data'!B395","v":"Property"},{"$f":"'Input Data'!C395","v":"Lismore Substations 330kV Augmentation"},{"$f":"'Input Data'!D395","v":"PS Easements"},{"$f":"'Input Data'!E395","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F395","v":2014},{"$f":"'Input Data'!G395","v":2013},{"$f":"'Input Data'!H395*IF($G395='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G395='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-2.1789799861172278E-2},{"$f":"'Input Data'!I395*IF($G395='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G395='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J395*IF($G395='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G395='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K395*IF($G395='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G395='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L395*IF($G395='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G395='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M395*IF($G395='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G395='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N395*IF($G395='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G395='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O395*IF($G395='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G395='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P395*IF($G395='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G395='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A395='Cost Escalators'!A$68,A395='Cost Escalators'!A$69,A395='Cost Escalators'!A$70,A395='Cost Escalators'!A$71),SUM(H395:L395),0)","v":0}]
[{"$f":"'Input Data'!A396","v":6751},{"$f":"'Input Data'!B396","v":"Property"},{"$f":"'Input Data'!C396","v":"Tenterfield Substation"},{"$f":"'Input Data'!D396","v":"PS Easements"},{"$f":"'Input Data'!E396","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F396","v":2014},{"$f":"'Input Data'!G396","v":2013},{"$f":"'Input Data'!H396*IF($G396='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G396='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":48400.60383652887},{"$f":"'Input Data'!I396*IF($G396='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G396='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":10335.195585463778},{"$f":"'Input Data'!J396*IF($G396='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G396='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-64911.308325930084},{"$f":"'Input Data'!K396*IF($G396='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G396='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L396*IF($G396='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G396='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M396*IF($G396='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G396='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N396*IF($G396='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G396='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O396*IF($G396='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G396='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P396*IF($G396='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G396='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A396='Cost Escalators'!A$68,A396='Cost Escalators'!A$69,A396='Cost Escalators'!A$70,A396='Cost Escalators'!A$71),SUM(H396:L396),0)","v":0}]
[{"$f":"'Input Data'!A397","v":6939},{"$f":"'Input Data'!B397","v":"Property"},{"$f":"'Input Data'!C397","v":"Tenterfield Substation"},{"$f":"'Input Data'!D397","v":"PS Easements"},{"$f":"'Input Data'!E397","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F397","v":2014},{"$f":"'Input Data'!G397","v":2013},{"$f":"'Input Data'!H397*IF($G397='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G397='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I397*IF($G397='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G397='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1710.7574204756186},{"$f":"'Input Data'!J397*IF($G397='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G397='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K397*IF($G397='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G397='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1632.1658474884241},{"$f":"'Input Data'!L397*IF($G397='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G397='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M397*IF($G397='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G397='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N397*IF($G397='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G397='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O397*IF($G397='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G397='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P397*IF($G397='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G397='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A397='Cost Escalators'!A$68,A397='Cost Escalators'!A$69,A397='Cost Escalators'!A$70,A397='Cost Escalators'!A$71),SUM(H397:L397),0)","v":0}]
[{"$f":"'Input Data'!A398","v":6911},{"$f":"'Input Data'!B398","v":"Property"},{"$f":"'Input Data'!C398","v":"Strategic Property Acquisition at Beryl"},{"$f":"'Input Data'!D398","v":"PS Easements"},{"$f":"'Input Data'!E398","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F398","v":2015},{"$f":"'Input Data'!G398","v":2013},{"$f":"'Input Data'!H398*IF($G398='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G398='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":11776.645971768367},{"$f":"'Input Data'!I398*IF($G398='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G398='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":161751.2905170483},{"$f":"'Input Data'!J398*IF($G398='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G398='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-169777.95711607658},{"$f":"'Input Data'!K398*IF($G398='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G398='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":206550.74677559175},{"$f":"'Input Data'!L398*IF($G398='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G398='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":62098.555233332067},{"$f":"'Input Data'!M398*IF($G398='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G398='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":720507.8125},{"$f":"'Input Data'!N398*IF($G398='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G398='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O398*IF($G398='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G398='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P398*IF($G398='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G398='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,992907.09388166387,0,0,0,null,{"$f":"IF(OR(A398='Cost Escalators'!A$68,A398='Cost Escalators'!A$69,A398='Cost Escalators'!A$70,A398='Cost Escalators'!A$71),SUM(H398:L398),0)","v":0}]
[{"$f":"'Input Data'!A399","v":7548},{"$f":"'Input Data'!B399","v":"Property"},{"$f":"'Input Data'!C399","v":"Property Acquisition at Sydney West"},{"$f":"'Input Data'!D399","v":"PS Easements"},{"$f":"'Input Data'!E399","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F399","v":2015},{"$f":"'Input Data'!G399","v":2013},{"$f":"'Input Data'!H399*IF($G399='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G399='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I399*IF($G399='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G399='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J399*IF($G399='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G399='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":144599.79346361497},{"$f":"'Input Data'!K399*IF($G399='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G399='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":12428434.713753397},{"$f":"'Input Data'!L399*IF($G399='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G399='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":11550744.263293618},{"$f":"'Input Data'!M399*IF($G399='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G399='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N399*IF($G399='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G399='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O399*IF($G399='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G399='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P399*IF($G399='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G399='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,24123778.770510629,0,0,0,null,{"$f":"IF(OR(A399='Cost Escalators'!A$68,A399='Cost Escalators'!A$69,A399='Cost Escalators'!A$70,A399='Cost Escalators'!A$71),SUM(H399:L399),0)","v":0}]
[{"$f":"'Input Data'!A400","v":6115},{"$f":"'Input Data'!B400","v":"Property"},{"$f":"'Input Data'!C400","v":"Strategic Property Acquisition at Surry Hills"},{"$f":"'Input Data'!D400","v":"PS Easements"},{"$f":"'Input Data'!E400","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F400","v":2016},{"$f":"'Input Data'!G400","v":2013},{"$f":"'Input Data'!H400*IF($G400='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G400='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":87486.787295802031},{"$f":"'Input Data'!I400*IF($G400='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G400='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-108477.56071446092},{"$f":"'Input Data'!J400*IF($G400='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G400='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K400*IF($G400='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G400='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-5439.7445726163633},{"$f":"'Input Data'!L400*IF($G400='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G400='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M400*IF($G400='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G400='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N400*IF($G400='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G400='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O400*IF($G400='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G400='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P400*IF($G400='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G400='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,-26430.517991275257,0,0,null,{"$f":"IF(OR(A400='Cost Escalators'!A$68,A400='Cost Escalators'!A$69,A400='Cost Escalators'!A$70,A400='Cost Escalators'!A$71),SUM(H400:L400),0)","v":0}]
[{"$f":"'Input Data'!A401","v":6276},{"$f":"'Input Data'!B401","v":"Property"},{"$f":"'Input Data'!C401","v":"Strategic Property Acquisition at Surry Hills"},{"$f":"'Input Data'!D401","v":"PS Easements"},{"$f":"'Input Data'!E401","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F401","v":2016},{"$f":"'Input Data'!G401","v":2013},{"$f":"'Input Data'!H401*IF($G401='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G401='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-0.22879289854230861},{"$f":"'Input Data'!I401*IF($G401='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G401='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J401*IF($G401='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G401='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K401*IF($G401='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G401='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L401*IF($G401='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G401='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M401*IF($G401='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G401='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N401*IF($G401='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G401='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O401*IF($G401='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G401='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P401*IF($G401='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G401='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,-0.22879289854230861,0,0,null,{"$f":"IF(OR(A401='Cost Escalators'!A$68,A401='Cost Escalators'!A$69,A401='Cost Escalators'!A$70,A401='Cost Escalators'!A$71),SUM(H401:L401),0)","v":0}]
[{"$f":"'Input Data'!A402","v":6966},{"$f":"'Input Data'!B402","v":"Property"},{"$f":"'Input Data'!C402","v":"Strategic Property Acquisition at Maraylya"},{"$f":"'Input Data'!D402","v":"PS Easements"},{"$f":"'Input Data'!E402","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F402","v":2016},{"$f":"'Input Data'!G402","v":2013},{"$f":"'Input Data'!H402*IF($G402='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G402='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":28705.05432471363},{"$f":"'Input Data'!I402*IF($G402='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G402='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":184749.51935578123},{"$f":"'Input Data'!J402*IF($G402='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G402='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":80099.456688184204},{"$f":"'Input Data'!K402*IF($G402='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G402='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":98093.271931951793},{"$f":"'Input Data'!L402*IF($G402='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G402='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M402*IF($G402='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G402='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N402*IF($G402='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G402='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O402*IF($G402='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G402='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P402*IF($G402='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G402='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,391647.30230063089,0,0,null,{"$f":"IF(OR(A402='Cost Escalators'!A$68,A402='Cost Escalators'!A$69,A402='Cost Escalators'!A$70,A402='Cost Escalators'!A$71),SUM(H402:L402),0)","v":0}]
[{"$f":"'Input Data'!A403","v":7672},{"$f":"'Input Data'!B403","v":"Property"},{"$f":"'Input Data'!C403","v":"Property Extension at Richmond Vale"},{"$f":"'Input Data'!D403","v":"PS Easements"},{"$f":"'Input Data'!E403","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F403","v":2016},{"$f":"'Input Data'!G403","v":2013},{"$f":"'Input Data'!H403*IF($G403='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G403='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I403*IF($G403='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G403='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J403*IF($G403='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G403='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":12743.859191491732},{"$f":"'Input Data'!K403*IF($G403='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G403='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-12406.893314288811},{"$f":"'Input Data'!L403*IF($G403='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G403='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M403*IF($G403='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G403='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N403*IF($G403='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G403='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O403*IF($G403='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G403='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P403*IF($G403='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G403='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,336.96587720292155,0,0,null,{"$f":"IF(OR(A403='Cost Escalators'!A$68,A403='Cost Escalators'!A$69,A403='Cost Escalators'!A$70,A403='Cost Escalators'!A$71),SUM(H403:L403),0)","v":0}]
[{"$f":"'Input Data'!A404","v":"P0002472"},{"$f":"'Input Data'!B404","v":"Property"},{"$f":"'Input Data'!C404","v":"Strategic Property Acquisition at Surry Hills"},{"$f":"'Input Data'!D404","v":"PS Easements"},{"$f":"'Input Data'!E404","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F404","v":2016},{"$f":"'Input Data'!G404","v":2016},{"$f":"'Input Data'!H404*IF($G404='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G404='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I404*IF($G404='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G404='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J404*IF($G404='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G404='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K404*IF($G404='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G404='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L404*IF($G404='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G404='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":22217.490121717623},{"$f":"'Input Data'!M404*IF($G404='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G404='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N404*IF($G404='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G404='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":50357120.645659015},{"$f":"'Input Data'!O404*IF($G404='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G404='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P404*IF($G404='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G404='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,50379338.135780729,0,0,null,{"$f":"IF(OR(A404='Cost Escalators'!A$68,A404='Cost Escalators'!A$69,A404='Cost Escalators'!A$70,A404='Cost Escalators'!A$71),SUM(H404:L404),0)","v":0}]
[{"$f":"'Input Data'!A405","v":8252},{"$f":"'Input Data'!B405","v":"Property"},{"$f":"'Input Data'!C405","v":"Strategic Property Adjoining Armidale 330kV Switchyard"},{"$f":"'Input Data'!D405","v":"PS Easements"},{"$f":"'Input Data'!E405","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F405","v":2017},{"$f":"'Input Data'!G405","v":2013},{"$f":"'Input Data'!H405*IF($G405='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G405='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I405*IF($G405='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G405='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J405*IF($G405='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G405='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K405*IF($G405='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G405='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L405*IF($G405='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G405='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":925733.26744946942},{"$f":"'Input Data'!M405*IF($G405='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G405='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N405*IF($G405='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G405='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O405*IF($G405='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G405='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P405*IF($G405='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G405='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,925733.26744946942,0,null,{"$f":"IF(OR(A405='Cost Escalators'!A$68,A405='Cost Escalators'!A$69,A405='Cost Escalators'!A$70,A405='Cost Escalators'!A$71),SUM(H405:L405),0)","v":0}]
[{"$f":"'Input Data'!A406","v":"P0002217"},{"$f":"'Input Data'!B406","v":"Property"},{"$f":"'Input Data'!C406","v":"Strategic Property Acquisition in Sydney"},{"$f":"'Input Data'!D406","v":"PS Easements"},{"$f":"'Input Data'!E406","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F406","v":2017},{"$f":"'Input Data'!G406","v":2013},{"$f":"'Input Data'!H406*IF($G406='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G406='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I406*IF($G406='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G406='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":14836.265894090182},{"$f":"'Input Data'!J406*IF($G406='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G406='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":225226.48839573195},{"$f":"'Input Data'!K406*IF($G406='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G406='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-208134.72184518393},{"$f":"'Input Data'!L406*IF($G406='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G406='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":989947.83408579254},{"$f":"'Input Data'!M406*IF($G406='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G406='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N406*IF($G406='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G406='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O406*IF($G406='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G406='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P406*IF($G406='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G406='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,1021875.8665304307,0,null,{"$f":"IF(OR(A406='Cost Escalators'!A$68,A406='Cost Escalators'!A$69,A406='Cost Escalators'!A$70,A406='Cost Escalators'!A$71),SUM(H406:L406),0)","v":0}]
[{"$f":"'Input Data'!A407","v":7673},{"$f":"'Input Data'!B407","v":"Strategic Property Acquisition"},{"$f":"'Input Data'!C407","v":"Maralya 500kV Site Acquisition"},{"$f":"'Input Data'!D407","v":"PS Easements"},{"$f":"'Input Data'!E407","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F407","v":2016},{"$f":"'Input Data'!G407","v":2013},{"$f":"'Input Data'!H407*IF($G407='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G407='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I407*IF($G407='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G407='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J407*IF($G407='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G407='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K407*IF($G407='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G407='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L407*IF($G407='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G407='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":36802.018755359983},{"$f":"'Input Data'!M407*IF($G407='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G407='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N407*IF($G407='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G407='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O407*IF($G407='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G407='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P407*IF($G407='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G407='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,36802.018755359983,0,0,null,{"$f":"IF(OR(A407='Cost Escalators'!A$68,A407='Cost Escalators'!A$69,A407='Cost Escalators'!A$70,A407='Cost Escalators'!A$71),SUM(H407:L407),0)","v":0}]
[{"$f":"'Input Data'!A408","v":7300},{"$f":"'Input Data'!B408","v":"Substation Minor Projects"},{"$f":"'Input Data'!C408","v":"Connection to Lismore Substation"},{"$f":"'Input Data'!D408","v":"PS Easements"},{"$f":"'Input Data'!E408","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F408","v":2014},{"$f":"'Input Data'!G408","v":2013},{"$f":"'Input Data'!H408*IF($G408='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G408='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I408*IF($G408='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G408='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1.3717620524826086},{"$f":"'Input Data'!J408*IF($G408='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G408='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-997.89065427666912},{"$f":"'Input Data'!K408*IF($G408='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G408='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-333.97730895946211},{"$f":"'Input Data'!L408*IF($G408='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G408='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":233.74049093584466},{"$f":"'Input Data'!M408*IF($G408='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G408='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N408*IF($G408='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G408='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O408*IF($G408='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G408='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P408*IF($G408='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G408='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A408='Cost Escalators'!A$68,A408='Cost Escalators'!A$69,A408='Cost Escalators'!A$70,A408='Cost Escalators'!A$71),SUM(H408:L408),0)","v":0}]
[{"$f":"'Input Data'!A409","v":7020},{"$f":"'Input Data'!B409","v":"Cable Minor Projects"},{"$f":"'Input Data'!C409","v":"Sydney Park Groundwater Treatment Plant"},{"$f":"'Input Data'!D409","v":"PS Replacement"},{"$f":"'Input Data'!E409","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F409","v":2011},{"$f":"'Input Data'!G409","v":2013},{"$f":"'Input Data'!H409*IF($G409='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G409='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I409*IF($G409='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G409='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1952923.7738498093},{"$f":"'Input Data'!J409*IF($G409='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G409='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":99028.981167953578},{"$f":"'Input Data'!K409*IF($G409='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G409='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":52506.013493594888},{"$f":"'Input Data'!L409*IF($G409='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G409='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M409*IF($G409='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G409='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N409*IF($G409='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G409='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O409*IF($G409='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G409='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P409*IF($G409='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G409='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A409='Cost Escalators'!A$68,A409='Cost Escalators'!A$69,A409='Cost Escalators'!A$70,A409='Cost Escalators'!A$71),SUM(H409:L409),0)","v":0}]
[{"$f":"'Input Data'!A410","v":5120},{"$f":"'Input Data'!B410","v":"Cable Minor Projects"},{"$f":"'Input Data'!C410","v":"Tunnel Defects and Omissions Works"},{"$f":"'Input Data'!D410","v":"PS Replacement"},{"$f":"'Input Data'!E410","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F410","v":2012},{"$f":"'Input Data'!G410","v":2013},{"$f":"'Input Data'!H410*IF($G410='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G410='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1114299.6848621508},{"$f":"'Input Data'!I410*IF($G410='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G410='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1320088.9031499443},{"$f":"'Input Data'!J410*IF($G410='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G410='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1677808.2941899721},{"$f":"'Input Data'!K410*IF($G410='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G410='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1747317.4982168842},{"$f":"'Input Data'!L410*IF($G410='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G410='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-5047589.0434235465},{"$f":"'Input Data'!M410*IF($G410='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G410='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N410*IF($G410='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G410='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O410*IF($G410='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G410='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P410*IF($G410='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G410='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A410='Cost Escalators'!A$68,A410='Cost Escalators'!A$69,A410='Cost Escalators'!A$70,A410='Cost Escalators'!A$71),SUM(H410:L410),0)","v":0}]
[{"$f":"'Input Data'!A411","v":7480},{"$f":"'Input Data'!B411","v":"Cable Minor Projects"},{"$f":"'Input Data'!C411","v":"Cable 42 Accessories"},{"$f":"'Input Data'!D411","v":"PS Replacement"},{"$f":"'Input Data'!E411","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F411","v":2014},{"$f":"'Input Data'!G411","v":2013},{"$f":"'Input Data'!H411*IF($G411='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G411='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I411*IF($G411='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G411='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":11455.17018152251},{"$f":"'Input Data'!J411*IF($G411='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G411='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":550255.73536560056},{"$f":"'Input Data'!K411*IF($G411='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G411='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":543340.83476843266},{"$f":"'Input Data'!L411*IF($G411='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G411='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1268406.4856078508},{"$f":"'Input Data'!M411*IF($G411='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G411='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N411*IF($G411='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G411='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O411*IF($G411='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G411='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P411*IF($G411='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G411='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A411='Cost Escalators'!A$68,A411='Cost Escalators'!A$69,A411='Cost Escalators'!A$70,A411='Cost Escalators'!A$71),SUM(H411:L411),0)","v":0}]
[{"$f":"'Input Data'!A412","v":7916},{"$f":"'Input Data'!B412","v":"Cable Minor Projects"},{"$f":"'Input Data'!C412","v":"42 Cable Monitoring System Replacement"},{"$f":"'Input Data'!D412","v":"PS Replacement"},{"$f":"'Input Data'!E412","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F412","v":2016},{"$f":"'Input Data'!G412","v":2013},{"$f":"'Input Data'!H412*IF($G412='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G412='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I412*IF($G412='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G412='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J412*IF($G412='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G412='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K412*IF($G412='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G412='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L412*IF($G412='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G412='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M412*IF($G412='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G412='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":231591.796875},{"$f":"'Input Data'!N412*IF($G412='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G412='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":57897.94921875},{"$f":"'Input Data'!O412*IF($G412='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G412='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P412*IF($G412='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G412='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,289489.74609375,0,0,null,{"$f":"IF(OR(A412='Cost Escalators'!A$68,A412='Cost Escalators'!A$69,A412='Cost Escalators'!A$70,A412='Cost Escalators'!A$71),SUM(H412:L412),0)","v":0}]
[{"$f":"'Input Data'!A413","v":8223},{"$f":"'Input Data'!B413","v":"Cable Minor Projects"},{"$f":"'Input Data'!C413","v":"42 Cable Tunnel Accessories Replacement"},{"$f":"'Input Data'!D413","v":"PS Replacement"},{"$f":"'Input Data'!E413","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F413","v":2018},{"$f":"'Input Data'!G413","v":2013},{"$f":"'Input Data'!H413*IF($G413='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G413='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I413*IF($G413='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G413='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J413*IF($G413='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G413='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K413*IF($G413='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G413='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L413*IF($G413='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G413='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M413*IF($G413='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G413='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N413*IF($G413='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G413='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O413*IF($G413='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G413='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":385986.328125},{"$f":"'Input Data'!P413*IF($G413='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G413='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":385986.328125},null,0,0,0,771972.65625,null,{"$f":"IF(OR(A413='Cost Escalators'!A$68,A413='Cost Escalators'!A$69,A413='Cost Escalators'!A$70,A413='Cost Escalators'!A$71),SUM(H413:L413),0)","v":0}]
[{"$f":"'Input Data'!A414","v":"2001B"},{"$f":"'Input Data'!B414","v":"Cable Remediation"},{"$f":"'Input Data'!C414","v":"Cable 41 Backfill Rehabilitation"},{"$f":"'Input Data'!D414","v":"PS Replacement"},{"$f":"'Input Data'!E414","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F414","v":2017},{"$f":"'Input Data'!G414","v":2013},{"$f":"'Input Data'!H414*IF($G414='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G414='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I414*IF($G414='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G414='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J414*IF($G414='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G414='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K414*IF($G414='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G414='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L414*IF($G414='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G414='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":17086.146829999023},{"$f":"'Input Data'!M414*IF($G414='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G414='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N414*IF($G414='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G414='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O414*IF($G414='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G414='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P414*IF($G414='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G414='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,17086.146829999023,0,null,{"$f":"IF(OR(A414='Cost Escalators'!A$68,A414='Cost Escalators'!A$69,A414='Cost Escalators'!A$70,A414='Cost Escalators'!A$71),SUM(H414:L414),0)","v":0}]
[{"$f":"'Input Data'!A415","v":7641},{"$f":"'Input Data'!B415","v":"Capacitor Bank"},{"$f":"'Input Data'!C415","v":"Kempsey No.1 Capacitor Replacement"},{"$f":"'Input Data'!D415","v":"PS Replacement"},{"$f":"'Input Data'!E415","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F415","v":2009},{"$f":"'Input Data'!G415","v":2013},{"$f":"'Input Data'!H415*IF($G415='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G415='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I415*IF($G415='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G415='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J415*IF($G415='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G415='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7335.9625385441695},{"$f":"'Input Data'!K415*IF($G415='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G415='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L415*IF($G415='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G415='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M415*IF($G415='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G415='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N415*IF($G415='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G415='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O415*IF($G415='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G415='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P415*IF($G415='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G415='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A415='Cost Escalators'!A$68,A415='Cost Escalators'!A$69,A415='Cost Escalators'!A$70,A415='Cost Escalators'!A$71),SUM(H415:L415),0)","v":0}]
[{"$f":"'Input Data'!A416","v":5470},{"$f":"'Input Data'!B416","v":"Capacitor Bank"},{"$f":"'Input Data'!C416","v":"Dapto Substation 132kV Capacitor Banks Replacement"},{"$f":"'Input Data'!D416","v":"PS Replacement"},{"$f":"'Input Data'!E416","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F416","v":2011},{"$f":"'Input Data'!G416","v":2013},{"$f":"'Input Data'!H416*IF($G416='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G416='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1919.7576320687901},{"$f":"'Input Data'!I416*IF($G416='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G416='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7163.2138322920428},{"$f":"'Input Data'!J416*IF($G416='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G416='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K416*IF($G416='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G416='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L416*IF($G416='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G416='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M416*IF($G416='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G416='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N416*IF($G416='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G416='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O416*IF($G416='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G416='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P416*IF($G416='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G416='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A416='Cost Escalators'!A$68,A416='Cost Escalators'!A$69,A416='Cost Escalators'!A$70,A416='Cost Escalators'!A$71),SUM(H416:L416),0)","v":0}]
[{"$f":"'Input Data'!A417","v":6197},{"$f":"'Input Data'!B417","v":"Capacitor Bank"},{"$f":"'Input Data'!C417","v":"Wellington No.2 132kV Capacitor"},{"$f":"'Input Data'!D417","v":"PS Replacement"},{"$f":"'Input Data'!E417","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F417","v":2011},{"$f":"'Input Data'!G417","v":2013},{"$f":"'Input Data'!H417*IF($G417='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G417='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":37961.775311937039},{"$f":"'Input Data'!I417*IF($G417='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G417='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2908.0930160057692},{"$f":"'Input Data'!J417*IF($G417='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G417='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-41202.010787967949},{"$f":"'Input Data'!K417*IF($G417='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G417='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L417*IF($G417='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G417='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M417*IF($G417='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G417='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N417*IF($G417='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G417='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O417*IF($G417='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G417='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P417*IF($G417='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G417='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A417='Cost Escalators'!A$68,A417='Cost Escalators'!A$69,A417='Cost Escalators'!A$70,A417='Cost Escalators'!A$71),SUM(H417:L417),0)","v":0}]
[{"$f":"'Input Data'!A418","v":6147},{"$f":"'Input Data'!B418","v":"Capacitor Bank"},{"$f":"'Input Data'!C418","v":"Griffith No.1 & No.2 33kV Capacitor Banks"},{"$f":"'Input Data'!D418","v":"PS Replacement"},{"$f":"'Input Data'!E418","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F418","v":2013},{"$f":"'Input Data'!G418","v":2013},{"$f":"'Input Data'!H418*IF($G418='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G418='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-26382.250764612774},{"$f":"'Input Data'!I418*IF($G418='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G418='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-846.43035545359282},{"$f":"'Input Data'!J418*IF($G418='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G418='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K418*IF($G418='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G418='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L418*IF($G418='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G418='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M418*IF($G418='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G418='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N418*IF($G418='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G418='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O418*IF($G418='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G418='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P418*IF($G418='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G418='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A418='Cost Escalators'!A$68,A418='Cost Escalators'!A$69,A418='Cost Escalators'!A$70,A418='Cost Escalators'!A$71),SUM(H418:L418),0)","v":0}]
[{"$f":"'Input Data'!A419","v":6201},{"$f":"'Input Data'!B419","v":"Capacitor Bank"},{"$f":"'Input Data'!C419","v":"Sydney West No.1 Capacitor Bank"},{"$f":"'Input Data'!D419","v":"PS Replacement"},{"$f":"'Input Data'!E419","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F419","v":2013},{"$f":"'Input Data'!G419","v":2013},{"$f":"'Input Data'!H419*IF($G419='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G419='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4115.2433915808651},{"$f":"'Input Data'!I419*IF($G419='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G419='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-6477.2158340927599},{"$f":"'Input Data'!J419*IF($G419='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G419='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K419*IF($G419='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G419='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L419*IF($G419='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G419='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M419*IF($G419='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G419='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N419*IF($G419='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G419='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O419*IF($G419='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G419='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P419*IF($G419='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G419='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A419='Cost Escalators'!A$68,A419='Cost Escalators'!A$69,A419='Cost Escalators'!A$70,A419='Cost Escalators'!A$71),SUM(H419:L419),0)","v":0}]
[{"$f":"'Input Data'!A420","v":6858},{"$f":"'Input Data'!B420","v":"Capacitor Bank"},{"$f":"'Input Data'!C420","v":"Griffith No.1 & No.2 33kV Capacitor Banks"},{"$f":"'Input Data'!D420","v":"PS Replacement"},{"$f":"'Input Data'!E420","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F420","v":2013},{"$f":"'Input Data'!G420","v":2013},{"$f":"'Input Data'!H420*IF($G420='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G420='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":699267.92877960682},{"$f":"'Input Data'!I420*IF($G420='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G420='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":347918.47810190573},{"$f":"'Input Data'!J420*IF($G420='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G420='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1098962.6862451062},{"$f":"'Input Data'!K420*IF($G420='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G420='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":738608.34498886624},{"$f":"'Input Data'!L420*IF($G420='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G420='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M420*IF($G420='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G420='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N420*IF($G420='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G420='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O420*IF($G420='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G420='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P420*IF($G420='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G420='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A420='Cost Escalators'!A$68,A420='Cost Escalators'!A$69,A420='Cost Escalators'!A$70,A420='Cost Escalators'!A$71),SUM(H420:L420),0)","v":0}]
[{"$f":"'Input Data'!A421","v":7273},{"$f":"'Input Data'!B421","v":"Capacitor Bank"},{"$f":"'Input Data'!C421","v":"Sydney West No.1 Capacitor Bank"},{"$f":"'Input Data'!D421","v":"PS Replacement"},{"$f":"'Input Data'!E421","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F421","v":2013},{"$f":"'Input Data'!G421","v":2013},{"$f":"'Input Data'!H421*IF($G421='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G421='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I421*IF($G421='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G421='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":34898.456052678608},{"$f":"'Input Data'!J421*IF($G421='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G421='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":44567.054638749461},{"$f":"'Input Data'!K421*IF($G421='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G421='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2284347.5629294454},{"$f":"'Input Data'!L421*IF($G421='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G421='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":290236.04138647573},{"$f":"'Input Data'!M421*IF($G421='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G421='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N421*IF($G421='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G421='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O421*IF($G421='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G421='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P421*IF($G421='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G421='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A421='Cost Escalators'!A$68,A421='Cost Escalators'!A$69,A421='Cost Escalators'!A$70,A421='Cost Escalators'!A$71),SUM(H421:L421),0)","v":0}]
[{"$f":"'Input Data'!A422","v":6193},{"$f":"'Input Data'!B422","v":"Capacitor Bank"},{"$f":"'Input Data'!C422","v":"Coffs Harbour No.1 Capacitor"},{"$f":"'Input Data'!D422","v":"PS Replacement"},{"$f":"'Input Data'!E422","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F422","v":2014},{"$f":"'Input Data'!G422","v":2013},{"$f":"'Input Data'!H422*IF($G422='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G422='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":13665.287769635395},{"$f":"'Input Data'!I422*IF($G422='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G422='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-38308.231162576063},{"$f":"'Input Data'!J422*IF($G422='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G422='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K422*IF($G422='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G422='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L422*IF($G422='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G422='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M422*IF($G422='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G422='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N422*IF($G422='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G422='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O422*IF($G422='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G422='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P422*IF($G422='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G422='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A422='Cost Escalators'!A$68,A422='Cost Escalators'!A$69,A422='Cost Escalators'!A$70,A422='Cost Escalators'!A$71),SUM(H422:L422),0)","v":0}]
[{"$f":"'Input Data'!A423","v":7026},{"$f":"'Input Data'!B423","v":"Capacitor Bank"},{"$f":"'Input Data'!C423","v":"Coffs Harbour No.3 Capacitor"},{"$f":"'Input Data'!D423","v":"PS Replacement"},{"$f":"'Input Data'!E423","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F423","v":2014},{"$f":"'Input Data'!G423","v":2013},{"$f":"'Input Data'!H423*IF($G423='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G423='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I423*IF($G423='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G423='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":250673.96845460832},{"$f":"'Input Data'!J423*IF($G423='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G423='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":426036.04370473535},{"$f":"'Input Data'!K423*IF($G423='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G423='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1548908.4261127005},{"$f":"'Input Data'!L423*IF($G423='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G423='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":341599.79140795924},{"$f":"'Input Data'!M423*IF($G423='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G423='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N423*IF($G423='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G423='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O423*IF($G423='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G423='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P423*IF($G423='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G423='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A423='Cost Escalators'!A$68,A423='Cost Escalators'!A$69,A423='Cost Escalators'!A$70,A423='Cost Escalators'!A$71),SUM(H423:L423),0)","v":0}]
[{"$f":"'Input Data'!A424","v":7474},{"$f":"'Input Data'!B424","v":"Capacitor Bank"},{"$f":"'Input Data'!C424","v":"Canberra No.1 132kV 80MVAr Capacitor"},{"$f":"'Input Data'!D424","v":"PS Replacement"},{"$f":"'Input Data'!E424","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F424","v":2015},{"$f":"'Input Data'!G424","v":2013},{"$f":"'Input Data'!H424*IF($G424='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G424='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I424*IF($G424='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G424='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":11125.723978825068},{"$f":"'Input Data'!J424*IF($G424='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G424='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5988.9383331257586},{"$f":"'Input Data'!K424*IF($G424='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G424='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":105034.16430874087},{"$f":"'Input Data'!L424*IF($G424='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G424='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1257177.851740405},{"$f":"'Input Data'!M424*IF($G424='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G424='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2001928.5124511719},{"$f":"'Input Data'!N424*IF($G424='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G424='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O424*IF($G424='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G424='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P424*IF($G424='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G424='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,3381255.1908122683,0,0,0,null,{"$f":"IF(OR(A424='Cost Escalators'!A$68,A424='Cost Escalators'!A$69,A424='Cost Escalators'!A$70,A424='Cost Escalators'!A$71),SUM(H424:L424),0)","v":0}]
[{"$f":"'Input Data'!A425","v":7272},{"$f":"'Input Data'!B425","v":"Capacitor Bank"},{"$f":"'Input Data'!C425","v":"Sydney North No.1 & No.2 Capacitors"},{"$f":"'Input Data'!D425","v":"PS Replacement"},{"$f":"'Input Data'!E425","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F425","v":2016},{"$f":"'Input Data'!G425","v":2013},{"$f":"'Input Data'!H425*IF($G425='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G425='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I425*IF($G425='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G425='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-196.95950958204247},{"$f":"'Input Data'!J425*IF($G425='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G425='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-2607.0125209423181},{"$f":"'Input Data'!K425*IF($G425='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G425='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L425*IF($G425='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G425='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M425*IF($G425='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G425='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N425*IF($G425='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G425='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O425*IF($G425='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G425='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P425*IF($G425='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G425='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,-2803.9720305243604,0,0,null,{"$f":"IF(OR(A425='Cost Escalators'!A$68,A425='Cost Escalators'!A$69,A425='Cost Escalators'!A$70,A425='Cost Escalators'!A$71),SUM(H425:L425),0)","v":0}]
[{"$f":"'Input Data'!A426","v":6712},{"$f":"'Input Data'!B426","v":"Capacitor Bank"},{"$f":"'Input Data'!C426","v":"New 66kV Capacitor at Panorama"},{"$f":"'Input Data'!D426","v":"PS Replacement"},{"$f":"'Input Data'!E426","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F426","v":2017},{"$f":"'Input Data'!G426","v":2013},{"$f":"'Input Data'!H426*IF($G426='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G426='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1.7649737887549559},{"$f":"'Input Data'!I426*IF($G426='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G426='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-2747.4479824642463},{"$f":"'Input Data'!J426*IF($G426='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G426='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K426*IF($G426='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G426='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L426*IF($G426='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G426='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M426*IF($G426='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G426='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N426*IF($G426='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G426='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O426*IF($G426='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G426='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P426*IF($G426='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G426='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,-2749.2129562530013,0,null,{"$f":"IF(OR(A426='Cost Escalators'!A$68,A426='Cost Escalators'!A$69,A426='Cost Escalators'!A$70,A426='Cost Escalators'!A$71),SUM(H426:L426),0)","v":0}]
[{"$f":"'Input Data'!A427","v":6196},{"$f":"'Input Data'!B427","v":"Capacitor Bank"},{"$f":"'Input Data'!C427","v":"Taree No.3 132kV Capacitor"},{"$f":"'Input Data'!D427","v":"PS Replacement"},{"$f":"'Input Data'!E427","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F427","v":2018},{"$f":"'Input Data'!G427","v":2013},{"$f":"'Input Data'!H427*IF($G427='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G427='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":50.650389777294947},{"$f":"'Input Data'!I427*IF($G427='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G427='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-2445.7985705047531},{"$f":"'Input Data'!J427*IF($G427='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G427='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K427*IF($G427='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G427='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L427*IF($G427='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G427='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M427*IF($G427='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G427='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N427*IF($G427='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G427='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O427*IF($G427='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G427='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P427*IF($G427='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G427='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,-2395.1481807274581,null,{"$f":"IF(OR(A427='Cost Escalators'!A$68,A427='Cost Escalators'!A$69,A427='Cost Escalators'!A$70,A427='Cost Escalators'!A$71),SUM(H427:L427),0)","v":0}]
[{"$f":"'Input Data'!A428","v":7643},{"$f":"'Input Data'!B428","v":"Capacitor Bank"},{"$f":"'Input Data'!C428","v":"Taree No.4 & No.5 Capacitors"},{"$f":"'Input Data'!D428","v":"PS Replacement"},{"$f":"'Input Data'!E428","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F428","v":2018},{"$f":"'Input Data'!G428","v":2013},{"$f":"'Input Data'!H428*IF($G428='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G428='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I428*IF($G428='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G428='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J428*IF($G428='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G428='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7311.6087460772769},{"$f":"'Input Data'!K428*IF($G428='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G428='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L428*IF($G428='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G428='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M428*IF($G428='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G428='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N428*IF($G428='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G428='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O428*IF($G428='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G428='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P428*IF($G428='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G428='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,7311.6087460772769,null,{"$f":"IF(OR(A428='Cost Escalators'!A$68,A428='Cost Escalators'!A$69,A428='Cost Escalators'!A$70,A428='Cost Escalators'!A$71),SUM(H428:L428),0)","v":0}]
[{"$f":"'Input Data'!A429","v":7757},{"$f":"'Input Data'!B429","v":"Capacitor Bank"},{"$f":"'Input Data'!C429","v":"Taree No.3 132kV Capacitor"},{"$f":"'Input Data'!D429","v":"PS Replacement"},{"$f":"'Input Data'!E429","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F429","v":2018},{"$f":"'Input Data'!G429","v":2013},{"$f":"'Input Data'!H429*IF($G429='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G429='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I429*IF($G429='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G429='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J429*IF($G429='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G429='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1826.3572786317623},{"$f":"'Input Data'!K429*IF($G429='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G429='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L429*IF($G429='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G429='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M429*IF($G429='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G429='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N429*IF($G429='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G429='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O429*IF($G429='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G429='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P429*IF($G429='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G429='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,1826.3572786317623,null,{"$f":"IF(OR(A429='Cost Escalators'!A$68,A429='Cost Escalators'!A$69,A429='Cost Escalators'!A$70,A429='Cost Escalators'!A$71),SUM(H429:L429),0)","v":0}]
[{"$f":"'Input Data'!A430","v":6152},{"$f":"'Input Data'!B430","v":"Capacitor Bank"},{"$f":"'Input Data'!C430","v":"Canberra No.1 132kV 80MVAr Capacitor"},{"$f":"'Input Data'!D430","v":"PS Replacement"},{"$f":"'Input Data'!E430","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F430","v":2019},{"$f":"'Input Data'!G430","v":2013},{"$f":"'Input Data'!H430*IF($G430='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G430='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":50.214593780071517},{"$f":"'Input Data'!I430*IF($G430='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G430='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-3681.7668136059719},{"$f":"'Input Data'!J430*IF($G430='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G430='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K430*IF($G430='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G430='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L430*IF($G430='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G430='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M430*IF($G430='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G430='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N430*IF($G430='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G430='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O430*IF($G430='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G430='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P430*IF($G430='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G430='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A430='Cost Escalators'!A$68,A430='Cost Escalators'!A$69,A430='Cost Escalators'!A$70,A430='Cost Escalators'!A$71),SUM(H430:L430),0)","v":0}]
[{"$f":"'Input Data'!A431","v":7344},{"$f":"'Input Data'!B431","v":"Capacitor Bank"},{"$f":"'Input Data'!C431","v":"Broken Hill No.3 and No.4 Capacitors"},{"$f":"'Input Data'!D431","v":"PS Replacement"},{"$f":"'Input Data'!E431","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F431","v":2020},{"$f":"'Input Data'!G431","v":2013},{"$f":"'Input Data'!H431*IF($G431='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G431='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I431*IF($G431='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G431='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J431*IF($G431='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G431='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K431*IF($G431='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G431='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5984.2191994254208},{"$f":"'Input Data'!L431*IF($G431='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G431='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M431*IF($G431='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G431='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N431*IF($G431='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G431='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O431*IF($G431='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G431='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P431*IF($G431='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G431='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A431='Cost Escalators'!A$68,A431='Cost Escalators'!A$69,A431='Cost Escalators'!A$70,A431='Cost Escalators'!A$71),SUM(H431:L431),0)","v":0}]
[{"$f":"'Input Data'!A432","v":7333},{"$f":"'Input Data'!B432","v":"Capacitor Bank"},{"$f":"'Input Data'!C432","v":"Newcastle No.1 Capacitor"},{"$f":"'Input Data'!D432","v":"PS Replacement"},{"$f":"'Input Data'!E432","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F432","v":2021},{"$f":"'Input Data'!G432","v":2013},{"$f":"'Input Data'!H432*IF($G432='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G432='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I432*IF($G432='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G432='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J432*IF($G432='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G432='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2491.6316094346448},{"$f":"'Input Data'!K432*IF($G432='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G432='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L432*IF($G432='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G432='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M432*IF($G432='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G432='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N432*IF($G432='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G432='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O432*IF($G432='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G432='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P432*IF($G432='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G432='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A432='Cost Escalators'!A$68,A432='Cost Escalators'!A$69,A432='Cost Escalators'!A$70,A432='Cost Escalators'!A$71),SUM(H432:L432),0)","v":0}]
[{"$f":"'Input Data'!A433","v":7334},{"$f":"'Input Data'!B433","v":"Capacitor Bank"},{"$f":"'Input Data'!C433","v":"Newcastle No.2 Capacitor"},{"$f":"'Input Data'!D433","v":"PS Replacement"},{"$f":"'Input Data'!E433","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F433","v":2021},{"$f":"'Input Data'!G433","v":2013},{"$f":"'Input Data'!H433*IF($G433='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G433='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I433*IF($G433='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G433='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J433*IF($G433='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G433='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":470.87125058471696},{"$f":"'Input Data'!K433*IF($G433='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G433='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L433*IF($G433='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G433='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M433*IF($G433='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G433='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N433*IF($G433='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G433='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O433*IF($G433='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G433='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P433*IF($G433='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G433='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A433='Cost Escalators'!A$68,A433='Cost Escalators'!A$69,A433='Cost Escalators'!A$70,A433='Cost Escalators'!A$71),SUM(H433:L433),0)","v":0}]
[{"$f":"'Input Data'!A434","v":5642},{"$f":"'Input Data'!B434","v":"Communications"},{"$f":"'Input Data'!C434","v":"MMRN Modifications - Sydney - Newcastle"},{"$f":"'Input Data'!D434","v":"PS Replacement"},{"$f":"'Input Data'!E434","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F434","v":2009},{"$f":"'Input Data'!G434","v":2013},{"$f":"'Input Data'!H434*IF($G434='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G434='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-32.619330392174909},{"$f":"'Input Data'!I434*IF($G434='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G434='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J434*IF($G434='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G434='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K434*IF($G434='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G434='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L434*IF($G434='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G434='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M434*IF($G434='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G434='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N434*IF($G434='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G434='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O434*IF($G434='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G434='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P434*IF($G434='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G434='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A434='Cost Escalators'!A$68,A434='Cost Escalators'!A$69,A434='Cost Escalators'!A$70,A434='Cost Escalators'!A$71),SUM(H434:L434),0)","v":0}]
[{"$f":"'Input Data'!A435","v":5946},{"$f":"'Input Data'!B435","v":"Communications"},{"$f":"'Input Data'!C435","v":"Port Macquarie & Taree Radio Network Modification"},{"$f":"'Input Data'!D435","v":"PS Replacement"},{"$f":"'Input Data'!E435","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F435","v":2009},{"$f":"'Input Data'!G435","v":2013},{"$f":"'Input Data'!H435*IF($G435='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G435='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-30.60377390501651},{"$f":"'Input Data'!I435*IF($G435='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G435='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J435*IF($G435='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G435='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K435*IF($G435='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G435='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L435*IF($G435='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G435='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M435*IF($G435='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G435='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N435*IF($G435='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G435='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O435*IF($G435='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G435='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P435*IF($G435='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G435='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A435='Cost Escalators'!A$68,A435='Cost Escalators'!A$69,A435='Cost Escalators'!A$70,A435='Cost Escalators'!A$71),SUM(H435:L435),0)","v":0}]
[{"$f":"'Input Data'!A436","v":5947},{"$f":"'Input Data'!B436","v":"Communications"},{"$f":"'Input Data'!C436","v":"Kempsey & Nambucca Microwave Radio Modification"},{"$f":"'Input Data'!D436","v":"PS Replacement"},{"$f":"'Input Data'!E436","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F436","v":2009},{"$f":"'Input Data'!G436","v":2013},{"$f":"'Input Data'!H436*IF($G436='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G436='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1.0459103933362706},{"$f":"'Input Data'!I436*IF($G436='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G436='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J436*IF($G436='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G436='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K436*IF($G436='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G436='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L436*IF($G436='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G436='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M436*IF($G436='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G436='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N436*IF($G436='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G436='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O436*IF($G436='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G436='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P436*IF($G436='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G436='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A436='Cost Escalators'!A$68,A436='Cost Escalators'!A$69,A436='Cost Escalators'!A$70,A436='Cost Escalators'!A$71),SUM(H436:L436),0)","v":0}]
[{"$f":"'Input Data'!A437","v":5948},{"$f":"'Input Data'!B437","v":"Communications"},{"$f":"'Input Data'!C437","v":"Koolkhan Microwave Radio Network Modification"},{"$f":"'Input Data'!D437","v":"PS Replacement"},{"$f":"'Input Data'!E437","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F437","v":2009},{"$f":"'Input Data'!G437","v":2013},{"$f":"'Input Data'!H437*IF($G437='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G437='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-0.37042659763992958},{"$f":"'Input Data'!I437*IF($G437='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G437='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J437*IF($G437='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G437='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K437*IF($G437='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G437='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L437*IF($G437='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G437='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M437*IF($G437='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G437='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N437*IF($G437='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G437='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O437*IF($G437='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G437='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P437*IF($G437='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G437='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A437='Cost Escalators'!A$68,A437='Cost Escalators'!A$69,A437='Cost Escalators'!A$70,A437='Cost Escalators'!A$71),SUM(H437:L437),0)","v":0}]
[{"$f":"'Input Data'!A438","v":4167},{"$f":"'Input Data'!B438","v":"Communications"},{"$f":"'Input Data'!C438","v":"OPGW Backup North & West NSW"},{"$f":"'Input Data'!D438","v":"PS Replacement"},{"$f":"'Input Data'!E438","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F438","v":2011},{"$f":"'Input Data'!G438","v":2013},{"$f":"'Input Data'!H438*IF($G438='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G438='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-79331.508006861128},{"$f":"'Input Data'!I438*IF($G438='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G438='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J438*IF($G438='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G438='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K438*IF($G438='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G438='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L438*IF($G438='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G438='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M438*IF($G438='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G438='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N438*IF($G438='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G438='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O438*IF($G438='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G438='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P438*IF($G438='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G438='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A438='Cost Escalators'!A$68,A438='Cost Escalators'!A$69,A438='Cost Escalators'!A$70,A438='Cost Escalators'!A$71),SUM(H438:L438),0)","v":0}]
[{"$f":"'Input Data'!A439","v":4339},{"$f":"'Input Data'!B439","v":"Communications"},{"$f":"'Input Data'!C439","v":"OPGW Backup - Southern Region"},{"$f":"'Input Data'!D439","v":"PS Replacement"},{"$f":"'Input Data'!E439","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F439","v":2011},{"$f":"'Input Data'!G439","v":2013},{"$f":"'Input Data'!H439*IF($G439='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G439='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-80639.320899628743},{"$f":"'Input Data'!I439*IF($G439='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G439='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":926.81135820333213},{"$f":"'Input Data'!J439*IF($G439='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G439='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K439*IF($G439='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G439='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L439*IF($G439='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G439='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M439*IF($G439='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G439='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N439*IF($G439='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G439='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O439*IF($G439='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G439='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P439*IF($G439='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G439='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A439='Cost Escalators'!A$68,A439='Cost Escalators'!A$69,A439='Cost Escalators'!A$70,A439='Cost Escalators'!A$71),SUM(H439:L439),0)","v":0}]
[{"$f":"'Input Data'!A440","v":5488},{"$f":"'Input Data'!B440","v":"Communications"},{"$f":"'Input Data'!C440","v":"North Coast Microwave Radio Network - Extension To Coffs Harbour 330 and Lismore 330 Substations"},{"$f":"'Input Data'!D440","v":"PS Replacement"},{"$f":"'Input Data'!E440","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F440","v":2011},{"$f":"'Input Data'!G440","v":2013},{"$f":"'Input Data'!H440*IF($G440='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G440='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1140.5652839332004},{"$f":"'Input Data'!I440*IF($G440='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G440='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":104358.4144824},{"$f":"'Input Data'!J440*IF($G440='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G440='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":73415.304595176625},{"$f":"'Input Data'!K440*IF($G440='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G440='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L440*IF($G440='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G440='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M440*IF($G440='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G440='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N440*IF($G440='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G440='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O440*IF($G440='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G440='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P440*IF($G440='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G440='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A440='Cost Escalators'!A$68,A440='Cost Escalators'!A$69,A440='Cost Escalators'!A$70,A440='Cost Escalators'!A$71),SUM(H440:L440),0)","v":0}]
[{"$f":"'Input Data'!A441","v":5607},{"$f":"'Input Data'!B441","v":"Communications"},{"$f":"'Input Data'!C441","v":"South Western NSW Replacement"},{"$f":"'Input Data'!D441","v":"PS Replacement"},{"$f":"'Input Data'!E441","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F441","v":2011},{"$f":"'Input Data'!G441","v":2013},{"$f":"'Input Data'!H441*IF($G441='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G441='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-20.972682366378365},{"$f":"'Input Data'!I441*IF($G441='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G441='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-119473.09490407245},{"$f":"'Input Data'!J441*IF($G441='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G441='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K441*IF($G441='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G441='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L441*IF($G441='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G441='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M441*IF($G441='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G441='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N441*IF($G441='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G441='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O441*IF($G441='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G441='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P441*IF($G441='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G441='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A441='Cost Escalators'!A$68,A441='Cost Escalators'!A$69,A441='Cost Escalators'!A$70,A441='Cost Escalators'!A$71),SUM(H441:L441),0)","v":0}]
[{"$f":"'Input Data'!A442","v":5731},{"$f":"'Input Data'!B442","v":"Communications"},{"$f":"'Input Data'!C442","v":"Augmentation of Fault Clearing Times on Selected Transmission Line"},{"$f":"'Input Data'!D442","v":"PS Replacement"},{"$f":"'Input Data'!E442","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F442","v":2011},{"$f":"'Input Data'!G442","v":2013},{"$f":"'Input Data'!H442*IF($G442='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G442='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-41664.864639143787},{"$f":"'Input Data'!I442*IF($G442='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G442='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J442*IF($G442='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G442='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K442*IF($G442='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G442='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L442*IF($G442='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G442='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M442*IF($G442='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G442='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N442*IF($G442='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G442='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O442*IF($G442='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G442='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P442*IF($G442='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G442='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A442='Cost Escalators'!A$68,A442='Cost Escalators'!A$69,A442='Cost Escalators'!A$70,A442='Cost Escalators'!A$71),SUM(H442:L442),0)","v":0}]
[{"$f":"'Input Data'!A443","v":6037},{"$f":"'Input Data'!B443","v":"Communications"},{"$f":"'Input Data'!C443","v":"Mount Piper 132kV - 330kV Substation No.2 Intertrip On 94Y Line"},{"$f":"'Input Data'!D443","v":"PS Replacement"},{"$f":"'Input Data'!E443","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F443","v":2011},{"$f":"'Input Data'!G443","v":2013},{"$f":"'Input Data'!H443*IF($G443='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G443='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-0.71906339541868536},{"$f":"'Input Data'!I443*IF($G443='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G443='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J443*IF($G443='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G443='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-10320.484895132906},{"$f":"'Input Data'!K443*IF($G443='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G443='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-4294.985325481246},{"$f":"'Input Data'!L443*IF($G443='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G443='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M443*IF($G443='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G443='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N443*IF($G443='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G443='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O443*IF($G443='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G443='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P443*IF($G443='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G443='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A443='Cost Escalators'!A$68,A443='Cost Escalators'!A$69,A443='Cost Escalators'!A$70,A443='Cost Escalators'!A$71),SUM(H443:L443),0)","v":0}]
[{"$f":"'Input Data'!A444","v":6154},{"$f":"'Input Data'!B444","v":"Communications"},{"$f":"'Input Data'!C444","v":"SCADA Comms to Beryl Substation"},{"$f":"'Input Data'!D444","v":"PS Replacement"},{"$f":"'Input Data'!E444","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F444","v":2011},{"$f":"'Input Data'!G444","v":2013},{"$f":"'Input Data'!H444*IF($G444='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G444='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I444*IF($G444='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G444='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1886.1621883492801},{"$f":"'Input Data'!J444*IF($G444='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G444='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K444*IF($G444='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G444='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L444*IF($G444='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G444='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M444*IF($G444='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G444='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N444*IF($G444='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G444='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O444*IF($G444='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G444='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P444*IF($G444='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G444='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A444='Cost Escalators'!A$68,A444='Cost Escalators'!A$69,A444='Cost Escalators'!A$70,A444='Cost Escalators'!A$71),SUM(H444:L444),0)","v":0}]
[{"$f":"'Input Data'!A445","v":6243},{"$f":"'Input Data'!B445","v":"Communications"},{"$f":"'Input Data'!C445","v":"North Coast Microwave Replacement"},{"$f":"'Input Data'!D445","v":"PS Replacement"},{"$f":"'Input Data'!E445","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F445","v":2011},{"$f":"'Input Data'!G445","v":2013},{"$f":"'Input Data'!H445*IF($G445='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G445='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":48260.048732524396},{"$f":"'Input Data'!I445*IF($G445='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G445='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3396.0574893726107},{"$f":"'Input Data'!J445*IF($G445='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G445='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K445*IF($G445='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G445='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-95353.195027921582},{"$f":"'Input Data'!L445*IF($G445='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G445='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M445*IF($G445='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G445='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N445*IF($G445='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G445='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O445*IF($G445='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G445='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P445*IF($G445='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G445='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A445='Cost Escalators'!A$68,A445='Cost Escalators'!A$69,A445='Cost Escalators'!A$70,A445='Cost Escalators'!A$71),SUM(H445:L445),0)","v":0}]
[{"$f":"'Input Data'!A446","v":6245},{"$f":"'Input Data'!B446","v":"Communications"},{"$f":"'Input Data'!C446","v":"Replace PNX Telephone Network - Technical Services"},{"$f":"'Input Data'!D446","v":"PS Replacement"},{"$f":"'Input Data'!E446","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F446","v":2011},{"$f":"'Input Data'!G446","v":2013},{"$f":"'Input Data'!H446*IF($G446='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G446='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1395.3316239100332},{"$f":"'Input Data'!I446*IF($G446='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G446='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1446.0392457895505},{"$f":"'Input Data'!J446*IF($G446='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G446='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-8236.2712875320267},{"$f":"'Input Data'!K446*IF($G446='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G446='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L446*IF($G446='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G446='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M446*IF($G446='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G446='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N446*IF($G446='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G446='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O446*IF($G446='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G446='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P446*IF($G446='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G446='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A446='Cost Escalators'!A$68,A446='Cost Escalators'!A$69,A446='Cost Escalators'!A$70,A446='Cost Escalators'!A$71),SUM(H446:L446),0)","v":0}]
[{"$f":"'Input Data'!A447","v":6281},{"$f":"'Input Data'!B447","v":"Communications"},{"$f":"'Input Data'!C447","v":"Communications Upgrade and Replacement"},{"$f":"'Input Data'!D447","v":"PS Replacement"},{"$f":"'Input Data'!E447","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F447","v":2011},{"$f":"'Input Data'!G447","v":2013},{"$f":"'Input Data'!H447*IF($G447='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G447='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":18740542.862345126},{"$f":"'Input Data'!I447*IF($G447='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G447='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6057219.16105696},{"$f":"'Input Data'!J447*IF($G447='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G447='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K447*IF($G447='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G447='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L447*IF($G447='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G447='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M447*IF($G447='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G447='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N447*IF($G447='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G447='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O447*IF($G447='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G447='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P447*IF($G447='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G447='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A447='Cost Escalators'!A$68,A447='Cost Escalators'!A$69,A447='Cost Escalators'!A$70,A447='Cost Escalators'!A$71),SUM(H447:L447),0)","v":0}]
[{"$f":"'Input Data'!A448","v":6589},{"$f":"'Input Data'!B448","v":"Communications"},{"$f":"'Input Data'!C448","v":"Armidale to Dumaresq OPGW PSR 216"},{"$f":"'Input Data'!D448","v":"PS Replacement"},{"$f":"'Input Data'!E448","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F448","v":2011},{"$f":"'Input Data'!G448","v":2013},{"$f":"'Input Data'!H448*IF($G448='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G448='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-11.679332725588401},{"$f":"'Input Data'!I448*IF($G448='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G448='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-16873.704725529431},{"$f":"'Input Data'!J448*IF($G448='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G448='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K448*IF($G448='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G448='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L448*IF($G448='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G448='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M448*IF($G448='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G448='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N448*IF($G448='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G448='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O448*IF($G448='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G448='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P448*IF($G448='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G448='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A448='Cost Escalators'!A$68,A448='Cost Escalators'!A$69,A448='Cost Escalators'!A$70,A448='Cost Escalators'!A$71),SUM(H448:L448),0)","v":0}]
[{"$f":"'Input Data'!A449","v":6642},{"$f":"'Input Data'!B449","v":"Communications"},{"$f":"'Input Data'!C449","v":"Augmentation of Optical Terminal Equipment Between Armidale & Dumaresq"},{"$f":"'Input Data'!D449","v":"PS Replacement"},{"$f":"'Input Data'!E449","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F449","v":2011},{"$f":"'Input Data'!G449","v":2013},{"$f":"'Input Data'!H449*IF($G449='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G449='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1.3073879916703408},{"$f":"'Input Data'!I449*IF($G449='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G449='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J449*IF($G449='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G449='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K449*IF($G449='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G449='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1871.2326875601379},{"$f":"'Input Data'!L449*IF($G449='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G449='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M449*IF($G449='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G449='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N449*IF($G449='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G449='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O449*IF($G449='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G449='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P449*IF($G449='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G449='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A449='Cost Escalators'!A$68,A449='Cost Escalators'!A$69,A449='Cost Escalators'!A$70,A449='Cost Escalators'!A$71),SUM(H449:L449),0)","v":0}]
[{"$f":"'Input Data'!A450","v":6772},{"$f":"'Input Data'!B450","v":"Communications"},{"$f":"'Input Data'!C450","v":"OPGW Installation For Protection at Murray and Lower Tumut Switching Station"},{"$f":"'Input Data'!D450","v":"PS Replacement"},{"$f":"'Input Data'!E450","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F450","v":2011},{"$f":"'Input Data'!G450","v":2013},{"$f":"'Input Data'!H450*IF($G450='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G450='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":12614.485566230307},{"$f":"'Input Data'!I450*IF($G450='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G450='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-13552.264711523316},{"$f":"'Input Data'!J450*IF($G450='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G450='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K450*IF($G450='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G450='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L450*IF($G450='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G450='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M450*IF($G450='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G450='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N450*IF($G450='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G450='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O450*IF($G450='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G450='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P450*IF($G450='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G450='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A450='Cost Escalators'!A$68,A450='Cost Escalators'!A$69,A450='Cost Escalators'!A$70,A450='Cost Escalators'!A$71),SUM(H450:L450),0)","v":0}]
[{"$f":"'Input Data'!A451","v":6842},{"$f":"'Input Data'!B451","v":"Communications"},{"$f":"'Input Data'!C451","v":"Lismore 330 Substation - Augmentation of Communications Services"},{"$f":"'Input Data'!D451","v":"PS Replacement"},{"$f":"'Input Data'!E451","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F451","v":2011},{"$f":"'Input Data'!G451","v":2013},{"$f":"'Input Data'!H451*IF($G451='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G451='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":720.20735991139668},{"$f":"'Input Data'!I451*IF($G451='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G451='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J451*IF($G451='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G451='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K451*IF($G451='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G451='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L451*IF($G451='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G451='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M451*IF($G451='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G451='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N451*IF($G451='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G451='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O451*IF($G451='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G451='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P451*IF($G451='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G451='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A451='Cost Escalators'!A$68,A451='Cost Escalators'!A$69,A451='Cost Escalators'!A$70,A451='Cost Escalators'!A$71),SUM(H451:L451),0)","v":0}]
[{"$f":"'Input Data'!A452","v":6848},{"$f":"'Input Data'!B452","v":"Communications"},{"$f":"'Input Data'!C452","v":"Communications Upgrade & Replacement (SP9)"},{"$f":"'Input Data'!D452","v":"PS Replacement"},{"$f":"'Input Data'!E452","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F452","v":2011},{"$f":"'Input Data'!G452","v":2013},{"$f":"'Input Data'!H452*IF($G452='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G452='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2586020.9214252769},{"$f":"'Input Data'!I452*IF($G452='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G452='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2499654.3846716108},{"$f":"'Input Data'!J452*IF($G452='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G452='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1243017.6821407345},{"$f":"'Input Data'!K452*IF($G452='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G452='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L452*IF($G452='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G452='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M452*IF($G452='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G452='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N452*IF($G452='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G452='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O452*IF($G452='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G452='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P452*IF($G452='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G452='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A452='Cost Escalators'!A$68,A452='Cost Escalators'!A$69,A452='Cost Escalators'!A$70,A452='Cost Escalators'!A$71),SUM(H452:L452),0)","v":0}]
[{"$f":"'Input Data'!A453","v":6960},{"$f":"'Input Data'!B453","v":"Communications"},{"$f":"'Input Data'!C453","v":"Western Microwave Extension - TSP 46 & 47"},{"$f":"'Input Data'!D453","v":"PS Replacement"},{"$f":"'Input Data'!E453","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F453","v":2011},{"$f":"'Input Data'!G453","v":2013},{"$f":"'Input Data'!H453*IF($G453='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G453='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3340790.6953416686},{"$f":"'Input Data'!I453*IF($G453='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G453='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6551585.2438378045},{"$f":"'Input Data'!J453*IF($G453='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G453='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1880326.6062008012},{"$f":"'Input Data'!K453*IF($G453='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G453='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L453*IF($G453='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G453='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6391.6189630444951},{"$f":"'Input Data'!M453*IF($G453='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G453='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N453*IF($G453='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G453='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O453*IF($G453='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G453='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P453*IF($G453='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G453='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,{"$f":"IF($F453=0,M453,IF($F453=R$4,SUM($H453:$P453),0))","v":0},{"$f":"IF($F453=0,N453,IF($F453=S$4,SUM($H453:$P453),0))","v":0},{"$f":"IF($F453=0,O453,IF($F453=T$4,SUM($H453:$P453),0))","v":0},{"$f":"IF($F453=0,P453,IF($F453=U$4,SUM($H453:$P453),0))","v":0},null,{"$f":"IF(OR(A453='Cost Escalators'!A$68,A453='Cost Escalators'!A$69,A453='Cost Escalators'!A$70,A453='Cost Escalators'!A$71),SUM(H453:L453),0)","v":0}]
[{"$f":"'Input Data'!A454","v":7287},{"$f":"'Input Data'!B454","v":"Communications"},{"$f":"'Input Data'!C454","v":"Southern NSW Microwave Radio"},{"$f":"'Input Data'!D454","v":"PS Replacement"},{"$f":"'Input Data'!E454","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F454","v":2011},{"$f":"'Input Data'!G454","v":2013},{"$f":"'Input Data'!H454*IF($G454='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G454='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I454*IF($G454='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G454='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2816.2593951899457},{"$f":"'Input Data'!J454*IF($G454='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G454='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-3255.5403628730187},{"$f":"'Input Data'!K454*IF($G454='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G454='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L454*IF($G454='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G454='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M454*IF($G454='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G454='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N454*IF($G454='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G454='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O454*IF($G454='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G454='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P454*IF($G454='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G454='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A454='Cost Escalators'!A$68,A454='Cost Escalators'!A$69,A454='Cost Escalators'!A$70,A454='Cost Escalators'!A$71),SUM(H454:L454),0)","v":0}]
[{"$f":"'Input Data'!A455","v":7288},{"$f":"'Input Data'!B455","v":"Communications"},{"$f":"'Input Data'!C455","v":"Beryl SCADA Microwave Radio"},{"$f":"'Input Data'!D455","v":"PS Replacement"},{"$f":"'Input Data'!E455","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F455","v":2011},{"$f":"'Input Data'!G455","v":2013},{"$f":"'Input Data'!H455*IF($G455='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G455='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I455*IF($G455='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G455='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1888.0550073054169},{"$f":"'Input Data'!J455*IF($G455='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G455='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K455*IF($G455='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G455='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L455*IF($G455='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G455='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M455*IF($G455='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G455='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N455*IF($G455='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G455='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O455*IF($G455='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G455='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P455*IF($G455='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G455='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A455='Cost Escalators'!A$68,A455='Cost Escalators'!A$69,A455='Cost Escalators'!A$70,A455='Cost Escalators'!A$71),SUM(H455:L455),0)","v":0}]
[{"$f":"'Input Data'!A456","v":8022},{"$f":"'Input Data'!B456","v":"Communications"},{"$f":"'Input Data'!C456","v":"Dumaresq Protection & Communication Replacement"},{"$f":"'Input Data'!D456","v":"PS Replacement"},{"$f":"'Input Data'!E456","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F456","v":2014},{"$f":"'Input Data'!G456","v":2013},{"$f":"'Input Data'!H456*IF($G456='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G456='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I456*IF($G456='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G456='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J456*IF($G456='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G456='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K456*IF($G456='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G456='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":8978.043376288535},{"$f":"'Input Data'!L456*IF($G456='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G456='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":253969.01128374951},{"$f":"'Input Data'!M456*IF($G456='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G456='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N456*IF($G456='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G456='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O456*IF($G456='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G456='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P456*IF($G456='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G456='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A456='Cost Escalators'!A$68,A456='Cost Escalators'!A$69,A456='Cost Escalators'!A$70,A456='Cost Escalators'!A$71),SUM(H456:L456),0)","v":0}]
[{"$f":"'Input Data'!A457","v":7462},{"$f":"'Input Data'!B457","v":"Communications"},{"$f":"'Input Data'!C457","v":"Spur Microwave System Replacement"},{"$f":"'Input Data'!D457","v":"PS Replacement"},{"$f":"'Input Data'!E457","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F457","v":2015},{"$f":"'Input Data'!G457","v":2013},{"$f":"'Input Data'!H457*IF($G457='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G457='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":13754.124783669373},{"$f":"'Input Data'!I457*IF($G457='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G457='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1890.8942357396222},{"$f":"'Input Data'!J457*IF($G457='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G457='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":30215.542936491871},{"$f":"'Input Data'!K457*IF($G457='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G457='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":434245.60824283125},{"$f":"'Input Data'!L457*IF($G457='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G457='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":72339.765134402856},{"$f":"'Input Data'!M457*IF($G457='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G457='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N457*IF($G457='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G457='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O457*IF($G457='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G457='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P457*IF($G457='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G457='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,548664.14686165575,0,0,0,null,{"$f":"IF(OR(A457='Cost Escalators'!A$68,A457='Cost Escalators'!A$69,A457='Cost Escalators'!A$70,A457='Cost Escalators'!A$71),SUM(H457:L457),0)","v":0}]
[{"$f":"'Input Data'!A458","v":7466},{"$f":"'Input Data'!B458","v":"Communications"},{"$f":"'Input Data'!C458","v":"Albury to Hume District Communications Augmentation"},{"$f":"'Input Data'!D458","v":"PS Replacement"},{"$f":"'Input Data'!E458","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F458","v":2017},{"$f":"'Input Data'!G458","v":2013},{"$f":"'Input Data'!H458*IF($G458='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G458='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I458*IF($G458='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G458='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J458*IF($G458='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G458='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K458*IF($G458='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G458='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":71865.902678995},{"$f":"'Input Data'!L458*IF($G458='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G458='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":64373.413585694994},{"$f":"'Input Data'!M458*IF($G458='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G458='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N458*IF($G458='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G458='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O458*IF($G458='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G458='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P458*IF($G458='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G458='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,136239.31626468999,0,null,{"$f":"IF(OR(A458='Cost Escalators'!A$68,A458='Cost Escalators'!A$69,A458='Cost Escalators'!A$70,A458='Cost Escalators'!A$71),SUM(H458:L458),0)","v":0}]
[{"$f":"'Input Data'!A459","v":8222},{"$f":"'Input Data'!B459","v":"Communications Network Upgrade"},{"$f":"'Input Data'!C459","v":"Hammonds Hill Radio Repeater Site - Mains Power"},{"$f":"'Input Data'!D459","v":"PS Replacement"},{"$f":"'Input Data'!E459","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F459","v":2016},{"$f":"'Input Data'!G459","v":2013},{"$f":"'Input Data'!H459*IF($G459='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G459='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I459*IF($G459='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G459='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J459*IF($G459='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G459='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K459*IF($G459='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G459='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L459*IF($G459='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G459='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4566.3856411644219},{"$f":"'Input Data'!M459*IF($G459='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G459='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N459*IF($G459='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G459='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O459*IF($G459='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G459='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P459*IF($G459='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G459='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,4566.3856411644219,0,0,null,{"$f":"IF(OR(A459='Cost Escalators'!A$68,A459='Cost Escalators'!A$69,A459='Cost Escalators'!A$70,A459='Cost Escalators'!A$71),SUM(H459:L459),0)","v":0}]
[{"$f":"'Input Data'!A460","v":6056},{"$f":"'Input Data'!B460","v":"Control System"},{"$f":"'Input Data'!C460","v":"Modification of Autoreclose Facilities"},{"$f":"'Input Data'!D460","v":"PS Replacement"},{"$f":"'Input Data'!E460","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F460","v":2009},{"$f":"'Input Data'!G460","v":2013},{"$f":"'Input Data'!H460*IF($G460='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G460='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-7.6264299514103087E-2},{"$f":"'Input Data'!I460*IF($G460='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G460='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J460*IF($G460='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G460='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K460*IF($G460='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G460='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-2329.9784568490018},{"$f":"'Input Data'!L460*IF($G460='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G460='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M460*IF($G460='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G460='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N460*IF($G460='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G460='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O460*IF($G460='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G460='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P460*IF($G460='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G460='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A460='Cost Escalators'!A$68,A460='Cost Escalators'!A$69,A460='Cost Escalators'!A$70,A460='Cost Escalators'!A$71),SUM(H460:L460),0)","v":0}]
[{"$f":"'Input Data'!A461","v":6380},{"$f":"'Input Data'!B461","v":"Control System"},{"$f":"'Input Data'!C461","v":"Jindera to Albury Transmission Lines"},{"$f":"'Input Data'!D461","v":"PS Replacement"},{"$f":"'Input Data'!E461","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F461","v":2016},{"$f":"'Input Data'!G461","v":2013},{"$f":"'Input Data'!H461*IF($G461='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G461='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":49391.473195415863},{"$f":"'Input Data'!I461*IF($G461='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G461='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-72083.841489318584},{"$f":"'Input Data'!J461*IF($G461='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G461='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K461*IF($G461='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G461='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L461*IF($G461='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G461='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M461*IF($G461='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G461='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N461*IF($G461='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G461='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O461*IF($G461='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G461='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P461*IF($G461='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G461='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,-22692.36829390272,0,0,null,{"$f":"IF(OR(A461='Cost Escalators'!A$68,A461='Cost Escalators'!A$69,A461='Cost Escalators'!A$70,A461='Cost Escalators'!A$71),SUM(H461:L461),0)","v":0}]
[{"$f":"'Input Data'!A462","v":7670},{"$f":"'Input Data'!B462","v":"Control System"},{"$f":"'Input Data'!C462","v":"Modification of Auto Reclose Facilities At Ingleburn and Panorama"},{"$f":"'Input Data'!D462","v":"PS Replacement"},{"$f":"'Input Data'!E462","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F462","v":2017},{"$f":"'Input Data'!G462","v":2013},{"$f":"'Input Data'!H462*IF($G462='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G462='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I462*IF($G462='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G462='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J462*IF($G462='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G462='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":408.23083701240864},{"$f":"'Input Data'!K462*IF($G462='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G462='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-397.43695437826165},{"$f":"'Input Data'!L462*IF($G462='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G462='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M462*IF($G462='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G462='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N462*IF($G462='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G462='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O462*IF($G462='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G462='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P462*IF($G462='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G462='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,10.793882634146996,0,null,{"$f":"IF(OR(A462='Cost Escalators'!A$68,A462='Cost Escalators'!A$69,A462='Cost Escalators'!A$70,A462='Cost Escalators'!A$71),SUM(H462:L462),0)","v":0}]
[{"$f":"'Input Data'!A463","v":6847},{"$f":"'Input Data'!B463","v":"Fault Recorders"},{"$f":"'Input Data'!C463","v":"Travelling Wave Fault Locators Installation"},{"$f":"'Input Data'!D463","v":"PS Replacement"},{"$f":"'Input Data'!E463","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F463","v":2011},{"$f":"'Input Data'!G463","v":2013},{"$f":"'Input Data'!H463*IF($G463='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G463='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":97023.605265340884},{"$f":"'Input Data'!I463*IF($G463='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G463='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":56084.959403584762},{"$f":"'Input Data'!J463*IF($G463='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G463='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K463*IF($G463='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G463='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L463*IF($G463='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G463='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M463*IF($G463='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G463='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N463*IF($G463='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G463='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O463*IF($G463='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G463='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P463*IF($G463='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G463='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A463='Cost Escalators'!A$68,A463='Cost Escalators'!A$69,A463='Cost Escalators'!A$70,A463='Cost Escalators'!A$71),SUM(H463:L463),0)","v":0}]
[{"$f":"'Input Data'!A464","v":7788},{"$f":"'Input Data'!B464","v":"Oil Containment"},{"$f":"'Input Data'!C464","v":"Murray Oil Containment Upgrade"},{"$f":"'Input Data'!D464","v":"PS Replacement"},{"$f":"'Input Data'!E464","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F464","v":2014},{"$f":"'Input Data'!G464","v":2013},{"$f":"'Input Data'!H464*IF($G464='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G464='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I464*IF($G464='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G464='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J464*IF($G464='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G464='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":328.55214758072248},{"$f":"'Input Data'!K464*IF($G464='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G464='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":85854.031797606396},{"$f":"'Input Data'!L464*IF($G464='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G464='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2032911.8343127},{"$f":"'Input Data'!M464*IF($G464='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G464='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N464*IF($G464='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G464='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O464*IF($G464='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G464='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P464*IF($G464='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G464='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A464='Cost Escalators'!A$68,A464='Cost Escalators'!A$69,A464='Cost Escalators'!A$70,A464='Cost Escalators'!A$71),SUM(H464:L464),0)","v":0}]
[{"$f":"'Input Data'!A465","v":8023},{"$f":"'Input Data'!B465","v":"Oil Containment"},{"$f":"'Input Data'!C465","v":"Beryl Oil Containment Upgrade"},{"$f":"'Input Data'!D465","v":"PS Replacement"},{"$f":"'Input Data'!E465","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F465","v":2016},{"$f":"'Input Data'!G465","v":2013},{"$f":"'Input Data'!H465*IF($G465='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G465='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I465*IF($G465='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G465='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J465*IF($G465='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G465='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K465*IF($G465='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G465='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2046.1398477551979},{"$f":"'Input Data'!L465*IF($G465='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G465='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":143134.44262061856},{"$f":"'Input Data'!M465*IF($G465='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G465='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N465*IF($G465='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G465='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O465*IF($G465='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G465='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P465*IF($G465='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G465='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,145180.58246837376,0,0,null,{"$f":"IF(OR(A465='Cost Escalators'!A$68,A465='Cost Escalators'!A$69,A465='Cost Escalators'!A$70,A465='Cost Escalators'!A$71),SUM(H465:L465),0)","v":0}]
[{"$f":"'Input Data'!A466","v":8025},{"$f":"'Input Data'!B466","v":"Oil Containment"},{"$f":"'Input Data'!C466","v":"Deniliquin Oil Containment"},{"$f":"'Input Data'!D466","v":"PS Replacement"},{"$f":"'Input Data'!E466","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F466","v":2016},{"$f":"'Input Data'!G466","v":2013},{"$f":"'Input Data'!H466*IF($G466='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G466='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I466*IF($G466='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G466='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J466*IF($G466='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G466='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K466*IF($G466='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G466='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L466*IF($G466='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G466='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":22223.344626271024},{"$f":"'Input Data'!M466*IF($G466='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G466='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N466*IF($G466='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G466='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O466*IF($G466='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G466='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P466*IF($G466='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G466='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,22223.344626271024,0,0,null,{"$f":"IF(OR(A466='Cost Escalators'!A$68,A466='Cost Escalators'!A$69,A466='Cost Escalators'!A$70,A466='Cost Escalators'!A$71),SUM(H466:L466),0)","v":0}]
[{"$f":"'Input Data'!A467","v":8026},{"$f":"'Input Data'!B467","v":"Oil Containment"},{"$f":"'Input Data'!C467","v":"Murrumburrah Oil Containment"},{"$f":"'Input Data'!D467","v":"PS Replacement"},{"$f":"'Input Data'!E467","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F467","v":2016},{"$f":"'Input Data'!G467","v":2013},{"$f":"'Input Data'!H467*IF($G467='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G467='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I467*IF($G467='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G467='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J467*IF($G467='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G467='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K467*IF($G467='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G467='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L467*IF($G467='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G467='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":68438.452809910523},{"$f":"'Input Data'!M467*IF($G467='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G467='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N467*IF($G467='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G467='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O467*IF($G467='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G467='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P467*IF($G467='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G467='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,68438.452809910523,0,0,null,{"$f":"IF(OR(A467='Cost Escalators'!A$68,A467='Cost Escalators'!A$69,A467='Cost Escalators'!A$70,A467='Cost Escalators'!A$71),SUM(H467:L467),0)","v":0}]
[{"$f":"'Input Data'!A468","v":8027},{"$f":"'Input Data'!B468","v":"Oil Containment"},{"$f":"'Input Data'!C468","v":"Muswellbrook Oil Containment Upgrade"},{"$f":"'Input Data'!D468","v":"PS Replacement"},{"$f":"'Input Data'!E468","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F468","v":2016},{"$f":"'Input Data'!G468","v":2013},{"$f":"'Input Data'!H468*IF($G468='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G468='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I468*IF($G468='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G468='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J468*IF($G468='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G468='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K468*IF($G468='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G468='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":10029.140042047749},{"$f":"'Input Data'!L468*IF($G468='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G468='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":74450.815423627195},{"$f":"'Input Data'!M468*IF($G468='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G468='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N468*IF($G468='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G468='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O468*IF($G468='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G468='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P468*IF($G468='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G468='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,84479.955465674939,0,0,null,{"$f":"IF(OR(A468='Cost Escalators'!A$68,A468='Cost Escalators'!A$69,A468='Cost Escalators'!A$70,A468='Cost Escalators'!A$71),SUM(H468:L468),0)","v":0}]
[{"$f":"'Input Data'!A469","v":8078},{"$f":"'Input Data'!B469","v":"Oil Containment"},{"$f":"'Input Data'!C469","v":"Inverell Oil Containment Upgrade"},{"$f":"'Input Data'!D469","v":"PS Replacement"},{"$f":"'Input Data'!E469","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F469","v":2016},{"$f":"'Input Data'!G469","v":2013},{"$f":"'Input Data'!H469*IF($G469='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G469='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I469*IF($G469='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G469='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J469*IF($G469='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G469='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K469*IF($G469='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G469='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1264.6173208325949},{"$f":"'Input Data'!L469*IF($G469='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G469='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":111577.50813145599},{"$f":"'Input Data'!M469*IF($G469='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G469='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N469*IF($G469='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G469='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O469*IF($G469='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G469='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P469*IF($G469='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G469='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,112842.12545228859,0,0,null,{"$f":"IF(OR(A469='Cost Escalators'!A$68,A469='Cost Escalators'!A$69,A469='Cost Escalators'!A$70,A469='Cost Escalators'!A$71),SUM(H469:L469),0)","v":0}]
[{"$f":"'Input Data'!A470","v":5641},{"$f":"'Input Data'!B470","v":"Oil Containment"},{"$f":"'Input Data'!C470","v":"Yass Oil Contaimnent Upgrade"},{"$f":"'Input Data'!D470","v":"PS Replacement"},{"$f":"'Input Data'!E470","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F470","v":2017},{"$f":"'Input Data'!G470","v":2013},{"$f":"'Input Data'!H470*IF($G470='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G470='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-9098.1675085335355},{"$f":"'Input Data'!I470*IF($G470='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G470='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":228.97792462099827},{"$f":"'Input Data'!J470*IF($G470='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G470='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K470*IF($G470='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G470='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L470*IF($G470='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G470='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M470*IF($G470='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G470='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N470*IF($G470='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G470='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O470*IF($G470='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G470='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P470*IF($G470='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G470='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,-8869.1895839125373,0,null,{"$f":"IF(OR(A470='Cost Escalators'!A$68,A470='Cost Escalators'!A$69,A470='Cost Escalators'!A$70,A470='Cost Escalators'!A$71),SUM(H470:L470),0)","v":0}]
[{"$f":"'Input Data'!A471","v":8024},{"$f":"'Input Data'!B471","v":"Oil Containment"},{"$f":"'Input Data'!C471","v":"Panorama Oil Containment"},{"$f":"'Input Data'!D471","v":"PS Replacement"},{"$f":"'Input Data'!E471","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F471","v":2017},{"$f":"'Input Data'!G471","v":2013},{"$f":"'Input Data'!H471*IF($G471='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G471='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I471*IF($G471='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G471='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J471*IF($G471='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G471='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K471*IF($G471='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G471='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L471*IF($G471='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G471='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":153708.58485167549},{"$f":"'Input Data'!M471*IF($G471='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G471='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N471*IF($G471='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G471='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O471*IF($G471='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G471='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P471*IF($G471='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G471='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,153708.58485167549,0,null,{"$f":"IF(OR(A471='Cost Escalators'!A$68,A471='Cost Escalators'!A$69,A471='Cost Escalators'!A$70,A471='Cost Escalators'!A$71),SUM(H471:L471),0)","v":0}]
[{"$f":"'Input Data'!A472","v":8029},{"$f":"'Input Data'!B472","v":"Oil Containment"},{"$f":"'Input Data'!C472","v":"Mount Piper 132 Oil Containment"},{"$f":"'Input Data'!D472","v":"PS Replacement"},{"$f":"'Input Data'!E472","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F472","v":2017},{"$f":"'Input Data'!G472","v":2013},{"$f":"'Input Data'!H472*IF($G472='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G472='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I472*IF($G472='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G472='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J472*IF($G472='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G472='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K472*IF($G472='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G472='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L472*IF($G472='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G472='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":15833.206895557645},{"$f":"'Input Data'!M472*IF($G472='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G472='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N472*IF($G472='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G472='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O472*IF($G472='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G472='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P472*IF($G472='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G472='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,15833.206895557645,0,null,{"$f":"IF(OR(A472='Cost Escalators'!A$68,A472='Cost Escalators'!A$69,A472='Cost Escalators'!A$70,A472='Cost Escalators'!A$71),SUM(H472:L472),0)","v":0}]
[{"$f":"'Input Data'!A473","v":8079},{"$f":"'Input Data'!B473","v":"Oil Containment"},{"$f":"'Input Data'!C473","v":"Dapto Oil Containment"},{"$f":"'Input Data'!D473","v":"PS Replacement"},{"$f":"'Input Data'!E473","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F473","v":2017},{"$f":"'Input Data'!G473","v":2013},{"$f":"'Input Data'!H473*IF($G473='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G473='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I473*IF($G473='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G473='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J473*IF($G473='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G473='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K473*IF($G473='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G473='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L473*IF($G473='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G473='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4205.6345505486497},{"$f":"'Input Data'!M473*IF($G473='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G473='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N473*IF($G473='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G473='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O473*IF($G473='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G473='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P473*IF($G473='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G473='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,4205.6345505486497,0,null,{"$f":"IF(OR(A473='Cost Escalators'!A$68,A473='Cost Escalators'!A$69,A473='Cost Escalators'!A$70,A473='Cost Escalators'!A$71),SUM(H473:L473),0)","v":0}]
[{"$f":"'Input Data'!A474","v":8094},{"$f":"'Input Data'!B474","v":"Oil Containment"},{"$f":"'Input Data'!C474","v":"Yass Oil Containment"},{"$f":"'Input Data'!D474","v":"PS Replacement"},{"$f":"'Input Data'!E474","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F474","v":2017},{"$f":"'Input Data'!G474","v":2013},{"$f":"'Input Data'!H474*IF($G474='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G474='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I474*IF($G474='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G474='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J474*IF($G474='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G474='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K474*IF($G474='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G474='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L474*IF($G474='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G474='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":71795.909378636221},{"$f":"'Input Data'!M474*IF($G474='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G474='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N474*IF($G474='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G474='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O474*IF($G474='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G474='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P474*IF($G474='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G474='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,71795.909378636221,0,null,{"$f":"IF(OR(A474='Cost Escalators'!A$68,A474='Cost Escalators'!A$69,A474='Cost Escalators'!A$70,A474='Cost Escalators'!A$71),SUM(H474:L474),0)","v":0}]
[{"$f":"'Input Data'!A475","v":"P0001472"},{"$f":"'Input Data'!B475","v":"Oil Containment"},{"$f":"'Input Data'!C475","v":"Mount Piper 500 Oil Containment"},{"$f":"'Input Data'!D475","v":"PS Replacement"},{"$f":"'Input Data'!E475","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F475","v":2017},{"$f":"'Input Data'!G475","v":2013},{"$f":"'Input Data'!H475*IF($G475='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G475='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I475*IF($G475='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G475='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J475*IF($G475='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G475='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K475*IF($G475='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G475='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L475*IF($G475='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G475='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":10311.355382833473},{"$f":"'Input Data'!M475*IF($G475='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G475='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N475*IF($G475='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G475='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O475*IF($G475='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G475='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P475*IF($G475='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G475='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,10311.355382833473,0,null,{"$f":"IF(OR(A475='Cost Escalators'!A$68,A475='Cost Escalators'!A$69,A475='Cost Escalators'!A$70,A475='Cost Escalators'!A$71),SUM(H475:L475),0)","v":0}]
[{"$f":"'Input Data'!A476","v":8032},{"$f":"'Input Data'!B476","v":"Oil Containment"},{"$f":"'Input Data'!C476","v":"Sydney South Oil Containment Upgrade"},{"$f":"'Input Data'!D476","v":"PS Replacement"},{"$f":"'Input Data'!E476","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F476","v":2018},{"$f":"'Input Data'!G476","v":2013},{"$f":"'Input Data'!H476*IF($G476='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G476='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I476*IF($G476='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G476='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J476*IF($G476='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G476='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K476*IF($G476='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G476='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":324.65366161495842},{"$f":"'Input Data'!L476*IF($G476='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G476='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":38048.181544615152},{"$f":"'Input Data'!M476*IF($G476='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G476='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N476*IF($G476='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G476='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O476*IF($G476='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G476='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P476*IF($G476='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G476='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,38372.835206230113,null,{"$f":"IF(OR(A476='Cost Escalators'!A$68,A476='Cost Escalators'!A$69,A476='Cost Escalators'!A$70,A476='Cost Escalators'!A$71),SUM(H476:L476),0)","v":0}]
[{"$f":"'Input Data'!A477","v":7680},{"$f":"'Input Data'!B477","v":"Property"},{"$f":"'Input Data'!C477","v":"Yass Strategic Site Acquisition"},{"$f":"'Input Data'!D477","v":"PS Replacement"},{"$f":"'Input Data'!E477","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F477","v":2014},{"$f":"'Input Data'!G477","v":2013},{"$f":"'Input Data'!H477*IF($G477='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G477='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I477*IF($G477='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G477='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J477*IF($G477='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G477='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":17551.445802142429},{"$f":"'Input Data'!K477*IF($G477='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G477='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-17087.364281230111},{"$f":"'Input Data'!L477*IF($G477='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G477='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M477*IF($G477='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G477='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N477*IF($G477='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G477='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O477*IF($G477='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G477='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P477*IF($G477='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G477='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A477='Cost Escalators'!A$68,A477='Cost Escalators'!A$69,A477='Cost Escalators'!A$70,A477='Cost Escalators'!A$71),SUM(H477:L477),0)","v":0}]
[{"$f":"'Input Data'!A478","v":"P0001885"},{"$f":"'Input Data'!B478","v":"Protection Change"},{"$f":"'Input Data'!C478","v":"Gadara Secondary System Protection Change"},{"$f":"'Input Data'!D478","v":"PS Replacement"},{"$f":"'Input Data'!E478","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F478","v":2014},{"$f":"'Input Data'!G478","v":2013},{"$f":"'Input Data'!H478*IF($G478='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G478='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I478*IF($G478='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G478='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J478*IF($G478='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G478='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K478*IF($G478='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G478='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L478*IF($G478='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G478='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":153031.71240348907},{"$f":"'Input Data'!M478*IF($G478='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G478='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N478*IF($G478='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G478='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O478*IF($G478='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G478='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P478*IF($G478='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G478='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A478='Cost Escalators'!A$68,A478='Cost Escalators'!A$69,A478='Cost Escalators'!A$70,A478='Cost Escalators'!A$71),SUM(H478:L478),0)","v":0}]
[{"$f":"'Input Data'!A479","v":"P0002051"},{"$f":"'Input Data'!B479","v":"Protection Change"},{"$f":"'Input Data'!C479","v":"Sydney North - Lines 926 and 927 Protection Relay Replacement"},{"$f":"'Input Data'!D479","v":"PS Replacement"},{"$f":"'Input Data'!E479","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F479","v":2014},{"$f":"'Input Data'!G479","v":2013},{"$f":"'Input Data'!H479*IF($G479='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G479='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I479*IF($G479='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G479='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J479*IF($G479='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G479='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K479*IF($G479='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G479='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L479*IF($G479='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G479='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":193091.76254370518},{"$f":"'Input Data'!M479*IF($G479='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G479='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N479*IF($G479='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G479='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O479*IF($G479='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G479='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P479*IF($G479='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G479='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A479='Cost Escalators'!A$68,A479='Cost Escalators'!A$69,A479='Cost Escalators'!A$70,A479='Cost Escalators'!A$71),SUM(H479:L479),0)","v":0}]
[{"$f":"'Input Data'!A480","v":"P0002053"},{"$f":"'Input Data'!B480","v":"Protection Change"},{"$f":"'Input Data'!C480","v":"Sydney South - Lines 91J and 91F Protection Relay Replacement"},{"$f":"'Input Data'!D480","v":"PS Replacement"},{"$f":"'Input Data'!E480","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F480","v":2014},{"$f":"'Input Data'!G480","v":2013},{"$f":"'Input Data'!H480*IF($G480='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G480='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I480*IF($G480='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G480='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J480*IF($G480='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G480='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K480*IF($G480='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G480='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L480*IF($G480='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G480='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":433107.83919484768},{"$f":"'Input Data'!M480*IF($G480='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G480='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N480*IF($G480='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G480='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O480*IF($G480='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G480='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P480*IF($G480='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G480='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A480='Cost Escalators'!A$68,A480='Cost Escalators'!A$69,A480='Cost Escalators'!A$70,A480='Cost Escalators'!A$71),SUM(H480:L480),0)","v":0}]
[{"$f":"'Input Data'!A481","v":6916},{"$f":"'Input Data'!B481","v":"Reactor Installation"},{"$f":"'Input Data'!C481","v":"Vales Point to Munmorah 330kV Line 23 Series Reactor Replacement"},{"$f":"'Input Data'!D481","v":"PS Replacement"},{"$f":"'Input Data'!E481","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F481","v":2009},{"$f":"'Input Data'!G481","v":2013},{"$f":"'Input Data'!H481*IF($G481='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G481='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I481*IF($G481='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G481='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7231.2596103837986},{"$f":"'Input Data'!J481*IF($G481='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G481='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-7031.9517607792477},{"$f":"'Input Data'!K481*IF($G481='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G481='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-53.121455381747552},{"$f":"'Input Data'!L481*IF($G481='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G481='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M481*IF($G481='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G481='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N481*IF($G481='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G481='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O481*IF($G481='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G481='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P481*IF($G481='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G481='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A481='Cost Escalators'!A$68,A481='Cost Escalators'!A$69,A481='Cost Escalators'!A$70,A481='Cost Escalators'!A$71),SUM(H481:L481),0)","v":0}]
[{"$f":"'Input Data'!A482","v":5577},{"$f":"'Input Data'!B482","v":"Reactor Replacement"},{"$f":"'Input Data'!C482","v":"Munmorah Substation Line 23 330kV Reactor Replacement"},{"$f":"'Input Data'!D482","v":"PS Replacement"},{"$f":"'Input Data'!E482","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F482","v":2009},{"$f":"'Input Data'!G482","v":2013},{"$f":"'Input Data'!H482*IF($G482='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G482='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-542592.67636332056},{"$f":"'Input Data'!I482*IF($G482='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G482='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J482*IF($G482='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G482='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K482*IF($G482='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G482='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L482*IF($G482='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G482='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":108953.17025779147},{"$f":"'Input Data'!M482*IF($G482='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G482='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N482*IF($G482='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G482='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O482*IF($G482='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G482='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P482*IF($G482='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G482='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A482='Cost Escalators'!A$68,A482='Cost Escalators'!A$69,A482='Cost Escalators'!A$70,A482='Cost Escalators'!A$71),SUM(H482:L482),0)","v":0}]
[{"$f":"'Input Data'!A483","v":5627},{"$f":"'Input Data'!B483","v":"Reactor Replacement"},{"$f":"'Input Data'!C483","v":"Tamworth Substation - Replacement of Shunt Reactors"},{"$f":"'Input Data'!D483","v":"PS Replacement"},{"$f":"'Input Data'!E483","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F483","v":2009},{"$f":"'Input Data'!G483","v":2013},{"$f":"'Input Data'!H483*IF($G483='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G483='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":49414.189061771125},{"$f":"'Input Data'!I483*IF($G483='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G483='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J483*IF($G483='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G483='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K483*IF($G483='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G483='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L483*IF($G483='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G483='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M483*IF($G483='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G483='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N483*IF($G483='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G483='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O483*IF($G483='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G483='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P483*IF($G483='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G483='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A483='Cost Escalators'!A$68,A483='Cost Escalators'!A$69,A483='Cost Escalators'!A$70,A483='Cost Escalators'!A$71),SUM(H483:L483),0)","v":0}]
[{"$f":"'Input Data'!A484","v":6706},{"$f":"'Input Data'!B484","v":"Reactor Replacement"},{"$f":"'Input Data'!C484","v":"Beaconsfield Shunt Reactor"},{"$f":"'Input Data'!D484","v":"PS Replacement"},{"$f":"'Input Data'!E484","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F484","v":2009},{"$f":"'Input Data'!G484","v":2013},{"$f":"'Input Data'!H484*IF($G484='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G484='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-192.61093587283281},{"$f":"'Input Data'!I484*IF($G484='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G484='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J484*IF($G484='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G484='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K484*IF($G484='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G484='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L484*IF($G484='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G484='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M484*IF($G484='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G484='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N484*IF($G484='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G484='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O484*IF($G484='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G484='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P484*IF($G484='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G484='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A484='Cost Escalators'!A$68,A484='Cost Escalators'!A$69,A484='Cost Escalators'!A$70,A484='Cost Escalators'!A$71),SUM(H484:L484),0)","v":0}]
[{"$f":"'Input Data'!A485","v":7849},{"$f":"'Input Data'!B485","v":"Reactor Replacement"},{"$f":"'Input Data'!C485","v":"Armidale No.1 330kV 50MVAr Reactor Replacement"},{"$f":"'Input Data'!D485","v":"PS Replacement"},{"$f":"'Input Data'!E485","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F485","v":2014},{"$f":"'Input Data'!G485","v":2013},{"$f":"'Input Data'!H485*IF($G485='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G485='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I485*IF($G485='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G485='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J485*IF($G485='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G485='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2531.0749575250156},{"$f":"'Input Data'!K485*IF($G485='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G485='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1385824.7363111558},{"$f":"'Input Data'!L485*IF($G485='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G485='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2305504.1970779146},{"$f":"'Input Data'!M485*IF($G485='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G485='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N485*IF($G485='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G485='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O485*IF($G485='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G485='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P485*IF($G485='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G485='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A485='Cost Escalators'!A$68,A485='Cost Escalators'!A$69,A485='Cost Escalators'!A$70,A485='Cost Escalators'!A$71),SUM(H485:L485),0)","v":0}]
[{"$f":"'Input Data'!A486","v":7346},{"$f":"'Input Data'!B486","v":"Reactor Replacement"},{"$f":"'Input Data'!C486","v":"Buronga X2 220kV Reactor"},{"$f":"'Input Data'!D486","v":"PS Replacement"},{"$f":"'Input Data'!E486","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F486","v":2016},{"$f":"'Input Data'!G486","v":2013},{"$f":"'Input Data'!H486*IF($G486='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G486='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I486*IF($G486='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G486='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J486*IF($G486='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G486='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4199.3566358442977},{"$f":"'Input Data'!K486*IF($G486='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G486='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":51968.772556183685},{"$f":"'Input Data'!L486*IF($G486='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G486='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":237522.73652993966},{"$f":"'Input Data'!M486*IF($G486='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G486='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N486*IF($G486='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G486='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O486*IF($G486='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G486='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P486*IF($G486='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G486='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,293690.86572196765,0,0,null,{"$f":"IF(OR(A486='Cost Escalators'!A$68,A486='Cost Escalators'!A$69,A486='Cost Escalators'!A$70,A486='Cost Escalators'!A$71),SUM(H486:L486),0)","v":0}]
[{"$f":"'Input Data'!A487","v":7342},{"$f":"'Input Data'!B487","v":"Reactor Replacement"},{"$f":"'Input Data'!C487","v":"Broken Hill No.1 & No.2 220kV Reactors"},{"$f":"'Input Data'!D487","v":"PS Replacement"},{"$f":"'Input Data'!E487","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F487","v":2018},{"$f":"'Input Data'!G487","v":2013},{"$f":"'Input Data'!H487*IF($G487='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G487='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I487*IF($G487='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G487='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J487*IF($G487='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G487='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3391.346363484281},{"$f":"'Input Data'!K487*IF($G487='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G487='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":43518.747924231116},{"$f":"'Input Data'!L487*IF($G487='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G487='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":283258.85881757399},{"$f":"'Input Data'!M487*IF($G487='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G487='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N487*IF($G487='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G487='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O487*IF($G487='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G487='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P487*IF($G487='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G487='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,330168.95310528937,null,{"$f":"IF(OR(A487='Cost Escalators'!A$68,A487='Cost Escalators'!A$69,A487='Cost Escalators'!A$70,A487='Cost Escalators'!A$71),SUM(H487:L487),0)","v":0}]
[{"$f":"'Input Data'!A488","v":7325},{"$f":"'Input Data'!B488","v":"Reactor Replacement"},{"$f":"'Input Data'!C488","v":"Beaconsfield West No.1 132kV Reactor"},{"$f":"'Input Data'!D488","v":"PS Replacement"},{"$f":"'Input Data'!E488","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F488","v":2019},{"$f":"'Input Data'!G488","v":2013},{"$f":"'Input Data'!H488*IF($G488='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G488='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I488*IF($G488='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G488='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J488*IF($G488='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G488='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":98.686527454625846},{"$f":"'Input Data'!K488*IF($G488='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G488='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":21271.00354620428},{"$f":"'Input Data'!L488*IF($G488='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G488='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-18201.768411004199},{"$f":"'Input Data'!M488*IF($G488='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G488='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N488*IF($G488='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G488='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O488*IF($G488='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G488='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P488*IF($G488='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G488='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A488='Cost Escalators'!A$68,A488='Cost Escalators'!A$69,A488='Cost Escalators'!A$70,A488='Cost Escalators'!A$71),SUM(H488:L488),0)","v":0}]
[{"$f":"'Input Data'!A489","v":6922},{"$f":"'Input Data'!B489","v":"Reinforcement of Supply to the Orange Area"},{"$f":"'Input Data'!C489","v":"944 Line Wallerawang to Orange North Rebuild"},{"$f":"'Input Data'!D489","v":"PS Replacement"},{"$f":"'Input Data'!E489","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F489","v":2014},{"$f":"'Input Data'!G489","v":2013},{"$f":"'Input Data'!H489*IF($G489='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G489='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I489*IF($G489='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G489='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":18581.186931182114},{"$f":"'Input Data'!J489*IF($G489='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G489='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-18228.464559179924},{"$f":"'Input Data'!K489*IF($G489='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G489='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L489*IF($G489='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G489='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M489*IF($G489='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G489='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N489*IF($G489='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G489='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O489*IF($G489='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G489='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P489*IF($G489='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G489='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A489='Cost Escalators'!A$68,A489='Cost Escalators'!A$69,A489='Cost Escalators'!A$70,A489='Cost Escalators'!A$71),SUM(H489:L489),0)","v":0}]
[{"$f":"'Input Data'!A490","v":6251},{"$f":"'Input Data'!B490","v":"SCADA"},{"$f":"'Input Data'!C490","v":"SCADA to Tumut"},{"$f":"'Input Data'!D490","v":"PS Replacement"},{"$f":"'Input Data'!E490","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F490","v":2015},{"$f":"'Input Data'!G490","v":2013},{"$f":"'Input Data'!H490*IF($G490='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G490='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3954.6089870043015},{"$f":"'Input Data'!I490*IF($G490='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G490='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-6195.4091197296402},{"$f":"'Input Data'!J490*IF($G490='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G490='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-7666.963612624565},{"$f":"'Input Data'!K490*IF($G490='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G490='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L490*IF($G490='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G490='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M490*IF($G490='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G490='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N490*IF($G490='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G490='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O490*IF($G490='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G490='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P490*IF($G490='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G490='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,-9907.7637453499046,0,0,0,null,{"$f":"IF(OR(A490='Cost Escalators'!A$68,A490='Cost Escalators'!A$69,A490='Cost Escalators'!A$70,A490='Cost Escalators'!A$71),SUM(H490:L490),0)","v":0}]
[{"$f":"'Input Data'!A491","v":6255},{"$f":"'Input Data'!B491","v":"SCADA"},{"$f":"'Input Data'!C491","v":"SCADA to Molong"},{"$f":"'Input Data'!D491","v":"PS Replacement"},{"$f":"'Input Data'!E491","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F491","v":2015},{"$f":"'Input Data'!G491","v":2013},{"$f":"'Input Data'!H491*IF($G491='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G491='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I491*IF($G491='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G491='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1244.4008578889614},{"$f":"'Input Data'!J491*IF($G491='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G491='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K491*IF($G491='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G491='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L491*IF($G491='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G491='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M491*IF($G491='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G491='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N491*IF($G491='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G491='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O491*IF($G491='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G491='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P491*IF($G491='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G491='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,-1244.4008578889614,0,0,0,null,{"$f":"IF(OR(A491='Cost Escalators'!A$68,A491='Cost Escalators'!A$69,A491='Cost Escalators'!A$70,A491='Cost Escalators'!A$71),SUM(H491:L491),0)","v":0}]
[{"$f":"'Input Data'!A492","v":7303},{"$f":"'Input Data'!B492","v":"SCADA"},{"$f":"'Input Data'!C492","v":"SCADA to Molong"},{"$f":"'Input Data'!D492","v":"PS Replacement"},{"$f":"'Input Data'!E492","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F492","v":2015},{"$f":"'Input Data'!G492","v":2013},{"$f":"'Input Data'!H492*IF($G492='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G492='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I492*IF($G492='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G492='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1245.645014169123},{"$f":"'Input Data'!J492*IF($G492='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G492='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K492*IF($G492='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G492='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L492*IF($G492='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G492='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M492*IF($G492='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G492='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N492*IF($G492='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G492='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O492*IF($G492='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G492='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P492*IF($G492='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G492='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,1245.645014169123,0,0,0,null,{"$f":"IF(OR(A492='Cost Escalators'!A$68,A492='Cost Escalators'!A$69,A492='Cost Escalators'!A$70,A492='Cost Escalators'!A$71),SUM(H492:L492),0)","v":0}]
[{"$f":"'Input Data'!A493","v":7318},{"$f":"'Input Data'!B493","v":"SCADA"},{"$f":"'Input Data'!C493","v":"SCADA to Tumut"},{"$f":"'Input Data'!D493","v":"PS Replacement"},{"$f":"'Input Data'!E493","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F493","v":2015},{"$f":"'Input Data'!G493","v":2013},{"$f":"'Input Data'!H493*IF($G493='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G493='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I493*IF($G493='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G493='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":52247.8963650605},{"$f":"'Input Data'!J493*IF($G493='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G493='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7666.963612624565},{"$f":"'Input Data'!K493*IF($G493='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G493='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L493*IF($G493='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G493='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M493*IF($G493='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G493='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N493*IF($G493='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G493='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O493*IF($G493='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G493='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P493*IF($G493='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G493='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,59914.859977685068,0,0,0,null,{"$f":"IF(OR(A493='Cost Escalators'!A$68,A493='Cost Escalators'!A$69,A493='Cost Escalators'!A$70,A493='Cost Escalators'!A$71),SUM(H493:L493),0)","v":0}]
[{"$f":"'Input Data'!A494","v":6277},{"$f":"'Input Data'!B494","v":"SCADA"},{"$f":"'Input Data'!C494","v":"SCADA to Albury"},{"$f":"'Input Data'!D494","v":"PS Replacement"},{"$f":"'Input Data'!E494","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F494","v":2016},{"$f":"'Input Data'!G494","v":2013},{"$f":"'Input Data'!H494*IF($G494='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G494='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1.1221746928503766},{"$f":"'Input Data'!I494*IF($G494='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G494='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-2412.2382523835508},{"$f":"'Input Data'!J494*IF($G494='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G494='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K494*IF($G494='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G494='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L494*IF($G494='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G494='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M494*IF($G494='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G494='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N494*IF($G494='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G494='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O494*IF($G494='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G494='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P494*IF($G494='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G494='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,-2413.3604270764013,0,0,null,{"$f":"IF(OR(A494='Cost Escalators'!A$68,A494='Cost Escalators'!A$69,A494='Cost Escalators'!A$70,A494='Cost Escalators'!A$71),SUM(H494:L494),0)","v":0}]
[{"$f":"'Input Data'!A495","v":7279},{"$f":"'Input Data'!B495","v":"SCADA"},{"$f":"'Input Data'!C495","v":"SCADA to Albury"},{"$f":"'Input Data'!D495","v":"PS Replacement"},{"$f":"'Input Data'!E495","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F495","v":2016},{"$f":"'Input Data'!G495","v":2013},{"$f":"'Input Data'!H495*IF($G495='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G495='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I495*IF($G495='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G495='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5599.9155155511262},{"$f":"'Input Data'!J495*IF($G495='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G495='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K495*IF($G495='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G495='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":459.53711258904815},{"$f":"'Input Data'!L495*IF($G495='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G495='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M495*IF($G495='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G495='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N495*IF($G495='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G495='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O495*IF($G495='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G495='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P495*IF($G495='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G495='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,6059.4526281401741,0,0,null,{"$f":"IF(OR(A495='Cost Escalators'!A$68,A495='Cost Escalators'!A$69,A495='Cost Escalators'!A$70,A495='Cost Escalators'!A$71),SUM(H495:L495),0)","v":0}]
[{"$f":"'Input Data'!A496","v":6247},{"$f":"'Input Data'!B496","v":"SCADA"},{"$f":"'Input Data'!C496","v":"SCADA to Cooma"},{"$f":"'Input Data'!D496","v":"PS Replacement"},{"$f":"'Input Data'!E496","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F496","v":2017},{"$f":"'Input Data'!G496","v":2013},{"$f":"'Input Data'!H496*IF($G496='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G496='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-0.92606649409982222},{"$f":"'Input Data'!I496*IF($G496='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G496='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J496*IF($G496='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G496='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K496*IF($G496='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G496='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1271.922028218931},{"$f":"'Input Data'!L496*IF($G496='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G496='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M496*IF($G496='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G496='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N496*IF($G496='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G496='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O496*IF($G496='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G496='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P496*IF($G496='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G496='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,-1272.8480947130308,0,null,{"$f":"IF(OR(A496='Cost Escalators'!A$68,A496='Cost Escalators'!A$69,A496='Cost Escalators'!A$70,A496='Cost Escalators'!A$71),SUM(H496:L496),0)","v":0}]
[{"$f":"'Input Data'!A497","v":7297},{"$f":"'Input Data'!B497","v":"SCADA"},{"$f":"'Input Data'!C497","v":"SCADA to Hume"},{"$f":"'Input Data'!D497","v":"PS Replacement"},{"$f":"'Input Data'!E497","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F497","v":2017},{"$f":"'Input Data'!G497","v":2013},{"$f":"'Input Data'!H497*IF($G497='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G497='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I497*IF($G497='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G497='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":64725.954417531961},{"$f":"'Input Data'!J497*IF($G497='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G497='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":239.57795841413335},{"$f":"'Input Data'!K497*IF($G497='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G497='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L497*IF($G497='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G497='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M497*IF($G497='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G497='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N497*IF($G497='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G497='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O497*IF($G497='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G497='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P497*IF($G497='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G497='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,64965.532375946095,0,null,{"$f":"IF(OR(A497='Cost Escalators'!A$68,A497='Cost Escalators'!A$69,A497='Cost Escalators'!A$70,A497='Cost Escalators'!A$71),SUM(H497:L497),0)","v":0}]
[{"$f":"'Input Data'!A498","v":6278},{"$f":"'Input Data'!B498","v":"SCADA"},{"$f":"'Input Data'!C498","v":"ANM SCADA"},{"$f":"'Input Data'!D498","v":"PS Replacement"},{"$f":"'Input Data'!E498","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F498","v":2018},{"$f":"'Input Data'!G498","v":2013},{"$f":"'Input Data'!H498*IF($G498='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G498='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1.2420185920868256},{"$f":"'Input Data'!I498*IF($G498='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G498='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1758.7797261268763},{"$f":"'Input Data'!J498*IF($G498='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G498='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K498*IF($G498='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G498='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L498*IF($G498='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G498='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M498*IF($G498='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G498='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N498*IF($G498='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G498='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O498*IF($G498='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G498='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P498*IF($G498='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G498='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,-1760.0217447189632,null,{"$f":"IF(OR(A498='Cost Escalators'!A$68,A498='Cost Escalators'!A$69,A498='Cost Escalators'!A$70,A498='Cost Escalators'!A$71),SUM(H498:L498),0)","v":0}]
[{"$f":"'Input Data'!A499","v":7280},{"$f":"'Input Data'!B499","v":"SCADA"},{"$f":"'Input Data'!C499","v":"ANM SCADA"},{"$f":"'Input Data'!D499","v":"PS Replacement"},{"$f":"'Input Data'!E499","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F499","v":2018},{"$f":"'Input Data'!G499","v":2013},{"$f":"'Input Data'!H499*IF($G499='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G499='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I499*IF($G499='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G499='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5695.5879433510227},{"$f":"'Input Data'!J499*IF($G499='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G499='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-5581.5620151472776},{"$f":"'Input Data'!K499*IF($G499='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G499='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":428.7660327241054},{"$f":"'Input Data'!L499*IF($G499='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G499='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M499*IF($G499='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G499='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N499*IF($G499='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G499='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O499*IF($G499='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G499='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P499*IF($G499='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G499='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,542.79196092785037,null,{"$f":"IF(OR(A499='Cost Escalators'!A$68,A499='Cost Escalators'!A$69,A499='Cost Escalators'!A$70,A499='Cost Escalators'!A$71),SUM(H499:L499),0)","v":0}]
[{"$f":"'Input Data'!A500","v":6461},{"$f":"'Input Data'!B500","v":"Secondary System Renewal"},{"$f":"'Input Data'!C500","v":"Lismore Substation Control System Replacement"},{"$f":"'Input Data'!D500","v":"PS Replacement"},{"$f":"'Input Data'!E500","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F500","v":2011},{"$f":"'Input Data'!G500","v":2013},{"$f":"'Input Data'!H500*IF($G500='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G500='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1033049.8682449084},{"$f":"'Input Data'!I500*IF($G500='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G500='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":943696.89836424426},{"$f":"'Input Data'!J500*IF($G500='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G500='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":798.22498732517715},{"$f":"'Input Data'!K500*IF($G500='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G500='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L500*IF($G500='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G500='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M500*IF($G500='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G500='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N500*IF($G500='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G500='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O500*IF($G500='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G500='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P500*IF($G500='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G500='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A500='Cost Escalators'!A$68,A500='Cost Escalators'!A$69,A500='Cost Escalators'!A$70,A500='Cost Escalators'!A$71),SUM(H500:L500),0)","v":0}]
[{"$f":"'Input Data'!A501","v":6715},{"$f":"'Input Data'!B501","v":"Secondary System Renewal"},{"$f":"'Input Data'!C501","v":"Dapto Secondary System Replacement"},{"$f":"'Input Data'!D501","v":"PS Replacement"},{"$f":"'Input Data'!E501","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F501","v":2014},{"$f":"'Input Data'!G501","v":2013},{"$f":"'Input Data'!H501*IF($G501='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G501='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4910509.1816922426},{"$f":"'Input Data'!I501*IF($G501='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G501='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3266328.1443208894},{"$f":"'Input Data'!J501*IF($G501='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G501='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1526000.5701494056},{"$f":"'Input Data'!K501*IF($G501='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G501='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1253297.5303042256},{"$f":"'Input Data'!L501*IF($G501='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G501='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":604780.36335954082},{"$f":"'Input Data'!M501*IF($G501='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G501='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N501*IF($G501='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G501='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O501*IF($G501='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G501='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P501*IF($G501='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G501='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A501='Cost Escalators'!A$68,A501='Cost Escalators'!A$69,A501='Cost Escalators'!A$70,A501='Cost Escalators'!A$71),SUM(H501:L501),0)","v":0}]
[{"$f":"'Input Data'!A502","v":7083},{"$f":"'Input Data'!B502","v":"Secondary System Renewal"},{"$f":"'Input Data'!C502","v":"Guthega Secondary System Renewal"},{"$f":"'Input Data'!D502","v":"PS Replacement"},{"$f":"'Input Data'!E502","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F502","v":2014},{"$f":"'Input Data'!G502","v":2013},{"$f":"'Input Data'!H502*IF($G502='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G502='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I502*IF($G502='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G502='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":16041.736357605909},{"$f":"'Input Data'!J502*IF($G502='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G502='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5785.5523820875396},{"$f":"'Input Data'!K502*IF($G502='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G502='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":594238.58504037571},{"$f":"'Input Data'!L502*IF($G502='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G502='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1647114.4035923649},{"$f":"'Input Data'!M502*IF($G502='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G502='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":606573.94041503908},{"$f":"'Input Data'!N502*IF($G502='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G502='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O502*IF($G502='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G502='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P502*IF($G502='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G502='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A502='Cost Escalators'!A$68,A502='Cost Escalators'!A$69,A502='Cost Escalators'!A$70,A502='Cost Escalators'!A$71),SUM(H502:L502),0)","v":0}]
[{"$f":"'Input Data'!A503","v":7455},{"$f":"'Input Data'!B503","v":"Secondary System Renewal"},{"$f":"'Input Data'!C503","v":"Guthega Secondary System Renewal"},{"$f":"'Input Data'!D503","v":"PS Replacement"},{"$f":"'Input Data'!E503","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F503","v":2014},{"$f":"'Input Data'!G503","v":2013},{"$f":"'Input Data'!H503*IF($G503='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G503='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I503*IF($G503='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G503='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":33208.764218450728},{"$f":"'Input Data'!J503*IF($G503='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G503='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K503*IF($G503='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G503='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L503*IF($G503='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G503='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M503*IF($G503='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G503='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N503*IF($G503='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G503='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O503*IF($G503='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G503='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P503*IF($G503='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G503='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A503='Cost Escalators'!A$68,A503='Cost Escalators'!A$69,A503='Cost Escalators'!A$70,A503='Cost Escalators'!A$71),SUM(H503:L503),0)","v":0}]
[{"$f":"'Input Data'!A504","v":7669},{"$f":"'Input Data'!B504","v":"Secondary System Renewal"},{"$f":"'Input Data'!C504","v":"Yass Secondary System Renewal"},{"$f":"'Input Data'!D504","v":"PS Replacement"},{"$f":"'Input Data'!E504","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F504","v":2014},{"$f":"'Input Data'!G504","v":2013},{"$f":"'Input Data'!H504*IF($G504='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G504='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I504*IF($G504='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G504='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J504*IF($G504='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G504='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K504*IF($G504='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G504='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1032.7537338779641},{"$f":"'Input Data'!L504*IF($G504='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G504='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M504*IF($G504='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G504='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N504*IF($G504='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G504='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O504*IF($G504='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G504='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P504*IF($G504='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G504='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A504='Cost Escalators'!A$68,A504='Cost Escalators'!A$69,A504='Cost Escalators'!A$70,A504='Cost Escalators'!A$71),SUM(H504:L504),0)","v":0}]
[{"$f":"'Input Data'!A505","v":7151},{"$f":"'Input Data'!B505","v":"Secondary System Renewal"},{"$f":"'Input Data'!C505","v":"Tumut Secondary System Renewal"},{"$f":"'Input Data'!D505","v":"PS Replacement"},{"$f":"'Input Data'!E505","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F505","v":2015},{"$f":"'Input Data'!G505","v":2013},{"$f":"'Input Data'!H505*IF($G505='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G505='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I505*IF($G505='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G505='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":31277.876206901939},{"$f":"'Input Data'!J505*IF($G505='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G505='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":162943.60767141148},{"$f":"'Input Data'!K505*IF($G505='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G505='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2048280.6850178833},{"$f":"'Input Data'!L505*IF($G505='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G505='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":10499489.481055779},{"$f":"'Input Data'!M505*IF($G505='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G505='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N505*IF($G505='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G505='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O505*IF($G505='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G505='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P505*IF($G505='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G505='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,12741991.649951976,0,0,0,null,{"$f":"IF(OR(A505='Cost Escalators'!A$68,A505='Cost Escalators'!A$69,A505='Cost Escalators'!A$70,A505='Cost Escalators'!A$71),SUM(H505:L505),0)","v":0}]
[{"$f":"'Input Data'!A506","v":7301},{"$f":"'Input Data'!B506","v":"Secondary System Renewal"},{"$f":"'Input Data'!C506","v":"Molong Secondary System Renewal"},{"$f":"'Input Data'!D506","v":"PS Replacement"},{"$f":"'Input Data'!E506","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F506","v":2015},{"$f":"'Input Data'!G506","v":2013},{"$f":"'Input Data'!H506*IF($G506='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G506='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I506*IF($G506='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G506='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":37603.060397085079},{"$f":"'Input Data'!J506*IF($G506='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G506='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-36850.351765772102},{"$f":"'Input Data'!K506*IF($G506='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G506='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L506*IF($G506='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G506='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M506*IF($G506='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G506='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N506*IF($G506='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G506='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O506*IF($G506='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G506='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P506*IF($G506='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G506='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,752.70863131297665,0,0,0,null,{"$f":"IF(OR(A506='Cost Escalators'!A$68,A506='Cost Escalators'!A$69,A506='Cost Escalators'!A$70,A506='Cost Escalators'!A$71),SUM(H506:L506),0)","v":0}]
[{"$f":"'Input Data'!A507","v":"0588B"},{"$f":"'Input Data'!B507","v":"Secondary System Renewal"},{"$f":"'Input Data'!C507","v":"Molong SCADA Remediation"},{"$f":"'Input Data'!D507","v":"PS Replacement"},{"$f":"'Input Data'!E507","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F507","v":2015},{"$f":"'Input Data'!G507","v":2013},{"$f":"'Input Data'!H507*IF($G507='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G507='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I507*IF($G507='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G507='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J507*IF($G507='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G507='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K507*IF($G507='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G507='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L507*IF($G507='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G507='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":9030.5763969086111},{"$f":"'Input Data'!M507*IF($G507='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G507='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N507*IF($G507='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G507='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O507*IF($G507='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G507='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P507*IF($G507='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G507='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,9030.5763969086111,0,0,0,null,{"$f":"IF(OR(A507='Cost Escalators'!A$68,A507='Cost Escalators'!A$69,A507='Cost Escalators'!A$70,A507='Cost Escalators'!A$71),SUM(H507:L507),0)","v":0}]
[{"$f":"'Input Data'!A508","v":6985},{"$f":"'Input Data'!B508","v":"Secondary System Renewal"},{"$f":"'Input Data'!C508","v":"Sydney West Secondary System Renewal"},{"$f":"'Input Data'!D508","v":"PS Replacement"},{"$f":"'Input Data'!E508","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F508","v":2016},{"$f":"'Input Data'!G508","v":2013},{"$f":"'Input Data'!H508*IF($G508='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G508='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":48283.854088872773},{"$f":"'Input Data'!I508*IF($G508='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G508='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":730585.14582576312},{"$f":"'Input Data'!J508*IF($G508='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G508='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2186776.4834964997},{"$f":"'Input Data'!K508*IF($G508='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G508='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4895161.1361035239},{"$f":"'Input Data'!L508*IF($G508='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G508='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":20946711.579204675},{"$f":"'Input Data'!M508*IF($G508='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G508='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5749071.3442626931},{"$f":"'Input Data'!N508*IF($G508='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G508='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3776167.1277929735},{"$f":"'Input Data'!O508*IF($G508='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G508='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P508*IF($G508='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G508='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,38332756.670775004,0,0,null,{"$f":"IF(OR(A508='Cost Escalators'!A$68,A508='Cost Escalators'!A$69,A508='Cost Escalators'!A$70,A508='Cost Escalators'!A$71),SUM(H508:L508),0)","v":0}]
[{"$f":"'Input Data'!A509","v":7061},{"$f":"'Input Data'!B509","v":"Secondary System Renewal"},{"$f":"'Input Data'!C509","v":"Griffith Secondary System Renewal"},{"$f":"'Input Data'!D509","v":"PS Replacement"},{"$f":"'Input Data'!E509","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F509","v":2016},{"$f":"'Input Data'!G509","v":2013},{"$f":"'Input Data'!H509*IF($G509='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G509='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I509*IF($G509='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G509='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":14281.978320557912},{"$f":"'Input Data'!J509*IF($G509='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G509='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":678777.41973505518},{"$f":"'Input Data'!K509*IF($G509='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G509='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1634771.4467585557},{"$f":"'Input Data'!L509*IF($G509='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G509='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":10606137.995842325},{"$f":"'Input Data'!M509*IF($G509='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G509='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4131808.1114355465},{"$f":"'Input Data'!N509*IF($G509='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G509='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O509*IF($G509='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G509='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P509*IF($G509='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G509='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,17065776.95209204,0,0,null,{"$f":"IF(OR(A509='Cost Escalators'!A$68,A509='Cost Escalators'!A$69,A509='Cost Escalators'!A$70,A509='Cost Escalators'!A$71),SUM(H509:L509),0)","v":0}]
[{"$f":"'Input Data'!A510","v":7353},{"$f":"'Input Data'!B510","v":"Secondary System Renewal"},{"$f":"'Input Data'!C510","v":"Balranald Secondary System Renewal"},{"$f":"'Input Data'!D510","v":"PS Replacement"},{"$f":"'Input Data'!E510","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F510","v":2016},{"$f":"'Input Data'!G510","v":2013},{"$f":"'Input Data'!H510*IF($G510='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G510='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I510*IF($G510='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G510='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-360.06095424079308},{"$f":"'Input Data'!J510*IF($G510='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G510='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":408.62683363788716},{"$f":"'Input Data'!K510*IF($G510='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G510='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":46273.76904212252},{"$f":"'Input Data'!L510*IF($G510='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G510='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":372332.54184997745},{"$f":"'Input Data'!M510*IF($G510='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G510='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N510*IF($G510='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G510='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O510*IF($G510='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G510='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P510*IF($G510='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G510='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,418654.87677149707,0,0,null,{"$f":"IF(OR(A510='Cost Escalators'!A$68,A510='Cost Escalators'!A$69,A510='Cost Escalators'!A$70,A510='Cost Escalators'!A$71),SUM(H510:L510),0)","v":0}]
[{"$f":"'Input Data'!A511","v":7062},{"$f":"'Input Data'!B511","v":"Secondary System Renewal"},{"$f":"'Input Data'!C511","v":"Kangaroo Valley Secondary System Renewal"},{"$f":"'Input Data'!D511","v":"PS Replacement"},{"$f":"'Input Data'!E511","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F511","v":2016},{"$f":"'Input Data'!G511","v":2013},{"$f":"'Input Data'!H511*IF($G511='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G511='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I511*IF($G511='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G511='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":14684.223616366127},{"$f":"'Input Data'!J511*IF($G511='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G511='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":11809.880308374422},{"$f":"'Input Data'!K511*IF($G511='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G511='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-25325.48138099039},{"$f":"'Input Data'!L511*IF($G511='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G511='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":162682.14394926297},{"$f":"'Input Data'!M511*IF($G511='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G511='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N511*IF($G511='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G511='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O511*IF($G511='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G511='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P511*IF($G511='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G511='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,163850.76649301313,0,0,null,{"$f":"IF(OR(A511='Cost Escalators'!A$68,A511='Cost Escalators'!A$69,A511='Cost Escalators'!A$70,A511='Cost Escalators'!A$71),SUM(H511:L511),0)","v":0}]
[{"$f":"'Input Data'!A512","v":7350},{"$f":"'Input Data'!B512","v":"Secondary System Renewal"},{"$f":"'Input Data'!C512","v":"Albury Secondary System Renewal"},{"$f":"'Input Data'!D512","v":"PS Replacement"},{"$f":"'Input Data'!E512","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F512","v":2016},{"$f":"'Input Data'!G512","v":2013},{"$f":"'Input Data'!H512*IF($G512='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G512='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I512*IF($G512='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G512='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J512*IF($G512='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G512='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K512*IF($G512='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G512='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":21893.831305158761},{"$f":"'Input Data'!L512*IF($G512='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G512='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":273938.14350145089},{"$f":"'Input Data'!M512*IF($G512='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G512='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N512*IF($G512='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G512='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O512*IF($G512='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G512='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P512*IF($G512='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G512='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,295831.97480660968,0,0,null,{"$f":"IF(OR(A512='Cost Escalators'!A$68,A512='Cost Escalators'!A$69,A512='Cost Escalators'!A$70,A512='Cost Escalators'!A$71),SUM(H512:L512),0)","v":0}]
[{"$f":"'Input Data'!A513","v":7366},{"$f":"'Input Data'!B513","v":"Secondary System Renewal"},{"$f":"'Input Data'!C513","v":"Hume Secondary System Renewal"},{"$f":"'Input Data'!D513","v":"PS Replacement"},{"$f":"'Input Data'!E513","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F513","v":2017},{"$f":"'Input Data'!G513","v":2013},{"$f":"'Input Data'!H513*IF($G513='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G513='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1468.3056636450915},{"$f":"'Input Data'!I513*IF($G513='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G513='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-61184.256206680278},{"$f":"'Input Data'!J513*IF($G513='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G513='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K513*IF($G513='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G513='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4638.4891903237167},{"$f":"'Input Data'!L513*IF($G513='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G513='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":305560.57686684415},{"$f":"'Input Data'!M513*IF($G513='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G513='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N513*IF($G513='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G513='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O513*IF($G513='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G513='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P513*IF($G513='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G513='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,250483.11551413266,0,null,{"$f":"IF(OR(A513='Cost Escalators'!A$68,A513='Cost Escalators'!A$69,A513='Cost Escalators'!A$70,A513='Cost Escalators'!A$71),SUM(H513:L513),0)","v":0}]
[{"$f":"'Input Data'!A514","v":7365},{"$f":"'Input Data'!B514","v":"Secondary System Renewal"},{"$f":"'Input Data'!C514","v":"Deniliquin Secondary System Renewal"},{"$f":"'Input Data'!D514","v":"PS Replacement"},{"$f":"'Input Data'!E514","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F514","v":2018},{"$f":"'Input Data'!G514","v":2013},{"$f":"'Input Data'!H514*IF($G514='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G514='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I514*IF($G514='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G514='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J514*IF($G514='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G514='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K514*IF($G514='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G514='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4797.8129747612602},{"$f":"'Input Data'!L514*IF($G514='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G514='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3053.0633246809202},{"$f":"'Input Data'!M514*IF($G514='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G514='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N514*IF($G514='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G514='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O514*IF($G514='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G514='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P514*IF($G514='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G514='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,7850.8762994421804,null,{"$f":"IF(OR(A514='Cost Escalators'!A$68,A514='Cost Escalators'!A$69,A514='Cost Escalators'!A$70,A514='Cost Escalators'!A$71),SUM(H514:L514),0)","v":0}]
[{"$f":"'Input Data'!A515","v":7655},{"$f":"'Input Data'!B515","v":"Secondary System Renewal"},{"$f":"'Input Data'!C515","v":"Haymarket Secondary System Replacement"},{"$f":"'Input Data'!D515","v":"PS Replacement"},{"$f":"'Input Data'!E515","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F515","v":2018},{"$f":"'Input Data'!G515","v":2013},{"$f":"'Input Data'!H515*IF($G515='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G515='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I515*IF($G515='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G515='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J515*IF($G515='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G515='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K515*IF($G515='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G515='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L515*IF($G515='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G515='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1440.0317523739245},{"$f":"'Input Data'!M515*IF($G515='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G515='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N515*IF($G515='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G515='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O515*IF($G515='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G515='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P515*IF($G515='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G515='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,1440.0317523739245,null,{"$f":"IF(OR(A515='Cost Escalators'!A$68,A515='Cost Escalators'!A$69,A515='Cost Escalators'!A$70,A515='Cost Escalators'!A$71),SUM(H515:L515),0)","v":0}]
[{"$f":"'Input Data'!A516","v":7675},{"$f":"'Input Data'!B516","v":"Secondary System Renewal"},{"$f":"'Input Data'!C516","v":"ANM Secondary System Replacement"},{"$f":"'Input Data'!D516","v":"PS Replacement"},{"$f":"'Input Data'!E516","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F516","v":2018},{"$f":"'Input Data'!G516","v":2013},{"$f":"'Input Data'!H516*IF($G516='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G516='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I516*IF($G516='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G516='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J516*IF($G516='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G516='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K516*IF($G516='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G516='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L516*IF($G516='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G516='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M516*IF($G516='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G516='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N516*IF($G516='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G516='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O516*IF($G516='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G516='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1028180.3452148438},{"$f":"'Input Data'!P516*IF($G516='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G516='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2824570.751953125},null,0,0,0,3852751.0971679688,null,{"$f":"IF(OR(A516='Cost Escalators'!A$68,A516='Cost Escalators'!A$69,A516='Cost Escalators'!A$70,A516='Cost Escalators'!A$71),SUM(H516:L516),0)","v":0}]
[{"$f":"'Input Data'!A517","v":8075},{"$f":"'Input Data'!B517","v":"Secondary System Renewal"},{"$f":"'Input Data'!C517","v":"Taree 132kV Substation Secondary Systems Condition"},{"$f":"'Input Data'!D517","v":"PS Replacement"},{"$f":"'Input Data'!E517","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F517","v":2018},{"$f":"'Input Data'!G517","v":2013},{"$f":"'Input Data'!H517*IF($G517='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G517='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I517*IF($G517='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G517='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J517*IF($G517='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G517='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K517*IF($G517='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G517='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L517*IF($G517='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G517='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":180101.55790833669},{"$f":"'Input Data'!M517*IF($G517='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G517='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N517*IF($G517='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G517='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O517*IF($G517='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G517='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P517*IF($G517='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G517='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,{"$f":"IF($F517=0,M517,IF($F517=R$4,SUM($H517:$P517),0))","v":0},{"$f":"IF($F517=0,N517,IF($F517=S$4,SUM($H517:$P517),0))","v":0},{"$f":"IF($F517=0,O517,IF($F517=T$4,SUM($H517:$P517),0))","v":0},{"$f":"IF($F517=0,P517,IF($F517=U$4,SUM($H517:$P517),0))","v":180101.55790833669},null,{"$f":"IF(OR(A517='Cost Escalators'!A$68,A517='Cost Escalators'!A$69,A517='Cost Escalators'!A$70,A517='Cost Escalators'!A$71),SUM(H517:L517),0)","v":0}]
[{"$f":"'Input Data'!A518","v":7467},{"$f":"'Input Data'!B518","v":"Secondary System Renewal"},{"$f":"'Input Data'!C518","v":"Murrumburrah Secondary Systems Replacement"},{"$f":"'Input Data'!D518","v":"PS Replacement"},{"$f":"'Input Data'!E518","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F518","v":2019},{"$f":"'Input Data'!G518","v":2013},{"$f":"'Input Data'!H518*IF($G518='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G518='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I518*IF($G518='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G518='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J518*IF($G518='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G518='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K518*IF($G518='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G518='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L518*IF($G518='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G518='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":249.73982919730682},{"$f":"'Input Data'!M518*IF($G518='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G518='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N518*IF($G518='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G518='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O518*IF($G518='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G518='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P518*IF($G518='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G518='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A518='Cost Escalators'!A$68,A518='Cost Escalators'!A$69,A518='Cost Escalators'!A$70,A518='Cost Escalators'!A$71),SUM(H518:L518),0)","v":0}]
[{"$f":"'Input Data'!A519","v":7638},{"$f":"'Input Data'!B519","v":"Secondary System Renewal"},{"$f":"'Input Data'!C519","v":"Sydney North Secondary System Renewal"},{"$f":"'Input Data'!D519","v":"PS Replacement"},{"$f":"'Input Data'!E519","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F519","v":2019},{"$f":"'Input Data'!G519","v":2013},{"$f":"'Input Data'!H519*IF($G519='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G519='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I519*IF($G519='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G519='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J519*IF($G519='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G519='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K519*IF($G519='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G519='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":34534.475255810314},{"$f":"'Input Data'!L519*IF($G519='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G519='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":622184.3867059683},{"$f":"'Input Data'!M519*IF($G519='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G519='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N519*IF($G519='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G519='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O519*IF($G519='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G519='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P519*IF($G519='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G519='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A519='Cost Escalators'!A$68,A519='Cost Escalators'!A$69,A519='Cost Escalators'!A$70,A519='Cost Escalators'!A$71),SUM(H519:L519),0)","v":0}]
[{"$f":"'Input Data'!A520","v":6928},{"$f":"'Input Data'!B520","v":"Secondary System Renewal"},{"$f":"'Input Data'!C520","v":"Liddell Secondary System Renewal"},{"$f":"'Input Data'!D520","v":"PS Replacement"},{"$f":"'Input Data'!E520","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F520","v":2020},{"$f":"'Input Data'!G520","v":2013},{"$f":"'Input Data'!H520*IF($G520='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G520='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I520*IF($G520='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G520='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2484.7183310635669},{"$f":"'Input Data'!J520*IF($G520='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G520='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K520*IF($G520='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G520='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L520*IF($G520='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G520='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M520*IF($G520='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G520='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N520*IF($G520='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G520='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O520*IF($G520='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G520='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P520*IF($G520='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G520='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A520='Cost Escalators'!A$68,A520='Cost Escalators'!A$69,A520='Cost Escalators'!A$70,A520='Cost Escalators'!A$71),SUM(H520:L520),0)","v":0}]
[{"$f":"'Input Data'!A521","v":7351},{"$f":"'Input Data'!B521","v":"Secondary System Renewal"},{"$f":"'Input Data'!C521","v":"Beryl Secondary System Renewal"},{"$f":"'Input Data'!D521","v":"PS Replacement"},{"$f":"'Input Data'!E521","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F521","v":2020},{"$f":"'Input Data'!G521","v":2013},{"$f":"'Input Data'!H521*IF($G521='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G521='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I521*IF($G521='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G521='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J521*IF($G521='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G521='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-385.22134887937636},{"$f":"'Input Data'!K521*IF($G521='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G521='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":375.05614258068044},{"$f":"'Input Data'!L521*IF($G521='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G521='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M521*IF($G521='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G521='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N521*IF($G521='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G521='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O521*IF($G521='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G521='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P521*IF($G521='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G521='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A521='Cost Escalators'!A$68,A521='Cost Escalators'!A$69,A521='Cost Escalators'!A$70,A521='Cost Escalators'!A$71),SUM(H521:L521),0)","v":0}]
[{"$f":"'Input Data'!A522","v":7354},{"$f":"'Input Data'!B522","v":"Secondary System Renewal"},{"$f":"'Input Data'!C522","v":"Buronga Secondary System Renewal"},{"$f":"'Input Data'!D522","v":"PS Replacement"},{"$f":"'Input Data'!E522","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F522","v":2020},{"$f":"'Input Data'!G522","v":2013},{"$f":"'Input Data'!H522*IF($G522='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G522='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I522*IF($G522='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G522='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J522*IF($G522='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G522='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":385.22134887937636},{"$f":"'Input Data'!K522*IF($G522='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G522='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3011.1627114787384},{"$f":"'Input Data'!L522*IF($G522='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G522='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M522*IF($G522='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G522='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N522*IF($G522='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G522='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O522*IF($G522='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G522='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P522*IF($G522='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G522='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A522='Cost Escalators'!A$68,A522='Cost Escalators'!A$69,A522='Cost Escalators'!A$70,A522='Cost Escalators'!A$71),SUM(H522:L522),0)","v":0}]
[{"$f":"'Input Data'!A523","v":7651},{"$f":"'Input Data'!B523","v":"Secondary System Renewal"},{"$f":"'Input Data'!C523","v":"Liddell Secondary System Renewal"},{"$f":"'Input Data'!D523","v":"PS Replacement"},{"$f":"'Input Data'!E523","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F523","v":2020},{"$f":"'Input Data'!G523","v":2013},{"$f":"'Input Data'!H523*IF($G523='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G523='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I523*IF($G523='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G523='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J523*IF($G523='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G523='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K523*IF($G523='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G523='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":16129.534525196748},{"$f":"'Input Data'!L523*IF($G523='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G523='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-2370.6007462585758},{"$f":"'Input Data'!M523*IF($G523='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G523='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N523*IF($G523='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G523='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O523*IF($G523='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G523='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P523*IF($G523='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G523='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A523='Cost Escalators'!A$68,A523='Cost Escalators'!A$69,A523='Cost Escalators'!A$70,A523='Cost Escalators'!A$71),SUM(H523:L523),0)","v":0}]
[{"$f":"'Input Data'!A524","v":7667},{"$f":"'Input Data'!B524","v":"Secondary System Renewal"},{"$f":"'Input Data'!C524","v":"Avon Secondary System Renewal"},{"$f":"'Input Data'!D524","v":"PS Replacement"},{"$f":"'Input Data'!E524","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F524","v":2021},{"$f":"'Input Data'!G524","v":2013},{"$f":"'Input Data'!H524*IF($G524='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G524='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I524*IF($G524='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G524='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J524*IF($G524='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G524='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K524*IF($G524='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G524='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":21751.622855944523},{"$f":"'Input Data'!L524*IF($G524='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G524='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M524*IF($G524='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G524='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N524*IF($G524='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G524='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O524*IF($G524='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G524='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P524*IF($G524='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G524='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A524='Cost Escalators'!A$68,A524='Cost Escalators'!A$69,A524='Cost Escalators'!A$70,A524='Cost Escalators'!A$71),SUM(H524:L524),0)","v":0}]
[{"$f":"'Input Data'!A525","v":6364},{"$f":"'Input Data'!B525","v":"Substation Minor Projects"},{"$f":"'Input Data'!C525","v":"Double Breaker Autoreclose Modifications at Various Sites"},{"$f":"'Input Data'!D525","v":"PS Replacement"},{"$f":"'Input Data'!E525","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F525","v":2009},{"$f":"'Input Data'!G525","v":2013},{"$f":"'Input Data'!H525*IF($G525='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G525='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":476.68455666293534},{"$f":"'Input Data'!I525*IF($G525='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G525='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J525*IF($G525='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G525='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K525*IF($G525='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G525='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L525*IF($G525='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G525='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M525*IF($G525='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G525='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N525*IF($G525='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G525='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O525*IF($G525='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G525='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P525*IF($G525='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G525='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A525='Cost Escalators'!A$68,A525='Cost Escalators'!A$69,A525='Cost Escalators'!A$70,A525='Cost Escalators'!A$71),SUM(H525:L525),0)","v":0}]
[{"$f":"'Input Data'!A526","v":4025},{"$f":"'Input Data'!B526","v":"Substation Minor Projects"},{"$f":"'Input Data'!C526","v":"Communications Upgrade and Replacement"},{"$f":"'Input Data'!D526","v":"PS Replacement"},{"$f":"'Input Data'!E526","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F526","v":2011},{"$f":"'Input Data'!G526","v":2013},{"$f":"'Input Data'!H526*IF($G526='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G526='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I526*IF($G526='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G526='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J526*IF($G526='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G526='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":274119.6602743332},{"$f":"'Input Data'!K526*IF($G526='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G526='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-229214.68700238233},{"$f":"'Input Data'!L526*IF($G526='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G526='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M526*IF($G526='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G526='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N526*IF($G526='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G526='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O526*IF($G526='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G526='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P526*IF($G526='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G526='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A526='Cost Escalators'!A$68,A526='Cost Escalators'!A$69,A526='Cost Escalators'!A$70,A526='Cost Escalators'!A$71),SUM(H526:L526),0)","v":0}]
[{"$f":"'Input Data'!A527","v":6874},{"$f":"'Input Data'!B527","v":"Substation Minor Projects"},{"$f":"'Input Data'!C527","v":"Tumut 132/66kV Synchronism-Check System on Feeder 850"},{"$f":"'Input Data'!D527","v":"PS Replacement"},{"$f":"'Input Data'!E527","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F527","v":2011},{"$f":"'Input Data'!G527","v":2013},{"$f":"'Input Data'!H527*IF($G527='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G527='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":107852.95058304464},{"$f":"'Input Data'!I527*IF($G527='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G527='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6258.6271461018023},{"$f":"'Input Data'!J527*IF($G527='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G527='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K527*IF($G527='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G527='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L527*IF($G527='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G527='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M527*IF($G527='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G527='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N527*IF($G527='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G527='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O527*IF($G527='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G527='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P527*IF($G527='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G527='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A527='Cost Escalators'!A$68,A527='Cost Escalators'!A$69,A527='Cost Escalators'!A$70,A527='Cost Escalators'!A$71),SUM(H527:L527),0)","v":0}]
[{"$f":"'Input Data'!A528","v":7308},{"$f":"'Input Data'!B528","v":"Substation Minor Projects"},{"$f":"'Input Data'!C528","v":"Installation of Point On Wave Breakers For Capacitor Banks"},{"$f":"'Input Data'!D528","v":"PS Replacement"},{"$f":"'Input Data'!E528","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F528","v":2014},{"$f":"'Input Data'!G528","v":2013},{"$f":"'Input Data'!H528*IF($G528='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G528='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I528*IF($G528='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G528='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J528*IF($G528='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G528='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K528*IF($G528='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G528='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L528*IF($G528='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G528='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1346.1459716056452},{"$f":"'Input Data'!M528*IF($G528='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G528='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N528*IF($G528='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G528='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O528*IF($G528='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G528='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P528*IF($G528='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G528='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A528='Cost Escalators'!A$68,A528='Cost Escalators'!A$69,A528='Cost Escalators'!A$70,A528='Cost Escalators'!A$71),SUM(H528:L528),0)","v":0}]
[{"$f":"'Input Data'!A529","v":7827},{"$f":"'Input Data'!B529","v":"Substation Minor Projects"},{"$f":"'Input Data'!C529","v":"Replacement of Line 11 Wave Trap at Sydney South"},{"$f":"'Input Data'!D529","v":"PS Replacement"},{"$f":"'Input Data'!E529","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F529","v":2014},{"$f":"'Input Data'!G529","v":2013},{"$f":"'Input Data'!H529*IF($G529='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G529='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I529*IF($G529='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G529='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J529*IF($G529='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G529='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K529*IF($G529='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G529='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":27650.143634130491},{"$f":"'Input Data'!L529*IF($G529='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G529='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":151356.15456504043},{"$f":"'Input Data'!M529*IF($G529='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G529='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N529*IF($G529='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G529='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O529*IF($G529='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G529='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P529*IF($G529='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G529='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A529='Cost Escalators'!A$68,A529='Cost Escalators'!A$69,A529='Cost Escalators'!A$70,A529='Cost Escalators'!A$71),SUM(H529:L529),0)","v":0}]
[{"$f":"'Input Data'!A530","v":"P0000885"},{"$f":"'Input Data'!B530","v":"Substation Minor Projects"},{"$f":"'Input Data'!C530","v":"Armidale AC System Replacement"},{"$f":"'Input Data'!D530","v":"PS Replacement"},{"$f":"'Input Data'!E530","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F530","v":2014},{"$f":"'Input Data'!G530","v":2013},{"$f":"'Input Data'!H530*IF($G530='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G530='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I530*IF($G530='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G530='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J530*IF($G530='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G530='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K530*IF($G530='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G530='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L530*IF($G530='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G530='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":166952.51646902307},{"$f":"'Input Data'!M530*IF($G530='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G530='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N530*IF($G530='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G530='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O530*IF($G530='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G530='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P530*IF($G530='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G530='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A530='Cost Escalators'!A$68,A530='Cost Escalators'!A$69,A530='Cost Escalators'!A$70,A530='Cost Escalators'!A$71),SUM(H530:L530),0)","v":0}]
[{"$f":"'Input Data'!A531","v":"P0001205"},{"$f":"'Input Data'!B531","v":"Substation Minor Projects"},{"$f":"'Input Data'!C531","v":"Cowra Duplicated DC & AC Supplies"},{"$f":"'Input Data'!D531","v":"PS Replacement"},{"$f":"'Input Data'!E531","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F531","v":2014},{"$f":"'Input Data'!G531","v":2013},{"$f":"'Input Data'!H531*IF($G531='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G531='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I531*IF($G531='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G531='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J531*IF($G531='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G531='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K531*IF($G531='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G531='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L531*IF($G531='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G531='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":25064.693181871287},{"$f":"'Input Data'!M531*IF($G531='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G531='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N531*IF($G531='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G531='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O531*IF($G531='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G531='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P531*IF($G531='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G531='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A531='Cost Escalators'!A$68,A531='Cost Escalators'!A$69,A531='Cost Escalators'!A$70,A531='Cost Escalators'!A$71),SUM(H531:L531),0)","v":0}]
[{"$f":"'Input Data'!A532","v":"P0002189"},{"$f":"'Input Data'!B532","v":"Substation Minor Projects"},{"$f":"'Input Data'!C532","v":"Modifications of Secondary Systems for a 66kV Switchbay at Beryl"},{"$f":"'Input Data'!D532","v":"PS Replacement"},{"$f":"'Input Data'!E532","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F532","v":2014},{"$f":"'Input Data'!G532","v":2013},{"$f":"'Input Data'!H532*IF($G532='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G532='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I532*IF($G532='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G532='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J532*IF($G532='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G532='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K532*IF($G532='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G532='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L532*IF($G532='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G532='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":28413.546428564208},{"$f":"'Input Data'!M532*IF($G532='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G532='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N532*IF($G532='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G532='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O532*IF($G532='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G532='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P532*IF($G532='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G532='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A532='Cost Escalators'!A$68,A532='Cost Escalators'!A$69,A532='Cost Escalators'!A$70,A532='Cost Escalators'!A$71),SUM(H532:L532),0)","v":0}]
[{"$f":"'Input Data'!A533","v":6106},{"$f":"'Input Data'!B533","v":"Substation Minor Projects"},{"$f":"'Input Data'!C533","v":"Newcastle Substation 330kV Bus Coupling"},{"$f":"'Input Data'!D533","v":"PS Replacement"},{"$f":"'Input Data'!E533","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F533","v":2015},{"$f":"'Input Data'!G533","v":2013},{"$f":"'Input Data'!H533*IF($G533='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G533='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4236.2203604100932},{"$f":"'Input Data'!I533*IF($G533='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G533='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J533*IF($G533='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G533='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-16189.196568570793},{"$f":"'Input Data'!K533*IF($G533='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G533='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L533*IF($G533='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G533='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M533*IF($G533='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G533='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N533*IF($G533='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G533='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O533*IF($G533='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G533='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P533*IF($G533='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G533='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,-11952.9762081607,0,0,0,null,{"$f":"IF(OR(A533='Cost Escalators'!A$68,A533='Cost Escalators'!A$69,A533='Cost Escalators'!A$70,A533='Cost Escalators'!A$71),SUM(H533:L533),0)","v":0}]
[{"$f":"'Input Data'!A534","v":8176},{"$f":"'Input Data'!B534","v":"Substation Minor Projects"},{"$f":"'Input Data'!C534","v":"Lower Tumut 11kV Switchboard Replacement"},{"$f":"'Input Data'!D534","v":"PS Replacement"},{"$f":"'Input Data'!E534","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F534","v":2015},{"$f":"'Input Data'!G534","v":2013},{"$f":"'Input Data'!H534*IF($G534='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G534='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I534*IF($G534='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G534='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J534*IF($G534='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G534='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K534*IF($G534='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G534='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L534*IF($G534='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G534='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1269.6595980145498},{"$f":"'Input Data'!M534*IF($G534='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G534='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":198010.986328125},{"$f":"'Input Data'!N534*IF($G534='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G534='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O534*IF($G534='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G534='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P534*IF($G534='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G534='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,199280.64592613955,0,0,0,null,{"$f":"IF(OR(A534='Cost Escalators'!A$68,A534='Cost Escalators'!A$69,A534='Cost Escalators'!A$70,A534='Cost Escalators'!A$71),SUM(H534:L534),0)","v":0}]
[{"$f":"'Input Data'!A535","v":7682},{"$f":"'Input Data'!B535","v":"Substation Minor Projects"},{"$f":"'Input Data'!C535","v":"Murray 11kV Switchboard Replacement"},{"$f":"'Input Data'!D535","v":"PS Replacement"},{"$f":"'Input Data'!E535","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F535","v":2015},{"$f":"'Input Data'!G535","v":2013},{"$f":"'Input Data'!H535*IF($G535='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G535='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I535*IF($G535='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G535='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J535*IF($G535='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G535='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K535*IF($G535='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G535='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L535*IF($G535='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G535='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M535*IF($G535='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G535='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":198010.986328125},{"$f":"'Input Data'!N535*IF($G535='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G535='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O535*IF($G535='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G535='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P535*IF($G535='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G535='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,198010.986328125,0,0,0,null,{"$f":"IF(OR(A535='Cost Escalators'!A$68,A535='Cost Escalators'!A$69,A535='Cost Escalators'!A$70,A535='Cost Escalators'!A$71),SUM(H535:L535),0)","v":0}]
[{"$f":"'Input Data'!A536","v":8083},{"$f":"'Input Data'!B536","v":"Substation Minor Projects"},{"$f":"'Input Data'!C536","v":"Dapto 415V AC System Replacement"},{"$f":"'Input Data'!D536","v":"PS Replacement"},{"$f":"'Input Data'!E536","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F536","v":2015},{"$f":"'Input Data'!G536","v":2013},{"$f":"'Input Data'!H536*IF($G536='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G536='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I536*IF($G536='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G536='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J536*IF($G536='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G536='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K536*IF($G536='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G536='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7203.4458801934798},{"$f":"'Input Data'!L536*IF($G536='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G536='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":43301.645933453015},{"$f":"'Input Data'!M536*IF($G536='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G536='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N536*IF($G536='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G536='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O536*IF($G536='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G536='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P536*IF($G536='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G536='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,50505.091813646497,0,0,0,null,{"$f":"IF(OR(A536='Cost Escalators'!A$68,A536='Cost Escalators'!A$69,A536='Cost Escalators'!A$70,A536='Cost Escalators'!A$71),SUM(H536:L536),0)","v":0}]
[{"$f":"'Input Data'!A537","v":8118},{"$f":"'Input Data'!B537","v":"Substation Minor Projects"},{"$f":"'Input Data'!C537","v":"Disconnection Of Munmorah Power Station"},{"$f":"'Input Data'!D537","v":"PS Replacement"},{"$f":"'Input Data'!E537","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F537","v":2015},{"$f":"'Input Data'!G537","v":2013},{"$f":"'Input Data'!H537*IF($G537='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G537='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I537*IF($G537='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G537='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J537*IF($G537='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G537='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K537*IF($G537='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G537='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L537*IF($G537='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G537='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1722638.3008218985},{"$f":"'Input Data'!M537*IF($G537='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G537='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N537*IF($G537='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G537='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O537*IF($G537='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G537='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P537*IF($G537='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G537='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,1722638.3008218985,0,0,0,null,{"$f":"IF(OR(A537='Cost Escalators'!A$68,A537='Cost Escalators'!A$69,A537='Cost Escalators'!A$70,A537='Cost Escalators'!A$71),SUM(H537:L537),0)","v":0}]
[{"$f":"'Input Data'!A538","v":6040},{"$f":"'Input Data'!B538","v":"Substation Minor Projects"},{"$f":"'Input Data'!C538","v":"Sydney West 132kV Disconnector Replacement"},{"$f":"'Input Data'!D538","v":"PS Replacement"},{"$f":"'Input Data'!E538","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F538","v":2016},{"$f":"'Input Data'!G538","v":2013},{"$f":"'Input Data'!H538*IF($G538='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G538='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":32729.848257070833},{"$f":"'Input Data'!I538*IF($G538='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G538='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":174748.82103483583},{"$f":"'Input Data'!J538*IF($G538='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G538='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":175234.95735058351},{"$f":"'Input Data'!K538*IF($G538='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G538='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":17560.37452077616},{"$f":"'Input Data'!L538*IF($G538='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G538='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":196276.94976323648},{"$f":"'Input Data'!M538*IF($G538='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G538='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N538*IF($G538='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G538='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O538*IF($G538='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G538='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P538*IF($G538='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G538='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,596550.95092650282,0,0,null,{"$f":"IF(OR(A538='Cost Escalators'!A$68,A538='Cost Escalators'!A$69,A538='Cost Escalators'!A$70,A538='Cost Escalators'!A$71),SUM(H538:L538),0)","v":0}]
[{"$f":"'Input Data'!A539","v":5811},{"$f":"'Input Data'!B539","v":"Substation Minor Projects"},{"$f":"'Input Data'!C539","v":"Tamworth 66kV Line Bay"},{"$f":"'Input Data'!D539","v":"PS Replacement"},{"$f":"'Input Data'!E539","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F539","v":2017},{"$f":"'Input Data'!G539","v":2013},{"$f":"'Input Data'!H539*IF($G539='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G539='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I539*IF($G539='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G539='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J539*IF($G539='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G539='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-19048.77156885741},{"$f":"'Input Data'!K539*IF($G539='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G539='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L539*IF($G539='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G539='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M539*IF($G539='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G539='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N539*IF($G539='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G539='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O539*IF($G539='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G539='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P539*IF($G539='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G539='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,-19048.77156885741,0,null,{"$f":"IF(OR(A539='Cost Escalators'!A$68,A539='Cost Escalators'!A$69,A539='Cost Escalators'!A$70,A539='Cost Escalators'!A$71),SUM(H539:L539),0)","v":0}]
[{"$f":"'Input Data'!A540","v":8120},{"$f":"'Input Data'!B540","v":"Substation Minor Projects"},{"$f":"'Input Data'!C540","v":"Tamworth 66kV Line Bay"},{"$f":"'Input Data'!D540","v":"PS Replacement"},{"$f":"'Input Data'!E540","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F540","v":2017},{"$f":"'Input Data'!G540","v":2013},{"$f":"'Input Data'!H540*IF($G540='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G540='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I540*IF($G540='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G540='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-3916.901716741605},{"$f":"'Input Data'!J540*IF($G540='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G540='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K540*IF($G540='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G540='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L540*IF($G540='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G540='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M540*IF($G540='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G540='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N540*IF($G540='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G540='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O540*IF($G540='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G540='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P540*IF($G540='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G540='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,-3916.901716741605,0,null,{"$f":"IF(OR(A540='Cost Escalators'!A$68,A540='Cost Escalators'!A$69,A540='Cost Escalators'!A$70,A540='Cost Escalators'!A$71),SUM(H540:L540),0)","v":0}]
[{"$f":"'Input Data'!A541","v":8073},{"$f":"'Input Data'!B541","v":"Substation Minor Projects"},{"$f":"'Input Data'!C541","v":"Removal of SICAM from Haymarket GIS"},{"$f":"'Input Data'!D541","v":"PS Replacement"},{"$f":"'Input Data'!E541","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F541","v":2017},{"$f":"'Input Data'!G541","v":2013},{"$f":"'Input Data'!H541*IF($G541='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G541='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I541*IF($G541='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G541='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J541*IF($G541='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G541='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K541*IF($G541='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G541='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":12238.428500191423},{"$f":"'Input Data'!L541*IF($G541='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G541='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M541*IF($G541='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G541='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N541*IF($G541='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G541='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O541*IF($G541='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G541='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P541*IF($G541='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G541='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,12238.428500191423,0,null,{"$f":"IF(OR(A541='Cost Escalators'!A$68,A541='Cost Escalators'!A$69,A541='Cost Escalators'!A$70,A541='Cost Escalators'!A$71),SUM(H541:L541),0)","v":0}]
[{"$f":"'Input Data'!A542","v":"P0002049"},{"$f":"'Input Data'!B542","v":"Substation Minor Projects"},{"$f":"'Input Data'!C542","v":"Sydney South 415V AC Auxiliary Supply System"},{"$f":"'Input Data'!D542","v":"PS Replacement"},{"$f":"'Input Data'!E542","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F542","v":2017},{"$f":"'Input Data'!G542","v":2013},{"$f":"'Input Data'!H542*IF($G542='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G542='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I542*IF($G542='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G542='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J542*IF($G542='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G542='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K542*IF($G542='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G542='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L542*IF($G542='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G542='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":130224.3868579612},{"$f":"'Input Data'!M542*IF($G542='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G542='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N542*IF($G542='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G542='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O542*IF($G542='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G542='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P542*IF($G542='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G542='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,130224.3868579612,0,null,{"$f":"IF(OR(A542='Cost Escalators'!A$68,A542='Cost Escalators'!A$69,A542='Cost Escalators'!A$70,A542='Cost Escalators'!A$71),SUM(H542:L542),0)","v":0}]
[{"$f":"'Input Data'!A543","v":5738},{"$f":"'Input Data'!B543","v":"Substation Minor Projects"},{"$f":"'Input Data'!C543","v":"Supply to Nabiac"},{"$f":"'Input Data'!D543","v":"PS Replacement"},{"$f":"'Input Data'!E543","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F543","v":2018},{"$f":"'Input Data'!G543","v":2013},{"$f":"'Input Data'!H543*IF($G543='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G543='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I543*IF($G543='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G543='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J543*IF($G543='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G543='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1509.3724009005275},{"$f":"'Input Data'!K543*IF($G543='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G543='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L543*IF($G543='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G543='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M543*IF($G543='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G543='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N543*IF($G543='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G543='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O543*IF($G543='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G543='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P543*IF($G543='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G543='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,-1509.3724009005275,null,{"$f":"IF(OR(A543='Cost Escalators'!A$68,A543='Cost Escalators'!A$69,A543='Cost Escalators'!A$70,A543='Cost Escalators'!A$71),SUM(H543:L543),0)","v":0}]
[{"$f":"'Input Data'!A544","v":6432},{"$f":"'Input Data'!B544","v":"Substation Minor Projects"},{"$f":"'Input Data'!C544","v":"Taree 33kV Line Bay"},{"$f":"'Input Data'!D544","v":"PS Replacement"},{"$f":"'Input Data'!E544","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F544","v":2018},{"$f":"'Input Data'!G544","v":2013},{"$f":"'Input Data'!H544*IF($G544='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G544='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I544*IF($G544='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G544='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1165.4341524491501},{"$f":"'Input Data'!J544*IF($G544='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G544='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K544*IF($G544='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G544='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L544*IF($G544='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G544='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M544*IF($G544='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G544='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N544*IF($G544='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G544='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O544*IF($G544='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G544='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P544*IF($G544='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G544='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,-1165.4341524491501,null,{"$f":"IF(OR(A544='Cost Escalators'!A$68,A544='Cost Escalators'!A$69,A544='Cost Escalators'!A$70,A544='Cost Escalators'!A$71),SUM(H544:L544),0)","v":0}]
[{"$f":"'Input Data'!A545","v":7315},{"$f":"'Input Data'!B545","v":"Substation Minor Projects"},{"$f":"'Input Data'!C545","v":"Taree 33kV Line Bay"},{"$f":"'Input Data'!D545","v":"PS Replacement"},{"$f":"'Input Data'!E545","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F545","v":2018},{"$f":"'Input Data'!G545","v":2013},{"$f":"'Input Data'!H545*IF($G545='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G545='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I545*IF($G545='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G545='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1166.6038720287859},{"$f":"'Input Data'!J545*IF($G545='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G545='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1143.2630996823798},{"$f":"'Input Data'!K545*IF($G545='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G545='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L545*IF($G545='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G545='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M545*IF($G545='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G545='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N545*IF($G545='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G545='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O545*IF($G545='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G545='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P545*IF($G545='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G545='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,23.340772346406084,null,{"$f":"IF(OR(A545='Cost Escalators'!A$68,A545='Cost Escalators'!A$69,A545='Cost Escalators'!A$70,A545='Cost Escalators'!A$71),SUM(H545:L545),0)","v":0}]
[{"$f":"'Input Data'!A546","v":6915},{"$f":"'Input Data'!B546","v":"Substation Minor Projects"},{"$f":"'Input Data'!C546","v":"Canberra 330kV Substation - Uprating to 362kV"},{"$f":"'Input Data'!D546","v":"PS Replacement"},{"$f":"'Input Data'!E546","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F546","v":2019},{"$f":"'Input Data'!G546","v":2013},{"$f":"'Input Data'!H546*IF($G546='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G546='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I546*IF($G546='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G546='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J546*IF($G546='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G546='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":97.123382880370954},{"$f":"'Input Data'!K546*IF($G546='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G546='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L546*IF($G546='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G546='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M546*IF($G546='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G546='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N546*IF($G546='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G546='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O546*IF($G546='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G546='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P546*IF($G546='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G546='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A546='Cost Escalators'!A$68,A546='Cost Escalators'!A$69,A546='Cost Escalators'!A$70,A546='Cost Escalators'!A$71),SUM(H546:L546),0)","v":0}]
[{"$f":"'Input Data'!A547","v":7029},{"$f":"'Input Data'!B547","v":"Substation Minor Projects"},{"$f":"'Input Data'!C547","v":"Junee East Switching Station Second Supply to Temora"},{"$f":"'Input Data'!D547","v":"PS Replacement"},{"$f":"'Input Data'!E547","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F547","v":2020},{"$f":"'Input Data'!G547","v":2013},{"$f":"'Input Data'!H547*IF($G547='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G547='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I547*IF($G547='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G547='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J547*IF($G547='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G547='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-478.66613152833412},{"$f":"'Input Data'!K547*IF($G547='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G547='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L547*IF($G547='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G547='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M547*IF($G547='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G547='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N547*IF($G547='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G547='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O547*IF($G547='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G547='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P547*IF($G547='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G547='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A547='Cost Escalators'!A$68,A547='Cost Escalators'!A$69,A547='Cost Escalators'!A$70,A547='Cost Escalators'!A$71),SUM(H547:L547),0)","v":0}]
[{"$f":"'Input Data'!A548","v":8062},{"$f":"'Input Data'!B548","v":"Substation Minor Projects"},{"$f":"'Input Data'!C548","v":"Wagga 132 - 99X Line Wave Trap"},{"$f":"'Input Data'!D548","v":"PS Replacement"},{"$f":"'Input Data'!E548","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F548","v":2020},{"$f":"'Input Data'!G548","v":2013},{"$f":"'Input Data'!H548*IF($G548='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G548='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I548*IF($G548='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G548='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J548*IF($G548='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G548='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K548*IF($G548='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G548='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1228.0227659124314},{"$f":"'Input Data'!L548*IF($G548='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G548='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M548*IF($G548='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G548='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N548*IF($G548='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G548='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O548*IF($G548='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G548='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P548*IF($G548='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G548='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A548='Cost Escalators'!A$68,A548='Cost Escalators'!A$69,A548='Cost Escalators'!A$70,A548='Cost Escalators'!A$71),SUM(H548:L548),0)","v":0}]
[{"$f":"'Input Data'!A549","v":5430},{"$f":"'Input Data'!B549","v":"Substation Renewal"},{"$f":"'Input Data'!C549","v":"Glen Innes 132kV Substation Rebuild"},{"$f":"'Input Data'!D549","v":"PS Replacement"},{"$f":"'Input Data'!E549","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F549","v":2009},{"$f":"'Input Data'!G549","v":2013},{"$f":"'Input Data'!H549*IF($G549='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G549='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-20834.06655456145},{"$f":"'Input Data'!I549*IF($G549='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G549='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J549*IF($G549='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G549='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K549*IF($G549='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G549='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L549*IF($G549='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G549='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M549*IF($G549='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G549='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N549*IF($G549='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G549='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O549*IF($G549='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G549='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P549*IF($G549='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G549='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A549='Cost Escalators'!A$68,A549='Cost Escalators'!A$69,A549='Cost Escalators'!A$70,A549='Cost Escalators'!A$71),SUM(H549:L549),0)","v":0}]
[{"$f":"'Input Data'!A550","v":7337},{"$f":"'Input Data'!B550","v":"Substation Renewal"},{"$f":"'Input Data'!C550","v":"Kempsey 132kV Substation Condition"},{"$f":"'Input Data'!D550","v":"PS Replacement"},{"$f":"'Input Data'!E550","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F550","v":2009},{"$f":"'Input Data'!G550","v":2013},{"$f":"'Input Data'!H550*IF($G550='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G550='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I550*IF($G550='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G550='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J550*IF($G550='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G550='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K550*IF($G550='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G550='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":157.82226125257301},{"$f":"'Input Data'!L550*IF($G550='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G550='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M550*IF($G550='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G550='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N550*IF($G550='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G550='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O550*IF($G550='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G550='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P550*IF($G550='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G550='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A550='Cost Escalators'!A$68,A550='Cost Escalators'!A$69,A550='Cost Escalators'!A$70,A550='Cost Escalators'!A$71),SUM(H550:L550),0)","v":0}]
[{"$f":"'Input Data'!A551","v":6313},{"$f":"'Input Data'!B551","v":"Substation Renewal"},{"$f":"'Input Data'!C551","v":"Beaconsfield West Substation Renewal"},{"$f":"'Input Data'!D551","v":"PS Replacement"},{"$f":"'Input Data'!E551","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F551","v":2013},{"$f":"'Input Data'!G551","v":2013},{"$f":"'Input Data'!H551*IF($G551='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G551='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-89.872029527405076},{"$f":"'Input Data'!I551*IF($G551='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G551='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J551*IF($G551='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G551='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K551*IF($G551='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G551='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L551*IF($G551='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G551='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M551*IF($G551='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G551='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N551*IF($G551='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G551='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O551*IF($G551='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G551='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P551*IF($G551='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G551='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A551='Cost Escalators'!A$68,A551='Cost Escalators'!A$69,A551='Cost Escalators'!A$70,A551='Cost Escalators'!A$71),SUM(H551:L551),0)","v":0}]
[{"$f":"'Input Data'!A552","v":6570},{"$f":"'Input Data'!B552","v":"Substation Renewal"},{"$f":"'Input Data'!C552","v":"Beaconsfield West Substation Renewal"},{"$f":"'Input Data'!D552","v":"PS Replacement"},{"$f":"'Input Data'!E552","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F552","v":2013},{"$f":"'Input Data'!G552","v":2013},{"$f":"'Input Data'!H552*IF($G552='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G552='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":24669656.092091817},{"$f":"'Input Data'!I552*IF($G552='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G552='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":55578022.908073761},{"$f":"'Input Data'!J552*IF($G552='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G552='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":34844953.449907765},{"$f":"'Input Data'!K552*IF($G552='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G552='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":11657305.649153737},{"$f":"'Input Data'!L552*IF($G552='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G552='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1076640.9332718428},{"$f":"'Input Data'!M552*IF($G552='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G552='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N552*IF($G552='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G552='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O552*IF($G552='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G552='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P552*IF($G552='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G552='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A552='Cost Escalators'!A$68,A552='Cost Escalators'!A$69,A552='Cost Escalators'!A$70,A552='Cost Escalators'!A$71),SUM(H552:L552),0)","v":0}]
[{"$f":"'Input Data'!A553","v":7563},{"$f":"'Input Data'!B553","v":"Substation Renewal"},{"$f":"'Input Data'!C553","v":"Beaconsfield West Substation Renewal"},{"$f":"'Input Data'!D553","v":"PS Replacement"},{"$f":"'Input Data'!E553","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F553","v":2013},{"$f":"'Input Data'!G553","v":2013},{"$f":"'Input Data'!H553*IF($G553='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G553='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I553*IF($G553='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G553='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J553*IF($G553='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G553='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2548.7072283226098},{"$f":"'Input Data'!K553*IF($G553='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G553='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-2481.3177902961979},{"$f":"'Input Data'!L553*IF($G553='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G553='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M553*IF($G553='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G553='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N553*IF($G553='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G553='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O553*IF($G553='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G553='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P553*IF($G553='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G553='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A553='Cost Escalators'!A$68,A553='Cost Escalators'!A$69,A553='Cost Escalators'!A$70,A553='Cost Escalators'!A$71),SUM(H553:L553),0)","v":0}]
[{"$f":"'Input Data'!A554","v":6336},{"$f":"'Input Data'!B554","v":"Substation Renewal"},{"$f":"'Input Data'!C554","v":"Queanbeyan Substation Renewal"},{"$f":"'Input Data'!D554","v":"PS Replacement"},{"$f":"'Input Data'!E554","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F554","v":2014},{"$f":"'Input Data'!G554","v":2013},{"$f":"'Input Data'!H554*IF($G554='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G554='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":15803604.230471238},{"$f":"'Input Data'!I554*IF($G554='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G554='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":444139.53628609149},{"$f":"'Input Data'!J554*IF($G554='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G554='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":736987.52727115457},{"$f":"'Input Data'!K554*IF($G554='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G554='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1251636.2470814583},{"$f":"'Input Data'!L554*IF($G554='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G554='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":816517.15816205065},{"$f":"'Input Data'!M554*IF($G554='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G554='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N554*IF($G554='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G554='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O554*IF($G554='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G554='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P554*IF($G554='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G554='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A554='Cost Escalators'!A$68,A554='Cost Escalators'!A$69,A554='Cost Escalators'!A$70,A554='Cost Escalators'!A$71),SUM(H554:L554),0)","v":0}]
[{"$f":"'Input Data'!A555","v":6314},{"$f":"'Input Data'!B555","v":"Substation Renewal"},{"$f":"'Input Data'!C555","v":"Upper Tumut Switching Station Renewal"},{"$f":"'Input Data'!D555","v":"PS Replacement"},{"$f":"'Input Data'!E555","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F555","v":2015},{"$f":"'Input Data'!G555","v":2013},{"$f":"'Input Data'!H555*IF($G555='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G555='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":489644.68292946432},{"$f":"'Input Data'!I555*IF($G555='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G555='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6336185.1476180507},{"$f":"'Input Data'!J555*IF($G555='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G555='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":10294213.812056964},{"$f":"'Input Data'!K555*IF($G555='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G555='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":12470986.84598187},{"$f":"'Input Data'!L555*IF($G555='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G555='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":10354022.76711183},{"$f":"'Input Data'!M555*IF($G555='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G555='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4400283.1484033205},{"$f":"'Input Data'!N555*IF($G555='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G555='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O555*IF($G555='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G555='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P555*IF($G555='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G555='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,44345336.404101491,0,0,0,null,{"$f":"IF(OR(A555='Cost Escalators'!A$68,A555='Cost Escalators'!A$69,A555='Cost Escalators'!A$70,A555='Cost Escalators'!A$71),SUM(H555:L555),0)","v":39945053.255698174}]
[{"$f":"'Input Data'!A556","v":6838},{"$f":"'Input Data'!B556","v":"Substation Renewal"},{"$f":"'Input Data'!C556","v":"Wallerawang 132 Substation Renewal"},{"$f":"'Input Data'!D556","v":"PS Replacement"},{"$f":"'Input Data'!E556","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F556","v":2015},{"$f":"'Input Data'!G556","v":2013},{"$f":"'Input Data'!H556*IF($G556='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G556='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":710576.59521975729},{"$f":"'Input Data'!I556*IF($G556='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G556='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3385052.0125665739},{"$f":"'Input Data'!J556*IF($G556='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G556='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":14895767.171702351},{"$f":"'Input Data'!K556*IF($G556='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G556='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":24631955.072469857},{"$f":"'Input Data'!L556*IF($G556='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G556='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":21154656.094585873},{"$f":"'Input Data'!M556*IF($G556='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G556='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":810448.93911621103},{"$f":"'Input Data'!N556*IF($G556='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G556='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O556*IF($G556='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G556='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P556*IF($G556='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G556='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,65588455.885660626,0,0,0,null,{"$f":"IF(OR(A556='Cost Escalators'!A$68,A556='Cost Escalators'!A$69,A556='Cost Escalators'!A$70,A556='Cost Escalators'!A$71),SUM(H556:L556),0)","v":0}]
[{"$f":"'Input Data'!A557","v":6931},{"$f":"'Input Data'!B557","v":"Substation Renewal"},{"$f":"'Input Data'!C557","v":"Lower Tumut Substation Renewal"},{"$f":"'Input Data'!D557","v":"PS Replacement"},{"$f":"'Input Data'!E557","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F557","v":2015},{"$f":"'Input Data'!G557","v":2013},{"$f":"'Input Data'!H557*IF($G557='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G557='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I557*IF($G557='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G557='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J557*IF($G557='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G557='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-233.94021698298744},{"$f":"'Input Data'!K557*IF($G557='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G557='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L557*IF($G557='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G557='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M557*IF($G557='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G557='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N557*IF($G557='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G557='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O557*IF($G557='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G557='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P557*IF($G557='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G557='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,-233.94021698298744,0,0,0,null,{"$f":"IF(OR(A557='Cost Escalators'!A$68,A557='Cost Escalators'!A$69,A557='Cost Escalators'!A$70,A557='Cost Escalators'!A$71),SUM(H557:L557),0)","v":0}]
[{"$f":"'Input Data'!A558","v":7479},{"$f":"'Input Data'!B558","v":"Substation Renewal"},{"$f":"'Input Data'!C558","v":"Yanco Substation Renewal"},{"$f":"'Input Data'!D558","v":"PS Replacement"},{"$f":"'Input Data'!E558","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F558","v":2016},{"$f":"'Input Data'!G558","v":2013},{"$f":"'Input Data'!H558*IF($G558='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G558='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I558*IF($G558='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G558='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":796.56839991800314},{"$f":"'Input Data'!J558*IF($G558='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G558='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":154561.78678208846},{"$f":"'Input Data'!K558*IF($G558='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G558='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":146715.82905244356},{"$f":"'Input Data'!L558*IF($G558='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G558='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1874152.6428835611},{"$f":"'Input Data'!M558*IF($G558='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G558='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":9141993.5063232407},{"$f":"'Input Data'!N558*IF($G558='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G558='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4054906.0018359371},{"$f":"'Input Data'!O558*IF($G558='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G558='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P558*IF($G558='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G558='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,15373126.335277189,0,0,null,{"$f":"IF(OR(A558='Cost Escalators'!A$68,A558='Cost Escalators'!A$69,A558='Cost Escalators'!A$70,A558='Cost Escalators'!A$71),SUM(H558:L558),0)","v":0}]
[{"$f":"'Input Data'!A559","v":6912},{"$f":"'Input Data'!B559","v":"Substation Renewal"},{"$f":"'Input Data'!C559","v":"Tamworth 132 Substation Renewal"},{"$f":"'Input Data'!D559","v":"PS Replacement"},{"$f":"'Input Data'!E559","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F559","v":2017},{"$f":"'Input Data'!G559","v":2013},{"$f":"'Input Data'!H559*IF($G559='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G559='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6306.8723565174978},{"$f":"'Input Data'!I559*IF($G559='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G559='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":73735.315394735342},{"$f":"'Input Data'!J559*IF($G559='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G559='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":160101.72746770494},{"$f":"'Input Data'!K559*IF($G559='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G559='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":620375.72086625767},{"$f":"'Input Data'!L559*IF($G559='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G559='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1414965.3750511836},{"$f":"'Input Data'!M559*IF($G559='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G559='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":21488314.257949218},{"$f":"'Input Data'!N559*IF($G559='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G559='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":9704605.0089550782},{"$f":"'Input Data'!O559*IF($G559='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G559='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P559*IF($G559='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G559='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,33468404.278040692,0,null,{"$f":"IF(OR(A559='Cost Escalators'!A$68,A559='Cost Escalators'!A$69,A559='Cost Escalators'!A$70,A559='Cost Escalators'!A$71),SUM(H559:L559),0)","v":0}]
[{"$f":"'Input Data'!A560","v":6965},{"$f":"'Input Data'!B560","v":"Substation Renewal"},{"$f":"'Input Data'!C560","v":"Cooma Substation Renewal"},{"$f":"'Input Data'!D560","v":"PS Replacement"},{"$f":"'Input Data'!E560","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F560","v":2017},{"$f":"'Input Data'!G560","v":2013},{"$f":"'Input Data'!H560*IF($G560='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G560='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I560*IF($G560='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G560='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":249473.77236301574},{"$f":"'Input Data'!J560*IF($G560='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G560='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":117285.15506995258},{"$f":"'Input Data'!K560*IF($G560='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G560='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1066498.5499744564},{"$f":"'Input Data'!L560*IF($G560='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G560='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1366033.8490991043},{"$f":"'Input Data'!M560*IF($G560='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G560='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":21861125.915449221},{"$f":"'Input Data'!N560*IF($G560='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G560='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6337065.6449267585},{"$f":"'Input Data'!O560*IF($G560='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G560='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P560*IF($G560='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G560='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,30997482.886882506,0,null,{"$f":"IF(OR(A560='Cost Escalators'!A$68,A560='Cost Escalators'!A$69,A560='Cost Escalators'!A$70,A560='Cost Escalators'!A$71),SUM(H560:L560),0)","v":0}]
[{"$f":"'Input Data'!A561","v":7027},{"$f":"'Input Data'!B561","v":"Substation Renewal"},{"$f":"'Input Data'!C561","v":"Orange Substation Renewal"},{"$f":"'Input Data'!D561","v":"PS Replacement"},{"$f":"'Input Data'!E561","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F561","v":2017},{"$f":"'Input Data'!G561","v":2013},{"$f":"'Input Data'!H561*IF($G561='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G561='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I561*IF($G561='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G561='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":145446.93084618458},{"$f":"'Input Data'!J561*IF($G561='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G561='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":266301.02995415096},{"$f":"'Input Data'!K561*IF($G561='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G561='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":281693.83540547878},{"$f":"'Input Data'!L561*IF($G561='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G561='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":795406.57410639175},{"$f":"'Input Data'!M561*IF($G561='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G561='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3331753.8072949215},{"$f":"'Input Data'!N561*IF($G561='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G561='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":13063228.667783204},{"$f":"'Input Data'!O561*IF($G561='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G561='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P561*IF($G561='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G561='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,17883830.845390331,0,null,{"$f":"IF(OR(A561='Cost Escalators'!A$68,A561='Cost Escalators'!A$69,A561='Cost Escalators'!A$70,A561='Cost Escalators'!A$71),SUM(H561:L561),0)","v":0}]
[{"$f":"'Input Data'!A562","v":6962},{"$f":"'Input Data'!B562","v":"Substation Renewal"},{"$f":"'Input Data'!C562","v":"Burrinjuck Substation Renewal"},{"$f":"'Input Data'!D562","v":"PS Replacement"},{"$f":"'Input Data'!E562","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F562","v":2017},{"$f":"'Input Data'!G562","v":2013},{"$f":"'Input Data'!H562*IF($G562='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G562='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I562*IF($G562='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G562='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":38250.82983265895},{"$f":"'Input Data'!J562*IF($G562='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G562='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-37254.445480144605},{"$f":"'Input Data'!K562*IF($G562='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G562='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-224.64004298370526},{"$f":"'Input Data'!L562*IF($G562='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G562='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":608468.34779207141},{"$f":"'Input Data'!M562*IF($G562='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G562='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N562*IF($G562='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G562='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O562*IF($G562='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G562='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P562*IF($G562='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G562='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,609240.092101602,0,null,{"$f":"IF(OR(A562='Cost Escalators'!A$68,A562='Cost Escalators'!A$69,A562='Cost Escalators'!A$70,A562='Cost Escalators'!A$71),SUM(H562:L562),0)","v":0}]
[{"$f":"'Input Data'!A563","v":7378},{"$f":"'Input Data'!B563","v":"Substation Renewal"},{"$f":"'Input Data'!C563","v":"Vales Point Substation Renewal"},{"$f":"'Input Data'!D563","v":"PS Replacement"},{"$f":"'Input Data'!E563","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F563","v":2018},{"$f":"'Input Data'!G563","v":2013},{"$f":"'Input Data'!H563*IF($G563='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G563='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6766.7133978877455},{"$f":"'Input Data'!I563*IF($G563='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G563='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4319.0725758493054},{"$f":"'Input Data'!J563*IF($G563='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G563='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":273459.77358182956},{"$f":"'Input Data'!K563*IF($G563='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G563='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":196906.49379481521},{"$f":"'Input Data'!L563*IF($G563='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G563='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1018619.0946491173},{"$f":"'Input Data'!M563*IF($G563='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G563='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N563*IF($G563='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G563='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O563*IF($G563='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G563='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P563*IF($G563='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G563='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,1500071.1479994992,null,{"$f":"IF(OR(A563='Cost Escalators'!A$68,A563='Cost Escalators'!A$69,A563='Cost Escalators'!A$70,A563='Cost Escalators'!A$71),SUM(H563:L563),0)","v":0}]
[{"$f":"'Input Data'!A564","v":8076},{"$f":"'Input Data'!B564","v":"Substation Renewal"},{"$f":"'Input Data'!C564","v":"Taree Substation 33kV Switchyard Renewal"},{"$f":"'Input Data'!D564","v":"PS Replacement"},{"$f":"'Input Data'!E564","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F564","v":2018},{"$f":"'Input Data'!G564","v":2013},{"$f":"'Input Data'!H564*IF($G564='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G564='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I564*IF($G564='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G564='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-97.533345312952093},{"$f":"'Input Data'!J564*IF($G564='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G564='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K564*IF($G564='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G564='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L564*IF($G564='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G564='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":52577.98515220415},{"$f":"'Input Data'!M564*IF($G564='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G564='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N564*IF($G564='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G564='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O564*IF($G564='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G564='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P564*IF($G564='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G564='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,52480.4518068912,null,{"$f":"IF(OR(A564='Cost Escalators'!A$68,A564='Cost Escalators'!A$69,A564='Cost Escalators'!A$70,A564='Cost Escalators'!A$71),SUM(H564:L564),0)","v":0}]
[{"$f":"'Input Data'!A565","v":6350},{"$f":"'Input Data'!B565","v":"Substation Renewal"},{"$f":"'Input Data'!C565","v":"Canberra Substation Renewal"},{"$f":"'Input Data'!D565","v":"PS Replacement"},{"$f":"'Input Data'!E565","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F565","v":2019},{"$f":"'Input Data'!G565","v":2013},{"$f":"'Input Data'!H565*IF($G565='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G565='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I565*IF($G565='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G565='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J565*IF($G565='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G565='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-171686.87969112082},{"$f":"'Input Data'!K565*IF($G565='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G565='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L565*IF($G565='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G565='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M565*IF($G565='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G565='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N565*IF($G565='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G565='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O565*IF($G565='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G565='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P565*IF($G565='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G565='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A565='Cost Escalators'!A$68,A565='Cost Escalators'!A$69,A565='Cost Escalators'!A$70,A565='Cost Escalators'!A$71),SUM(H565:L565),0)","v":0}]
[{"$f":"'Input Data'!A566","v":7398},{"$f":"'Input Data'!B566","v":"Substation Renewal"},{"$f":"'Input Data'!C566","v":"Canberra Substation Renewal"},{"$f":"'Input Data'!D566","v":"PS Replacement"},{"$f":"'Input Data'!E566","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F566","v":2019},{"$f":"'Input Data'!G566","v":2013},{"$f":"'Input Data'!H566*IF($G566='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G566='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I566*IF($G566='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G566='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J566*IF($G566='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G566='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":392.98496693150952},{"$f":"'Input Data'!K566*IF($G566='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G566='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-186.78745512478227},{"$f":"'Input Data'!L566*IF($G566='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G566='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":126529.34120829057},{"$f":"'Input Data'!M566*IF($G566='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G566='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N566*IF($G566='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G566='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O566*IF($G566='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G566='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P566*IF($G566='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G566='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A566='Cost Escalators'!A$68,A566='Cost Escalators'!A$69,A566='Cost Escalators'!A$70,A566='Cost Escalators'!A$71),SUM(H566:L566),0)","v":0}]
[{"$f":"'Input Data'!A567","v":7406},{"$f":"'Input Data'!B567","v":"Substation Renewal"},{"$f":"'Input Data'!C567","v":"Wagga 132kV Substation Renewal"},{"$f":"'Input Data'!D567","v":"PS Replacement"},{"$f":"'Input Data'!E567","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F567","v":2020},{"$f":"'Input Data'!G567","v":2013},{"$f":"'Input Data'!H567*IF($G567='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G567='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I567*IF($G567='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G567='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J567*IF($G567='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G567='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K567*IF($G567='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G567='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-2.2928664851512499},{"$f":"'Input Data'!L567*IF($G567='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G567='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M567*IF($G567='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G567='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N567*IF($G567='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G567='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O567*IF($G567='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G567='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P567*IF($G567='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G567='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A567='Cost Escalators'!A$68,A567='Cost Escalators'!A$69,A567='Cost Escalators'!A$70,A567='Cost Escalators'!A$71),SUM(H567:L567),0)","v":0}]
[{"$f":"'Input Data'!A568","v":7544},{"$f":"'Input Data'!B568","v":"Substation Renewal"},{"$f":"'Input Data'!C568","v":"Wagga 132kV Substation Renewal"},{"$f":"'Input Data'!D568","v":"PS Replacement"},{"$f":"'Input Data'!E568","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F568","v":2020},{"$f":"'Input Data'!G568","v":2013},{"$f":"'Input Data'!H568*IF($G568='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G568='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":31014.882058997271},{"$f":"'Input Data'!I568*IF($G568='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G568='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":12589.362187380993},{"$f":"'Input Data'!J568*IF($G568='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G568='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":51.646296733381789},{"$f":"'Input Data'!K568*IF($G568='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G568='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L568*IF($G568='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G568='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M568*IF($G568='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G568='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N568*IF($G568='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G568='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O568*IF($G568='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G568='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P568*IF($G568='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G568='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A568='Cost Escalators'!A$68,A568='Cost Escalators'!A$69,A568='Cost Escalators'!A$70,A568='Cost Escalators'!A$71),SUM(H568:L568),0)","v":0}]
[{"$f":"'Input Data'!A569","v":6914},{"$f":"'Input Data'!B569","v":"Substation Renewal"},{"$f":"'Input Data'!C569","v":"Wagga 132kV Substation Renewal"},{"$f":"'Input Data'!D569","v":"PS Replacement"},{"$f":"'Input Data'!E569","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F569","v":2020},{"$f":"'Input Data'!G569","v":2013},{"$f":"'Input Data'!H569*IF($G569='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G569='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":11087.739659357539},{"$f":"'Input Data'!I569*IF($G569='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G569='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2733.8686015261114},{"$f":"'Input Data'!J569*IF($G569='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G569='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-10866.803923834994},{"$f":"'Input Data'!K569*IF($G569='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G569='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":35502.622911026854},{"$f":"'Input Data'!L569*IF($G569='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G569='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-37392.563765837578},{"$f":"'Input Data'!M569*IF($G569='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G569='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N569*IF($G569='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G569='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O569*IF($G569='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G569='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P569*IF($G569='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G569='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A569='Cost Escalators'!A$68,A569='Cost Escalators'!A$69,A569='Cost Escalators'!A$70,A569='Cost Escalators'!A$71),SUM(H569:L569),0)","v":0}]
[{"$f":"'Input Data'!A570","v":7678},{"$f":"'Input Data'!B570","v":"Substation Renewal"},{"$f":"'Input Data'!C570","v":"Munmorah Substation Renewal"},{"$f":"'Input Data'!D570","v":"PS Replacement"},{"$f":"'Input Data'!E570","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F570","v":2020},{"$f":"'Input Data'!G570","v":2013},{"$f":"'Input Data'!H570*IF($G570='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G570='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":82150.857526198408},{"$f":"'Input Data'!I570*IF($G570='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G570='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":82744.79334389673},{"$f":"'Input Data'!J570*IF($G570='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G570='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":75955.883471713169},{"$f":"'Input Data'!K570*IF($G570='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G570='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-96542.918807190363},{"$f":"'Input Data'!L570*IF($G570='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G570='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M570*IF($G570='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G570='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N570*IF($G570='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G570='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O570*IF($G570='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G570='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P570*IF($G570='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G570='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A570='Cost Escalators'!A$68,A570='Cost Escalators'!A$69,A570='Cost Escalators'!A$70,A570='Cost Escalators'!A$71),SUM(H570:L570),0)","v":0}]
[{"$f":"'Input Data'!A571","v":7657},{"$f":"'Input Data'!B571","v":"Substation Renewal"},{"$f":"'Input Data'!C571","v":"Newcastle Substation Rebuild"},{"$f":"'Input Data'!D571","v":"PS Replacement"},{"$f":"'Input Data'!E571","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F571","v":2021},{"$f":"'Input Data'!G571","v":2013},{"$f":"'Input Data'!H571*IF($G571='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G571='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I571*IF($G571='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G571='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J571*IF($G571='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G571='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K571*IF($G571='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G571='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L571*IF($G571='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G571='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3388.2885211522162},{"$f":"'Input Data'!M571*IF($G571='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G571='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N571*IF($G571='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G571='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O571*IF($G571='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G571='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P571*IF($G571='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G571='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A571='Cost Escalators'!A$68,A571='Cost Escalators'!A$69,A571='Cost Escalators'!A$70,A571='Cost Escalators'!A$71),SUM(H571:L571),0)","v":0}]
[{"$f":"'Input Data'!A572","v":7298},{"$f":"'Input Data'!B572","v":"SVC Control System Replacement"},{"$f":"'Input Data'!C572","v":"Kemps Creek SVC Control System Replacement "},{"$f":"'Input Data'!D572","v":"PS Replacement"},{"$f":"'Input Data'!E572","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F572","v":2015},{"$f":"'Input Data'!G572","v":2013},{"$f":"'Input Data'!H572*IF($G572='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G572='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":88831.359580935517},{"$f":"'Input Data'!I572*IF($G572='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G572='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1329.3650346279921},{"$f":"'Input Data'!J572*IF($G572='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G572='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":70677.123402526733},{"$f":"'Input Data'!K572*IF($G572='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G572='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":91965.799304338841},{"$f":"'Input Data'!L572*IF($G572='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G572='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-338198.82110315014},{"$f":"'Input Data'!M572*IF($G572='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G572='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N572*IF($G572='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G572='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O572*IF($G572='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G572='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P572*IF($G572='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G572='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,-85395.173780721059,0,0,0,null,{"$f":"IF(OR(A572='Cost Escalators'!A$68,A572='Cost Escalators'!A$69,A572='Cost Escalators'!A$70,A572='Cost Escalators'!A$71),SUM(H572:L572),0)","v":-85395.173780721059}]
[{"$f":"'Input Data'!A573","v":7822},{"$f":"'Input Data'!B573","v":"SVC Control System Replacement"},{"$f":"'Input Data'!C573","v":"Broken Hill SVC Control System Replacement"},{"$f":"'Input Data'!D573","v":"PS Replacement"},{"$f":"'Input Data'!E573","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F573","v":2015},{"$f":"'Input Data'!G573","v":2013},{"$f":"'Input Data'!H573*IF($G573='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G573='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":10922.562081509892},{"$f":"'Input Data'!I573*IF($G573='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G573='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J573*IF($G573='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G573='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":93300.066724273216},{"$f":"'Input Data'!K573*IF($G573='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G573='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":321944.51811762352},{"$f":"'Input Data'!L573*IF($G573='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G573='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5397990.1955978852},{"$f":"'Input Data'!M573*IF($G573='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G573='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4898251.4208984375},{"$f":"'Input Data'!N573*IF($G573='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G573='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O573*IF($G573='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G573='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P573*IF($G573='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G573='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,10722408.763419729,0,0,0,null,{"$f":"IF(OR(A573='Cost Escalators'!A$68,A573='Cost Escalators'!A$69,A573='Cost Escalators'!A$70,A573='Cost Escalators'!A$71),SUM(H573:L573),0)","v":0}]
[{"$f":"'Input Data'!A574","v":7091},{"$f":"'Input Data'!B574","v":"SVC Control System Replacement"},{"$f":"'Input Data'!C574","v":"Armidale SVC Control System Replacement"},{"$f":"'Input Data'!D574","v":"PS Replacement"},{"$f":"'Input Data'!E574","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F574","v":2018},{"$f":"'Input Data'!G574","v":2013},{"$f":"'Input Data'!H574*IF($G574='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G574='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3476.8022556485157},{"$f":"'Input Data'!I574*IF($G574='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G574='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-250.03287705445425},{"$f":"'Input Data'!J574*IF($G574='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G574='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-30461.675681154047},{"$f":"'Input Data'!K574*IF($G574='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G574='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1.0145426925467457E-2},{"$f":"'Input Data'!L574*IF($G574='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G574='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":342320.97908095602},{"$f":"'Input Data'!M574*IF($G574='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G574='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N574*IF($G574='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G574='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O574*IF($G574='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G574='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P574*IF($G574='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G574='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,315086.08292382298,null,{"$f":"IF(OR(A574='Cost Escalators'!A$68,A574='Cost Escalators'!A$69,A574='Cost Escalators'!A$70,A574='Cost Escalators'!A$71),SUM(H574:L574),0)","v":0}]
[{"$f":"'Input Data'!A575","v":5533},{"$f":"'Input Data'!B575","v":"Transformer Replacement"},{"$f":"'Input Data'!C575","v":"Sydney West No.2 Transformer Replacement"},{"$f":"'Input Data'!D575","v":"PS Replacement"},{"$f":"'Input Data'!E575","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F575","v":2009},{"$f":"'Input Data'!G575","v":2013},{"$f":"'Input Data'!H575*IF($G575='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G575='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":46820.516499596015},{"$f":"'Input Data'!I575*IF($G575='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G575='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J575*IF($G575='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G575='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K575*IF($G575='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G575='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L575*IF($G575='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G575='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M575*IF($G575='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G575='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N575*IF($G575='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G575='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O575*IF($G575='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G575='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P575*IF($G575='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G575='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A575='Cost Escalators'!A$68,A575='Cost Escalators'!A$69,A575='Cost Escalators'!A$70,A575='Cost Escalators'!A$71),SUM(H575:L575),0)","v":0}]
[{"$f":"'Input Data'!A576","v":6393},{"$f":"'Input Data'!B576","v":"Transformer Replacement"},{"$f":"'Input Data'!C576","v":"Kempsey 132kV Substation 66/33kV 2 x 25MVA Transformer Replacements"},{"$f":"'Input Data'!D576","v":"PS Replacement"},{"$f":"'Input Data'!E576","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F576","v":2009},{"$f":"'Input Data'!G576","v":2013},{"$f":"'Input Data'!H576*IF($G576='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G576='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-2.5603014836877471},{"$f":"'Input Data'!I576*IF($G576='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G576='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1246.910438078},{"$f":"'Input Data'!J576*IF($G576='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G576='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K576*IF($G576='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G576='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-4867.5526394469252},{"$f":"'Input Data'!L576*IF($G576='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G576='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M576*IF($G576='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G576='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N576*IF($G576='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G576='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O576*IF($G576='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G576='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P576*IF($G576='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G576='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A576='Cost Escalators'!A$68,A576='Cost Escalators'!A$69,A576='Cost Escalators'!A$70,A576='Cost Escalators'!A$71),SUM(H576:L576),0)","v":0}]
[{"$f":"'Input Data'!A577","v":6415},{"$f":"'Input Data'!B577","v":"Transformer Replacement"},{"$f":"'Input Data'!C577","v":"Kempsey 2x60MVA 132/33kV Transformer"},{"$f":"'Input Data'!D577","v":"PS Replacement"},{"$f":"'Input Data'!E577","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F577","v":2009},{"$f":"'Input Data'!G577","v":2013},{"$f":"'Input Data'!H577*IF($G577='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G577='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":190653.89589320109},{"$f":"'Input Data'!I577*IF($G577='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G577='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-774.70527759316315},{"$f":"'Input Data'!J577*IF($G577='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G577='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-14290.851271812639},{"$f":"'Input Data'!K577*IF($G577='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G577='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L577*IF($G577='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G577='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-7141.9950293059192},{"$f":"'Input Data'!M577*IF($G577='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G577='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N577*IF($G577='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G577='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O577*IF($G577='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G577='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P577*IF($G577='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G577='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A577='Cost Escalators'!A$68,A577='Cost Escalators'!A$69,A577='Cost Escalators'!A$70,A577='Cost Escalators'!A$71),SUM(H577:L577),0)","v":0}]
[{"$f":"'Input Data'!A578","v":6694},{"$f":"'Input Data'!B578","v":"Transformer Replacement"},{"$f":"'Input Data'!C578","v":"Tuggerah Substation No.1 Transformer Replacement"},{"$f":"'Input Data'!D578","v":"PS Replacement"},{"$f":"'Input Data'!E578","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F578","v":2009},{"$f":"'Input Data'!G578","v":2013},{"$f":"'Input Data'!H578*IF($G578='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G578='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":680786.50691605674},{"$f":"'Input Data'!I578*IF($G578='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G578='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J578*IF($G578='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G578='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K578*IF($G578='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G578='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L578*IF($G578='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G578='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M578*IF($G578='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G578='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N578*IF($G578='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G578='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O578*IF($G578='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G578='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P578*IF($G578='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G578='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A578='Cost Escalators'!A$68,A578='Cost Escalators'!A$69,A578='Cost Escalators'!A$70,A578='Cost Escalators'!A$71),SUM(H578:L578),0)","v":0}]
[{"$f":"'Input Data'!A579","v":5677},{"$f":"'Input Data'!B579","v":"Transformer Replacement"},{"$f":"'Input Data'!C579","v":"Sydney South No.1 & No.2 Transformers"},{"$f":"'Input Data'!D579","v":"PS Replacement"},{"$f":"'Input Data'!E579","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F579","v":2011},{"$f":"'Input Data'!G579","v":2013},{"$f":"'Input Data'!H579*IF($G579='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G579='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1744455.2602921848},{"$f":"'Input Data'!I579*IF($G579='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G579='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":300600.49251099396},{"$f":"'Input Data'!J579*IF($G579='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G579='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K579*IF($G579='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G579='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":102655.35591209985},{"$f":"'Input Data'!L579*IF($G579='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G579='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M579*IF($G579='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G579='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N579*IF($G579='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G579='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O579*IF($G579='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G579='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P579*IF($G579='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G579='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A579='Cost Escalators'!A$68,A579='Cost Escalators'!A$69,A579='Cost Escalators'!A$70,A579='Cost Escalators'!A$71),SUM(H579:L579),0)","v":0}]
[{"$f":"'Input Data'!A580","v":5878},{"$f":"'Input Data'!B580","v":"Transformer Replacement"},{"$f":"'Input Data'!C580","v":"Orange No.1 & No.2 Transformer Replacement"},{"$f":"'Input Data'!D580","v":"PS Replacement"},{"$f":"'Input Data'!E580","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F580","v":2011},{"$f":"'Input Data'!G580","v":2013},{"$f":"'Input Data'!H580*IF($G580='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G580='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3717546.2384053748},{"$f":"'Input Data'!I580*IF($G580='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G580='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2038924.6517846491},{"$f":"'Input Data'!J580*IF($G580='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G580='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":78782.486542446772},{"$f":"'Input Data'!K580*IF($G580='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G580='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":50.635825785008024},{"$f":"'Input Data'!L580*IF($G580='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G580='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":699.83154931874492},{"$f":"'Input Data'!M580*IF($G580='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G580='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N580*IF($G580='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G580='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O580*IF($G580='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G580='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P580*IF($G580='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G580='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A580='Cost Escalators'!A$68,A580='Cost Escalators'!A$69,A580='Cost Escalators'!A$70,A580='Cost Escalators'!A$71),SUM(H580:L580),0)","v":0}]
[{"$f":"'Input Data'!A581","v":6172},{"$f":"'Input Data'!B581","v":"Transformer Replacement"},{"$f":"'Input Data'!C581","v":"Wallerawang 132kV Transformer Replacements"},{"$f":"'Input Data'!D581","v":"PS Replacement"},{"$f":"'Input Data'!E581","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F581","v":2012},{"$f":"'Input Data'!G581","v":2013},{"$f":"'Input Data'!H581*IF($G581='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G581='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1708.1677805168767},{"$f":"'Input Data'!I581*IF($G581='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G581='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":483.17925690470082},{"$f":"'Input Data'!J581*IF($G581='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G581='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-2718.6835693270846},{"$f":"'Input Data'!K581*IF($G581='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G581='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L581*IF($G581='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G581='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M581*IF($G581='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G581='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N581*IF($G581='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G581='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O581*IF($G581='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G581='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P581*IF($G581='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G581='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,{"$f":"IF($F581=0,M581,IF($F581=R$4,SUM($H581:$P581),0))","v":0},{"$f":"IF($F581=0,N581,IF($F581=S$4,SUM($H581:$P581),0))","v":0},{"$f":"IF($F581=0,O581,IF($F581=T$4,SUM($H581:$P581),0))","v":0},{"$f":"IF($F581=0,P581,IF($F581=U$4,SUM($H581:$P581),0))","v":0},null,{"$f":"IF(OR(A581='Cost Escalators'!A$68,A581='Cost Escalators'!A$69,A581='Cost Escalators'!A$70,A581='Cost Escalators'!A$71),SUM(H581:L581),0)","v":0}]
[{"$f":"'Input Data'!A582","v":6721},{"$f":"'Input Data'!B582","v":"Transformer Replacement"},{"$f":"'Input Data'!C582","v":"Wallerawang 330/132kV Transformer Replacements & Relocation"},{"$f":"'Input Data'!D582","v":"PS Replacement"},{"$f":"'Input Data'!E582","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F582","v":2012},{"$f":"'Input Data'!G582","v":2013},{"$f":"'Input Data'!H582*IF($G582='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G582='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4378132.1518284418},{"$f":"'Input Data'!I582*IF($G582='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G582='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":15300738.814702416},{"$f":"'Input Data'!J582*IF($G582='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G582='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4248930.4321334166},{"$f":"'Input Data'!K582*IF($G582='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G582='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":17063.593545943659},{"$f":"'Input Data'!L582*IF($G582='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G582='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M582*IF($G582='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G582='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N582*IF($G582='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G582='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O582*IF($G582='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G582='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P582*IF($G582='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G582='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A582='Cost Escalators'!A$68,A582='Cost Escalators'!A$69,A582='Cost Escalators'!A$70,A582='Cost Escalators'!A$71),SUM(H582:L582),0)","v":0}]
[{"$f":"'Input Data'!A583","v":6834},{"$f":"'Input Data'!B583","v":"Transformer Replacement"},{"$f":"'Input Data'!C583","v":"Narrabri No.1 & No.3 Transformer Replacements"},{"$f":"'Input Data'!D583","v":"PS Replacement"},{"$f":"'Input Data'!E583","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F583","v":2013},{"$f":"'Input Data'!G583","v":2013},{"$f":"'Input Data'!H583*IF($G583='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G583='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":598021.89609716833},{"$f":"'Input Data'!I583*IF($G583='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G583='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1336927.707696748},{"$f":"'Input Data'!J583*IF($G583='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G583='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1949895.8977806587},{"$f":"'Input Data'!K583*IF($G583='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G583='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7429929.0733230161},{"$f":"'Input Data'!L583*IF($G583='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G583='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":624712.94160402985},{"$f":"'Input Data'!M583*IF($G583='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G583='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N583*IF($G583='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G583='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O583*IF($G583='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G583='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P583*IF($G583='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G583='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A583='Cost Escalators'!A$68,A583='Cost Escalators'!A$69,A583='Cost Escalators'!A$70,A583='Cost Escalators'!A$71),SUM(H583:L583),0)","v":0}]
[{"$f":"'Input Data'!A584","v":5619},{"$f":"'Input Data'!B584","v":"Transformer Replacement"},{"$f":"'Input Data'!C584","v":"Yass No.3 Transformer"},{"$f":"'Input Data'!D584","v":"PS Replacement"},{"$f":"'Input Data'!E584","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F584","v":2014},{"$f":"'Input Data'!G584","v":2013},{"$f":"'Input Data'!H584*IF($G584='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G584='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":66083.734592365727},{"$f":"'Input Data'!I584*IF($G584='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G584='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-66068.856297840699},{"$f":"'Input Data'!J584*IF($G584='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G584='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K584*IF($G584='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G584='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L584*IF($G584='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G584='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M584*IF($G584='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G584='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N584*IF($G584='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G584='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O584*IF($G584='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G584='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P584*IF($G584='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G584='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A584='Cost Escalators'!A$68,A584='Cost Escalators'!A$69,A584='Cost Escalators'!A$70,A584='Cost Escalators'!A$71),SUM(H584:L584),0)","v":0}]
[{"$f":"'Input Data'!A585","v":5889},{"$f":"'Input Data'!B585","v":"Transformer Replacement"},{"$f":"'Input Data'!C585","v":"Sydney East No.4 Transformer"},{"$f":"'Input Data'!D585","v":"PS Replacement"},{"$f":"'Input Data'!E585","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F585","v":2014},{"$f":"'Input Data'!G585","v":2013},{"$f":"'Input Data'!H585*IF($G585='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G585='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6989.9934770651817},{"$f":"'Input Data'!I585*IF($G585='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G585='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J585*IF($G585='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G585='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-689345.30873243778},{"$f":"'Input Data'!K585*IF($G585='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G585='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L585*IF($G585='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G585='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M585*IF($G585='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G585='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N585*IF($G585='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G585='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O585*IF($G585='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G585='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P585*IF($G585='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G585='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A585='Cost Escalators'!A$68,A585='Cost Escalators'!A$69,A585='Cost Escalators'!A$70,A585='Cost Escalators'!A$71),SUM(H585:L585),0)","v":0}]
[{"$f":"'Input Data'!A586","v":6851},{"$f":"'Input Data'!B586","v":"Transformer Replacement"},{"$f":"'Input Data'!C586","v":"Dapto Substation Temporary Transformer Installation (System Spare)"},{"$f":"'Input Data'!D586","v":"PS Replacement"},{"$f":"'Input Data'!E586","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F586","v":2014},{"$f":"'Input Data'!G586","v":2013},{"$f":"'Input Data'!H586*IF($G586='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G586='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":45658.346629100459},{"$f":"'Input Data'!I586*IF($G586='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G586='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":9441.9870806390863},{"$f":"'Input Data'!J586*IF($G586='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G586='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K586*IF($G586='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G586='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L586*IF($G586='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G586='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M586*IF($G586='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G586='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N586*IF($G586='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G586='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O586*IF($G586='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G586='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P586*IF($G586='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G586='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A586='Cost Escalators'!A$68,A586='Cost Escalators'!A$69,A586='Cost Escalators'!A$70,A586='Cost Escalators'!A$71),SUM(H586:L586),0)","v":0}]
[{"$f":"'Input Data'!A587","v":6984},{"$f":"'Input Data'!B587","v":"Transformer Replacement"},{"$f":"'Input Data'!C587","v":"Dapto Substation Temporary Transformer Installation (System Spare)"},{"$f":"'Input Data'!D587","v":"PS Replacement"},{"$f":"'Input Data'!E587","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F587","v":2014},{"$f":"'Input Data'!G587","v":2013},{"$f":"'Input Data'!H587*IF($G587='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G587='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":100886.67530312832},{"$f":"'Input Data'!I587*IF($G587='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G587='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":914640.36217432946},{"$f":"'Input Data'!J587*IF($G587='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G587='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":566328.12335061922},{"$f":"'Input Data'!K587*IF($G587='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G587='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1911404.093906292},{"$f":"'Input Data'!L587*IF($G587='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G587='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1170723.8396852803},{"$f":"'Input Data'!M587*IF($G587='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G587='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N587*IF($G587='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G587='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O587*IF($G587='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G587='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P587*IF($G587='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G587='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A587='Cost Escalators'!A$68,A587='Cost Escalators'!A$69,A587='Cost Escalators'!A$70,A587='Cost Escalators'!A$71),SUM(H587:L587),0)","v":0}]
[{"$f":"'Input Data'!A588","v":7140},{"$f":"'Input Data'!B588","v":"Transformer Replacement"},{"$f":"'Input Data'!C588","v":"Yass No.3 Transformer"},{"$f":"'Input Data'!D588","v":"PS Replacement"},{"$f":"'Input Data'!E588","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F588","v":2014},{"$f":"'Input Data'!G588","v":2013},{"$f":"'Input Data'!H588*IF($G588='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G588='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I588*IF($G588='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G588='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":353135.10841265274},{"$f":"'Input Data'!J588*IF($G588='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G588='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1686194.3043067534},{"$f":"'Input Data'!K588*IF($G588='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G588='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":568056.65715461853},{"$f":"'Input Data'!L588*IF($G588='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G588='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":772367.49657360569},{"$f":"'Input Data'!M588*IF($G588='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G588='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N588*IF($G588='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G588='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O588*IF($G588='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G588='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P588*IF($G588='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G588='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A588='Cost Escalators'!A$68,A588='Cost Escalators'!A$69,A588='Cost Escalators'!A$70,A588='Cost Escalators'!A$71),SUM(H588:L588),0)","v":0}]
[{"$f":"'Input Data'!A589","v":7262},{"$f":"'Input Data'!B589","v":"Transformer Replacement"},{"$f":"'Input Data'!C589","v":"Sydney East No.4 Transformer"},{"$f":"'Input Data'!D589","v":"PS Replacement"},{"$f":"'Input Data'!E589","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F589","v":2014},{"$f":"'Input Data'!G589","v":2013},{"$f":"'Input Data'!H589*IF($G589='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G589='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I589*IF($G589='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G589='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J589*IF($G589='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G589='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":370887.8550235781},{"$f":"'Input Data'!K589*IF($G589='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G589='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3742676.3695640592},{"$f":"'Input Data'!L589*IF($G589='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G589='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":9406919.9028572906},{"$f":"'Input Data'!M589*IF($G589='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G589='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N589*IF($G589='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G589='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O589*IF($G589='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G589='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P589*IF($G589='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G589='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A589='Cost Escalators'!A$68,A589='Cost Escalators'!A$69,A589='Cost Escalators'!A$70,A589='Cost Escalators'!A$71),SUM(H589:L589),0)","v":0}]
[{"$f":"'Input Data'!A590","v":7628},{"$f":"'Input Data'!B590","v":"Transformer Replacement"},{"$f":"'Input Data'!C590","v":"Surge Arresters Installation At 330kV Line Entries"},{"$f":"'Input Data'!D590","v":"PS Replacement"},{"$f":"'Input Data'!E590","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F590","v":2014},{"$f":"'Input Data'!G590","v":2013},{"$f":"'Input Data'!H590*IF($G590='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G590='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I590*IF($G590='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G590='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J590*IF($G590='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G590='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":467292.34771424998},{"$f":"'Input Data'!K590*IF($G590='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G590='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":443955.03544617706},{"$f":"'Input Data'!L590*IF($G590='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G590='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1292847.4379423445},{"$f":"'Input Data'!M590*IF($G590='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G590='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N590*IF($G590='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G590='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O590*IF($G590='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G590='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P590*IF($G590='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G590='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A590='Cost Escalators'!A$68,A590='Cost Escalators'!A$69,A590='Cost Escalators'!A$70,A590='Cost Escalators'!A$71),SUM(H590:L590),0)","v":0}]
[{"$f":"'Input Data'!A591","v":6919},{"$f":"'Input Data'!B591","v":"Transformer Replacement"},{"$f":"'Input Data'!C591","v":"Kemps Creek Replace No.1 and No.2 Transformer VCC"},{"$f":"'Input Data'!D591","v":"PS Replacement"},{"$f":"'Input Data'!E591","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F591","v":2015},{"$f":"'Input Data'!G591","v":2013},{"$f":"'Input Data'!H591*IF($G591='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G591='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I591*IF($G591='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G591='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J591*IF($G591='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G591='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-54.585008532980972},{"$f":"'Input Data'!K591*IF($G591='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G591='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L591*IF($G591='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G591='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M591*IF($G591='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G591='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N591*IF($G591='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G591='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O591*IF($G591='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G591='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P591*IF($G591='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G591='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,-54.585008532980972,0,0,0,null,{"$f":"IF(OR(A591='Cost Escalators'!A$68,A591='Cost Escalators'!A$69,A591='Cost Escalators'!A$70,A591='Cost Escalators'!A$71),SUM(H591:L591),0)","v":0}]
[{"$f":"'Input Data'!A592","v":7085},{"$f":"'Input Data'!B592","v":"Transformer Replacement"},{"$f":"'Input Data'!C592","v":"Yanco Transformer Replacement"},{"$f":"'Input Data'!D592","v":"PS Replacement"},{"$f":"'Input Data'!E592","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F592","v":2015},{"$f":"'Input Data'!G592","v":2013},{"$f":"'Input Data'!H592*IF($G592='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G592='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":11039.627781264058},{"$f":"'Input Data'!I592*IF($G592='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G592='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":43578.14751708306},{"$f":"'Input Data'!J592*IF($G592='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G592='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":554003.54121779813},{"$f":"'Input Data'!K592*IF($G592='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G592='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3683048.7837855509},{"$f":"'Input Data'!L592*IF($G592='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G592='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5493963.4994103434},{"$f":"'Input Data'!M592*IF($G592='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G592='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1105812.8644628907},{"$f":"'Input Data'!N592*IF($G592='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G592='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O592*IF($G592='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G592='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P592*IF($G592='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G592='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,10891446.46417493,0,0,0,null,{"$f":"IF(OR(A592='Cost Escalators'!A$68,A592='Cost Escalators'!A$69,A592='Cost Escalators'!A$70,A592='Cost Escalators'!A$71),SUM(H592:L592),0)","v":0}]
[{"$f":"'Input Data'!A593","v":7471},{"$f":"'Input Data'!B593","v":"Transformer Replacement"},{"$f":"'Input Data'!C593","v":"Newcastle No.1, No.2 and No.3 Transformer Replacement"},{"$f":"'Input Data'!D593","v":"PS Replacement"},{"$f":"'Input Data'!E593","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F593","v":2015},{"$f":"'Input Data'!G593","v":2013},{"$f":"'Input Data'!H593*IF($G593='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G593='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":45756.662206073997},{"$f":"'Input Data'!I593*IF($G593='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G593='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":843.05943630137574},{"$f":"'Input Data'!J593*IF($G593='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G593='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":425078.55512722139},{"$f":"'Input Data'!K593*IF($G593='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G593='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5017952.2628705734},{"$f":"'Input Data'!L593*IF($G593='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G593='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":11271938.972969798},{"$f":"'Input Data'!M593*IF($G593='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G593='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2870964.7646484375},{"$f":"'Input Data'!N593*IF($G593='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G593='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O593*IF($G593='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G593='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P593*IF($G593='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G593='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,19632534.277258407,0,0,0,null,{"$f":"IF(OR(A593='Cost Escalators'!A$68,A593='Cost Escalators'!A$69,A593='Cost Escalators'!A$70,A593='Cost Escalators'!A$71),SUM(H593:L593),0)","v":0}]
[{"$f":"'Input Data'!A594","v":7092},{"$f":"'Input Data'!B594","v":"Transformer Replacement"},{"$f":"'Input Data'!C594","v":"Griffith Transformer Replacement"},{"$f":"'Input Data'!D594","v":"PS Replacement"},{"$f":"'Input Data'!E594","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F594","v":2016},{"$f":"'Input Data'!G594","v":2013},{"$f":"'Input Data'!H594*IF($G594='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G594='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":37990.973643750949},{"$f":"'Input Data'!I594*IF($G594='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G594='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3177.5219704534534},{"$f":"'Input Data'!J594*IF($G594='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G594='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":40941.778479245993},{"$f":"'Input Data'!K594*IF($G594='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G594='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1505362.0927726536},{"$f":"'Input Data'!L594*IF($G594='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G594='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4911451.2828823784},{"$f":"'Input Data'!M594*IF($G594='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G594='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4653667.8800390624},{"$f":"'Input Data'!N594*IF($G594='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G594='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O594*IF($G594='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G594='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P594*IF($G594='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G594='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,11152591.529787544,0,0,null,{"$f":"IF(OR(A594='Cost Escalators'!A$68,A594='Cost Escalators'!A$69,A594='Cost Escalators'!A$70,A594='Cost Escalators'!A$71),SUM(H594:L594),0)","v":0}]
[{"$f":"'Input Data'!A595","v":7363},{"$f":"'Input Data'!B595","v":"Transformer Replacement"},{"$f":"'Input Data'!C595","v":"Forbes No.1&2 132V Transforme"},{"$f":"'Input Data'!D595","v":"PS Replacement"},{"$f":"'Input Data'!E595","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F595","v":2018},{"$f":"'Input Data'!G595","v":2013},{"$f":"'Input Data'!H595*IF($G595='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G595='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I595*IF($G595='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G595='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J595*IF($G595='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G595='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K595*IF($G595='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G595='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L595*IF($G595='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G595='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2225.6834680551988},{"$f":"'Input Data'!M595*IF($G595='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G595='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N595*IF($G595='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G595='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O595*IF($G595='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G595='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P595*IF($G595='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G595='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,2225.6834680551988,null,{"$f":"IF(OR(A595='Cost Escalators'!A$68,A595='Cost Escalators'!A$69,A595='Cost Escalators'!A$70,A595='Cost Escalators'!A$71),SUM(H595:L595),0)","v":0}]
[{"$f":"'Input Data'!A596","v":"7356, 7357, 7563"},{"$f":"'Input Data'!B596","v":"Transformer Replacement"},{"$f":"'Input Data'!C596","v":"Beaconsfield West No.1 & No.2 330kV Transformers"},{"$f":"'Input Data'!D596","v":"PS Replacement"},{"$f":"'Input Data'!E596","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F596","v":2018},{"$f":"'Input Data'!G596","v":2013},{"$f":"'Input Data'!H596*IF($G596='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G596='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I596*IF($G596='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G596='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J596*IF($G596='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G596='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K596*IF($G596='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G596='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1461669.6855757458},{"$f":"'Input Data'!L596*IF($G596='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G596='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4740886.3349751402},{"$f":"'Input Data'!M596*IF($G596='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G596='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N596*IF($G596='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G596='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O596*IF($G596='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G596='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P596*IF($G596='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G596='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,6202556.0205508862,null,{"$f":"IF(OR(A596='Cost Escalators'!A$68,A596='Cost Escalators'!A$69,A596='Cost Escalators'!A$70,A596='Cost Escalators'!A$71),SUM(H596:L596),0)","v":0}]
[{"$f":"'Input Data'!A597","v":7284},{"$f":"'Input Data'!B597","v":"Transformer Replacement"},{"$f":"'Input Data'!C597","v":"Canberra No.2 Transformer Replacement"},{"$f":"'Input Data'!D597","v":"PS Replacement"},{"$f":"'Input Data'!E597","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F597","v":2019},{"$f":"'Input Data'!G597","v":2013},{"$f":"'Input Data'!H597*IF($G597='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G597='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1010.6980767606162},{"$f":"'Input Data'!I597*IF($G597='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G597='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4.2535257441322294},{"$f":"'Input Data'!J597*IF($G597='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G597='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-6492.1666763975518},{"$f":"'Input Data'!K597*IF($G597='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G597='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L597*IF($G597='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G597='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M597*IF($G597='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G597='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N597*IF($G597='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G597='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O597*IF($G597='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G597='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P597*IF($G597='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G597='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A597='Cost Escalators'!A$68,A597='Cost Escalators'!A$69,A597='Cost Escalators'!A$70,A597='Cost Escalators'!A$71),SUM(H597:L597),0)","v":0}]
[{"$f":"'Input Data'!A598","v":6379},{"$f":"'Input Data'!B598","v":"Transformer Replacement"},{"$f":"'Input Data'!C598","v":"Wagga 132 No.2 Transformer Replacement"},{"$f":"'Input Data'!D598","v":"PS Replacement"},{"$f":"'Input Data'!E598","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F598","v":2020},{"$f":"'Input Data'!G598","v":2013},{"$f":"'Input Data'!H598*IF($G598='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G598='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5408.5987521406023},{"$f":"'Input Data'!I598*IF($G598='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G598='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J598*IF($G598='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G598='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K598*IF($G598='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G598='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-13101.895640390965},{"$f":"'Input Data'!L598*IF($G598='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G598='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M598*IF($G598='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G598='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N598*IF($G598='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G598='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O598*IF($G598='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G598='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P598*IF($G598='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G598='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A598='Cost Escalators'!A$68,A598='Cost Escalators'!A$69,A598='Cost Escalators'!A$70,A598='Cost Escalators'!A$71),SUM(H598:L598),0)","v":0}]
[{"$f":"'Input Data'!A599","v":6021},{"$f":"'Input Data'!B599","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C599","v":"11 Line Dapto to Sydney South Life Extension"},{"$f":"'Input Data'!D599","v":"PS Replacement"},{"$f":"'Input Data'!E599","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F599","v":2013},{"$f":"'Input Data'!G599","v":2013},{"$f":"'Input Data'!H599*IF($G599='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G599='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4370.7832694527569},{"$f":"'Input Data'!I599*IF($G599='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G599='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1836044.5214797631},{"$f":"'Input Data'!J599*IF($G599='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G599='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2886618.141309632},{"$f":"'Input Data'!K599*IF($G599='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G599='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L599*IF($G599='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G599='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M599*IF($G599='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G599='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N599*IF($G599='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G599='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O599*IF($G599='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G599='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P599*IF($G599='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G599='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A599='Cost Escalators'!A$68,A599='Cost Escalators'!A$69,A599='Cost Escalators'!A$70,A599='Cost Escalators'!A$71),SUM(H599:L599),0)","v":0}]
[{"$f":"'Input Data'!A600","v":7779},{"$f":"'Input Data'!B600","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C600","v":"21 Line Sydney North to Tuggerah Life Extension"},{"$f":"'Input Data'!D600","v":"PS Replacement"},{"$f":"'Input Data'!E600","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F600","v":2015},{"$f":"'Input Data'!G600","v":2013},{"$f":"'Input Data'!H600*IF($G600='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G600='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I600*IF($G600='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G600='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J600*IF($G600='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G600='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K600*IF($G600='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G600='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L600*IF($G600='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G600='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M600*IF($G600='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G600='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3805825.1953125},{"$f":"'Input Data'!N600*IF($G600='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G600='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O600*IF($G600='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G600='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P600*IF($G600='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G600='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,3805825.1953125,0,0,0,null,{"$f":"IF(OR(A600='Cost Escalators'!A$68,A600='Cost Escalators'!A$69,A600='Cost Escalators'!A$70,A600='Cost Escalators'!A$71),SUM(H600:L600),0)","v":0}]
[{"$f":"'Input Data'!A601","v":7706},{"$f":"'Input Data'!B601","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C601","v":"8 Line Dapto to Marulan Life Extension"},{"$f":"'Input Data'!D601","v":"PS Replacement"},{"$f":"'Input Data'!E601","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F601","v":2016},{"$f":"'Input Data'!G601","v":2013},{"$f":"'Input Data'!H601*IF($G601='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G601='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I601*IF($G601='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G601='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J601*IF($G601='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G601='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K601*IF($G601='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G601='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L601*IF($G601='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G601='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M601*IF($G601='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G601='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N601*IF($G601='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G601='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2115205.078125},{"$f":"'Input Data'!O601*IF($G601='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G601='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P601*IF($G601='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G601='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,2115205.078125,0,0,null,{"$f":"IF(OR(A601='Cost Escalators'!A$68,A601='Cost Escalators'!A$69,A601='Cost Escalators'!A$70,A601='Cost Escalators'!A$71),SUM(H601:L601),0)","v":0}]
[{"$f":"'Input Data'!A602","v":7716},{"$f":"'Input Data'!B602","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C602","v":"24 Line Vales Point to Eraring Life Extension"},{"$f":"'Input Data'!D602","v":"PS Replacement"},{"$f":"'Input Data'!E602","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F602","v":2016},{"$f":"'Input Data'!G602","v":2013},{"$f":"'Input Data'!H602*IF($G602='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G602='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I602*IF($G602='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G602='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J602*IF($G602='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G602='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K602*IF($G602='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G602='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L602*IF($G602='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G602='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M602*IF($G602='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G602='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1245963.8671875},{"$f":"'Input Data'!N602*IF($G602='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G602='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O602*IF($G602='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G602='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P602*IF($G602='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G602='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1246735.83984375},null,0,2492699.70703125,0,0,null,{"$f":"IF(OR(A602='Cost Escalators'!A$68,A602='Cost Escalators'!A$69,A602='Cost Escalators'!A$70,A602='Cost Escalators'!A$71),SUM(H602:L602),0)","v":0}]
[{"$f":"'Input Data'!A603","v":7322},{"$f":"'Input Data'!B603","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C603","v":"11 Line Dapto to Sydney South Life Extension"},{"$f":"'Input Data'!D603","v":"PS Replacement"},{"$f":"'Input Data'!E603","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F603","v":2017},{"$f":"'Input Data'!G603","v":2013},{"$f":"'Input Data'!H603*IF($G603='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G603='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I603*IF($G603='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G603='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J603*IF($G603='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G603='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K603*IF($G603='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G603='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L603*IF($G603='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G603='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":8490.1903771505131},{"$f":"'Input Data'!M603*IF($G603='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G603='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N603*IF($G603='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G603='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2326725.5859375},{"$f":"'Input Data'!O603*IF($G603='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G603='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P603*IF($G603='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G603='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,2335215.7763146507,0,null,{"$f":"IF(OR(A603='Cost Escalators'!A$68,A603='Cost Escalators'!A$69,A603='Cost Escalators'!A$70,A603='Cost Escalators'!A$71),SUM(H603:L603),0)","v":0}]
[{"$f":"'Input Data'!A604","v":7703},{"$f":"'Input Data'!B604","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C604","v":"22 Line Vales Point to Structure 136 Life Extension"},{"$f":"'Input Data'!D604","v":"PS Replacement"},{"$f":"'Input Data'!E604","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F604","v":2017},{"$f":"'Input Data'!G604","v":2013},{"$f":"'Input Data'!H604*IF($G604='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G604='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I604*IF($G604='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G604='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J604*IF($G604='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G604='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K604*IF($G604='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G604='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L604*IF($G604='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G604='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M604*IF($G604='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G604='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N604*IF($G604='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G604='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3331833.984375},{"$f":"'Input Data'!O604*IF($G604='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G604='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3332605.95703125},{"$f":"'Input Data'!P604*IF($G604='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G604='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,6664439.94140625,0,null,{"$f":"IF(OR(A604='Cost Escalators'!A$68,A604='Cost Escalators'!A$69,A604='Cost Escalators'!A$70,A604='Cost Escalators'!A$71),SUM(H604:L604),0)","v":0}]
[{"$f":"'Input Data'!A605","v":7720},{"$f":"'Input Data'!B605","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C605","v":"18 Line Kangaroo Valley to Dapto Life Extension"},{"$f":"'Input Data'!D605","v":"PS Replacement"},{"$f":"'Input Data'!E605","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F605","v":2017},{"$f":"'Input Data'!G605","v":2013},{"$f":"'Input Data'!H605*IF($G605='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G605='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I605*IF($G605='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G605='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J605*IF($G605='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G605='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K605*IF($G605='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G605='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L605*IF($G605='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G605='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M605*IF($G605='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G605='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N605*IF($G605='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G605='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O605*IF($G605='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G605='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1586403.80859375},{"$f":"'Input Data'!P605*IF($G605='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G605='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,1586403.80859375,0,null,{"$f":"IF(OR(A605='Cost Escalators'!A$68,A605='Cost Escalators'!A$69,A605='Cost Escalators'!A$70,A605='Cost Escalators'!A$71),SUM(H605:L605),0)","v":0}]
[{"$f":"'Input Data'!A606","v":7915},{"$f":"'Input Data'!B606","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C606","v":"17 Line Avon to Picton Rd Life Extension"},{"$f":"'Input Data'!D606","v":"PS Replacement"},{"$f":"'Input Data'!E606","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F606","v":2018},{"$f":"'Input Data'!G606","v":2013},{"$f":"'Input Data'!H606*IF($G606='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G606='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I606*IF($G606='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G606='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J606*IF($G606='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G606='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K606*IF($G606='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G606='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L606*IF($G606='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G606='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M606*IF($G606='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G606='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N606*IF($G606='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G606='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O606*IF($G606='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G606='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P606*IF($G606='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G606='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":849169.921875},null,0,0,0,849169.921875,null,{"$f":"IF(OR(A606='Cost Escalators'!A$68,A606='Cost Escalators'!A$69,A606='Cost Escalators'!A$70,A606='Cost Escalators'!A$71),SUM(H606:L606),0)","v":0}]
[{"$f":"'Input Data'!A607","v":7697},{"$f":"'Input Data'!B607","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C607","v":"26 Line Sydney North to Vales Point Life Extension"},{"$f":"'Input Data'!D607","v":"PS Replacement"},{"$f":"'Input Data'!E607","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F607","v":2019},{"$f":"'Input Data'!G607","v":2013},{"$f":"'Input Data'!H607*IF($G607='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G607='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I607*IF($G607='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G607='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J607*IF($G607='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G607='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K607*IF($G607='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G607='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L607*IF($G607='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G607='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M607*IF($G607='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G607='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N607*IF($G607='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G607='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O607*IF($G607='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G607='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P607*IF($G607='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G607='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1163362.79296875},null,0,0,0,0,null,{"$f":"IF(OR(A607='Cost Escalators'!A$68,A607='Cost Escalators'!A$69,A607='Cost Escalators'!A$70,A607='Cost Escalators'!A$71),SUM(H607:L607),0)","v":0}]
[{"$f":"'Input Data'!A608","v":7715},{"$f":"'Input Data'!B608","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C608","v":"959/92Z Line Sydney North to Sydney East Life Extension"},{"$f":"'Input Data'!D608","v":"PS Replacement"},{"$f":"'Input Data'!E608","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F608","v":2019},{"$f":"'Input Data'!G608","v":2013},{"$f":"'Input Data'!H608*IF($G608='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G608='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I608*IF($G608='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G608='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J608*IF($G608='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G608='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K608*IF($G608='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G608='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L608*IF($G608='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G608='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M608*IF($G608='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G608='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N608*IF($G608='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G608='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O608*IF($G608='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G608='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P608*IF($G608='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G608='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3278567.87109375},null,0,0,0,0,null,{"$f":"IF(OR(A608='Cost Escalators'!A$68,A608='Cost Escalators'!A$69,A608='Cost Escalators'!A$70,A608='Cost Escalators'!A$71),SUM(H608:L608),0)","v":0}]
[{"$f":"'Input Data'!A609","v":7727},{"$f":"'Input Data'!B609","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C609","v":"10 Line Avon to Dapto Life Extension"},{"$f":"'Input Data'!D609","v":"PS Replacement"},{"$f":"'Input Data'!E609","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F609","v":2019},{"$f":"'Input Data'!G609","v":2013},{"$f":"'Input Data'!H609*IF($G609='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G609='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I609*IF($G609='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G609='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J609*IF($G609='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G609='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K609*IF($G609='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G609='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L609*IF($G609='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G609='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M609*IF($G609='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G609='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N609*IF($G609='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G609='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O609*IF($G609='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G609='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P609*IF($G609='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G609='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1163362.79296875},null,0,0,0,0,null,{"$f":"IF(OR(A609='Cost Escalators'!A$68,A609='Cost Escalators'!A$69,A609='Cost Escalators'!A$70,A609='Cost Escalators'!A$71),SUM(H609:L609),0)","v":0}]
[{"$f":"'Input Data'!A610","v":7728},{"$f":"'Input Data'!B610","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C610","v":"23 Line Munmorah to Vales Point Life Extension"},{"$f":"'Input Data'!D610","v":"PS Replacement"},{"$f":"'Input Data'!E610","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F610","v":2019},{"$f":"'Input Data'!G610","v":2013},{"$f":"'Input Data'!H610*IF($G610='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G610='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I610*IF($G610='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G610='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J610*IF($G610='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G610='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K610*IF($G610='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G610='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L610*IF($G610='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G610='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M610*IF($G610='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G610='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N610*IF($G610='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G610='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1163362.79296875},{"$f":"'Input Data'!O610*IF($G610='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G610='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P610*IF($G610='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G610='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A610='Cost Escalators'!A$68,A610='Cost Escalators'!A$69,A610='Cost Escalators'!A$70,A610='Cost Escalators'!A$71),SUM(H610:L610),0)","v":0}]
[{"$f":"'Input Data'!A611","v":7761},{"$f":"'Input Data'!B611","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C611","v":"2M Line Munmorah to Tuggerah Life Extension"},{"$f":"'Input Data'!D611","v":"PS Replacement"},{"$f":"'Input Data'!E611","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F611","v":2019},{"$f":"'Input Data'!G611","v":2013},{"$f":"'Input Data'!H611*IF($G611='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G611='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I611*IF($G611='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G611='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J611*IF($G611='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G611='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K611*IF($G611='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G611='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L611*IF($G611='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G611='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M611*IF($G611='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G611='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":846082.03125},{"$f":"'Input Data'!N611*IF($G611='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G611='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O611*IF($G611='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G611='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P611*IF($G611='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G611='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A611='Cost Escalators'!A$68,A611='Cost Escalators'!A$69,A611='Cost Escalators'!A$70,A611='Cost Escalators'!A$71),SUM(H611:L611),0)","v":0}]
[{"$f":"'Input Data'!A612","v":7914},{"$f":"'Input Data'!B612","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C612","v":"16 Line Structure 104 to 159 Life Extension"},{"$f":"'Input Data'!D612","v":"PS Replacement"},{"$f":"'Input Data'!E612","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F612","v":2019},{"$f":"'Input Data'!G612","v":2013},{"$f":"'Input Data'!H612*IF($G612='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G612='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I612*IF($G612='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G612='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J612*IF($G612='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G612='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K612*IF($G612='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G612='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L612*IF($G612='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G612='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M612*IF($G612='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G612='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N612*IF($G612='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G612='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O612*IF($G612='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G612='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P612*IF($G612='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G612='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A612='Cost Escalators'!A$68,A612='Cost Escalators'!A$69,A612='Cost Escalators'!A$70,A612='Cost Escalators'!A$71),SUM(H612:L612),0)","v":0}]
[{"$f":"'Input Data'!A613","v":7912},{"$f":"'Input Data'!B613","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C613","v":"93 Line Eraring to Newcastle Life Extension"},{"$f":"'Input Data'!D613","v":"PS Replacement"},{"$f":"'Input Data'!E613","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F613","v":2021},{"$f":"'Input Data'!G613","v":2013},{"$f":"'Input Data'!H613*IF($G613='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G613='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I613*IF($G613='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G613='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J613*IF($G613='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G613='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K613*IF($G613='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G613='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L613*IF($G613='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G613='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M613*IF($G613='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G613='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N613*IF($G613='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G613='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O613*IF($G613='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G613='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P613*IF($G613='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G613='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A613='Cost Escalators'!A$68,A613='Cost Escalators'!A$69,A613='Cost Escalators'!A$70,A613='Cost Escalators'!A$71),SUM(H613:L613),0)","v":0}]
[{"$f":"'Input Data'!A614","v":7911},{"$f":"'Input Data'!B614","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C614","v":"90 Line Eraring to Newcastle Life Extension"},{"$f":"'Input Data'!D614","v":"PS Replacement"},{"$f":"'Input Data'!E614","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F614","v":2022},{"$f":"'Input Data'!G614","v":2013},{"$f":"'Input Data'!H614*IF($G614='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G614='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I614*IF($G614='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G614='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J614*IF($G614='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G614='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K614*IF($G614='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G614='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L614*IF($G614='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G614='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":233.74049093584466},{"$f":"'Input Data'!M614*IF($G614='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G614='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N614*IF($G614='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G614='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O614*IF($G614='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G614='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P614*IF($G614='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G614='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A614='Cost Escalators'!A$68,A614='Cost Escalators'!A$69,A614='Cost Escalators'!A$70,A614='Cost Escalators'!A$71),SUM(H614:L614),0)","v":0}]
[{"$f":"'Input Data'!A615","v":"P0002047"},{"$f":"'Input Data'!B615","v":"Transmission Line Minor Projects"},{"$f":"'Input Data'!C615","v":"Reconstruction of Geehi Tee"},{"$f":"'Input Data'!D615","v":"PS Replacement"},{"$f":"'Input Data'!E615","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F615","v":2015},{"$f":"'Input Data'!G615","v":2013},{"$f":"'Input Data'!H615*IF($G615='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G615='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I615*IF($G615='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G615='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J615*IF($G615='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G615='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K615*IF($G615='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G615='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L615*IF($G615='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G615='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":62352.099597626417},{"$f":"'Input Data'!M615*IF($G615='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G615='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1389550.78125},{"$f":"'Input Data'!N615*IF($G615='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G615='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O615*IF($G615='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G615='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P615*IF($G615='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G615='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,1451902.8808476264,0,0,0,null,{"$f":"IF(OR(A615='Cost Escalators'!A$68,A615='Cost Escalators'!A$69,A615='Cost Escalators'!A$70,A615='Cost Escalators'!A$71),SUM(H615:L615),0)","v":0}]
[{"$f":"'Input Data'!A616","v":5966},{"$f":"'Input Data'!B616","v":"Transmission Line Renewal"},{"$f":"'Input Data'!C616","v":"990 Line Yass to Wagga 132kV Transmission Line Rebuild"},{"$f":"'Input Data'!D616","v":"PS Replacement"},{"$f":"'Input Data'!E616","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F616","v":2010},{"$f":"'Input Data'!G616","v":2013},{"$f":"'Input Data'!H616*IF($G616='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G616='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":9205675.8643266745},{"$f":"'Input Data'!I616*IF($G616='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G616='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":707178.41900837794},{"$f":"'Input Data'!J616*IF($G616='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G616='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":225315.99405405292},{"$f":"'Input Data'!K616*IF($G616='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G616='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L616*IF($G616='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G616='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M616*IF($G616='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G616='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N616*IF($G616='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G616='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O616*IF($G616='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G616='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P616*IF($G616='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G616='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A616='Cost Escalators'!A$68,A616='Cost Escalators'!A$69,A616='Cost Escalators'!A$70,A616='Cost Escalators'!A$71),SUM(H616:L616),0)","v":0}]
[{"$f":"'Input Data'!A617","v":7264},{"$f":"'Input Data'!B617","v":"Transmission Line Renewal"},{"$f":"'Input Data'!C617","v":"944 Line Wallerawang to Orange North Rebuild"},{"$f":"'Input Data'!D617","v":"PS Replacement"},{"$f":"'Input Data'!E617","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F617","v":2014},{"$f":"'Input Data'!G617","v":2013},{"$f":"'Input Data'!H617*IF($G617='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G617='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":14319.722618665835},{"$f":"'Input Data'!I617*IF($G617='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G617='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":76744.865633553098},{"$f":"'Input Data'!J617*IF($G617='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G617='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":534151.20912813547},{"$f":"'Input Data'!K617*IF($G617='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G617='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1564708.1936811097},{"$f":"'Input Data'!L617*IF($G617='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G617='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1702477.7446889682},{"$f":"'Input Data'!M617*IF($G617='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G617='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N617*IF($G617='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G617='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O617*IF($G617='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G617='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P617*IF($G617='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G617='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A617='Cost Escalators'!A$68,A617='Cost Escalators'!A$69,A617='Cost Escalators'!A$70,A617='Cost Escalators'!A$71),SUM(H617:L617),0)","v":0}]
[{"$f":"'Input Data'!A618","v":7725},{"$f":"'Input Data'!B618","v":"Transmission Line Renewal"},{"$f":"'Input Data'!C618","v":"99J Yanco to Griffith 132kV Line Partial Rebuild"},{"$f":"'Input Data'!D618","v":"PS Replacement"},{"$f":"'Input Data'!E618","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F618","v":2018},{"$f":"'Input Data'!G618","v":2013},{"$f":"'Input Data'!H618*IF($G618='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G618='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I618*IF($G618='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G618='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J618*IF($G618='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G618='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K618*IF($G618='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G618='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L618*IF($G618='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G618='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":94577.932229411977},{"$f":"'Input Data'!M618*IF($G618='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G618='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N618*IF($G618='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G618='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O618*IF($G618='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G618='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P618*IF($G618='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G618='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,94577.932229411977,null,{"$f":"IF(OR(A618='Cost Escalators'!A$68,A618='Cost Escalators'!A$69,A618='Cost Escalators'!A$70,A618='Cost Escalators'!A$71),SUM(H618:L618),0)","v":0}]
[{"$f":"'Input Data'!A619","v":7744},{"$f":"'Input Data'!B619","v":"Transmission Line Wood Pole Replacement"},{"$f":"'Input Data'!C619","v":"Line 85 Armidale to Tamworth Temporary Pole Replacement"},{"$f":"'Input Data'!D619","v":"PS Replacement"},{"$f":"'Input Data'!E619","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F619","v":2015},{"$f":"'Input Data'!G619","v":2013},{"$f":"'Input Data'!H619*IF($G619='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G619='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I619*IF($G619='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G619='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J619*IF($G619='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G619='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K619*IF($G619='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G619='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":49074.170654651687},{"$f":"'Input Data'!L619*IF($G619='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G619='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M619*IF($G619='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G619='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N619*IF($G619='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G619='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O619*IF($G619='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G619='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P619*IF($G619='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G619='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,49074.170654651687,0,0,0,null,{"$f":"IF(OR(A619='Cost Escalators'!A$68,A619='Cost Escalators'!A$69,A619='Cost Escalators'!A$70,A619='Cost Escalators'!A$71),SUM(H619:L619),0)","v":0}]
[{"$f":"'Input Data'!A620","v":7709},{"$f":"'Input Data'!B620","v":"Transmission Line Wood Pole Replacement"},{"$f":"'Input Data'!C620","v":"Line 973 Cowra To Yass Pole Replacements"},{"$f":"'Input Data'!D620","v":"PS Replacement"},{"$f":"'Input Data'!E620","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F620","v":2016},{"$f":"'Input Data'!G620","v":2013},{"$f":"'Input Data'!H620*IF($G620='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G620='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I620*IF($G620='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G620='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J620*IF($G620='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G620='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K620*IF($G620='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G620='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":18341.166576960146},{"$f":"'Input Data'!L620*IF($G620='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G620='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M620*IF($G620='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G620='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N620*IF($G620='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G620='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O620*IF($G620='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G620='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P620*IF($G620='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G620='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,18341.166576960146,0,0,null,{"$f":"IF(OR(A620='Cost Escalators'!A$68,A620='Cost Escalators'!A$69,A620='Cost Escalators'!A$70,A620='Cost Escalators'!A$71),SUM(H620:L620),0)","v":0}]
[{"$f":"'Input Data'!A621","v":7711},{"$f":"'Input Data'!B621","v":"Transmission Line Wood Pole Replacement"},{"$f":"'Input Data'!C621","v":"Line 970 Burrinjuck to Yass Pole Replacements"},{"$f":"'Input Data'!D621","v":"PS Replacement"},{"$f":"'Input Data'!E621","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F621","v":2016},{"$f":"'Input Data'!G621","v":2013},{"$f":"'Input Data'!H621*IF($G621='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G621='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I621*IF($G621='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G621='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J621*IF($G621='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G621='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K621*IF($G621='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G621='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":20379.474155128904},{"$f":"'Input Data'!L621*IF($G621='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G621='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":196738.49567035676},{"$f":"'Input Data'!M621*IF($G621='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G621='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N621*IF($G621='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G621='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O621*IF($G621='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G621='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P621*IF($G621='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G621='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,217117.96982548566,0,0,null,{"$f":"IF(OR(A621='Cost Escalators'!A$68,A621='Cost Escalators'!A$69,A621='Cost Escalators'!A$70,A621='Cost Escalators'!A$71),SUM(H621:L621),0)","v":0}]
[{"$f":"'Input Data'!A622","v":7777},{"$f":"'Input Data'!B622","v":"Transmission Line Wood Pole Replacement"},{"$f":"'Input Data'!C622","v":"Line 96H Coffs Harbour To Koolkhan Wood Pole Replacement"},{"$f":"'Input Data'!D622","v":"PS Replacement"},{"$f":"'Input Data'!E622","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F622","v":2016},{"$f":"'Input Data'!G622","v":2013},{"$f":"'Input Data'!H622*IF($G622='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G622='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I622*IF($G622='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G622='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J622*IF($G622='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G622='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2990.0246254900835},{"$f":"'Input Data'!K622*IF($G622='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G622='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L622*IF($G622='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G622='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":67305.726039108995},{"$f":"'Input Data'!M622*IF($G622='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G622='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5348921.337890625},{"$f":"'Input Data'!N622*IF($G622='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G622='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5348921.337890625},{"$f":"'Input Data'!O622*IF($G622='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G622='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P622*IF($G622='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G622='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,10768138.426445849,0,0,null,{"$f":"IF(OR(A622='Cost Escalators'!A$68,A622='Cost Escalators'!A$69,A622='Cost Escalators'!A$70,A622='Cost Escalators'!A$71),SUM(H622:L622),0)","v":0}]
[{"$f":"'Input Data'!A623","v":7699},{"$f":"'Input Data'!B623","v":"Transmission Line Wood Pole Replacement"},{"$f":"'Input Data'!C623","v":"Line 99F Uranquinty to Yanco Pole Replacements"},{"$f":"'Input Data'!D623","v":"PS Replacement"},{"$f":"'Input Data'!E623","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F623","v":2018},{"$f":"'Input Data'!G623","v":2013},{"$f":"'Input Data'!H623*IF($G623='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G623='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I623*IF($G623='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G623='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J623*IF($G623='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G623='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K623*IF($G623='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G623='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3964.1936805763762},{"$f":"'Input Data'!L623*IF($G623='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G623='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":185826.19621444709},{"$f":"'Input Data'!M623*IF($G623='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G623='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N623*IF($G623='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G623='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O623*IF($G623='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G623='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P623*IF($G623='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G623='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,189790.38989502346,null,{"$f":"IF(OR(A623='Cost Escalators'!A$68,A623='Cost Escalators'!A$69,A623='Cost Escalators'!A$70,A623='Cost Escalators'!A$71),SUM(H623:L623),0)","v":0}]
[{"$f":"'Input Data'!A624","v":"P0002076"},{"$f":"'Input Data'!B624","v":"Cable Minor Projects"},{"$f":"'Input Data'!C624","v":"Cable 41 Temperature Monitoring"},{"$f":"'Input Data'!D624","v":"PS Security/Compliance"},{"$f":"'Input Data'!E624","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F624","v":2014},{"$f":"'Input Data'!G624","v":2013},{"$f":"'Input Data'!H624*IF($G624='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G624='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I624*IF($G624='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G624='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J624*IF($G624='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G624='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K624*IF($G624='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G624='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L624*IF($G624='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G624='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":75493.82618412681},{"$f":"'Input Data'!M624*IF($G624='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G624='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N624*IF($G624='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G624='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O624*IF($G624='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G624='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P624*IF($G624='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G624='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A624='Cost Escalators'!A$68,A624='Cost Escalators'!A$69,A624='Cost Escalators'!A$70,A624='Cost Escalators'!A$71),SUM(H624:L624),0)","v":0}]
[{"$f":"'Input Data'!A625","v":7839},{"$f":"'Input Data'!B625","v":"Cable Remediation"},{"$f":"'Input Data'!C625","v":"Sydney South 330kV Series Reactor Recon"},{"$f":"'Input Data'!D625","v":"PS Security/Compliance"},{"$f":"'Input Data'!E625","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F625","v":2018},{"$f":"'Input Data'!G625","v":2013},{"$f":"'Input Data'!H625*IF($G625='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G625='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I625*IF($G625='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G625='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J625*IF($G625='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G625='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K625*IF($G625='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G625='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L625*IF($G625='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G625='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":112055.6012298917},{"$f":"'Input Data'!M625*IF($G625='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G625='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N625*IF($G625='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G625='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O625*IF($G625='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G625='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P625*IF($G625='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G625='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,112055.6012298917,null,{"$f":"IF(OR(A625='Cost Escalators'!A$68,A625='Cost Escalators'!A$69,A625='Cost Escalators'!A$70,A625='Cost Escalators'!A$71),SUM(H625:L625),0)","v":0}]
[{"$f":"'Input Data'!A626","v":7087},{"$f":"'Input Data'!B626","v":"Capacity of Victoria to NSW Interconnector"},{"$f":"'Input Data'!C626","v":"Snowy to Yass/Canberra Low Span Remediation"},{"$f":"'Input Data'!D626","v":"PS Security/Compliance"},{"$f":"'Input Data'!E626","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F626","v":2019},{"$f":"'Input Data'!G626","v":2013},{"$f":"'Input Data'!H626*IF($G626='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G626='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":193597.31653294794},{"$f":"'Input Data'!I626*IF($G626='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G626='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":73288.578219643605},{"$f":"'Input Data'!J626*IF($G626='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G626='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-576099.61102934612},{"$f":"'Input Data'!K626*IF($G626='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G626='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-5334.4654774107885},{"$f":"'Input Data'!L626*IF($G626='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G626='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":54390.922216650542},{"$f":"'Input Data'!M626*IF($G626='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G626='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N626*IF($G626='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G626='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O626*IF($G626='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G626='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P626*IF($G626='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G626='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A626='Cost Escalators'!A$68,A626='Cost Escalators'!A$69,A626='Cost Escalators'!A$70,A626='Cost Escalators'!A$71),SUM(H626:L626),0)","v":0}]
[{"$f":"'Input Data'!A627","v":6244},{"$f":"'Input Data'!B627","v":"Communications"},{"$f":"'Input Data'!C627","v":"Replace FSX/FLX Multiplex Network"},{"$f":"'Input Data'!D627","v":"PS Security/Compliance"},{"$f":"'Input Data'!E627","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F627","v":2014},{"$f":"'Input Data'!G627","v":2013},{"$f":"'Input Data'!H627*IF($G627='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G627='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":9690.6975361583864},{"$f":"'Input Data'!I627*IF($G627='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G627='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-79314.122788781198},{"$f":"'Input Data'!J627*IF($G627='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G627='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K627*IF($G627='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G627='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L627*IF($G627='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G627='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M627*IF($G627='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G627='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N627*IF($G627='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G627='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O627*IF($G627='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G627='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P627*IF($G627='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G627='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A627='Cost Escalators'!A$68,A627='Cost Escalators'!A$69,A627='Cost Escalators'!A$70,A627='Cost Escalators'!A$71),SUM(H627:L627),0)","v":0}]
[{"$f":"'Input Data'!A628","v":7044},{"$f":"'Input Data'!B628","v":"Communications"},{"$f":"'Input Data'!C628","v":"Northern Microwave Replacement"},{"$f":"'Input Data'!D628","v":"PS Security/Compliance"},{"$f":"'Input Data'!E628","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F628","v":2014},{"$f":"'Input Data'!G628","v":2013},{"$f":"'Input Data'!H628*IF($G628='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G628='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I628*IF($G628='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G628='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4778944.5001994511},{"$f":"'Input Data'!J628*IF($G628='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G628='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3903531.7544277562},{"$f":"'Input Data'!K628*IF($G628='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G628='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3662532.2753489404},{"$f":"'Input Data'!L628*IF($G628='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G628='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":261836.11012084546},{"$f":"'Input Data'!M628*IF($G628='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G628='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N628*IF($G628='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G628='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O628*IF($G628='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G628='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P628*IF($G628='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G628='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A628='Cost Escalators'!A$68,A628='Cost Escalators'!A$69,A628='Cost Escalators'!A$70,A628='Cost Escalators'!A$71),SUM(H628:L628),0)","v":0}]
[{"$f":"'Input Data'!A629","v":7138},{"$f":"'Input Data'!B629","v":"Communications"},{"$f":"'Input Data'!C629","v":"Communications To Yanco and Colleambally"},{"$f":"'Input Data'!D629","v":"PS Security/Compliance"},{"$f":"'Input Data'!E629","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F629","v":2014},{"$f":"'Input Data'!G629","v":2013},{"$f":"'Input Data'!H629*IF($G629='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G629='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I629*IF($G629='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G629='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":154980.40063176549},{"$f":"'Input Data'!J629*IF($G629='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G629='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3729447.2402209383},{"$f":"'Input Data'!K629*IF($G629='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G629='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2060158.9305713626},{"$f":"'Input Data'!L629*IF($G629='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G629='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":129216.15462096213},{"$f":"'Input Data'!M629*IF($G629='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G629='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N629*IF($G629='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G629='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O629*IF($G629='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G629='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P629*IF($G629='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G629='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A629='Cost Escalators'!A$68,A629='Cost Escalators'!A$69,A629='Cost Escalators'!A$70,A629='Cost Escalators'!A$71),SUM(H629:L629),0)","v":0}]
[{"$f":"'Input Data'!A630","v":7289},{"$f":"'Input Data'!B630","v":"Communications"},{"$f":"'Input Data'!C630","v":"Replace FSX/FLX Multiplex Network"},{"$f":"'Input Data'!D630","v":"PS Security/Compliance"},{"$f":"'Input Data'!E630","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F630","v":2014},{"$f":"'Input Data'!G630","v":2013},{"$f":"'Input Data'!H630*IF($G630='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G630='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I630*IF($G630='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G630='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":139032.50768588966},{"$f":"'Input Data'!J630*IF($G630='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G630='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2107933.2531558927},{"$f":"'Input Data'!K630*IF($G630='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G630='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":640644.41710478743},{"$f":"'Input Data'!L630*IF($G630='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G630='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":763704.90495671064},{"$f":"'Input Data'!M630*IF($G630='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G630='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N630*IF($G630='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G630='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O630*IF($G630='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G630='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P630*IF($G630='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G630='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A630='Cost Escalators'!A$68,A630='Cost Escalators'!A$69,A630='Cost Escalators'!A$70,A630='Cost Escalators'!A$71),SUM(H630:L630),0)","v":0}]
[{"$f":"'Input Data'!A631","v":7645},{"$f":"'Input Data'!B631","v":"Communications"},{"$f":"'Input Data'!C631","v":"Communications To Tumut/Gadara"},{"$f":"'Input Data'!D631","v":"PS Security/Compliance"},{"$f":"'Input Data'!E631","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F631","v":2014},{"$f":"'Input Data'!G631","v":2013},{"$f":"'Input Data'!H631*IF($G631='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G631='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I631*IF($G631='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G631='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5223.4359519379877},{"$f":"'Input Data'!J631*IF($G631='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G631='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K631*IF($G631='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G631='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3094487.3057261407},{"$f":"'Input Data'!L631*IF($G631='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G631='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1379707.9366726649},{"$f":"'Input Data'!M631*IF($G631='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G631='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N631*IF($G631='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G631='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O631*IF($G631='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G631='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P631*IF($G631='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G631='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A631='Cost Escalators'!A$68,A631='Cost Escalators'!A$69,A631='Cost Escalators'!A$70,A631='Cost Escalators'!A$71),SUM(H631:L631),0)","v":0}]
[{"$f":"'Input Data'!A632","v":7786},{"$f":"'Input Data'!B632","v":"Communications"},{"$f":"'Input Data'!C632","v":"Kangaroo Valley Communications – Vacate 2Ghz Band and Migrate To 6.7Ghz Band"},{"$f":"'Input Data'!D632","v":"PS Security/Compliance"},{"$f":"'Input Data'!E632","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F632","v":2014},{"$f":"'Input Data'!G632","v":2013},{"$f":"'Input Data'!H632*IF($G632='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G632='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I632*IF($G632='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G632='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J632*IF($G632='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G632='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K632*IF($G632='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G632='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":902492.86406477448},{"$f":"'Input Data'!L632*IF($G632='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G632='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2265657.413957098},{"$f":"'Input Data'!M632*IF($G632='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G632='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N632*IF($G632='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G632='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O632*IF($G632='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G632='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P632*IF($G632='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G632='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A632='Cost Escalators'!A$68,A632='Cost Escalators'!A$69,A632='Cost Escalators'!A$70,A632='Cost Escalators'!A$71),SUM(H632:L632),0)","v":0}]
[{"$f":"'Input Data'!A633","v":"P0001927"},{"$f":"'Input Data'!B633","v":"Communications"},{"$f":"'Input Data'!C633","v":"Haymarket  330kV  Telecommunications Augmentation"},{"$f":"'Input Data'!D633","v":"PS Security/Compliance"},{"$f":"'Input Data'!E633","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F633","v":2014},{"$f":"'Input Data'!G633","v":2013},{"$f":"'Input Data'!H633*IF($G633='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G633='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I633*IF($G633='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G633='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J633*IF($G633='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G633='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K633*IF($G633='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G633='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L633*IF($G633='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G633='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":21759.810215473339},{"$f":"'Input Data'!M633*IF($G633='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G633='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N633*IF($G633='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G633='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O633*IF($G633='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G633='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P633*IF($G633='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G633='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A633='Cost Escalators'!A$68,A633='Cost Escalators'!A$69,A633='Cost Escalators'!A$70,A633='Cost Escalators'!A$71),SUM(H633:L633),0)","v":0}]
[{"$f":"'Input Data'!A634","v":6700},{"$f":"'Input Data'!B634","v":"Communications"},{"$f":"'Input Data'!C634","v":"VHF Network Augmentationfor Control Room Access"},{"$f":"'Input Data'!D634","v":"PS Security/Compliance"},{"$f":"'Input Data'!E634","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F634","v":2015},{"$f":"'Input Data'!G634","v":2013},{"$f":"'Input Data'!H634*IF($G634='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G634='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":23296.248569474341},{"$f":"'Input Data'!I634*IF($G634='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G634='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-30148.83096719383},{"$f":"'Input Data'!J634*IF($G634='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G634='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K634*IF($G634='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G634='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L634*IF($G634='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G634='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M634*IF($G634='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G634='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N634*IF($G634='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G634='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O634*IF($G634='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G634='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P634*IF($G634='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G634='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,-6852.5823977194887,0,0,0,null,{"$f":"IF(OR(A634='Cost Escalators'!A$68,A634='Cost Escalators'!A$69,A634='Cost Escalators'!A$70,A634='Cost Escalators'!A$71),SUM(H634:L634),0)","v":0}]
[{"$f":"'Input Data'!A635","v":7119},{"$f":"'Input Data'!B635","v":"Communications"},{"$f":"'Input Data'!C635","v":"VHF Network Augmentationfor Control Room Access"},{"$f":"'Input Data'!D635","v":"PS Security/Compliance"},{"$f":"'Input Data'!E635","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F635","v":2015},{"$f":"'Input Data'!G635","v":2013},{"$f":"'Input Data'!H635*IF($G635='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G635='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I635*IF($G635='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G635='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":34960.727669572705},{"$f":"'Input Data'!J635*IF($G635='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G635='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-36543.298066569238},{"$f":"'Input Data'!K635*IF($G635='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G635='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L635*IF($G635='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G635='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M635*IF($G635='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G635='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N635*IF($G635='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G635='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O635*IF($G635='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G635='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P635*IF($G635='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G635='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,-1582.5703969965325,0,0,0,null,{"$f":"IF(OR(A635='Cost Escalators'!A$68,A635='Cost Escalators'!A$69,A635='Cost Escalators'!A$70,A635='Cost Escalators'!A$71),SUM(H635:L635),0)","v":0}]
[{"$f":"'Input Data'!A636","v":7286},{"$f":"'Input Data'!B636","v":"Communications"},{"$f":"'Input Data'!C636","v":"New England District Telecommunications Augmentation"},{"$f":"'Input Data'!D636","v":"PS Security/Compliance"},{"$f":"'Input Data'!E636","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F636","v":2015},{"$f":"'Input Data'!G636","v":2013},{"$f":"'Input Data'!H636*IF($G636='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G636='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":21635.44091895577},{"$f":"'Input Data'!I636*IF($G636='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G636='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":29055.993865382672},{"$f":"'Input Data'!J636*IF($G636='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G636='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":75210.711611238148},{"$f":"'Input Data'!K636*IF($G636='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G636='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":234807.26228620365},{"$f":"'Input Data'!L636*IF($G636='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G636='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3111955.9554420854},{"$f":"'Input Data'!M636*IF($G636='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G636='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1813821.7423095703},{"$f":"'Input Data'!N636*IF($G636='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G636='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O636*IF($G636='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G636='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P636*IF($G636='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G636='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,{"$f":"IF($F636=0,M636,IF($F636=R$4,SUM($H636:$P636),0))","v":5286487.1064334363},{"$f":"IF($F636=0,N636,IF($F636=S$4,SUM($H636:$P636),0))","v":0},{"$f":"IF($F636=0,O636,IF($F636=T$4,SUM($H636:$P636),0))","v":0},{"$f":"IF($F636=0,P636,IF($F636=U$4,SUM($H636:$P636),0))","v":0},null,{"$f":"IF(OR(A636='Cost Escalators'!A$68,A636='Cost Escalators'!A$69,A636='Cost Escalators'!A$70,A636='Cost Escalators'!A$71),SUM(H636:L636),0)","v":0}]
[{"$f":"'Input Data'!A637","v":8098},{"$f":"'Input Data'!B637","v":"Communications"},{"$f":"'Input Data'!C637","v":"VHF Network Augmentationfor Control Room Access"},{"$f":"'Input Data'!D637","v":"PS Security/Compliance"},{"$f":"'Input Data'!E637","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F637","v":2015},{"$f":"'Input Data'!G637","v":2013},{"$f":"'Input Data'!H637*IF($G637='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G637='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I637*IF($G637='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G637='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J637*IF($G637='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G637='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K637*IF($G637='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G637='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3503.2463536446926},{"$f":"'Input Data'!L637*IF($G637='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G637='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M637*IF($G637='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G637='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":231591.796875},{"$f":"'Input Data'!N637*IF($G637='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G637='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2315917.96875},{"$f":"'Input Data'!O637*IF($G637='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G637='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P637*IF($G637='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G637='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,2551013.0119786449,0,0,0,null,{"$f":"IF(OR(A637='Cost Escalators'!A$68,A637='Cost Escalators'!A$69,A637='Cost Escalators'!A$70,A637='Cost Escalators'!A$71),SUM(H637:L637),0)","v":0}]
[{"$f":"'Input Data'!A638","v":7783},{"$f":"'Input Data'!B638","v":"Communications"},{"$f":"'Input Data'!C638","v":"Northern Microwave Loop"},{"$f":"'Input Data'!D638","v":"PS Security/Compliance"},{"$f":"'Input Data'!E638","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F638","v":2016},{"$f":"'Input Data'!G638","v":2013},{"$f":"'Input Data'!H638*IF($G638='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G638='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":467408.03964253829},{"$f":"'Input Data'!I638*IF($G638='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G638='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":126391.09297721517},{"$f":"'Input Data'!J638*IF($G638='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G638='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":30610.049364142298},{"$f":"'Input Data'!K638*IF($G638='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G638='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":404907.09309604508},{"$f":"'Input Data'!L638*IF($G638='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G638='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1183297.8078901777},{"$f":"'Input Data'!M638*IF($G638='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G638='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":11051227.95532229},{"$f":"'Input Data'!N638*IF($G638='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G638='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":687993.52334960969},{"$f":"'Input Data'!O638*IF($G638='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G638='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P638*IF($G638='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G638='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,13951835.561642017,0,0,null,{"$f":"IF(OR(A638='Cost Escalators'!A$68,A638='Cost Escalators'!A$69,A638='Cost Escalators'!A$70,A638='Cost Escalators'!A$71),SUM(H638:L638),0)","v":0}]
[{"$f":"'Input Data'!A639","v":"P0002364"},{"$f":"'Input Data'!B639","v":"Communications Network Upgrade"},{"$f":"'Input Data'!C639","v":"VHF Network Augmentation For Control Room Access"},{"$f":"'Input Data'!D639","v":"PS Security/Compliance"},{"$f":"'Input Data'!E639","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F639","v":2015},{"$f":"'Input Data'!G639","v":2013},{"$f":"'Input Data'!H639*IF($G639='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G639='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I639*IF($G639='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G639='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J639*IF($G639='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G639='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K639*IF($G639='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G639='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L639*IF($G639='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G639='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":14856.202282635129},{"$f":"'Input Data'!M639*IF($G639='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G639='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N639*IF($G639='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G639='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O639*IF($G639='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G639='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P639*IF($G639='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G639='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,14856.202282635129,0,0,0,null,{"$f":"IF(OR(A639='Cost Escalators'!A$68,A639='Cost Escalators'!A$69,A639='Cost Escalators'!A$70,A639='Cost Escalators'!A$71),SUM(H639:L639),0)","v":0}]
[{"$f":"'Input Data'!A640","v":7646},{"$f":"'Input Data'!B640","v":"Communications Network Upgrade"},{"$f":"'Input Data'!C640","v":"Beryl and Ilford Communications"},{"$f":"'Input Data'!D640","v":"PS Security/Compliance"},{"$f":"'Input Data'!E640","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F640","v":2017},{"$f":"'Input Data'!G640","v":2013},{"$f":"'Input Data'!H640*IF($G640='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G640='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I640*IF($G640='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G640='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J640*IF($G640='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G640='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K640*IF($G640='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G640='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L640*IF($G640='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G640='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3499.2794917168308},{"$f":"'Input Data'!M640*IF($G640='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G640='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N640*IF($G640='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G640='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O640*IF($G640='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G640='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P640*IF($G640='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G640='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,3499.2794917168308,0,null,{"$f":"IF(OR(A640='Cost Escalators'!A$68,A640='Cost Escalators'!A$69,A640='Cost Escalators'!A$70,A640='Cost Escalators'!A$71),SUM(H640:L640),0)","v":0}]
[{"$f":"'Input Data'!A641","v":6155},{"$f":"'Input Data'!B641","v":"Control System"},{"$f":"'Input Data'!C641","v":"Replacement of Electromechanical Underfrequency Relays"},{"$f":"'Input Data'!D641","v":"PS Security/Compliance"},{"$f":"'Input Data'!E641","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F641","v":2011},{"$f":"'Input Data'!G641","v":2013},{"$f":"'Input Data'!H641*IF($G641='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G641='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":74663.195915204065},{"$f":"'Input Data'!I641*IF($G641='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G641='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5353.6363749658713},{"$f":"'Input Data'!J641*IF($G641='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G641='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K641*IF($G641='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G641='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":418.40755183320329},{"$f":"'Input Data'!L641*IF($G641='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G641='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M641*IF($G641='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G641='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N641*IF($G641='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G641='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O641*IF($G641='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G641='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P641*IF($G641='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G641='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A641='Cost Escalators'!A$68,A641='Cost Escalators'!A$69,A641='Cost Escalators'!A$70,A641='Cost Escalators'!A$71),SUM(H641:L641),0)","v":0}]
[{"$f":"'Input Data'!A642","v":6941},{"$f":"'Input Data'!B642","v":"Control System"},{"$f":"'Input Data'!C642","v":"Auto Underfrequency Loadshedding Schemes Modification"},{"$f":"'Input Data'!D642","v":"PS Security/Compliance"},{"$f":"'Input Data'!E642","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F642","v":2012},{"$f":"'Input Data'!G642","v":2013},{"$f":"'Input Data'!H642*IF($G642='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G642='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":45275.292842440926},{"$f":"'Input Data'!I642*IF($G642='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G642='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1007998.5104197281},{"$f":"'Input Data'!J642*IF($G642='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G642='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":565048.60614888114},{"$f":"'Input Data'!K642*IF($G642='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G642='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":55577.551640707097},{"$f":"'Input Data'!L642*IF($G642='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G642='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":75792.395953116371},{"$f":"'Input Data'!M642*IF($G642='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G642='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N642*IF($G642='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G642='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O642*IF($G642='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G642='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P642*IF($G642='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G642='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A642='Cost Escalators'!A$68,A642='Cost Escalators'!A$69,A642='Cost Escalators'!A$70,A642='Cost Escalators'!A$71),SUM(H642:L642),0)","v":0}]
[{"$f":"'Input Data'!A643","v":"P0002149"},{"$f":"'Input Data'!B643","v":"Control System"},{"$f":"'Input Data'!C643","v":"Indication and Metering CT Ratio Changes at Dumaresq"},{"$f":"'Input Data'!D643","v":"PS Security/Compliance"},{"$f":"'Input Data'!E643","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F643","v":2014},{"$f":"'Input Data'!G643","v":2013},{"$f":"'Input Data'!H643*IF($G643='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G643='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I643*IF($G643='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G643='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J643*IF($G643='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G643='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K643*IF($G643='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G643='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L643*IF($G643='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G643='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":74666.811562870425},{"$f":"'Input Data'!M643*IF($G643='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G643='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N643*IF($G643='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G643='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O643*IF($G643='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G643='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P643*IF($G643='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G643='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A643='Cost Escalators'!A$68,A643='Cost Escalators'!A$69,A643='Cost Escalators'!A$70,A643='Cost Escalators'!A$71),SUM(H643:L643),0)","v":0}]
[{"$f":"'Input Data'!A644","v":6113},{"$f":"'Input Data'!B644","v":"Control System"},{"$f":"'Input Data'!C644","v":"Multiple Contingency System Protection Scheme"},{"$f":"'Input Data'!D644","v":"PS Security/Compliance"},{"$f":"'Input Data'!E644","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F644","v":2016},{"$f":"'Input Data'!G644","v":2013},{"$f":"'Input Data'!H644*IF($G644='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G644='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I644*IF($G644='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G644='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-3311.9865530398383},{"$f":"'Input Data'!J644*IF($G644='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G644='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K644*IF($G644='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G644='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L644*IF($G644='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G644='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M644*IF($G644='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G644='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N644*IF($G644='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G644='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O644*IF($G644='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G644='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P644*IF($G644='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G644='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,-3311.9865530398383,0,0,null,{"$f":"IF(OR(A644='Cost Escalators'!A$68,A644='Cost Escalators'!A$69,A644='Cost Escalators'!A$70,A644='Cost Escalators'!A$71),SUM(H644:L644),0)","v":0}]
[{"$f":"'Input Data'!A645","v":7065},{"$f":"'Input Data'!B645","v":"Control System"},{"$f":"'Input Data'!C645","v":"Modification of Synchronising Angle at Gen Sites"},{"$f":"'Input Data'!D645","v":"PS Security/Compliance"},{"$f":"'Input Data'!E645","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F645","v":2016},{"$f":"'Input Data'!G645","v":2013},{"$f":"'Input Data'!H645*IF($G645='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G645='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I645*IF($G645='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G645='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J645*IF($G645='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G645='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K645*IF($G645='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G645='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L645*IF($G645='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G645='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1457976.293630661},{"$f":"'Input Data'!M645*IF($G645='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G645='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1198137.1041210939},{"$f":"'Input Data'!N645*IF($G645='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G645='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":106799.26734375001},{"$f":"'Input Data'!O645*IF($G645='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G645='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P645*IF($G645='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G645='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,2762912.6650955053,0,0,null,{"$f":"IF(OR(A645='Cost Escalators'!A$68,A645='Cost Escalators'!A$69,A645='Cost Escalators'!A$70,A645='Cost Escalators'!A$71),SUM(H645:L645),0)","v":0}]
[{"$f":"'Input Data'!A646","v":7505},{"$f":"'Input Data'!B646","v":"Control System"},{"$f":"'Input Data'!C646","v":"Modification of Synchronising Angle at Gen Sites"},{"$f":"'Input Data'!D646","v":"PS Security/Compliance"},{"$f":"'Input Data'!E646","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F646","v":2016},{"$f":"'Input Data'!G646","v":2013},{"$f":"'Input Data'!H646*IF($G646='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G646='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I646*IF($G646='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G646='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":11586.657296087986},{"$f":"'Input Data'!J646*IF($G646='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G646='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":48924.330560448812},{"$f":"'Input Data'!K646*IF($G646='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G646='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-58685.268380235495},{"$f":"'Input Data'!L646*IF($G646='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G646='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M646*IF($G646='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G646='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N646*IF($G646='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G646='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O646*IF($G646='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G646='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P646*IF($G646='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G646='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,1825.7194763013031,0,0,null,{"$f":"IF(OR(A646='Cost Escalators'!A$68,A646='Cost Escalators'!A$69,A646='Cost Escalators'!A$70,A646='Cost Escalators'!A$71),SUM(H646:L646),0)","v":0}]
[{"$f":"'Input Data'!A647","v":7316},{"$f":"'Input Data'!B647","v":"Control System"},{"$f":"'Input Data'!C647","v":"Multiple Contingency System Protection Scheme"},{"$f":"'Input Data'!D647","v":"PS Security/Compliance"},{"$f":"'Input Data'!E647","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F647","v":2016},{"$f":"'Input Data'!G647","v":2013},{"$f":"'Input Data'!H647*IF($G647='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G647='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I647*IF($G647='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G647='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3315.3043031202619},{"$f":"'Input Data'!J647*IF($G647='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G647='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-3248.9959975888023},{"$f":"'Input Data'!K647*IF($G647='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G647='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L647*IF($G647='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G647='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M647*IF($G647='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G647='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N647*IF($G647='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G647='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O647*IF($G647='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G647='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P647*IF($G647='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G647='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,66.308305531459609,0,0,null,{"$f":"IF(OR(A647='Cost Escalators'!A$68,A647='Cost Escalators'!A$69,A647='Cost Escalators'!A$70,A647='Cost Escalators'!A$71),SUM(H647:L647),0)","v":0}]
[{"$f":"'Input Data'!A648","v":"P0001493"},{"$f":"'Input Data'!B648","v":"Protection Change"},{"$f":"'Input Data'!C648","v":"Gadara 132kV  Fault and Disturbance Recorder"},{"$f":"'Input Data'!D648","v":"PS Security/Compliance"},{"$f":"'Input Data'!E648","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F648","v":2014},{"$f":"'Input Data'!G648","v":2013},{"$f":"'Input Data'!H648*IF($G648='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G648='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I648*IF($G648='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G648='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J648*IF($G648='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G648='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K648*IF($G648='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G648='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L648*IF($G648='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G648='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":88355.082443272651},{"$f":"'Input Data'!M648*IF($G648='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G648='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N648*IF($G648='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G648='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O648*IF($G648='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G648='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P648*IF($G648='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G648='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A648='Cost Escalators'!A$68,A648='Cost Escalators'!A$69,A648='Cost Escalators'!A$70,A648='Cost Escalators'!A$71),SUM(H648:L648),0)","v":0}]
[{"$f":"'Input Data'!A649","v":6832},{"$f":"'Input Data'!B649","v":"Quality of Supply"},{"$f":"'Input Data'!C649","v":"Voltage Unbalance Limits"},{"$f":"'Input Data'!D649","v":"PS Security/Compliance"},{"$f":"'Input Data'!E649","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F649","v":2015},{"$f":"'Input Data'!G649","v":2013},{"$f":"'Input Data'!H649*IF($G649='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G649='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":76524.698517344004},{"$f":"'Input Data'!I649*IF($G649='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G649='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":10496.414844980793},{"$f":"'Input Data'!J649*IF($G649='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G649='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1270.8261179054068},{"$f":"'Input Data'!K649*IF($G649='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G649='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":14523.645333445253},{"$f":"'Input Data'!L649*IF($G649='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G649='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":168553.76920066957},{"$f":"'Input Data'!M649*IF($G649='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G649='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N649*IF($G649='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G649='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O649*IF($G649='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G649='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P649*IF($G649='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G649='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,271369.35401434504,0,0,0,null,{"$f":"IF(OR(A649='Cost Escalators'!A$68,A649='Cost Escalators'!A$69,A649='Cost Escalators'!A$70,A649='Cost Escalators'!A$71),SUM(H649:L649),0)","v":0}]
[{"$f":"'Input Data'!A650","v":7397},{"$f":"'Input Data'!B650","v":"Quality of Supply"},{"$f":"'Input Data'!C650","v":"Assessment of NER Quality of Supply Compliance"},{"$f":"'Input Data'!D650","v":"PS Security/Compliance"},{"$f":"'Input Data'!E650","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F650","v":2019},{"$f":"'Input Data'!G650","v":2013},{"$f":"'Input Data'!H650*IF($G650='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G650='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I650*IF($G650='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G650='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":107723.87848785827},{"$f":"'Input Data'!J650*IF($G650='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G650='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":52251.19199976309},{"$f":"'Input Data'!K650*IF($G650='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G650='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-153646.00785839921},{"$f":"'Input Data'!L650*IF($G650='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G650='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":104743.66015415729},{"$f":"'Input Data'!M650*IF($G650='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G650='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N650*IF($G650='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G650='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O650*IF($G650='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G650='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P650*IF($G650='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G650='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A650='Cost Escalators'!A$68,A650='Cost Escalators'!A$69,A650='Cost Escalators'!A$70,A650='Cost Escalators'!A$71),SUM(H650:L650),0)","v":0}]
[{"$f":"'Input Data'!A651","v":6254},{"$f":"'Input Data'!B651","v":"SCADA"},{"$f":"'Input Data'!C651","v":"SCADA to Gadara"},{"$f":"'Input Data'!D651","v":"PS Security/Compliance"},{"$f":"'Input Data'!E651","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F651","v":2014},{"$f":"'Input Data'!G651","v":2013},{"$f":"'Input Data'!H651*IF($G651='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G651='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-2.5494065837571562},{"$f":"'Input Data'!I651*IF($G651='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G651='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-8440.2498664528648},{"$f":"'Input Data'!J651*IF($G651='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G651='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K651*IF($G651='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G651='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L651*IF($G651='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G651='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M651*IF($G651='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G651='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N651*IF($G651='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G651='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O651*IF($G651='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G651='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P651*IF($G651='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G651='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A651='Cost Escalators'!A$68,A651='Cost Escalators'!A$69,A651='Cost Escalators'!A$70,A651='Cost Escalators'!A$71),SUM(H651:L651),0)","v":0}]
[{"$f":"'Input Data'!A652","v":7290},{"$f":"'Input Data'!B652","v":"SCADA"},{"$f":"'Input Data'!C652","v":"SCADA to Deniliquin"},{"$f":"'Input Data'!D652","v":"PS Security/Compliance"},{"$f":"'Input Data'!E652","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F652","v":2014},{"$f":"'Input Data'!G652","v":2013},{"$f":"'Input Data'!H652*IF($G652='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G652='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1.3945471911150273},{"$f":"'Input Data'!I652*IF($G652='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G652='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-2048.7532099187292},{"$f":"'Input Data'!J652*IF($G652='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G652='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":28058.226267634978},{"$f":"'Input Data'!K652*IF($G652='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G652='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":74535.560174735612},{"$f":"'Input Data'!L652*IF($G652='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G652='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4377.7314274853552},{"$f":"'Input Data'!M652*IF($G652='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G652='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N652*IF($G652='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G652='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O652*IF($G652='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G652='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P652*IF($G652='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G652='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A652='Cost Escalators'!A$68,A652='Cost Escalators'!A$69,A652='Cost Escalators'!A$70,A652='Cost Escalators'!A$71),SUM(H652:L652),0)","v":0}]
[{"$f":"'Input Data'!A653","v":7293},{"$f":"'Input Data'!B653","v":"SCADA"},{"$f":"'Input Data'!C653","v":"SCADA to Gadara"},{"$f":"'Input Data'!D653","v":"PS Security/Compliance"},{"$f":"'Input Data'!E653","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F653","v":2014},{"$f":"'Input Data'!G653","v":2013},{"$f":"'Input Data'!H653*IF($G653='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G653='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I653*IF($G653='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G653='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":9522.25111143086},{"$f":"'Input Data'!J653*IF($G653='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G653='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-9331.6500584230598},{"$f":"'Input Data'!K653*IF($G653='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G653='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L653*IF($G653='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G653='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M653*IF($G653='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G653='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N653*IF($G653='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G653='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O653*IF($G653='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G653='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P653*IF($G653='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G653='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A653='Cost Escalators'!A$68,A653='Cost Escalators'!A$69,A653='Cost Escalators'!A$70,A653='Cost Escalators'!A$71),SUM(H653:L653),0)","v":0}]
[{"$f":"'Input Data'!A654","v":7461},{"$f":"'Input Data'!B654","v":"SCADA"},{"$f":"'Input Data'!C654","v":"SCADA to Colleambally"},{"$f":"'Input Data'!D654","v":"PS Security/Compliance"},{"$f":"'Input Data'!E654","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F654","v":2014},{"$f":"'Input Data'!G654","v":2013},{"$f":"'Input Data'!H654*IF($G654='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G654='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1.8412380882690618},{"$f":"'Input Data'!I654*IF($G654='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G654='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":928.90621963231729},{"$f":"'Input Data'!J654*IF($G654='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G654='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":51116.34903885403},{"$f":"'Input Data'!K654*IF($G654='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G654='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":258698.19044535985},{"$f":"'Input Data'!L654*IF($G654='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G654='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":175803.11299227382},{"$f":"'Input Data'!M654*IF($G654='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G654='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N654*IF($G654='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G654='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O654*IF($G654='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G654='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P654*IF($G654='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G654='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A654='Cost Escalators'!A$68,A654='Cost Escalators'!A$69,A654='Cost Escalators'!A$70,A654='Cost Escalators'!A$71),SUM(H654:L654),0)","v":0}]
[{"$f":"'Input Data'!A655","v":"P0002366"},{"$f":"'Input Data'!B655","v":"SCADA"},{"$f":"'Input Data'!C655","v":"SCADA to Tenterfield"},{"$f":"'Input Data'!D655","v":"PS Security/Compliance"},{"$f":"'Input Data'!E655","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F655","v":2014},{"$f":"'Input Data'!G655","v":2013},{"$f":"'Input Data'!H655*IF($G655='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G655='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1462.8255289800079},{"$f":"'Input Data'!I655*IF($G655='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G655='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J655*IF($G655='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G655='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K655*IF($G655='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G655='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-5333.785733806777},{"$f":"'Input Data'!L655*IF($G655='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G655='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":22556.692918761106},{"$f":"'Input Data'!M655*IF($G655='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G655='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N655*IF($G655='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G655='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O655*IF($G655='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G655='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P655*IF($G655='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G655='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A655='Cost Escalators'!A$68,A655='Cost Escalators'!A$69,A655='Cost Escalators'!A$70,A655='Cost Escalators'!A$71),SUM(H655:L655),0)","v":0}]
[{"$f":"'Input Data'!A656","v":7759},{"$f":"'Input Data'!B656","v":"Secondary System Renewal"},{"$f":"'Input Data'!C656","v":"Gadara Relay Replacement"},{"$f":"'Input Data'!D656","v":"PS Security/Compliance"},{"$f":"'Input Data'!E656","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F656","v":2014},{"$f":"'Input Data'!G656","v":2013},{"$f":"'Input Data'!H656*IF($G656='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G656='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I656*IF($G656='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G656='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J656*IF($G656='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G656='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K656*IF($G656='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G656='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2097.3843991557328},{"$f":"'Input Data'!L656*IF($G656='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G656='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M656*IF($G656='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G656='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N656*IF($G656='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G656='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O656*IF($G656='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G656='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P656*IF($G656='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G656='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A656='Cost Escalators'!A$68,A656='Cost Escalators'!A$69,A656='Cost Escalators'!A$70,A656='Cost Escalators'!A$71),SUM(H656:L656),0)","v":0}]
[{"$f":"'Input Data'!A657","v":7076},{"$f":"'Input Data'!B657","v":"Substation Minor Projects"},{"$f":"'Input Data'!C657","v":"Canberra Substation Noise Management"},{"$f":"'Input Data'!D657","v":"PS Security/Compliance"},{"$f":"'Input Data'!E657","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F657","v":2014},{"$f":"'Input Data'!G657","v":2013},{"$f":"'Input Data'!H657*IF($G657='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G657='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I657*IF($G657='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G657='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J657*IF($G657='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G657='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K657*IF($G657='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G657='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L657*IF($G657='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G657='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":129459.95937540803},{"$f":"'Input Data'!M657*IF($G657='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G657='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N657*IF($G657='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G657='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O657*IF($G657='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G657='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P657*IF($G657='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G657='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A657='Cost Escalators'!A$68,A657='Cost Escalators'!A$69,A657='Cost Escalators'!A$70,A657='Cost Escalators'!A$71),SUM(H657:L657),0)","v":0}]
[{"$f":"'Input Data'!A658","v":"P0001495"},{"$f":"'Input Data'!B658","v":"Substation Minor Projects"},{"$f":"'Input Data'!C658","v":"Canberra Reduce AVR Settings"},{"$f":"'Input Data'!D658","v":"PS Security/Compliance"},{"$f":"'Input Data'!E658","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F658","v":2014},{"$f":"'Input Data'!G658","v":2013},{"$f":"'Input Data'!H658*IF($G658='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G658='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I658*IF($G658='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G658='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J658*IF($G658='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G658='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K658*IF($G658='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G658='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L658*IF($G658='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G658='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M658*IF($G658='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G658='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N658*IF($G658='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G658='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O658*IF($G658='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G658='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P658*IF($G658='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G658='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A658='Cost Escalators'!A$68,A658='Cost Escalators'!A$69,A658='Cost Escalators'!A$70,A658='Cost Escalators'!A$71),SUM(H658:L658),0)","v":0}]
[{"$f":"'Input Data'!A659","v":6959},{"$f":"'Input Data'!B659","v":"Substation Minor Projects"},{"$f":"'Input Data'!C659","v":"Surge Arresters Instalation at 330kV Line Entries"},{"$f":"'Input Data'!D659","v":"PS Security/Compliance"},{"$f":"'Input Data'!E659","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F659","v":2015},{"$f":"'Input Data'!G659","v":2013},{"$f":"'Input Data'!H659*IF($G659='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G659='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":38899.107132565048},{"$f":"'Input Data'!I659*IF($G659='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G659='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":12014.827831306749},{"$f":"'Input Data'!J659*IF($G659='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G659='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":137.5358806067737},{"$f":"'Input Data'!K659*IF($G659='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G659='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":943289.43161807116},{"$f":"'Input Data'!L659*IF($G659='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G659='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1665054.9171146115},{"$f":"'Input Data'!M659*IF($G659='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G659='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2034675.4304150392},{"$f":"'Input Data'!N659*IF($G659='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G659='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O659*IF($G659='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G659='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P659*IF($G659='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G659='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,4694071.2499922002,0,0,0,null,{"$f":"IF(OR(A659='Cost Escalators'!A$68,A659='Cost Escalators'!A$69,A659='Cost Escalators'!A$70,A659='Cost Escalators'!A$71),SUM(H659:L659),0)","v":0}]
[{"$f":"'Input Data'!A660","v":6335},{"$f":"'Input Data'!B660","v":"Transformer Replacement"},{"$f":"'Input Data'!C660","v":"Wagga Substation 330kV Transformer Replacements"},{"$f":"'Input Data'!D660","v":"PS Security/Compliance"},{"$f":"'Input Data'!E660","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F660","v":2010},{"$f":"'Input Data'!G660","v":2013},{"$f":"'Input Data'!H660*IF($G660='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G660='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5598046.7024553884},{"$f":"'Input Data'!I660*IF($G660='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G660='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-14597.972748089534},{"$f":"'Input Data'!J660*IF($G660='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G660='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":694.67186976270489},{"$f":"'Input Data'!K660*IF($G660='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G660='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L660*IF($G660='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G660='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M660*IF($G660='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G660='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N660*IF($G660='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G660='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O660*IF($G660='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G660='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P660*IF($G660='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G660='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A660='Cost Escalators'!A$68,A660='Cost Escalators'!A$69,A660='Cost Escalators'!A$70,A660='Cost Escalators'!A$71),SUM(H660:L660),0)","v":0}]
[{"$f":"'Input Data'!A661","v":6943},{"$f":"'Input Data'!B661","v":"Transformer Replacement"},{"$f":"'Input Data'!C661","v":"Munyang Transformer Replacement"},{"$f":"'Input Data'!D661","v":"PS Security/Compliance"},{"$f":"'Input Data'!E661","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F661","v":2014},{"$f":"'Input Data'!G661","v":2013},{"$f":"'Input Data'!H661*IF($G661='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G661='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":225454.42883107974},{"$f":"'Input Data'!I661*IF($G661='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G661='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":674752.2503577756},{"$f":"'Input Data'!J661*IF($G661='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G661='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":10835375.912178038},{"$f":"'Input Data'!K661*IF($G661='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G661='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2805511.2756366758},{"$f":"'Input Data'!L661*IF($G661='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G661='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":965682.99621729844},{"$f":"'Input Data'!M661*IF($G661='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G661='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N661*IF($G661='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G661='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O661*IF($G661='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G661='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P661*IF($G661='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G661='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A661='Cost Escalators'!A$68,A661='Cost Escalators'!A$69,A661='Cost Escalators'!A$70,A661='Cost Escalators'!A$71),SUM(H661:L661),0)","v":0}]
[{"$f":"'Input Data'!A662","v":7470},{"$f":"'Input Data'!B662","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C662","v":"97G Line Murray to Guthega Low Spans Remediation"},{"$f":"'Input Data'!D662","v":"PS Security/Compliance"},{"$f":"'Input Data'!E662","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F662","v":2014},{"$f":"'Input Data'!G662","v":2013},{"$f":"'Input Data'!H662*IF($G662='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G662='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":160809.86693994456},{"$f":"'Input Data'!I662*IF($G662='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G662='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":9287.8180400430119},{"$f":"'Input Data'!J662*IF($G662='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G662='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":98085.071106307863},{"$f":"'Input Data'!K662*IF($G662='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G662='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1092615.9326541089},{"$f":"'Input Data'!L662*IF($G662='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G662='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1649127.6316751745},{"$f":"'Input Data'!M662*IF($G662='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G662='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N662*IF($G662='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G662='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O662*IF($G662='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G662='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P662*IF($G662='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G662='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A662='Cost Escalators'!A$68,A662='Cost Escalators'!A$69,A662='Cost Escalators'!A$70,A662='Cost Escalators'!A$71),SUM(H662:L662),0)","v":0}]
[{"$f":"'Input Data'!A663","v":7459},{"$f":"'Input Data'!B663","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C663","v":"999 Line Yass to Cowra Low Spans Remediation"},{"$f":"'Input Data'!D663","v":"PS Security/Compliance"},{"$f":"'Input Data'!E663","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F663","v":2016},{"$f":"'Input Data'!G663","v":2013},{"$f":"'Input Data'!H663*IF($G663='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G663='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I663*IF($G663='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G663='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":13626.626975345069},{"$f":"'Input Data'!J663*IF($G663='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G663='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-13353.860730148934},{"$f":"'Input Data'!K663*IF($G663='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G663='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7590.6968259385594},{"$f":"'Input Data'!L663*IF($G663='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G663='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":83775.355565701204},{"$f":"'Input Data'!M663*IF($G663='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G663='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N663*IF($G663='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G663='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O663*IF($G663='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G663='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P663*IF($G663='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G663='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,91638.818636835902,0,0,null,{"$f":"IF(OR(A663='Cost Escalators'!A$68,A663='Cost Escalators'!A$69,A663='Cost Escalators'!A$70,A663='Cost Escalators'!A$71),SUM(H663:L663),0)","v":0}]
[{"$f":"'Input Data'!A664","v":7698},{"$f":"'Input Data'!B664","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C664","v":"992 Line Burrinjuck to Tumut Low Spans Remediation"},{"$f":"'Input Data'!D664","v":"PS Security/Compliance"},{"$f":"'Input Data'!E664","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F664","v":2016},{"$f":"'Input Data'!G664","v":2013},{"$f":"'Input Data'!H664*IF($G664='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G664='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I664*IF($G664='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G664='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J664*IF($G664='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G664='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K664*IF($G664='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G664='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L664*IF($G664='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G664='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":57865.538175511574},{"$f":"'Input Data'!M664*IF($G664='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G664='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":178553.89679411479},{"$f":"'Input Data'!N664*IF($G664='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G664='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":366076.67205354135},{"$f":"'Input Data'!O664*IF($G664='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G664='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P664*IF($G664='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G664='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,602496.10702316766,0,0,null,{"$f":"IF(OR(A664='Cost Escalators'!A$68,A664='Cost Escalators'!A$69,A664='Cost Escalators'!A$70,A664='Cost Escalators'!A$71),SUM(H664:L664),0)","v":0}]
[{"$f":"'Input Data'!A665","v":6913},{"$f":"'Input Data'!B665","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C665","v":"97K Line Cooma to Munyang Low Spans Remediation"},{"$f":"'Input Data'!D665","v":"PS Security/Compliance"},{"$f":"'Input Data'!E665","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F665","v":2018},{"$f":"'Input Data'!G665","v":2013},{"$f":"'Input Data'!H665*IF($G665='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G665='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I665*IF($G665='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G665='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1058.7876282293987},{"$f":"'Input Data'!J665*IF($G665='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G665='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":-1037.5841054989153},{"$f":"'Input Data'!K665*IF($G665='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G665='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L665*IF($G665='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G665='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":59484.758458243094},{"$f":"'Input Data'!M665*IF($G665='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G665='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N665*IF($G665='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G665='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O665*IF($G665='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G665='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P665*IF($G665='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G665='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,59505.961980973574,null,{"$f":"IF(OR(A665='Cost Escalators'!A$68,A665='Cost Escalators'!A$69,A665='Cost Escalators'!A$70,A665='Cost Escalators'!A$71),SUM(H665:L665),0)","v":0}]
[{"$f":"'Input Data'!A666","v":7708},{"$f":"'Input Data'!B666","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C666","v":"993 Line Gadara to Wagga Low Spans Remediation"},{"$f":"'Input Data'!D666","v":"PS Security/Compliance"},{"$f":"'Input Data'!E666","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F666","v":2018},{"$f":"'Input Data'!G666","v":2013},{"$f":"'Input Data'!H666*IF($G666='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G666='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I666*IF($G666='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G666='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J666*IF($G666='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G666='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K666*IF($G666='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G666='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L666*IF($G666='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G666='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":37657.126063773008},{"$f":"'Input Data'!M666*IF($G666='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G666='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N666*IF($G666='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G666='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1146297.7324983967},{"$f":"'Input Data'!O666*IF($G666='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G666='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1146297.7324983967},{"$f":"'Input Data'!P666*IF($G666='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G666='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":184886.73104812848},null,0,0,0,2515139.3221086948,null,{"$f":"IF(OR(A666='Cost Escalators'!A$68,A666='Cost Escalators'!A$69,A666='Cost Escalators'!A$70,A666='Cost Escalators'!A$71),SUM(H666:L666),0)","v":0}]
[{"$f":"'Input Data'!A667","v":8089},{"$f":"'Input Data'!B667","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C667","v":"Transmission Line-4&5 Yass - Marulan 330 kV Line Remediation"},{"$f":"'Input Data'!D667","v":"PS Security/Compliance"},{"$f":"'Input Data'!E667","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F667","v":2018},{"$f":"'Input Data'!G667","v":2013},{"$f":"'Input Data'!H667*IF($G667='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G667='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I667*IF($G667='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G667='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J667*IF($G667='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G667='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K667*IF($G667='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G667='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L667*IF($G667='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G667='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":845.17493545299158},{"$f":"'Input Data'!M667*IF($G667='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G667='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N667*IF($G667='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G667='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O667*IF($G667='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G667='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P667*IF($G667='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G667='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,845.17493545299158,null,{"$f":"IF(OR(A667='Cost Escalators'!A$68,A667='Cost Escalators'!A$69,A667='Cost Escalators'!A$70,A667='Cost Escalators'!A$71),SUM(H667:L667),0)","v":0}]
[{"$f":"'Input Data'!A668","v":8090},{"$f":"'Input Data'!B668","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C668","v":"Snowy-Yass - Canberra Remediation (5562)"},{"$f":"'Input Data'!D668","v":"PS Security/Compliance"},{"$f":"'Input Data'!E668","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F668","v":2019},{"$f":"'Input Data'!G668","v":2013},{"$f":"'Input Data'!H668*IF($G668='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G668='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I668*IF($G668='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G668='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J668*IF($G668='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G668='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K668*IF($G668='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G668='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L668*IF($G668='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G668='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":209540.76641735795},{"$f":"'Input Data'!M668*IF($G668='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G668='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N668*IF($G668='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G668='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O668*IF($G668='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G668='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P668*IF($G668='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G668='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A668='Cost Escalators'!A$68,A668='Cost Escalators'!A$69,A668='Cost Escalators'!A$70,A668='Cost Escalators'!A$71),SUM(H668:L668),0)","v":0}]
[{"$f":"'Input Data'!A669","v":"P0002240"},{"$f":"'Input Data'!B669","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C669","v":"Southern Region Pole Lines Low Spans Remediation"},{"$f":"'Input Data'!D669","v":"PS Security/Compliance"},{"$f":"'Input Data'!E669","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F669","v":2019},{"$f":"'Input Data'!G669","v":2013},{"$f":"'Input Data'!H669*IF($G669='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G669='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I669*IF($G669='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G669='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J669*IF($G669='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G669='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K669*IF($G669='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G669='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L669*IF($G669='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G669='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M669*IF($G669='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G669='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":263147.2513834635},{"$f":"'Input Data'!N669*IF($G669='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G669='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":263147.2513834635},{"$f":"'Input Data'!O669*IF($G669='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G669='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":526294.50276692701},{"$f":"'Input Data'!P669*IF($G669='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G669='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":526294.50276692701},null,0,0,0,0,null,{"$f":"IF(OR(A669='Cost Escalators'!A$68,A669='Cost Escalators'!A$69,A669='Cost Escalators'!A$70,A669='Cost Escalators'!A$71),SUM(H669:L669),0)","v":0}]
[{"$f":"'Input Data'!A670","v":"P0002243"},{"$f":"'Input Data'!B670","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C670","v":"Central Region Pole Lines Low Spans Remediation"},{"$f":"'Input Data'!D670","v":"PS Security/Compliance"},{"$f":"'Input Data'!E670","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F670","v":2019},{"$f":"'Input Data'!G670","v":2013},{"$f":"'Input Data'!H670*IF($G670='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G670='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I670*IF($G670='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G670='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J670*IF($G670='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G670='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K670*IF($G670='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G670='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L670*IF($G670='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G670='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M670*IF($G670='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G670='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":487112.05434698798},{"$f":"'Input Data'!N670*IF($G670='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G670='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":487112.05434698798},{"$f":"'Input Data'!O670*IF($G670='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G670='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":974224.10869397596},{"$f":"'Input Data'!P670*IF($G670='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G670='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":974224.10869397596},null,0,0,0,0,null,{"$f":"IF(OR(A670='Cost Escalators'!A$68,A670='Cost Escalators'!A$69,A670='Cost Escalators'!A$70,A670='Cost Escalators'!A$71),SUM(H670:L670),0)","v":0}]
[{"$f":"'Input Data'!A671","v":"P0002246"},{"$f":"'Input Data'!B671","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C671","v":"Southern Region Tower Lines Low Spans Remediation"},{"$f":"'Input Data'!D671","v":"PS Security/Compliance"},{"$f":"'Input Data'!E671","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F671","v":2019},{"$f":"'Input Data'!G671","v":2013},{"$f":"'Input Data'!H671*IF($G671='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G671='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I671*IF($G671='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G671='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J671*IF($G671='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G671='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K671*IF($G671='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G671='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L671*IF($G671='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G671='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M671*IF($G671='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G671='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N671*IF($G671='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G671='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":263234.24242458126},{"$f":"'Input Data'!O671*IF($G671='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G671='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":526469.08179416868},{"$f":"'Input Data'!P671*IF($G671='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G671='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":789703.32421874988},null,0,0,0,0,null,{"$f":"IF(OR(A671='Cost Escalators'!A$68,A671='Cost Escalators'!A$69,A671='Cost Escalators'!A$70,A671='Cost Escalators'!A$71),SUM(H671:L671),0)","v":0}]
[{"$f":"'Input Data'!A672","v":"P0002249"},{"$f":"'Input Data'!B672","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C672","v":"Northern Region Tower Lines Low Spans Remediation"},{"$f":"'Input Data'!D672","v":"PS Security/Compliance"},{"$f":"'Input Data'!E672","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F672","v":2019},{"$f":"'Input Data'!G672","v":2013},{"$f":"'Input Data'!H672*IF($G672='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G672='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I672*IF($G672='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G672='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J672*IF($G672='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G672='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6535.3719924299585},{"$f":"'Input Data'!K672*IF($G672='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G672='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3506.6856533724167},{"$f":"'Input Data'!L672*IF($G672='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G672='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M672*IF($G672='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G672='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N672*IF($G672='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G672='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O672*IF($G672='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G672='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P672*IF($G672='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G672='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A672='Cost Escalators'!A$68,A672='Cost Escalators'!A$69,A672='Cost Escalators'!A$70,A672='Cost Escalators'!A$71),SUM(H672:L672),0)","v":0}]
[{"$f":"'Input Data'!A673","v":"P0002252"},{"$f":"'Input Data'!B673","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C673","v":"Northern Region Pole Lines Low Spans Remediation"},{"$f":"'Input Data'!D673","v":"PS Security/Compliance"},{"$f":"'Input Data'!E673","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F673","v":2019},{"$f":"'Input Data'!G673","v":2013},{"$f":"'Input Data'!H673*IF($G673='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G673='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I673*IF($G673='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G673='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J673*IF($G673='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G673='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K673*IF($G673='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G673='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L673*IF($G673='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G673='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M673*IF($G673='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G673='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":144409.02091254765},{"$f":"'Input Data'!N673*IF($G673='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G673='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":144409.02091254765},{"$f":"'Input Data'!O673*IF($G673='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G673='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":288818.04182509531},{"$f":"'Input Data'!P673*IF($G673='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G673='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":288818.04182509531},null,0,0,0,0,null,{"$f":"IF(OR(A673='Cost Escalators'!A$68,A673='Cost Escalators'!A$69,A673='Cost Escalators'!A$70,A673='Cost Escalators'!A$71),SUM(H673:L673),0)","v":0}]
[{"$f":"'Input Data'!A674","v":"P0002255"},{"$f":"'Input Data'!B674","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C674","v":"Central Region Tower Lines Low Spans Remediation"},{"$f":"'Input Data'!D674","v":"PS Security/Compliance"},{"$f":"'Input Data'!E674","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F674","v":2019},{"$f":"'Input Data'!G674","v":2013},{"$f":"'Input Data'!H674*IF($G674='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G674='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I674*IF($G674='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G674='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J674*IF($G674='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G674='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K674*IF($G674='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G674='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L674*IF($G674='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G674='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M674*IF($G674='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G674='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N674*IF($G674='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G674='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":378529.61778022815},{"$f":"'Input Data'!O674*IF($G674='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G674='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":757059.9149346156},{"$f":"'Input Data'!P674*IF($G674='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G674='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1135589.5327148438},null,0,0,0,0,null,{"$f":"IF(OR(A674='Cost Escalators'!A$68,A674='Cost Escalators'!A$69,A674='Cost Escalators'!A$70,A674='Cost Escalators'!A$71),SUM(H674:L674),0)","v":0}]
[{"$f":"'Input Data'!A675","v":6969},{"$f":"'Input Data'!B675","v":"Supply to Gunnedah, Narrabri and Moree"},{"$f":"'Input Data'!C675","v":"Installation of Phase Shifting Transformer on 969 Line"},{"$f":"'Input Data'!D675","v":"PS Augmentation"},{"$f":"'Input Data'!E675","v":"Input_Proj_Future"},{"$f":"'Input Data'!F675","v":2018},{"$f":"'Input Data'!G675","v":2013},{"$f":"'Input Data'!H675*IF($G675='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G675='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I675*IF($G675='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G675='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J675*IF($G675='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G675='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K675*IF($G675='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G675='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L675*IF($G675='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G675='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M675*IF($G675='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G675='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":296261.490234375},{"$f":"'Input Data'!N675*IF($G675='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G675='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":977810.416015625},{"$f":"'Input Data'!O675*IF($G675='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G675='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2227307.859375},{"$f":"'Input Data'!P675*IF($G675='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G675='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":12212005.283203125},null,0,0,0,15713385.048828125,null,{"$f":"IF(OR(A675='Cost Escalators'!A$68,A675='Cost Escalators'!A$69,A675='Cost Escalators'!A$70,A675='Cost Escalators'!A$71),SUM(H675:L675),0)","v":0}]
[{"$f":"'Input Data'!A676","v":6704},{"$f":"'Input Data'!B676","v":"Supply to the ACT"},{"$f":"'Input Data'!C676","v":"Wallaroo 330kV Switching Station"},{"$f":"'Input Data'!D676","v":"PS Augmentation"},{"$f":"'Input Data'!E676","v":"Input_Proj_Future"},{"$f":"'Input Data'!F676","v":2018},{"$f":"'Input Data'!G676","v":2013},{"$f":"'Input Data'!H676*IF($G676='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G676='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I676*IF($G676='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G676='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J676*IF($G676='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G676='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K676*IF($G676='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G676='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L676*IF($G676='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G676='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M676*IF($G676='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G676='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1458300.607421875},{"$f":"'Input Data'!N676*IF($G676='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G676='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3703311.34375},{"$f":"'Input Data'!O676*IF($G676='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G676='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":19485689.1328125},{"$f":"'Input Data'!P676*IF($G676='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G676='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7673324.830078125},null,0,0,0,32320625.9140625,null,{"$f":"IF(OR(A676='Cost Escalators'!A$68,A676='Cost Escalators'!A$69,A676='Cost Escalators'!A$70,A676='Cost Escalators'!A$71),SUM(H676:L676),0)","v":0}]
[{"$f":"'Input Data'!A677","v":7661},{"$f":"'Input Data'!B677","v":"Substation Minor Projects"},{"$f":"'Input Data'!C677","v":"Supply to Temora"},{"$f":"'Input Data'!D677","v":"PS Connections"},{"$f":"'Input Data'!E677","v":"Input_Proj_Future"},{"$f":"'Input Data'!F677","v":2015},{"$f":"'Input Data'!G677","v":2013},{"$f":"'Input Data'!H677*IF($G677='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G677='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I677*IF($G677='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G677='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J677*IF($G677='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G677='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K677*IF($G677='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G677='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L677*IF($G677='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G677='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M677*IF($G677='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G677='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2321123.123046875},{"$f":"'Input Data'!N677*IF($G677='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G677='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O677*IF($G677='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G677='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P677*IF($G677='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G677='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,2321123.123046875,0,0,0,null,{"$f":"IF(OR(A677='Cost Escalators'!A$68,A677='Cost Escalators'!A$69,A677='Cost Escalators'!A$70,A677='Cost Escalators'!A$71),SUM(H677:L677),0)","v":0}]
[{"$f":"'Input Data'!A678","v":"P0000851"},{"$f":"'Input Data'!B678","v":"Substation Minor Projects"},{"$f":"'Input Data'!C678","v":"Supply to Gulgong West"},{"$f":"'Input Data'!D678","v":"PS Connections"},{"$f":"'Input Data'!E678","v":"Input_Proj_Future"},{"$f":"'Input Data'!F678","v":2016},{"$f":"'Input Data'!G678","v":2013},{"$f":"'Input Data'!H678*IF($G678='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G678='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I678*IF($G678='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G678='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J678*IF($G678='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G678='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K678*IF($G678='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G678='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L678*IF($G678='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G678='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M678*IF($G678='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G678='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N678*IF($G678='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G678='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1493564.318359375},{"$f":"'Input Data'!O678*IF($G678='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G678='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P678*IF($G678='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G678='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,1493564.318359375,0,0,null,{"$f":"IF(OR(A678='Cost Escalators'!A$68,A678='Cost Escalators'!A$69,A678='Cost Escalators'!A$70,A678='Cost Escalators'!A$71),SUM(H678:L678),0)","v":0}]
[{"$f":"'Input Data'!A679","v":7094},{"$f":"'Input Data'!B679","v":"Substation Minor Projects"},{"$f":"'Input Data'!C679","v":"Supply to Marsden Park"},{"$f":"'Input Data'!D679","v":"PS Connections"},{"$f":"'Input Data'!E679","v":"Input_Proj_Future"},{"$f":"'Input Data'!F679","v":2016},{"$f":"'Input Data'!G679","v":2013},{"$f":"'Input Data'!H679*IF($G679='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G679='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I679*IF($G679='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G679='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J679*IF($G679='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G679='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K679*IF($G679='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G679='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L679*IF($G679='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G679='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M679*IF($G679='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G679='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1236847.384765625},{"$f":"'Input Data'!N679*IF($G679='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G679='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":398289.513671875},{"$f":"'Input Data'!O679*IF($G679='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G679='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P679*IF($G679='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G679='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,1635136.8984375,0,0,null,{"$f":"IF(OR(A679='Cost Escalators'!A$68,A679='Cost Escalators'!A$69,A679='Cost Escalators'!A$70,A679='Cost Escalators'!A$71),SUM(H679:L679),0)","v":0}]
[{"$f":"'Input Data'!A680","v":8093},{"$f":"'Input Data'!B680","v":"Substation Minor Projects"},{"$f":"'Input Data'!C680","v":"Supply to Molong"},{"$f":"'Input Data'!D680","v":"PS Connections"},{"$f":"'Input Data'!E680","v":"Input_Proj_Future"},{"$f":"'Input Data'!F680","v":2016},{"$f":"'Input Data'!G680","v":2013},{"$f":"'Input Data'!H680*IF($G680='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G680='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I680*IF($G680='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G680='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J680*IF($G680='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G680='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K680*IF($G680='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G680='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L680*IF($G680='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G680='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M680*IF($G680='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G680='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":865155.931640625},{"$f":"'Input Data'!N680*IF($G680='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G680='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":385152.59765625},{"$f":"'Input Data'!O680*IF($G680='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G680='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P680*IF($G680='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G680='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,1250308.529296875,0,0,null,{"$f":"IF(OR(A680='Cost Escalators'!A$68,A680='Cost Escalators'!A$69,A680='Cost Escalators'!A$70,A680='Cost Escalators'!A$71),SUM(H680:L680),0)","v":0}]
[{"$f":"'Input Data'!A681","v":"P0002157"},{"$f":"'Input Data'!B681","v":"Substation Minor Projects"},{"$f":"'Input Data'!C681","v":"Supply to Googong"},{"$f":"'Input Data'!D681","v":"PS Connections"},{"$f":"'Input Data'!E681","v":"Input_Proj_Future"},{"$f":"'Input Data'!F681","v":2018},{"$f":"'Input Data'!G681","v":2013},{"$f":"'Input Data'!H681*IF($G681='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G681='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I681*IF($G681='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G681='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J681*IF($G681='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G681='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K681*IF($G681='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G681='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L681*IF($G681='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G681='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M681*IF($G681='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G681='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3402.85546875},{"$f":"'Input Data'!N681*IF($G681='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G681='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":150071.484375},{"$f":"'Input Data'!O681*IF($G681='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G681='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1090165.375},{"$f":"'Input Data'!P681*IF($G681='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G681='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":184051.662109375},null,0,0,0,1427691.376953125,null,{"$f":"IF(OR(A681='Cost Escalators'!A$68,A681='Cost Escalators'!A$69,A681='Cost Escalators'!A$70,A681='Cost Escalators'!A$71),SUM(H681:L681),0)","v":0}]
[{"$f":"'Input Data'!A682","v":"P0002186"},{"$f":"'Input Data'!B682","v":"Easements"},{"$f":"'Input Data'!C682","v":"Easement Acquisition in the ACT"},{"$f":"'Input Data'!D682","v":"PS Easements"},{"$f":"'Input Data'!E682","v":"Input_Proj_Future"},{"$f":"'Input Data'!F682","v":2017},{"$f":"'Input Data'!G682","v":2013},{"$f":"'Input Data'!H682*IF($G682='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G682='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I682*IF($G682='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G682='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J682*IF($G682='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G682='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K682*IF($G682='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G682='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L682*IF($G682='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G682='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M682*IF($G682='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G682='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":180337.958984375},{"$f":"'Input Data'!N682*IF($G682='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G682='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2130355.298828125},{"$f":"'Input Data'!O682*IF($G682='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G682='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7776416.1171875},{"$f":"'Input Data'!P682*IF($G682='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G682='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,{"$f":"IF($F682=0,M682,IF($F682=R$4,SUM($H682:$P682),0))","v":0},{"$f":"IF($F682=0,N682,IF($F682=S$4,SUM($H682:$P682),0))","v":0},{"$f":"IF($F682=0,O682,IF($F682=T$4,SUM($H682:$P682),0))","v":10087109.375},{"$f":"IF($F682=0,P682,IF($F682=U$4,SUM($H682:$P682),0))","v":0},null,{"$f":"IF(OR(A682='Cost Escalators'!A$68,A682='Cost Escalators'!A$69,A682='Cost Escalators'!A$70,A682='Cost Escalators'!A$71),SUM(H682:L682),0)","v":0}]
[{"$f":"'Input Data'!A683","v":7673},{"$f":"'Input Data'!B683","v":"Property"},{"$f":"'Input Data'!C683","v":"Strategic Property Acquisition at Maraylya"},{"$f":"'Input Data'!D683","v":"PS Easements"},{"$f":"'Input Data'!E683","v":"Input_Proj_Future"},{"$f":"'Input Data'!F683","v":2016},{"$f":"'Input Data'!G683","v":2013},{"$f":"'Input Data'!H683*IF($G683='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G683='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I683*IF($G683='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G683='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J683*IF($G683='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G683='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K683*IF($G683='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G683='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L683*IF($G683='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G683='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M683*IF($G683='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G683='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N683*IF($G683='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G683='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O683*IF($G683='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G683='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P683*IF($G683='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G683='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A683='Cost Escalators'!A$68,A683='Cost Escalators'!A$69,A683='Cost Escalators'!A$70,A683='Cost Escalators'!A$71),SUM(H683:L683),0)","v":0}]
[{"$f":"'Input Data'!A684","v":"P0002217"},{"$f":"'Input Data'!B684","v":"Property"},{"$f":"'Input Data'!C684","v":"Strategic Property Acquisition in Sydney"},{"$f":"'Input Data'!D684","v":"PS Easements"},{"$f":"'Input Data'!E684","v":"Input_Proj_Future"},{"$f":"'Input Data'!F684","v":2019},{"$f":"'Input Data'!G684","v":2013},{"$f":"'Input Data'!H684*IF($G684='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G684='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I684*IF($G684='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G684='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J684*IF($G684='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G684='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K684*IF($G684='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G684='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L684*IF($G684='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G684='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M684*IF($G684='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G684='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N684*IF($G684='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G684='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O684*IF($G684='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G684='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P684*IF($G684='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G684='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A684='Cost Escalators'!A$68,A684='Cost Escalators'!A$69,A684='Cost Escalators'!A$70,A684='Cost Escalators'!A$71),SUM(H684:L684),0)","v":0}]
[{"$f":"'Input Data'!A685","v":"2001B"},{"$f":"'Input Data'!B685","v":"Cable Remediation"},{"$f":"'Input Data'!C685","v":"Cable 41 Backfill Rehabilitation"},{"$f":"'Input Data'!D685","v":"PS Replacement"},{"$f":"'Input Data'!E685","v":"Input_Proj_Future"},{"$f":"'Input Data'!F685","v":2017},{"$f":"'Input Data'!G685","v":2013},{"$f":"'Input Data'!H685*IF($G685='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G685='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I685*IF($G685='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G685='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J685*IF($G685='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G685='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K685*IF($G685='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G685='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L685*IF($G685='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G685='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M685*IF($G685='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G685='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":511084.4970703125},{"$f":"'Input Data'!N685*IF($G685='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G685='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":14170541.598632812},{"$f":"'Input Data'!O685*IF($G685='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G685='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4061896.2451171875},{"$f":"'Input Data'!P685*IF($G685='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G685='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,18743522.340820312,0,null,{"$f":"IF(OR(A685='Cost Escalators'!A$68,A685='Cost Escalators'!A$69,A685='Cost Escalators'!A$70,A685='Cost Escalators'!A$71),SUM(H685:L685),0)","v":0}]
[{"$f":"'Input Data'!A686","v":7344},{"$f":"'Input Data'!B686","v":"Capacitor Bank"},{"$f":"'Input Data'!C686","v":"Broken Hill No.3 and No.4 Capacitors"},{"$f":"'Input Data'!D686","v":"PS Replacement"},{"$f":"'Input Data'!E686","v":"Input_Proj_Future"},{"$f":"'Input Data'!F686","v":2020},{"$f":"'Input Data'!G686","v":2013},{"$f":"'Input Data'!H686*IF($G686='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G686='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I686*IF($G686='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G686='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J686*IF($G686='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G686='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K686*IF($G686='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G686='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L686*IF($G686='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G686='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M686*IF($G686='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G686='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N686*IF($G686='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G686='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O686*IF($G686='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G686='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P686*IF($G686='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G686='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6937.71826171875},null,0,0,0,0,null,{"$f":"IF(OR(A686='Cost Escalators'!A$68,A686='Cost Escalators'!A$69,A686='Cost Escalators'!A$70,A686='Cost Escalators'!A$71),SUM(H686:L686),0)","v":0}]
[{"$f":"'Input Data'!A687","v":8022},{"$f":"'Input Data'!B687","v":"Communications"},{"$f":"'Input Data'!C687","v":"Dumaresq Protection & Communication Replacement"},{"$f":"'Input Data'!D687","v":"PS Replacement"},{"$f":"'Input Data'!E687","v":"Input_Proj_Future"},{"$f":"'Input Data'!F687","v":2014},{"$f":"'Input Data'!G687","v":2013},{"$f":"'Input Data'!H687*IF($G687='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G687='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I687*IF($G687='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G687='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J687*IF($G687='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G687='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K687*IF($G687='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G687='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L687*IF($G687='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G687='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":643014.109375},{"$f":"'Input Data'!M687*IF($G687='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G687='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N687*IF($G687='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G687='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O687*IF($G687='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G687='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P687*IF($G687='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G687='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A687='Cost Escalators'!A$68,A687='Cost Escalators'!A$69,A687='Cost Escalators'!A$70,A687='Cost Escalators'!A$71),SUM(H687:L687),0)","v":0}]
[{"$f":"'Input Data'!A688","v":7462},{"$f":"'Input Data'!B688","v":"Communications"},{"$f":"'Input Data'!C688","v":"Spur Microwave System Replacement"},{"$f":"'Input Data'!D688","v":"PS Replacement"},{"$f":"'Input Data'!E688","v":"Input_Proj_Future"},{"$f":"'Input Data'!F688","v":2015},{"$f":"'Input Data'!G688","v":2013},{"$f":"'Input Data'!H688*IF($G688='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G688='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I688*IF($G688='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G688='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J688*IF($G688='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G688='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K688*IF($G688='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G688='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L688*IF($G688='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G688='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M688*IF($G688='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G688='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1119815.8154296875},{"$f":"'Input Data'!N688*IF($G688='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G688='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O688*IF($G688='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G688='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P688*IF($G688='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G688='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,1119815.8154296875,0,0,0,null,{"$f":"IF(OR(A688='Cost Escalators'!A$68,A688='Cost Escalators'!A$69,A688='Cost Escalators'!A$70,A688='Cost Escalators'!A$71),SUM(H688:L688),0)","v":0}]
[{"$f":"'Input Data'!A689","v":8222},{"$f":"'Input Data'!B689","v":"Communications"},{"$f":"'Input Data'!C689","v":"Hammonds Hill Radio Repeater Site Mains Power"},{"$f":"'Input Data'!D689","v":"PS Replacement"},{"$f":"'Input Data'!E689","v":"Input_Proj_Future"},{"$f":"'Input Data'!F689","v":2016},{"$f":"'Input Data'!G689","v":2013},{"$f":"'Input Data'!H689*IF($G689='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G689='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I689*IF($G689='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G689='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J689*IF($G689='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G689='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K689*IF($G689='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G689='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L689*IF($G689='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G689='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M689*IF($G689='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G689='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":419765.53564453125},{"$f":"'Input Data'!N689*IF($G689='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G689='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":526401.978515625},{"$f":"'Input Data'!O689*IF($G689='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G689='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P689*IF($G689='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G689='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,946167.51416015625,0,0,null,{"$f":"IF(OR(A689='Cost Escalators'!A$68,A689='Cost Escalators'!A$69,A689='Cost Escalators'!A$70,A689='Cost Escalators'!A$71),SUM(H689:L689),0)","v":0}]
[{"$f":"'Input Data'!A690","v":"P0002577"},{"$f":"'Input Data'!B690","v":"Communications"},{"$f":"'Input Data'!C690","v":"Communications Between Lismore and Coffs Harbour"},{"$f":"'Input Data'!D690","v":"PS Replacement"},{"$f":"'Input Data'!E690","v":"Input_Proj_Future"},{"$f":"'Input Data'!F690","v":2016},{"$f":"'Input Data'!G690","v":2013},{"$f":"'Input Data'!H690*IF($G690='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G690='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I690*IF($G690='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G690='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J690*IF($G690='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G690='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K690*IF($G690='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G690='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L690*IF($G690='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G690='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M690*IF($G690='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G690='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":942858.83935546875},{"$f":"'Input Data'!N690*IF($G690='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G690='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":9655271.98828125},{"$f":"'Input Data'!O690*IF($G690='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G690='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P690*IF($G690='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G690='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,10598130.827636719,0,0,null,{"$f":"IF(OR(A690='Cost Escalators'!A$68,A690='Cost Escalators'!A$69,A690='Cost Escalators'!A$70,A690='Cost Escalators'!A$71),SUM(H690:L690),0)","v":0}]
[{"$f":"'Input Data'!A691","v":"P0002583"},{"$f":"'Input Data'!B691","v":"Communications"},{"$f":"'Input Data'!C691","v":"Communications Between Wallerawang and Orange North via Panorama Substation"},{"$f":"'Input Data'!D691","v":"PS Replacement"},{"$f":"'Input Data'!E691","v":"Input_Proj_Future"},{"$f":"'Input Data'!F691","v":2016},{"$f":"'Input Data'!G691","v":2013},{"$f":"'Input Data'!H691*IF($G691='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G691='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I691*IF($G691='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G691='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J691*IF($G691='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G691='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K691*IF($G691='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G691='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L691*IF($G691='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G691='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M691*IF($G691='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G691='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":567953.40673828125},{"$f":"'Input Data'!N691*IF($G691='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G691='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7565038.681640625},{"$f":"'Input Data'!O691*IF($G691='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G691='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P691*IF($G691='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G691='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,8132992.0883789063,0,0,null,{"$f":"IF(OR(A691='Cost Escalators'!A$68,A691='Cost Escalators'!A$69,A691='Cost Escalators'!A$70,A691='Cost Escalators'!A$71),SUM(H691:L691),0)","v":0}]
[{"$f":"'Input Data'!A692","v":"P0002589"},{"$f":"'Input Data'!B692","v":"Communications"},{"$f":"'Input Data'!C692","v":"Communications Between Williamsdale and Cooma"},{"$f":"'Input Data'!D692","v":"PS Replacement"},{"$f":"'Input Data'!E692","v":"Input_Proj_Future"},{"$f":"'Input Data'!F692","v":2016},{"$f":"'Input Data'!G692","v":2013},{"$f":"'Input Data'!H692*IF($G692='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G692='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I692*IF($G692='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G692='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J692*IF($G692='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G692='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K692*IF($G692='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G692='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L692*IF($G692='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G692='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M692*IF($G692='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G692='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":190102.8984375},{"$f":"'Input Data'!N692*IF($G692='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G692='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5064261.052734375},{"$f":"'Input Data'!O692*IF($G692='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G692='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P692*IF($G692='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G692='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,5254363.951171875,0,0,null,{"$f":"IF(OR(A692='Cost Escalators'!A$68,A692='Cost Escalators'!A$69,A692='Cost Escalators'!A$70,A692='Cost Escalators'!A$71),SUM(H692:L692),0)","v":0}]
[{"$f":"'Input Data'!A693","v":"P0002579"},{"$f":"'Input Data'!B693","v":"Communications"},{"$f":"'Input Data'!C693","v":"Communications Between Coffs Harbour and Port Macquarie"},{"$f":"'Input Data'!D693","v":"PS Replacement"},{"$f":"'Input Data'!E693","v":"Input_Proj_Future"},{"$f":"'Input Data'!F693","v":2017},{"$f":"'Input Data'!G693","v":2013},{"$f":"'Input Data'!H693*IF($G693='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G693='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I693*IF($G693='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G693='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J693*IF($G693='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G693='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K693*IF($G693='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G693='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L693*IF($G693='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G693='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M693*IF($G693='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G693='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":87857.43603515625},{"$f":"'Input Data'!N693*IF($G693='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G693='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":706175.11083984375},{"$f":"'Input Data'!O693*IF($G693='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G693='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":9026788.2055664062},{"$f":"'Input Data'!P693*IF($G693='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G693='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,9820820.7524414063,0,null,{"$f":"IF(OR(A693='Cost Escalators'!A$68,A693='Cost Escalators'!A$69,A693='Cost Escalators'!A$70,A693='Cost Escalators'!A$71),SUM(H693:L693),0)","v":0}]
[{"$f":"'Input Data'!A694","v":"P0002585"},{"$f":"'Input Data'!B694","v":"Communications"},{"$f":"'Input Data'!C694","v":"Communications Between Wellington and Orange North"},{"$f":"'Input Data'!D694","v":"PS Replacement"},{"$f":"'Input Data'!E694","v":"Input_Proj_Future"},{"$f":"'Input Data'!F694","v":2017},{"$f":"'Input Data'!G694","v":2013},{"$f":"'Input Data'!H694*IF($G694='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G694='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I694*IF($G694='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G694='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J694*IF($G694='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G694='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K694*IF($G694='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G694='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L694*IF($G694='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G694='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M694*IF($G694='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G694='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":43333.14111328125},{"$f":"'Input Data'!N694*IF($G694='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G694='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":227234.01123046875},{"$f":"'Input Data'!O694*IF($G694='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G694='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6064719.087890625},{"$f":"'Input Data'!P694*IF($G694='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G694='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,6335286.240234375,0,null,{"$f":"IF(OR(A694='Cost Escalators'!A$68,A694='Cost Escalators'!A$69,A694='Cost Escalators'!A$70,A694='Cost Escalators'!A$71),SUM(H694:L694),0)","v":0}]
[{"$f":"'Input Data'!A695","v":"P0002581"},{"$f":"'Input Data'!B695","v":"Communications"},{"$f":"'Input Data'!C695","v":"Communications Between Port Macquarie and Stroud - Includes Waratah West to Tomago"},{"$f":"'Input Data'!D695","v":"PS Replacement"},{"$f":"'Input Data'!E695","v":"Input_Proj_Future"},{"$f":"'Input Data'!F695","v":2018},{"$f":"'Input Data'!G695","v":2013},{"$f":"'Input Data'!H695*IF($G695='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G695='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I695*IF($G695='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G695='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J695*IF($G695='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G695='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K695*IF($G695='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G695='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L695*IF($G695='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G695='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M695*IF($G695='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G695='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N695*IF($G695='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G695='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":105900.7529296875},{"$f":"'Input Data'!O695*IF($G695='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G695='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":927962.85498046875},{"$f":"'Input Data'!P695*IF($G695='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G695='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":10406745.682617187},null,0,0,0,11440609.290527344,null,{"$f":"IF(OR(A695='Cost Escalators'!A$68,A695='Cost Escalators'!A$69,A695='Cost Escalators'!A$70,A695='Cost Escalators'!A$71),SUM(H695:L695),0)","v":0}]
[{"$f":"'Input Data'!A696","v":"P0002587"},{"$f":"'Input Data'!B696","v":"Communications"},{"$f":"'Input Data'!C696","v":"Communications Between Parkes and Cowra"},{"$f":"'Input Data'!D696","v":"PS Replacement"},{"$f":"'Input Data'!E696","v":"Input_Proj_Future"},{"$f":"'Input Data'!F696","v":2018},{"$f":"'Input Data'!G696","v":2013},{"$f":"'Input Data'!H696*IF($G696='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G696='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I696*IF($G696='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G696='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J696*IF($G696='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G696='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K696*IF($G696='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G696='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L696*IF($G696='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G696='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M696*IF($G696='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G696='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N696*IF($G696='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G696='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":59889.638671875},{"$f":"'Input Data'!O696*IF($G696='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G696='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":289614.03369140625},{"$f":"'Input Data'!P696*IF($G696='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G696='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7336954.728515625},null,0,0,0,7686458.4008789063,null,{"$f":"IF(OR(A696='Cost Escalators'!A$68,A696='Cost Escalators'!A$69,A696='Cost Escalators'!A$70,A696='Cost Escalators'!A$71),SUM(H696:L696),0)","v":0}]
[{"$f":"'Input Data'!A697","v":"P0002591"},{"$f":"'Input Data'!B697","v":"Communications"},{"$f":"'Input Data'!C697","v":"Communications Between Uranquinty and Griffith"},{"$f":"'Input Data'!D697","v":"PS Replacement"},{"$f":"'Input Data'!E697","v":"Input_Proj_Future"},{"$f":"'Input Data'!F697","v":2019},{"$f":"'Input Data'!G697","v":2013},{"$f":"'Input Data'!H697*IF($G697='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G697='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I697*IF($G697='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G697='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J697*IF($G697='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G697='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K697*IF($G697='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G697='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L697*IF($G697='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G697='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M697*IF($G697='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G697='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N697*IF($G697='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G697='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O697*IF($G697='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G697='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":88382.37744140625},{"$f":"'Input Data'!P697*IF($G697='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G697='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":693310.1865234375},null,0,0,0,0,null,{"$f":"IF(OR(A697='Cost Escalators'!A$68,A697='Cost Escalators'!A$69,A697='Cost Escalators'!A$70,A697='Cost Escalators'!A$71),SUM(H697:L697),0)","v":0}]
[{"$f":"'Input Data'!A698","v":"P0002593"},{"$f":"'Input Data'!B698","v":"Communications"},{"$f":"'Input Data'!C698","v":"Communications Between Yass and Wagga"},{"$f":"'Input Data'!D698","v":"PS Replacement"},{"$f":"'Input Data'!E698","v":"Input_Proj_Future"},{"$f":"'Input Data'!F698","v":2019},{"$f":"'Input Data'!G698","v":2013},{"$f":"'Input Data'!H698*IF($G698='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G698='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I698*IF($G698='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G698='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J698*IF($G698='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G698='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K698*IF($G698='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G698='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L698*IF($G698='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G698='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M698*IF($G698='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G698='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N698*IF($G698='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G698='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O698*IF($G698='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G698='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":89146.63037109375},{"$f":"'Input Data'!P698*IF($G698='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G698='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":877949.83447265625},null,0,0,0,0,null,{"$f":"IF(OR(A698='Cost Escalators'!A$68,A698='Cost Escalators'!A$69,A698='Cost Escalators'!A$70,A698='Cost Escalators'!A$71),SUM(H698:L698),0)","v":0}]
[{"$f":"'Input Data'!A699","v":8118},{"$f":"'Input Data'!B699","v":"Disconnection of Munmorah Power Station"},{"$f":"'Input Data'!C699","v":"Disconnection of Munmorah Power Station"},{"$f":"'Input Data'!D699","v":"PS Replacement"},{"$f":"'Input Data'!E699","v":"Input_Proj_Future"},{"$f":"'Input Data'!F699","v":2015},{"$f":"'Input Data'!G699","v":2013},{"$f":"'Input Data'!H699*IF($G699='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G699='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I699*IF($G699='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G699='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J699*IF($G699='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G699='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K699*IF($G699='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G699='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L699*IF($G699='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G699='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M699*IF($G699='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G699='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2009537.4609375},{"$f":"'Input Data'!N699*IF($G699='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G699='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O699*IF($G699='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G699='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P699*IF($G699='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G699='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,2009537.4609375,0,0,0,null,{"$f":"IF(OR(A699='Cost Escalators'!A$68,A699='Cost Escalators'!A$69,A699='Cost Escalators'!A$70,A699='Cost Escalators'!A$71),SUM(H699:L699),0)","v":0}]
[{"$f":"'Input Data'!A700","v":8023},{"$f":"'Input Data'!B700","v":"Oil Containment"},{"$f":"'Input Data'!C700","v":"Beryl Oil Containment Upgrade"},{"$f":"'Input Data'!D700","v":"PS Replacement"},{"$f":"'Input Data'!E700","v":"Input_Proj_Future"},{"$f":"'Input Data'!F700","v":2016},{"$f":"'Input Data'!G700","v":2013},{"$f":"'Input Data'!H700*IF($G700='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G700='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I700*IF($G700='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G700='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J700*IF($G700='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G700='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K700*IF($G700='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G700='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L700*IF($G700='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G700='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M700*IF($G700='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G700='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1191049.5922851563},{"$f":"'Input Data'!N700*IF($G700='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G700='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":407724.30615234375},{"$f":"'Input Data'!O700*IF($G700='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G700='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P700*IF($G700='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G700='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,1598773.8984375,0,0,null,{"$f":"IF(OR(A700='Cost Escalators'!A$68,A700='Cost Escalators'!A$69,A700='Cost Escalators'!A$70,A700='Cost Escalators'!A$71),SUM(H700:L700),0)","v":0}]
[{"$f":"'Input Data'!A701","v":8025},{"$f":"'Input Data'!B701","v":"Oil Containment"},{"$f":"'Input Data'!C701","v":"Deniliquin Oil Containment Upgrade"},{"$f":"'Input Data'!D701","v":"PS Replacement"},{"$f":"'Input Data'!E701","v":"Input_Proj_Future"},{"$f":"'Input Data'!F701","v":2016},{"$f":"'Input Data'!G701","v":2013},{"$f":"'Input Data'!H701*IF($G701='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G701='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I701*IF($G701='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G701='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J701*IF($G701='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G701='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K701*IF($G701='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G701='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L701*IF($G701='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G701='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M701*IF($G701='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G701='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1236460.8837890625},{"$f":"'Input Data'!N701*IF($G701='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G701='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":423269.51953125},{"$f":"'Input Data'!O701*IF($G701='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G701='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P701*IF($G701='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G701='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,1659730.4033203125,0,0,null,{"$f":"IF(OR(A701='Cost Escalators'!A$68,A701='Cost Escalators'!A$69,A701='Cost Escalators'!A$70,A701='Cost Escalators'!A$71),SUM(H701:L701),0)","v":0}]
[{"$f":"'Input Data'!A702","v":8026},{"$f":"'Input Data'!B702","v":"Oil Containment"},{"$f":"'Input Data'!C702","v":"Murrumburrah Oil Containment Upgrade"},{"$f":"'Input Data'!D702","v":"PS Replacement"},{"$f":"'Input Data'!E702","v":"Input_Proj_Future"},{"$f":"'Input Data'!F702","v":2016},{"$f":"'Input Data'!G702","v":2013},{"$f":"'Input Data'!H702*IF($G702='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G702='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I702*IF($G702='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G702='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J702*IF($G702='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G702='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K702*IF($G702='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G702='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L702*IF($G702='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G702='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M702*IF($G702='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G702='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1073655.7104492187},{"$f":"'Input Data'!N702*IF($G702='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G702='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":367537.7255859375},{"$f":"'Input Data'!O702*IF($G702='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G702='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P702*IF($G702='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G702='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,1441193.4360351563,0,0,null,{"$f":"IF(OR(A702='Cost Escalators'!A$68,A702='Cost Escalators'!A$69,A702='Cost Escalators'!A$70,A702='Cost Escalators'!A$71),SUM(H702:L702),0)","v":0}]
[{"$f":"'Input Data'!A703","v":8027},{"$f":"'Input Data'!B703","v":"Oil Containment"},{"$f":"'Input Data'!C703","v":"Muswellbrook Oil Containment Upgrade"},{"$f":"'Input Data'!D703","v":"PS Replacement"},{"$f":"'Input Data'!E703","v":"Input_Proj_Future"},{"$f":"'Input Data'!F703","v":2016},{"$f":"'Input Data'!G703","v":2013},{"$f":"'Input Data'!H703*IF($G703='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G703='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I703*IF($G703='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G703='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J703*IF($G703='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G703='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K703*IF($G703='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G703='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L703*IF($G703='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G703='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M703*IF($G703='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G703='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1027047.861328125},{"$f":"'Input Data'!N703*IF($G703='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G703='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":266854.73583984375},{"$f":"'Input Data'!O703*IF($G703='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G703='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P703*IF($G703='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G703='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,1293902.5971679687,0,0,null,{"$f":"IF(OR(A703='Cost Escalators'!A$68,A703='Cost Escalators'!A$69,A703='Cost Escalators'!A$70,A703='Cost Escalators'!A$71),SUM(H703:L703),0)","v":0}]
[{"$f":"'Input Data'!A704","v":8078},{"$f":"'Input Data'!B704","v":"Oil Containment"},{"$f":"'Input Data'!C704","v":"Inverell Oil Containment Upgrade"},{"$f":"'Input Data'!D704","v":"PS Replacement"},{"$f":"'Input Data'!E704","v":"Input_Proj_Future"},{"$f":"'Input Data'!F704","v":2016},{"$f":"'Input Data'!G704","v":2013},{"$f":"'Input Data'!H704*IF($G704='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G704='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I704*IF($G704='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G704='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J704*IF($G704='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G704='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K704*IF($G704='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G704='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L704*IF($G704='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G704='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M704*IF($G704='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G704='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":996862.1865234375},{"$f":"'Input Data'!N704*IF($G704='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G704='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":459550.6904296875},{"$f":"'Input Data'!O704*IF($G704='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G704='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P704*IF($G704='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G704='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,1456412.876953125,0,0,null,{"$f":"IF(OR(A704='Cost Escalators'!A$68,A704='Cost Escalators'!A$69,A704='Cost Escalators'!A$70,A704='Cost Escalators'!A$71),SUM(H704:L704),0)","v":0}]
[{"$f":"'Input Data'!A705","v":8024},{"$f":"'Input Data'!B705","v":"Oil Containment"},{"$f":"'Input Data'!C705","v":"Panorama Oil Containment Upgrade"},{"$f":"'Input Data'!D705","v":"PS Replacement"},{"$f":"'Input Data'!E705","v":"Input_Proj_Future"},{"$f":"'Input Data'!F705","v":2017},{"$f":"'Input Data'!G705","v":2013},{"$f":"'Input Data'!H705*IF($G705='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G705='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I705*IF($G705='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G705='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J705*IF($G705='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G705='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K705*IF($G705='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G705='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L705*IF($G705='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G705='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M705*IF($G705='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G705='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":75307.4765625},{"$f":"'Input Data'!N705*IF($G705='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G705='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1194433.1484375},{"$f":"'Input Data'!O705*IF($G705='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G705='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":408883.037109375},{"$f":"'Input Data'!P705*IF($G705='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G705='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,1678623.662109375,0,null,{"$f":"IF(OR(A705='Cost Escalators'!A$68,A705='Cost Escalators'!A$69,A705='Cost Escalators'!A$70,A705='Cost Escalators'!A$71),SUM(H705:L705),0)","v":0}]
[{"$f":"'Input Data'!A706","v":8029},{"$f":"'Input Data'!B706","v":"Oil Containment"},{"$f":"'Input Data'!C706","v":"Mount Piper 132 Oil Containment Upgrade"},{"$f":"'Input Data'!D706","v":"PS Replacement"},{"$f":"'Input Data'!E706","v":"Input_Proj_Future"},{"$f":"'Input Data'!F706","v":2017},{"$f":"'Input Data'!G706","v":2013},{"$f":"'Input Data'!H706*IF($G706='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G706='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I706*IF($G706='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G706='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J706*IF($G706='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G706='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K706*IF($G706='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G706='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L706*IF($G706='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G706='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M706*IF($G706='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G706='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":47555.83154296875},{"$f":"'Input Data'!N706*IF($G706='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G706='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1171023.0776367187},{"$f":"'Input Data'!O706*IF($G706='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G706='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":539540.953125},{"$f":"'Input Data'!P706*IF($G706='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G706='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,1758119.8623046875,0,null,{"$f":"IF(OR(A706='Cost Escalators'!A$68,A706='Cost Escalators'!A$69,A706='Cost Escalators'!A$70,A706='Cost Escalators'!A$71),SUM(H706:L706),0)","v":0}]
[{"$f":"'Input Data'!A707","v":8079},{"$f":"'Input Data'!B707","v":"Oil Containment"},{"$f":"'Input Data'!C707","v":"Dapto Oil Containment Upgrade"},{"$f":"'Input Data'!D707","v":"PS Replacement"},{"$f":"'Input Data'!E707","v":"Input_Proj_Future"},{"$f":"'Input Data'!F707","v":2017},{"$f":"'Input Data'!G707","v":2013},{"$f":"'Input Data'!H707*IF($G707='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G707='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I707*IF($G707='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G707='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J707*IF($G707='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G707='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K707*IF($G707='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G707='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L707*IF($G707='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G707='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M707*IF($G707='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G707='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":19308.580078125},{"$f":"'Input Data'!N707*IF($G707='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G707='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1772983.423828125},{"$f":"'Input Data'!O707*IF($G707='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G707='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":460557.3427734375},{"$f":"'Input Data'!P707*IF($G707='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G707='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,2252849.3466796875,0,null,{"$f":"IF(OR(A707='Cost Escalators'!A$68,A707='Cost Escalators'!A$69,A707='Cost Escalators'!A$70,A707='Cost Escalators'!A$71),SUM(H707:L707),0)","v":0}]
[{"$f":"'Input Data'!A708","v":8094},{"$f":"'Input Data'!B708","v":"Oil Containment"},{"$f":"'Input Data'!C708","v":"Yass Oil Containment Upgrade"},{"$f":"'Input Data'!D708","v":"PS Replacement"},{"$f":"'Input Data'!E708","v":"Input_Proj_Future"},{"$f":"'Input Data'!F708","v":2017},{"$f":"'Input Data'!G708","v":2013},{"$f":"'Input Data'!H708*IF($G708='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G708='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I708*IF($G708='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G708='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J708*IF($G708='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G708='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K708*IF($G708='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G708='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L708*IF($G708='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G708='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M708*IF($G708='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G708='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":9184.9306640625},{"$f":"'Input Data'!N708*IF($G708='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G708='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":824777.1298828125},{"$f":"'Input Data'!O708*IF($G708='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G708='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":214299.609375},{"$f":"'Input Data'!P708*IF($G708='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G708='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,1048261.669921875,0,null,{"$f":"IF(OR(A708='Cost Escalators'!A$68,A708='Cost Escalators'!A$69,A708='Cost Escalators'!A$70,A708='Cost Escalators'!A$71),SUM(H708:L708),0)","v":0}]
[{"$f":"'Input Data'!A709","v":"P0001472"},{"$f":"'Input Data'!B709","v":"Oil Containment"},{"$f":"'Input Data'!C709","v":"Mount Piper 500 Oil Containment Upgrade"},{"$f":"'Input Data'!D709","v":"PS Replacement"},{"$f":"'Input Data'!E709","v":"Input_Proj_Future"},{"$f":"'Input Data'!F709","v":2017},{"$f":"'Input Data'!G709","v":2013},{"$f":"'Input Data'!H709*IF($G709='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G709='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I709*IF($G709='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G709='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J709*IF($G709='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G709='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K709*IF($G709='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G709='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L709*IF($G709='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G709='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M709*IF($G709='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G709='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":62115.23583984375},{"$f":"'Input Data'!N709*IF($G709='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G709='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1373169.521484375},{"$f":"'Input Data'!O709*IF($G709='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G709='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":170525.671875},{"$f":"'Input Data'!P709*IF($G709='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G709='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,1605810.4291992188,0,null,{"$f":"IF(OR(A709='Cost Escalators'!A$68,A709='Cost Escalators'!A$69,A709='Cost Escalators'!A$70,A709='Cost Escalators'!A$71),SUM(H709:L709),0)","v":0}]
[{"$f":"'Input Data'!A710","v":8032},{"$f":"'Input Data'!B710","v":"Oil Containment"},{"$f":"'Input Data'!C710","v":"Sydney South Oil Containment Upgrade"},{"$f":"'Input Data'!D710","v":"PS Replacement"},{"$f":"'Input Data'!E710","v":"Input_Proj_Future"},{"$f":"'Input Data'!F710","v":2018},{"$f":"'Input Data'!G710","v":2013},{"$f":"'Input Data'!H710*IF($G710='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G710='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I710*IF($G710='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G710='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J710*IF($G710='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G710='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K710*IF($G710='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G710='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L710*IF($G710='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G710='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M710*IF($G710='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G710='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N710*IF($G710='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G710='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":28405.505859375},{"$f":"'Input Data'!O710*IF($G710='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G710='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2550758.9985351563},{"$f":"'Input Data'!P710*IF($G710='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G710='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":662756.28076171875},null,0,0,0,3241920.78515625,null,{"$f":"IF(OR(A710='Cost Escalators'!A$68,A710='Cost Escalators'!A$69,A710='Cost Escalators'!A$70,A710='Cost Escalators'!A$71),SUM(H710:L710),0)","v":0}]
[{"$f":"'Input Data'!A711","v":"P0002051"},{"$f":"'Input Data'!B711","v":"Protection Change"},{"$f":"'Input Data'!C711","v":"Sydney North Lines 926 and 927 Protection Relay Replacement"},{"$f":"'Input Data'!D711","v":"PS Replacement"},{"$f":"'Input Data'!E711","v":"Input_Proj_Future"},{"$f":"'Input Data'!F711","v":2014},{"$f":"'Input Data'!G711","v":2013},{"$f":"'Input Data'!H711*IF($G711='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G711='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I711*IF($G711='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G711='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J711*IF($G711='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G711='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K711*IF($G711='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G711='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L711*IF($G711='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G711='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":638630.333984375},{"$f":"'Input Data'!M711*IF($G711='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G711='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N711*IF($G711='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G711='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O711*IF($G711='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G711='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P711*IF($G711='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G711='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A711='Cost Escalators'!A$68,A711='Cost Escalators'!A$69,A711='Cost Escalators'!A$70,A711='Cost Escalators'!A$71),SUM(H711:L711),0)","v":0}]
[{"$f":"'Input Data'!A712","v":"P0002053"},{"$f":"'Input Data'!B712","v":"Protection Change"},{"$f":"'Input Data'!C712","v":"Sydney South Lines 91J and 91F Protection Relay Replacement"},{"$f":"'Input Data'!D712","v":"PS Replacement"},{"$f":"'Input Data'!E712","v":"Input_Proj_Future"},{"$f":"'Input Data'!F712","v":2014},{"$f":"'Input Data'!G712","v":2013},{"$f":"'Input Data'!H712*IF($G712='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G712='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I712*IF($G712='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G712='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J712*IF($G712='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G712='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K712*IF($G712='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G712='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L712*IF($G712='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G712='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":507097.515625},{"$f":"'Input Data'!M712*IF($G712='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G712='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N712*IF($G712='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G712='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O712*IF($G712='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G712='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P712*IF($G712='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G712='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A712='Cost Escalators'!A$68,A712='Cost Escalators'!A$69,A712='Cost Escalators'!A$70,A712='Cost Escalators'!A$71),SUM(H712:L712),0)","v":0}]
[{"$f":"'Input Data'!A713","v":7346},{"$f":"'Input Data'!B713","v":"Reactor Replacement"},{"$f":"'Input Data'!C713","v":"Buronga X2 220kV Reactor"},{"$f":"'Input Data'!D713","v":"PS Replacement"},{"$f":"'Input Data'!E713","v":"Input_Proj_Future"},{"$f":"'Input Data'!F713","v":2016},{"$f":"'Input Data'!G713","v":2013},{"$f":"'Input Data'!H713*IF($G713='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G713='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I713*IF($G713='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G713='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J713*IF($G713='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G713='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K713*IF($G713='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G713='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L713*IF($G713='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G713='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M713*IF($G713='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G713='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3034514.8916015625},{"$f":"'Input Data'!N713*IF($G713='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G713='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":641537.068359375},{"$f":"'Input Data'!O713*IF($G713='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G713='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P713*IF($G713='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G713='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,3676051.9599609375,0,0,null,{"$f":"IF(OR(A713='Cost Escalators'!A$68,A713='Cost Escalators'!A$69,A713='Cost Escalators'!A$70,A713='Cost Escalators'!A$71),SUM(H713:L713),0)","v":0}]
[{"$f":"'Input Data'!A714","v":7342},{"$f":"'Input Data'!B714","v":"Reactor Replacement"},{"$f":"'Input Data'!C714","v":"Broken Hill No.1 & No.2 220kV Reactors"},{"$f":"'Input Data'!D714","v":"PS Replacement"},{"$f":"'Input Data'!E714","v":"Input_Proj_Future"},{"$f":"'Input Data'!F714","v":2018},{"$f":"'Input Data'!G714","v":2013},{"$f":"'Input Data'!H714*IF($G714='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G714='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I714*IF($G714='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G714='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J714*IF($G714='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G714='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K714*IF($G714='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G714='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L714*IF($G714='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G714='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M714*IF($G714='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G714='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N714*IF($G714='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G714='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":198430.939453125},{"$f":"'Input Data'!O714*IF($G714='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G714='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3948151.4780273437},{"$f":"'Input Data'!P714*IF($G714='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G714='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3049844.724609375},null,0,0,0,7196427.1420898438,null,{"$f":"IF(OR(A714='Cost Escalators'!A$68,A714='Cost Escalators'!A$69,A714='Cost Escalators'!A$70,A714='Cost Escalators'!A$71),SUM(H714:L714),0)","v":0}]
[{"$f":"'Input Data'!A715","v":7325},{"$f":"'Input Data'!B715","v":"Reactor Replacement"},{"$f":"'Input Data'!C715","v":"Beaconsfield West No.1 132kV Reactor"},{"$f":"'Input Data'!D715","v":"PS Replacement"},{"$f":"'Input Data'!E715","v":"Input_Proj_Future"},{"$f":"'Input Data'!F715","v":2019},{"$f":"'Input Data'!G715","v":2013},{"$f":"'Input Data'!H715*IF($G715='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G715='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I715*IF($G715='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G715='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J715*IF($G715='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G715='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K715*IF($G715='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G715='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L715*IF($G715='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G715='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M715*IF($G715='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G715='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N715*IF($G715='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G715='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":10657.08251953125},{"$f":"'Input Data'!O715*IF($G715='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G715='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":72711.33251953125},{"$f":"'Input Data'!P715*IF($G715='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G715='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":281187.18017578125},null,0,0,0,0,null,{"$f":"IF(OR(A715='Cost Escalators'!A$68,A715='Cost Escalators'!A$69,A715='Cost Escalators'!A$70,A715='Cost Escalators'!A$71),SUM(H715:L715),0)","v":0}]
[{"$f":"'Input Data'!A716","v":"0588B"},{"$f":"'Input Data'!B716","v":"Secondary System Renewal"},{"$f":"'Input Data'!C716","v":"Molong SCADA Remediation"},{"$f":"'Input Data'!D716","v":"PS Replacement"},{"$f":"'Input Data'!E716","v":"Input_Proj_Future"},{"$f":"'Input Data'!F716","v":2015},{"$f":"'Input Data'!G716","v":2013},{"$f":"'Input Data'!H716*IF($G716='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G716='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I716*IF($G716='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G716='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J716*IF($G716='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G716='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K716*IF($G716='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G716='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L716*IF($G716='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G716='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M716*IF($G716='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G716='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":97625.97802734375},{"$f":"'Input Data'!N716*IF($G716='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G716='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O716*IF($G716='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G716='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P716*IF($G716='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G716='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,97625.97802734375,0,0,0,null,{"$f":"IF(OR(A716='Cost Escalators'!A$68,A716='Cost Escalators'!A$69,A716='Cost Escalators'!A$70,A716='Cost Escalators'!A$71),SUM(H716:L716),0)","v":0}]
[{"$f":"'Input Data'!A717","v":7062},{"$f":"'Input Data'!B717","v":"Secondary System Renewal"},{"$f":"'Input Data'!C717","v":"Kangaroo Valley Secondary System Replacement"},{"$f":"'Input Data'!D717","v":"PS Replacement"},{"$f":"'Input Data'!E717","v":"Input_Proj_Future"},{"$f":"'Input Data'!F717","v":2016},{"$f":"'Input Data'!G717","v":2013},{"$f":"'Input Data'!H717*IF($G717='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G717='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I717*IF($G717='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G717='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J717*IF($G717='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G717='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K717*IF($G717='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G717='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L717*IF($G717='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G717='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M717*IF($G717='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G717='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":690410.6572265625},{"$f":"'Input Data'!N717*IF($G717='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G717='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4299566.5546875},{"$f":"'Input Data'!O717*IF($G717='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G717='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P717*IF($G717='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G717='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,4989977.2119140625,0,0,null,{"$f":"IF(OR(A717='Cost Escalators'!A$68,A717='Cost Escalators'!A$69,A717='Cost Escalators'!A$70,A717='Cost Escalators'!A$71),SUM(H717:L717),0)","v":0}]
[{"$f":"'Input Data'!A718","v":7350},{"$f":"'Input Data'!B718","v":"Secondary System Renewal"},{"$f":"'Input Data'!C718","v":"Albury Secondary System Replacement"},{"$f":"'Input Data'!D718","v":"PS Replacement"},{"$f":"'Input Data'!E718","v":"Input_Proj_Future"},{"$f":"'Input Data'!F718","v":2016},{"$f":"'Input Data'!G718","v":2013},{"$f":"'Input Data'!H718*IF($G718='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G718='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I718*IF($G718='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G718='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J718*IF($G718='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G718='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K718*IF($G718='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G718='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L718*IF($G718='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G718='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M718*IF($G718='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G718='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5738842.4106445312},{"$f":"'Input Data'!N718*IF($G718='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G718='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1714455.544921875},{"$f":"'Input Data'!O718*IF($G718='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G718='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P718*IF($G718='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G718='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,7453297.9555664063,0,0,null,{"$f":"IF(OR(A718='Cost Escalators'!A$68,A718='Cost Escalators'!A$69,A718='Cost Escalators'!A$70,A718='Cost Escalators'!A$71),SUM(H718:L718),0)","v":0}]
[{"$f":"'Input Data'!A719","v":7353},{"$f":"'Input Data'!B719","v":"Secondary System Renewal"},{"$f":"'Input Data'!C719","v":"Balranald Secondary System Replacement"},{"$f":"'Input Data'!D719","v":"PS Replacement"},{"$f":"'Input Data'!E719","v":"Input_Proj_Future"},{"$f":"'Input Data'!F719","v":2016},{"$f":"'Input Data'!G719","v":2013},{"$f":"'Input Data'!H719*IF($G719='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G719='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I719*IF($G719='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G719='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J719*IF($G719='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G719='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K719*IF($G719='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G719='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L719*IF($G719='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G719='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M719*IF($G719='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G719='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":492298.54248046875},{"$f":"'Input Data'!N719*IF($G719='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G719='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3086827.6186523437},{"$f":"'Input Data'!O719*IF($G719='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G719='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P719*IF($G719='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G719='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,3579126.1611328125,0,0,null,{"$f":"IF(OR(A719='Cost Escalators'!A$68,A719='Cost Escalators'!A$69,A719='Cost Escalators'!A$70,A719='Cost Escalators'!A$71),SUM(H719:L719),0)","v":0}]
[{"$f":"'Input Data'!A720","v":7366},{"$f":"'Input Data'!B720","v":"Secondary System Renewal"},{"$f":"'Input Data'!C720","v":"Hume Secondary System Replacement"},{"$f":"'Input Data'!D720","v":"PS Replacement"},{"$f":"'Input Data'!E720","v":"Input_Proj_Future"},{"$f":"'Input Data'!F720","v":2017},{"$f":"'Input Data'!G720","v":2013},{"$f":"'Input Data'!H720*IF($G720='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G720='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I720*IF($G720='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G720='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J720*IF($G720='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G720='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K720*IF($G720='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G720='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L720*IF($G720='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G720='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M720*IF($G720='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G720='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":14790.99609375},{"$f":"'Input Data'!N720*IF($G720='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G720='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":924283.63330078125},{"$f":"'Input Data'!O720*IF($G720='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G720='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2206619.7641601563},{"$f":"'Input Data'!P720*IF($G720='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G720='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,3145694.3935546875,0,null,{"$f":"IF(OR(A720='Cost Escalators'!A$68,A720='Cost Escalators'!A$69,A720='Cost Escalators'!A$70,A720='Cost Escalators'!A$71),SUM(H720:L720),0)","v":0}]
[{"$f":"'Input Data'!A721","v":7365},{"$f":"'Input Data'!B721","v":"Secondary System Renewal"},{"$f":"'Input Data'!C721","v":"Deniliquin Secondary System Replacement"},{"$f":"'Input Data'!D721","v":"PS Replacement"},{"$f":"'Input Data'!E721","v":"Input_Proj_Future"},{"$f":"'Input Data'!F721","v":2018},{"$f":"'Input Data'!G721","v":2013},{"$f":"'Input Data'!H721*IF($G721='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G721='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I721*IF($G721='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G721='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J721*IF($G721='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G721='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K721*IF($G721='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G721='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L721*IF($G721='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G721='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M721*IF($G721='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G721='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N721*IF($G721='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G721='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O721*IF($G721='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G721='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":659551.822265625},{"$f":"'Input Data'!P721*IF($G721='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G721='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3993016.9848632812},null,0,0,0,4652568.8071289062,null,{"$f":"IF(OR(A721='Cost Escalators'!A$68,A721='Cost Escalators'!A$69,A721='Cost Escalators'!A$70,A721='Cost Escalators'!A$71),SUM(H721:L721),0)","v":0}]
[{"$f":"'Input Data'!A722","v":7655},{"$f":"'Input Data'!B722","v":"Secondary System Renewal"},{"$f":"'Input Data'!C722","v":"Haymarket Secondary System Replacement"},{"$f":"'Input Data'!D722","v":"PS Replacement"},{"$f":"'Input Data'!E722","v":"Input_Proj_Future"},{"$f":"'Input Data'!F722","v":2018},{"$f":"'Input Data'!G722","v":2013},{"$f":"'Input Data'!H722*IF($G722='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G722='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I722*IF($G722='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G722='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J722*IF($G722='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G722='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K722*IF($G722='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G722='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L722*IF($G722='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G722='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M722*IF($G722='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G722='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N722*IF($G722='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G722='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":806055.2490234375},{"$f":"'Input Data'!O722*IF($G722='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G722='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3156167.7465820313},{"$f":"'Input Data'!P722*IF($G722='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G722='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3095811.8364257813},null,0,0,0,7058034.83203125,null,{"$f":"IF(OR(A722='Cost Escalators'!A$68,A722='Cost Escalators'!A$69,A722='Cost Escalators'!A$70,A722='Cost Escalators'!A$71),SUM(H722:L722),0)","v":0}]
[{"$f":"'Input Data'!A723","v":8075},{"$f":"'Input Data'!B723","v":"Secondary System Renewal"},{"$f":"'Input Data'!C723","v":"Taree Secondary System Replacement"},{"$f":"'Input Data'!D723","v":"PS Replacement"},{"$f":"'Input Data'!E723","v":"Input_Proj_Future"},{"$f":"'Input Data'!F723","v":2018},{"$f":"'Input Data'!G723","v":2013},{"$f":"'Input Data'!H723*IF($G723='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G723='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I723*IF($G723='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G723='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J723*IF($G723='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G723='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K723*IF($G723='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G723='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L723*IF($G723='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G723='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M723*IF($G723='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G723='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2278484.2426757812},{"$f":"'Input Data'!N723*IF($G723='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G723='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5566310.3818359375},{"$f":"'Input Data'!O723*IF($G723='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G723='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7664163.05859375},{"$f":"'Input Data'!P723*IF($G723='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G723='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4040026.259765625},null,0,0,0,19548983.942871094,null,{"$f":"IF(OR(A723='Cost Escalators'!A$68,A723='Cost Escalators'!A$69,A723='Cost Escalators'!A$70,A723='Cost Escalators'!A$71),SUM(H723:L723),0)","v":0}]
[{"$f":"'Input Data'!A724","v":7467},{"$f":"'Input Data'!B724","v":"Secondary System Renewal"},{"$f":"'Input Data'!C724","v":"Murrumburrah Secondary System Replacement"},{"$f":"'Input Data'!D724","v":"PS Replacement"},{"$f":"'Input Data'!E724","v":"Input_Proj_Future"},{"$f":"'Input Data'!F724","v":2019},{"$f":"'Input Data'!G724","v":2013},{"$f":"'Input Data'!H724*IF($G724='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G724='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I724*IF($G724='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G724='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J724*IF($G724='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G724='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K724*IF($G724='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G724='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L724*IF($G724='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G724='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M724*IF($G724='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G724='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N724*IF($G724='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G724='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O724*IF($G724='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G724='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P724*IF($G724='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G724='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":534607.27587890625},null,0,0,0,0,null,{"$f":"IF(OR(A724='Cost Escalators'!A$68,A724='Cost Escalators'!A$69,A724='Cost Escalators'!A$70,A724='Cost Escalators'!A$71),SUM(H724:L724),0)","v":0}]
[{"$f":"'Input Data'!A725","v":7638},{"$f":"'Input Data'!B725","v":"Secondary System Renewal"},{"$f":"'Input Data'!C725","v":"Sydney North Secondary System Replacement"},{"$f":"'Input Data'!D725","v":"PS Replacement"},{"$f":"'Input Data'!E725","v":"Input_Proj_Future"},{"$f":"'Input Data'!F725","v":2019},{"$f":"'Input Data'!G725","v":2013},{"$f":"'Input Data'!H725*IF($G725='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G725='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I725*IF($G725='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G725='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J725*IF($G725='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G725='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K725*IF($G725='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G725='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L725*IF($G725='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G725='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M725*IF($G725='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G725='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":10290857.147460937},{"$f":"'Input Data'!N725*IF($G725='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G725='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":13090759.513183594},{"$f":"'Input Data'!O725*IF($G725='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G725='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4383489.24609375},{"$f":"'Input Data'!P725*IF($G725='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G725='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1117251.322265625},null,0,0,0,0,null,{"$f":"IF(OR(A725='Cost Escalators'!A$68,A725='Cost Escalators'!A$69,A725='Cost Escalators'!A$70,A725='Cost Escalators'!A$71),SUM(H725:L725),0)","v":0}]
[{"$f":"'Input Data'!A726","v":7756},{"$f":"'Input Data'!B726","v":"Secondary System Renewal"},{"$f":"'Input Data'!C726","v":"Armidale Secondary System Replacement"},{"$f":"'Input Data'!D726","v":"PS Replacement"},{"$f":"'Input Data'!E726","v":"Input_Proj_Future"},{"$f":"'Input Data'!F726","v":2019},{"$f":"'Input Data'!G726","v":2013},{"$f":"'Input Data'!H726*IF($G726='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G726='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I726*IF($G726='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G726='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J726*IF($G726='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G726='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K726*IF($G726='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G726='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L726*IF($G726='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G726='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M726*IF($G726='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G726='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N726*IF($G726='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G726='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O726*IF($G726='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G726='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":154817.572265625},{"$f":"'Input Data'!P726*IF($G726='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G726='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3572820.6884765625},null,0,0,0,0,null,{"$f":"IF(OR(A726='Cost Escalators'!A$68,A726='Cost Escalators'!A$69,A726='Cost Escalators'!A$70,A726='Cost Escalators'!A$71),SUM(H726:L726),0)","v":0}]
[{"$f":"'Input Data'!A727","v":7351},{"$f":"'Input Data'!B727","v":"Secondary System Renewal"},{"$f":"'Input Data'!C727","v":"Beryl Secondary System Replacement"},{"$f":"'Input Data'!D727","v":"PS Replacement"},{"$f":"'Input Data'!E727","v":"Input_Proj_Future"},{"$f":"'Input Data'!F727","v":2020},{"$f":"'Input Data'!G727","v":2013},{"$f":"'Input Data'!H727*IF($G727='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G727='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I727*IF($G727='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G727='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J727*IF($G727='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G727='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K727*IF($G727='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G727='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L727*IF($G727='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G727='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M727*IF($G727='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G727='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N727*IF($G727='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G727='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O727*IF($G727='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G727='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P727*IF($G727='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G727='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A727='Cost Escalators'!A$68,A727='Cost Escalators'!A$69,A727='Cost Escalators'!A$70,A727='Cost Escalators'!A$71),SUM(H727:L727),0)","v":0}]
[{"$f":"'Input Data'!A728","v":7354},{"$f":"'Input Data'!B728","v":"Secondary System Renewal"},{"$f":"'Input Data'!C728","v":"Buronga Secondary System Replacement"},{"$f":"'Input Data'!D728","v":"PS Replacement"},{"$f":"'Input Data'!E728","v":"Input_Proj_Future"},{"$f":"'Input Data'!F728","v":2020},{"$f":"'Input Data'!G728","v":2013},{"$f":"'Input Data'!H728*IF($G728='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G728='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I728*IF($G728='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G728='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J728*IF($G728='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G728='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K728*IF($G728='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G728='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L728*IF($G728='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G728='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M728*IF($G728='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G728='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N728*IF($G728='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G728='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O728*IF($G728='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G728='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P728*IF($G728='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G728='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":328428.046875},null,0,0,0,0,null,{"$f":"IF(OR(A728='Cost Escalators'!A$68,A728='Cost Escalators'!A$69,A728='Cost Escalators'!A$70,A728='Cost Escalators'!A$71),SUM(H728:L728),0)","v":0}]
[{"$f":"'Input Data'!A729","v":7651},{"$f":"'Input Data'!B729","v":"Secondary System Renewal"},{"$f":"'Input Data'!C729","v":"Liddell Secondary System Replacement"},{"$f":"'Input Data'!D729","v":"PS Replacement"},{"$f":"'Input Data'!E729","v":"Input_Proj_Future"},{"$f":"'Input Data'!F729","v":2020},{"$f":"'Input Data'!G729","v":2013},{"$f":"'Input Data'!H729*IF($G729='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G729='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I729*IF($G729='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G729='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J729*IF($G729='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G729='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K729*IF($G729='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G729='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L729*IF($G729='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G729='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M729*IF($G729='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G729='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N729*IF($G729='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G729='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O729*IF($G729='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G729='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":373958.22216796875},{"$f":"'Input Data'!P729*IF($G729='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G729='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2533786.4077148437},null,0,0,0,0,null,{"$f":"IF(OR(A729='Cost Escalators'!A$68,A729='Cost Escalators'!A$69,A729='Cost Escalators'!A$70,A729='Cost Escalators'!A$71),SUM(H729:L729),0)","v":0}]
[{"$f":"'Input Data'!A730","v":7667},{"$f":"'Input Data'!B730","v":"Secondary System Renewal"},{"$f":"'Input Data'!C730","v":"Avon Secondary System Replacement"},{"$f":"'Input Data'!D730","v":"PS Replacement"},{"$f":"'Input Data'!E730","v":"Input_Proj_Future"},{"$f":"'Input Data'!F730","v":2021},{"$f":"'Input Data'!G730","v":2013},{"$f":"'Input Data'!H730*IF($G730='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G730='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I730*IF($G730='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G730='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J730*IF($G730='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G730='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K730*IF($G730='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G730='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L730*IF($G730='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G730='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M730*IF($G730='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G730='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N730*IF($G730='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G730='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O730*IF($G730='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G730='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P730*IF($G730='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G730='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A730='Cost Escalators'!A$68,A730='Cost Escalators'!A$69,A730='Cost Escalators'!A$70,A730='Cost Escalators'!A$71),SUM(H730:L730),0)","v":0}]
[{"$f":"'Input Data'!A731","v":8193},{"$f":"'Input Data'!B731","v":"Secondary System Renewal"},{"$f":"'Input Data'!C731","v":"Sydney South Secondary System Replacement"},{"$f":"'Input Data'!D731","v":"PS Replacement"},{"$f":"'Input Data'!E731","v":"Input_Proj_Future"},{"$f":"'Input Data'!F731","v":2022},{"$f":"'Input Data'!G731","v":2013},{"$f":"'Input Data'!H731*IF($G731='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G731='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I731*IF($G731='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G731='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J731*IF($G731='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G731='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K731*IF($G731='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G731='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L731*IF($G731='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G731='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M731*IF($G731='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G731='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N731*IF($G731='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G731='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O731*IF($G731='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G731='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":538721.89013671875},{"$f":"'Input Data'!P731*IF($G731='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G731='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3152831.2807617187},null,0,0,0,0,null,{"$f":"IF(OR(A731='Cost Escalators'!A$68,A731='Cost Escalators'!A$69,A731='Cost Escalators'!A$70,A731='Cost Escalators'!A$71),SUM(H731:L731),0)","v":0}]
[{"$f":"'Input Data'!A732","v":"P0001205"},{"$f":"'Input Data'!B732","v":"Substation Minor Projects"},{"$f":"'Input Data'!C732","v":"Cowra Duplicated DC & AC Supplies"},{"$f":"'Input Data'!D732","v":"PS Replacement"},{"$f":"'Input Data'!E732","v":"Input_Proj_Future"},{"$f":"'Input Data'!F732","v":2014},{"$f":"'Input Data'!G732","v":2013},{"$f":"'Input Data'!H732*IF($G732='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G732='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I732*IF($G732='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G732='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J732*IF($G732='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G732='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K732*IF($G732='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G732='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L732*IF($G732='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G732='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":472233.171875},{"$f":"'Input Data'!M732*IF($G732='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G732='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N732*IF($G732='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G732='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O732*IF($G732='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G732='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P732*IF($G732='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G732='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A732='Cost Escalators'!A$68,A732='Cost Escalators'!A$69,A732='Cost Escalators'!A$70,A732='Cost Escalators'!A$71),SUM(H732:L732),0)","v":0}]
[{"$f":"'Input Data'!A733","v":8083},{"$f":"'Input Data'!B733","v":"Substation Minor Projects"},{"$f":"'Input Data'!C733","v":"Dapto 415V AC System Replacement"},{"$f":"'Input Data'!D733","v":"PS Replacement"},{"$f":"'Input Data'!E733","v":"Input_Proj_Future"},{"$f":"'Input Data'!F733","v":2015},{"$f":"'Input Data'!G733","v":2013},{"$f":"'Input Data'!H733*IF($G733='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G733='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I733*IF($G733='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G733='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J733*IF($G733='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G733='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K733*IF($G733='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G733='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L733*IF($G733='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G733='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M733*IF($G733='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G733='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2704839.3369140625},{"$f":"'Input Data'!N733*IF($G733='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G733='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O733*IF($G733='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G733='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P733*IF($G733='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G733='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,2704839.3369140625,0,0,0,null,{"$f":"IF(OR(A733='Cost Escalators'!A$68,A733='Cost Escalators'!A$69,A733='Cost Escalators'!A$70,A733='Cost Escalators'!A$71),SUM(H733:L733),0)","v":0}]
[{"$f":"'Input Data'!A734","v":6040},{"$f":"'Input Data'!B734","v":"Substation Minor Projects"},{"$f":"'Input Data'!C734","v":"Sydney West 132kV Disconnector Replacement"},{"$f":"'Input Data'!D734","v":"PS Replacement"},{"$f":"'Input Data'!E734","v":"Input_Proj_Future"},{"$f":"'Input Data'!F734","v":2016},{"$f":"'Input Data'!G734","v":2013},{"$f":"'Input Data'!H734*IF($G734='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G734='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I734*IF($G734='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G734='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J734*IF($G734='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G734='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K734*IF($G734='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G734='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L734*IF($G734='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G734='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M734*IF($G734='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G734='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2700331.0166015625},{"$f":"'Input Data'!N734*IF($G734='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G734='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":403231.42529296875},{"$f":"'Input Data'!O734*IF($G734='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G734='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P734*IF($G734='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G734='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,3103562.4418945313,0,0,null,{"$f":"IF(OR(A734='Cost Escalators'!A$68,A734='Cost Escalators'!A$69,A734='Cost Escalators'!A$70,A734='Cost Escalators'!A$71),SUM(H734:L734),0)","v":0}]
[{"$f":"'Input Data'!A735","v":"P0002049"},{"$f":"'Input Data'!B735","v":"Substation Minor Projects"},{"$f":"'Input Data'!C735","v":"Sydney South AC System Replacement"},{"$f":"'Input Data'!D735","v":"PS Replacement"},{"$f":"'Input Data'!E735","v":"Input_Proj_Future"},{"$f":"'Input Data'!F735","v":2017},{"$f":"'Input Data'!G735","v":2013},{"$f":"'Input Data'!H735*IF($G735='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G735='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I735*IF($G735='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G735='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J735*IF($G735='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G735='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K735*IF($G735='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G735='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L735*IF($G735='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G735='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M735*IF($G735='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G735='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N735*IF($G735='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G735='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":460947.18896484375},{"$f":"'Input Data'!O735*IF($G735='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G735='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3817361.5546875},{"$f":"'Input Data'!P735*IF($G735='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G735='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,4278308.7436523438,0,null,{"$f":"IF(OR(A735='Cost Escalators'!A$68,A735='Cost Escalators'!A$69,A735='Cost Escalators'!A$70,A735='Cost Escalators'!A$71),SUM(H735:L735),0)","v":0}]
[{"$f":"'Input Data'!A736","v":6962},{"$f":"'Input Data'!B736","v":"Substation Renewal"},{"$f":"'Input Data'!C736","v":"Burrinjuck Substation Renewal"},{"$f":"'Input Data'!D736","v":"PS Replacement"},{"$f":"'Input Data'!E736","v":"Input_Proj_Future"},{"$f":"'Input Data'!F736","v":2017},{"$f":"'Input Data'!G736","v":2013},{"$f":"'Input Data'!H736*IF($G736='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G736='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I736*IF($G736='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G736='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J736*IF($G736='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G736='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K736*IF($G736='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G736='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L736*IF($G736='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G736='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M736*IF($G736='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G736='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":379830.6181640625},{"$f":"'Input Data'!N736*IF($G736='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G736='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2430457.8676757812},{"$f":"'Input Data'!O736*IF($G736='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G736='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7463846.1899414062},{"$f":"'Input Data'!P736*IF($G736='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G736='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,10274134.67578125,0,null,{"$f":"IF(OR(A736='Cost Escalators'!A$68,A736='Cost Escalators'!A$69,A736='Cost Escalators'!A$70,A736='Cost Escalators'!A$71),SUM(H736:L736),0)","v":0}]
[{"$f":"'Input Data'!A737","v":7378},{"$f":"'Input Data'!B737","v":"Substation Renewal"},{"$f":"'Input Data'!C737","v":"Vales Point Substation Renewal"},{"$f":"'Input Data'!D737","v":"PS Replacement"},{"$f":"'Input Data'!E737","v":"Input_Proj_Future"},{"$f":"'Input Data'!F737","v":2018},{"$f":"'Input Data'!G737","v":2013},{"$f":"'Input Data'!H737*IF($G737='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G737='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I737*IF($G737='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G737='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J737*IF($G737='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G737='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K737*IF($G737='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G737='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L737*IF($G737='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G737='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M737*IF($G737='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G737='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1063762.880859375},{"$f":"'Input Data'!N737*IF($G737='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G737='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2132268.76171875},{"$f":"'Input Data'!O737*IF($G737='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G737='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":19077597.367675781},{"$f":"'Input Data'!P737*IF($G737='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G737='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":11667119.963378906},null,0,0,0,33940748.973632812,null,{"$f":"IF(OR(A737='Cost Escalators'!A$68,A737='Cost Escalators'!A$69,A737='Cost Escalators'!A$70,A737='Cost Escalators'!A$71),SUM(H737:L737),0)","v":0}]
[{"$f":"'Input Data'!A738","v":8076},{"$f":"'Input Data'!B738","v":"Substation Renewal"},{"$f":"'Input Data'!C738","v":"Taree Substation 33kV Switchyard Renewal"},{"$f":"'Input Data'!D738","v":"PS Replacement"},{"$f":"'Input Data'!E738","v":"Input_Proj_Future"},{"$f":"'Input Data'!F738","v":2018},{"$f":"'Input Data'!G738","v":2013},{"$f":"'Input Data'!H738*IF($G738='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G738='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I738*IF($G738='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G738='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J738*IF($G738='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G738='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K738*IF($G738='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G738='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L738*IF($G738='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G738='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M738*IF($G738='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G738='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":334663.27001953125},{"$f":"'Input Data'!N738*IF($G738='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G738='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1052455.025390625},{"$f":"'Input Data'!O738*IF($G738='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G738='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4776155.4536132812},{"$f":"'Input Data'!P738*IF($G738='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G738='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":547858.95849609375},null,0,0,0,6711132.7075195313,null,{"$f":"IF(OR(A738='Cost Escalators'!A$68,A738='Cost Escalators'!A$69,A738='Cost Escalators'!A$70,A738='Cost Escalators'!A$71),SUM(H738:L738),0)","v":0}]
[{"$f":"'Input Data'!A739","v":7398},{"$f":"'Input Data'!B739","v":"Substation Renewal"},{"$f":"'Input Data'!C739","v":"Canberra Substation Renewal"},{"$f":"'Input Data'!D739","v":"PS Replacement"},{"$f":"'Input Data'!E739","v":"Input_Proj_Future"},{"$f":"'Input Data'!F739","v":2019},{"$f":"'Input Data'!G739","v":2013},{"$f":"'Input Data'!H739*IF($G739='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G739='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I739*IF($G739='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G739='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J739*IF($G739='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G739='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K739*IF($G739='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G739='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L739*IF($G739='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G739='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M739*IF($G739='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G739='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1255168.0971679688},{"$f":"'Input Data'!N739*IF($G739='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G739='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2107412.7861328125},{"$f":"'Input Data'!O739*IF($G739='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G739='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":7970840.00390625},{"$f":"'Input Data'!P739*IF($G739='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G739='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":24408895.341796875},null,0,0,0,0,null,{"$f":"IF(OR(A739='Cost Escalators'!A$68,A739='Cost Escalators'!A$69,A739='Cost Escalators'!A$70,A739='Cost Escalators'!A$71),SUM(H739:L739),0)","v":0}]
[{"$f":"'Input Data'!A740","v":6914},{"$f":"'Input Data'!B740","v":"Substation Renewal"},{"$f":"'Input Data'!C740","v":"Wagga 132 Substation Renewal"},{"$f":"'Input Data'!D740","v":"PS Replacement"},{"$f":"'Input Data'!E740","v":"Input_Proj_Future"},{"$f":"'Input Data'!F740","v":2020},{"$f":"'Input Data'!G740","v":2013},{"$f":"'Input Data'!H740*IF($G740='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G740='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I740*IF($G740='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G740='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J740*IF($G740='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G740='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K740*IF($G740='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G740='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L740*IF($G740='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G740='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M740*IF($G740='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G740='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N740*IF($G740='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G740='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":409902.81298828125},{"$f":"'Input Data'!O740*IF($G740='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G740='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1328465.3569335938},{"$f":"'Input Data'!P740*IF($G740='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G740='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5439553.2436523437},null,0,0,0,0,null,{"$f":"IF(OR(A740='Cost Escalators'!A$68,A740='Cost Escalators'!A$69,A740='Cost Escalators'!A$70,A740='Cost Escalators'!A$71),SUM(H740:L740),0)","v":0}]
[{"$f":"'Input Data'!A741","v":7678},{"$f":"'Input Data'!B741","v":"Substation Renewal"},{"$f":"'Input Data'!C741","v":"Munmorah Substation Renewal"},{"$f":"'Input Data'!D741","v":"PS Replacement"},{"$f":"'Input Data'!E741","v":"Input_Proj_Future"},{"$f":"'Input Data'!F741","v":2020},{"$f":"'Input Data'!G741","v":2013},{"$f":"'Input Data'!H741*IF($G741='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G741='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I741*IF($G741='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G741='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J741*IF($G741='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G741='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K741*IF($G741='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G741='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L741*IF($G741='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G741='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M741*IF($G741='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G741='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":174383.21923828125},{"$f":"'Input Data'!N741*IF($G741='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G741='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":503448.91552734375},{"$f":"'Input Data'!O741*IF($G741='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G741='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1169921.47265625},{"$f":"'Input Data'!P741*IF($G741='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G741='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3852143.5546875},null,0,0,0,0,null,{"$f":"IF(OR(A741='Cost Escalators'!A$68,A741='Cost Escalators'!A$69,A741='Cost Escalators'!A$70,A741='Cost Escalators'!A$71),SUM(H741:L741),0)","v":0}]
[{"$f":"'Input Data'!A742","v":7657},{"$f":"'Input Data'!B742","v":"Substation Renewal"},{"$f":"'Input Data'!C742","v":"Newcastle Substation Renewal"},{"$f":"'Input Data'!D742","v":"PS Replacement"},{"$f":"'Input Data'!E742","v":"Input_Proj_Future"},{"$f":"'Input Data'!F742","v":2021},{"$f":"'Input Data'!G742","v":2013},{"$f":"'Input Data'!H742*IF($G742='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G742='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I742*IF($G742='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G742='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J742*IF($G742='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G742='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K742*IF($G742='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G742='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L742*IF($G742='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G742='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M742*IF($G742='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G742='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":23017.90869140625},{"$f":"'Input Data'!N742*IF($G742='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G742='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":514137.64892578125},{"$f":"'Input Data'!O742*IF($G742='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G742='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1197088.734375},{"$f":"'Input Data'!P742*IF($G742='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G742='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1882348.0180664062},null,0,0,0,0,null,{"$f":"IF(OR(A742='Cost Escalators'!A$68,A742='Cost Escalators'!A$69,A742='Cost Escalators'!A$70,A742='Cost Escalators'!A$71),SUM(H742:L742),0)","v":0}]
[{"$f":"'Input Data'!A743","v":7091},{"$f":"'Input Data'!B743","v":"SVC Control System Replacement"},{"$f":"'Input Data'!C743","v":"Armidale SVC Control System Replacement"},{"$f":"'Input Data'!D743","v":"PS Replacement"},{"$f":"'Input Data'!E743","v":"Input_Proj_Future"},{"$f":"'Input Data'!F743","v":2018},{"$f":"'Input Data'!G743","v":2013},{"$f":"'Input Data'!H743*IF($G743='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G743='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I743*IF($G743='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G743='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J743*IF($G743='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G743='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K743*IF($G743='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G743='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L743*IF($G743='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G743='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M743*IF($G743='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G743='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N743*IF($G743='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G743='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":26683.23486328125},{"$f":"'Input Data'!O743*IF($G743='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G743='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1537237.6420898438},{"$f":"'Input Data'!P743*IF($G743='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G743='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":5366664.357421875},null,0,0,0,6930585.234375,null,{"$f":"IF(OR(A743='Cost Escalators'!A$68,A743='Cost Escalators'!A$69,A743='Cost Escalators'!A$70,A743='Cost Escalators'!A$71),SUM(H743:L743),0)","v":0}]
[{"$f":"'Input Data'!A744","v":7363},{"$f":"'Input Data'!B744","v":"Transformer Replacement"},{"$f":"'Input Data'!C744","v":"Forbes No.1 & No.2 132kV Transformers"},{"$f":"'Input Data'!D744","v":"PS Replacement"},{"$f":"'Input Data'!E744","v":"Input_Proj_Future"},{"$f":"'Input Data'!F744","v":2018},{"$f":"'Input Data'!G744","v":2013},{"$f":"'Input Data'!H744*IF($G744='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G744='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I744*IF($G744='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G744='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J744*IF($G744='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G744='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K744*IF($G744='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G744='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L744*IF($G744='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G744='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M744*IF($G744='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G744='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":406023.650390625},{"$f":"'Input Data'!N744*IF($G744='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G744='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2434447.4223632813},{"$f":"'Input Data'!O744*IF($G744='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G744='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3052584.4555664062},{"$f":"'Input Data'!P744*IF($G744='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G744='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":513240.61669921875},null,0,0,0,6406296.1450195313,null,{"$f":"IF(OR(A744='Cost Escalators'!A$68,A744='Cost Escalators'!A$69,A744='Cost Escalators'!A$70,A744='Cost Escalators'!A$71),SUM(H744:L744),0)","v":0}]
[{"$f":"'Input Data'!A745","v":7528},{"$f":"'Input Data'!B745","v":"Transformer Replacement"},{"$f":"'Input Data'!C745","v":"Tamworth 330 No.2 330kV Transformer"},{"$f":"'Input Data'!D745","v":"PS Replacement"},{"$f":"'Input Data'!E745","v":"Input_Proj_Future"},{"$f":"'Input Data'!F745","v":2018},{"$f":"'Input Data'!G745","v":2013},{"$f":"'Input Data'!H745*IF($G745='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G745='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I745*IF($G745='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G745='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J745*IF($G745='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G745='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K745*IF($G745='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G745='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L745*IF($G745='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G745='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M745*IF($G745='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G745='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":322706.185546875},{"$f":"'Input Data'!N745*IF($G745='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G745='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":524310.70458984375},{"$f":"'Input Data'!O745*IF($G745='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G745='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6242520.6020507813},{"$f":"'Input Data'!P745*IF($G745='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G745='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1323195.8715820313},null,{"$f":"IF($F745=0,M745,IF($F745=R$4,SUM($H745:$P745),0))","v":0},{"$f":"IF($F745=0,N745,IF($F745=S$4,SUM($H745:$P745),0))","v":0},{"$f":"IF($F745=0,O745,IF($F745=T$4,SUM($H745:$P745),0))","v":0},{"$f":"IF($F745=0,P745,IF($F745=U$4,SUM($H745:$P745),0))","v":8412733.3637695313},null,{"$f":"IF(OR(A745='Cost Escalators'!A$68,A745='Cost Escalators'!A$69,A745='Cost Escalators'!A$70,A745='Cost Escalators'!A$71),SUM(H745:L745),0)","v":0}]
[{"$f":"'Input Data'!A746","v":"7356, 7357, 7563"},{"$f":"'Input Data'!B746","v":"Transformer Replacement"},{"$f":"'Input Data'!C746","v":"Beaconsfield West No.1 & No.2 330kV Transformers"},{"$f":"'Input Data'!D746","v":"PS Replacement"},{"$f":"'Input Data'!E746","v":"Input_Proj_Future"},{"$f":"'Input Data'!F746","v":2018},{"$f":"'Input Data'!G746","v":2013},{"$f":"'Input Data'!H746*IF($G746='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G746='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I746*IF($G746='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G746='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J746*IF($G746='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G746='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K746*IF($G746='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G746='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L746*IF($G746='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G746='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M746*IF($G746='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G746='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":701748.61962890625},{"$f":"'Input Data'!N746*IF($G746='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G746='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":6858733.107421875},{"$f":"'Input Data'!O746*IF($G746='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G746='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":16477805.75390625},{"$f":"'Input Data'!P746*IF($G746='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G746='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2864611.4296875},null,0,0,0,26902898.910644531,null,{"$f":"IF(OR(A746='Cost Escalators'!A$68,A746='Cost Escalators'!A$69,A746='Cost Escalators'!A$70,A746='Cost Escalators'!A$71),SUM(H746:L746),0)","v":0}]
[{"$f":"'Input Data'!A747","v":7711},{"$f":"'Input Data'!B747","v":"Transmission Line Wood Pole Replacement"},{"$f":"'Input Data'!C747","v":"Line 970 Burrinjuck to Yass Pole Replacements"},{"$f":"'Input Data'!D747","v":"PS Replacement"},{"$f":"'Input Data'!E747","v":"Input_Proj_Future"},{"$f":"'Input Data'!F747","v":2016},{"$f":"'Input Data'!G747","v":2013},{"$f":"'Input Data'!H747*IF($G747='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G747='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I747*IF($G747='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G747='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J747*IF($G747='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G747='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K747*IF($G747='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G747='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L747*IF($G747='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G747='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M747*IF($G747='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G747='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":228240.66357421875},{"$f":"'Input Data'!N747*IF($G747='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G747='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":10018660.360839844},{"$f":"'Input Data'!O747*IF($G747='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G747='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P747*IF($G747='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G747='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,10246901.024414062,0,0,null,{"$f":"IF(OR(A747='Cost Escalators'!A$68,A747='Cost Escalators'!A$69,A747='Cost Escalators'!A$70,A747='Cost Escalators'!A$71),SUM(H747:L747),0)","v":0}]
[{"$f":"'Input Data'!A748","v":"6002H"},{"$f":"'Input Data'!B748","v":"Wallerawang to Orange Transmission Line Replacement"},{"$f":"'Input Data'!C748","v":"New 66kV Capacitor at Panorama"},{"$f":"'Input Data'!D748","v":"PS Replacement"},{"$f":"'Input Data'!E748","v":"Input_Proj_Future"},{"$f":"'Input Data'!F748","v":2016},{"$f":"'Input Data'!G748","v":2013},{"$f":"'Input Data'!H748*IF($G748='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G748='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I748*IF($G748='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G748='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J748*IF($G748='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G748='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K748*IF($G748='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G748='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L748*IF($G748='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G748='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M748*IF($G748='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G748='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":93029.65283203125},{"$f":"'Input Data'!N748*IF($G748='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G748='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1187916.9272460938},{"$f":"'Input Data'!O748*IF($G748='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G748='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P748*IF($G748='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G748='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,1280946.580078125,0,0,null,{"$f":"IF(OR(A748='Cost Escalators'!A$68,A748='Cost Escalators'!A$69,A748='Cost Escalators'!A$70,A748='Cost Escalators'!A$71),SUM(H748:L748),0)","v":0}]
[{"$f":"'Input Data'!A749","v":"6002I"},{"$f":"'Input Data'!B749","v":"Wallerawang to Orange Transmission Line Replacement"},{"$f":"'Input Data'!C749","v":"New 66kV Capacitor at Orange"},{"$f":"'Input Data'!D749","v":"PS Replacement"},{"$f":"'Input Data'!E749","v":"Input_Proj_Future"},{"$f":"'Input Data'!F749","v":2016},{"$f":"'Input Data'!G749","v":2013},{"$f":"'Input Data'!H749*IF($G749='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G749='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I749*IF($G749='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G749='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J749*IF($G749='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G749='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K749*IF($G749='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G749='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L749*IF($G749='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G749='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M749*IF($G749='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G749='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":98257.45166015625},{"$f":"'Input Data'!N749*IF($G749='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G749='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1254674.0346679687},{"$f":"'Input Data'!O749*IF($G749='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G749='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P749*IF($G749='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G749='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,1352931.486328125,0,0,null,{"$f":"IF(OR(A749='Cost Escalators'!A$68,A749='Cost Escalators'!A$69,A749='Cost Escalators'!A$70,A749='Cost Escalators'!A$71),SUM(H749:L749),0)","v":0}]
[{"$f":"'Input Data'!A750","v":"6002J"},{"$f":"'Input Data'!B750","v":"Wallerawang to Orange Transmission Line Replacement"},{"$f":"'Input Data'!C750","v":"New 132kV Capacitor at Orange North"},{"$f":"'Input Data'!D750","v":"PS Replacement"},{"$f":"'Input Data'!E750","v":"Input_Proj_Future"},{"$f":"'Input Data'!F750","v":2016},{"$f":"'Input Data'!G750","v":2013},{"$f":"'Input Data'!H750*IF($G750='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G750='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I750*IF($G750='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G750='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J750*IF($G750='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G750='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K750*IF($G750='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G750='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L750*IF($G750='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G750='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M750*IF($G750='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G750='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":98765.40966796875},{"$f":"'Input Data'!N750*IF($G750='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G750='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1261167.0966796875},{"$f":"'Input Data'!O750*IF($G750='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G750='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P750*IF($G750='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G750='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,1359932.5063476562,0,0,null,{"$f":"IF(OR(A750='Cost Escalators'!A$68,A750='Cost Escalators'!A$69,A750='Cost Escalators'!A$70,A750='Cost Escalators'!A$71),SUM(H750:L750),0)","v":0}]
[{"$f":"'Input Data'!A751","v":"6002K"},{"$f":"'Input Data'!B751","v":"Wallerawang to Orange Transmission Line Replacement"},{"$f":"'Input Data'!C751","v":"New Series Reactor on Line 94X at Wallerawang"},{"$f":"'Input Data'!D751","v":"PS Replacement"},{"$f":"'Input Data'!E751","v":"Input_Proj_Future"},{"$f":"'Input Data'!F751","v":2016},{"$f":"'Input Data'!G751","v":2013},{"$f":"'Input Data'!H751*IF($G751='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G751='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I751*IF($G751='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G751='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J751*IF($G751='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G751='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K751*IF($G751='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G751='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L751*IF($G751='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G751='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M751*IF($G751='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G751='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":130275.017578125},{"$f":"'Input Data'!N751*IF($G751='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G751='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1663519.2451171875},{"$f":"'Input Data'!O751*IF($G751='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G751='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P751*IF($G751='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G751='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,1793794.2626953125,0,0,null,{"$f":"IF(OR(A751='Cost Escalators'!A$68,A751='Cost Escalators'!A$69,A751='Cost Escalators'!A$70,A751='Cost Escalators'!A$71),SUM(H751:L751),0)","v":0}]
[{"$f":"'Input Data'!A752","v":"6002L"},{"$f":"'Input Data'!B752","v":"Wallerawang to Orange Transmission Line Replacement"},{"$f":"'Input Data'!C752","v":"New Series Reactor on Line 949 at Mt Piper "},{"$f":"'Input Data'!D752","v":"PS Replacement"},{"$f":"'Input Data'!E752","v":"Input_Proj_Future"},{"$f":"'Input Data'!F752","v":2019},{"$f":"'Input Data'!G752","v":2013},{"$f":"'Input Data'!H752*IF($G752='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G752='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I752*IF($G752='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G752='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J752*IF($G752='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G752='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K752*IF($G752='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G752='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L752*IF($G752='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G752='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M752*IF($G752='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G752='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N752*IF($G752='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G752='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O752*IF($G752='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G752='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P752*IF($G752='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G752='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":130275.017578125},null,0,0,0,0,null,{"$f":"IF(OR(A752='Cost Escalators'!A$68,A752='Cost Escalators'!A$69,A752='Cost Escalators'!A$70,A752='Cost Escalators'!A$71),SUM(H752:L752),0)","v":0}]
[{"$f":"'Input Data'!A753","v":7839},{"$f":"'Input Data'!B753","v":"Cable Remediation"},{"$f":"'Input Data'!C753","v":"Sydney South 330kV Series Reactor Reconfiguration"},{"$f":"'Input Data'!D753","v":"PS Security/Compliance"},{"$f":"'Input Data'!E753","v":"Input_Proj_Future"},{"$f":"'Input Data'!F753","v":2018},{"$f":"'Input Data'!G753","v":2013},{"$f":"'Input Data'!H753*IF($G753='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G753='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I753*IF($G753='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G753='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J753*IF($G753='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G753='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K753*IF($G753='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G753='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L753*IF($G753='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G753='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M753*IF($G753='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G753='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":100042.25244140625},{"$f":"'Input Data'!N753*IF($G753='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G753='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":449304.29736328125},{"$f":"'Input Data'!O753*IF($G753='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G753='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2598686.1489257813},{"$f":"'Input Data'!P753*IF($G753='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G753='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":3486958.0297851563},null,0,0,0,6634990.728515625,null,{"$f":"IF(OR(A753='Cost Escalators'!A$68,A753='Cost Escalators'!A$69,A753='Cost Escalators'!A$70,A753='Cost Escalators'!A$71),SUM(H753:L753),0)","v":0}]
[{"$f":"'Input Data'!A754","v":7646},{"$f":"'Input Data'!B754","v":"Communications"},{"$f":"'Input Data'!C754","v":"Communications to Beryl and Ilford"},{"$f":"'Input Data'!D754","v":"PS Security/Compliance"},{"$f":"'Input Data'!E754","v":"Input_Proj_Future"},{"$f":"'Input Data'!F754","v":2017},{"$f":"'Input Data'!G754","v":2013},{"$f":"'Input Data'!H754*IF($G754='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G754='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I754*IF($G754='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G754='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J754*IF($G754='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G754='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K754*IF($G754='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G754='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L754*IF($G754='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G754='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M754*IF($G754='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G754='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":73202.30712890625},{"$f":"'Input Data'!N754*IF($G754='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G754='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":686975.37890625},{"$f":"'Input Data'!O754*IF($G754='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G754='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":580249.38720703125},{"$f":"'Input Data'!P754*IF($G754='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G754='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,1340427.0732421875,0,null,{"$f":"IF(OR(A754='Cost Escalators'!A$68,A754='Cost Escalators'!A$69,A754='Cost Escalators'!A$70,A754='Cost Escalators'!A$71),SUM(H754:L754),0)","v":0}]
[{"$f":"'Input Data'!A755","v":7316},{"$f":"'Input Data'!B755","v":"Control System"},{"$f":"'Input Data'!C755","v":"Multiple Contingency System Protection Scheme"},{"$f":"'Input Data'!D755","v":"PS Security/Compliance"},{"$f":"'Input Data'!E755","v":"Input_Proj_Future"},{"$f":"'Input Data'!F755","v":2016},{"$f":"'Input Data'!G755","v":2013},{"$f":"'Input Data'!H755*IF($G755='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G755='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I755*IF($G755='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G755='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J755*IF($G755='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G755='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K755*IF($G755='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G755='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L755*IF($G755='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G755='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M755*IF($G755='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G755='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":675774.82763671875},{"$f":"'Input Data'!N755*IF($G755='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G755='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":4359849.1274414063},{"$f":"'Input Data'!O755*IF($G755='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G755='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P755*IF($G755='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G755='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,5035623.955078125,0,0,null,{"$f":"IF(OR(A755='Cost Escalators'!A$68,A755='Cost Escalators'!A$69,A755='Cost Escalators'!A$70,A755='Cost Escalators'!A$71),SUM(H755:L755),0)","v":0}]
[{"$f":"'Input Data'!A756","v":"P0001885"},{"$f":"'Input Data'!B756","v":"Protection Change"},{"$f":"'Input Data'!C756","v":"Gadara Protection Change"},{"$f":"'Input Data'!D756","v":"PS Security/Compliance"},{"$f":"'Input Data'!E756","v":"Input_Proj_Future"},{"$f":"'Input Data'!F756","v":2014},{"$f":"'Input Data'!G756","v":2013},{"$f":"'Input Data'!H756*IF($G756='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G756='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I756*IF($G756='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G756='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J756*IF($G756='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G756='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K756*IF($G756='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G756='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L756*IF($G756='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G756='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":414755.17578125},{"$f":"'Input Data'!M756*IF($G756='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G756='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N756*IF($G756='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G756='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O756*IF($G756='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G756='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P756*IF($G756='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G756='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A756='Cost Escalators'!A$68,A756='Cost Escalators'!A$69,A756='Cost Escalators'!A$70,A756='Cost Escalators'!A$71),SUM(H756:L756),0)","v":0}]
[{"$f":"'Input Data'!A757","v":6832},{"$f":"'Input Data'!B757","v":"Quality of Supply"},{"$f":"'Input Data'!C757","v":"Voltage Unbalance Limits"},{"$f":"'Input Data'!D757","v":"PS Security/Compliance"},{"$f":"'Input Data'!E757","v":"Input_Proj_Future"},{"$f":"'Input Data'!F757","v":2015},{"$f":"'Input Data'!G757","v":2013},{"$f":"'Input Data'!H757*IF($G757='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G757='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I757*IF($G757='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G757='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J757*IF($G757='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G757='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K757*IF($G757='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G757='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L757*IF($G757='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G757='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M757*IF($G757='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G757='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":835314.556640625},{"$f":"'Input Data'!N757*IF($G757='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G757='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O757*IF($G757='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G757='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P757*IF($G757='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G757='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,835314.556640625,0,0,0,null,{"$f":"IF(OR(A757='Cost Escalators'!A$68,A757='Cost Escalators'!A$69,A757='Cost Escalators'!A$70,A757='Cost Escalators'!A$71),SUM(H757:L757),0)","v":0}]
[{"$f":"'Input Data'!A758","v":7397},{"$f":"'Input Data'!B758","v":"Quality of Supply"},{"$f":"'Input Data'!C758","v":"Assessment of NER Quality of Supply Compliance"},{"$f":"'Input Data'!D758","v":"PS Security/Compliance"},{"$f":"'Input Data'!E758","v":"Input_Proj_Future"},{"$f":"'Input Data'!F758","v":2019},{"$f":"'Input Data'!G758","v":2013},{"$f":"'Input Data'!H758*IF($G758='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G758='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I758*IF($G758='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G758='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J758*IF($G758='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G758='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K758*IF($G758='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G758='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L758*IF($G758='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G758='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M758*IF($G758='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G758='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N758*IF($G758='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G758='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":388639.59814453125},{"$f":"'Input Data'!O758*IF($G758='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G758='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":939425.876953125},{"$f":"'Input Data'!P758*IF($G758='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G758='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":939425.876953125},null,0,0,0,0,null,{"$f":"IF(OR(A758='Cost Escalators'!A$68,A758='Cost Escalators'!A$69,A758='Cost Escalators'!A$70,A758='Cost Escalators'!A$71),SUM(H758:L758),0)","v":0}]
[{"$f":"'Input Data'!A759","v":"P0002366"},{"$f":"'Input Data'!B759","v":"SCADA"},{"$f":"'Input Data'!C759","v":"SCADA to Tenterfield"},{"$f":"'Input Data'!D759","v":"PS Security/Compliance"},{"$f":"'Input Data'!E759","v":"Input_Proj_Future"},{"$f":"'Input Data'!F759","v":2014},{"$f":"'Input Data'!G759","v":2013},{"$f":"'Input Data'!H759*IF($G759='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G759='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I759*IF($G759='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G759='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J759*IF($G759='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G759='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K759*IF($G759='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G759='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L759*IF($G759='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G759='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":657511.755859375},{"$f":"'Input Data'!M759*IF($G759='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G759='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N759*IF($G759='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G759='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O759*IF($G759='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G759='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P759*IF($G759='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G759='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A759='Cost Escalators'!A$68,A759='Cost Escalators'!A$69,A759='Cost Escalators'!A$70,A759='Cost Escalators'!A$71),SUM(H759:L759),0)","v":0}]
[{"$f":"'Input Data'!A760","v":"P0002155"},{"$f":"'Input Data'!B760","v":"Supply to ACT"},{"$f":"'Input Data'!C760","v":"Canberra Substation 330kV Bypass"},{"$f":"'Input Data'!D760","v":"PS Security/Compliance"},{"$f":"'Input Data'!E760","v":"Input_Proj_Future"},{"$f":"'Input Data'!F760","v":2015},{"$f":"'Input Data'!G760","v":2013},{"$f":"'Input Data'!H760*IF($G760='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G760='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I760*IF($G760='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G760='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J760*IF($G760='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G760='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K760*IF($G760='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G760='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L760*IF($G760='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G760='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M760*IF($G760='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G760='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":517920.31494140625},{"$f":"'Input Data'!N760*IF($G760='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G760='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O760*IF($G760='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G760='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P760*IF($G760='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G760='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,517920.31494140625,0,0,0,null,{"$f":"IF(OR(A760='Cost Escalators'!A$68,A760='Cost Escalators'!A$69,A760='Cost Escalators'!A$70,A760='Cost Escalators'!A$71),SUM(H760:L760),0)","v":0}]
[{"$f":"'Input Data'!A761","v":6913},{"$f":"'Input Data'!B761","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C761","v":"Line 97K Cooma to Munyang Low Span Remediation"},{"$f":"'Input Data'!D761","v":"PS Security/Compliance"},{"$f":"'Input Data'!E761","v":"Input_Proj_Future"},{"$f":"'Input Data'!F761","v":2018},{"$f":"'Input Data'!G761","v":2013},{"$f":"'Input Data'!H761*IF($G761='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G761='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I761*IF($G761='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G761='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J761*IF($G761='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G761='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K761*IF($G761='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G761='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L761*IF($G761='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G761='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M761*IF($G761='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G761='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":340936.29335393029},{"$f":"'Input Data'!N761*IF($G761='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G761='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":373601.11593089276},{"$f":"'Input Data'!O761*IF($G761='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G761='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1099018.8397678921},{"$f":"'Input Data'!P761*IF($G761='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G761='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":10491830.70651369},null,0,0,0,12305386.955566404,null,{"$f":"IF(OR(A761='Cost Escalators'!A$68,A761='Cost Escalators'!A$69,A761='Cost Escalators'!A$70,A761='Cost Escalators'!A$71),SUM(H761:L761),0)","v":0}]
[{"$f":"'Input Data'!A762","v":8089},{"$f":"'Input Data'!B762","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C762","v":"Lines 4 & 5 Yass to Marulan Low Span Remediation"},{"$f":"'Input Data'!D762","v":"PS Security/Compliance"},{"$f":"'Input Data'!E762","v":"Input_Proj_Future"},{"$f":"'Input Data'!F762","v":2018},{"$f":"'Input Data'!G762","v":2013},{"$f":"'Input Data'!H762*IF($G762='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G762='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I762*IF($G762='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G762='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J762*IF($G762='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G762='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K762*IF($G762='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G762='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L762*IF($G762='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G762='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M762*IF($G762='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G762='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":34403.7333984375},{"$f":"'Input Data'!N762*IF($G762='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G762='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":69763.1689453125},{"$f":"'Input Data'!O762*IF($G762='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G762='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":195924.34423828125},{"$f":"'Input Data'!P762*IF($G762='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G762='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":1993926.6298828125},null,0,0,0,2294017.8764648437,null,{"$f":"IF(OR(A762='Cost Escalators'!A$68,A762='Cost Escalators'!A$69,A762='Cost Escalators'!A$70,A762='Cost Escalators'!A$71),SUM(H762:L762),0)","v":0}]
[{"$f":"'Input Data'!A763","v":8090},{"$f":"'Input Data'!B763","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C763","v":"Snowy to Yass/Canberra Low Span Remediation"},{"$f":"'Input Data'!D763","v":"PS Security/Compliance"},{"$f":"'Input Data'!E763","v":"Input_Proj_Future"},{"$f":"'Input Data'!F763","v":2019},{"$f":"'Input Data'!G763","v":2013},{"$f":"'Input Data'!H763*IF($G763='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G763='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I763*IF($G763='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G763='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J763*IF($G763='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G763='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K763*IF($G763='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G763='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L763*IF($G763='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G763='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M763*IF($G763='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G763='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":186900.13030573539},{"$f":"'Input Data'!N763*IF($G763='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G763='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":547074.76144913281},{"$f":"'Input Data'!O763*IF($G763='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G763='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2342638.6700122659},{"$f":"'Input Data'!P763*IF($G763='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G763='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":2342638.6700122659},null,0,0,0,0,null,{"$f":"IF(OR(A763='Cost Escalators'!A$68,A763='Cost Escalators'!A$69,A763='Cost Escalators'!A$70,A763='Cost Escalators'!A$71),SUM(H763:L763),0)","v":0}]
[{"$f":"'Input Data'!A764","v":8086},{"$f":"'Input Data'!B764","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C764","v":"Line 96H Clarence River Crossing Conductor Height"},{"$f":"'Input Data'!D764","v":"PS Security/Compliance"},{"$f":"'Input Data'!E764","v":"Input_Proj_Future"},{"$f":"'Input Data'!F764","v":2023},{"$f":"'Input Data'!G764","v":2013},{"$f":"'Input Data'!H764*IF($G764='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G764='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!I764*IF($G764='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G764='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!J764*IF($G764='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G764='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!K764*IF($G764='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G764='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!L764*IF($G764='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G764='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!M764*IF($G764='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G764='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!N764*IF($G764='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G764='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!O764*IF($G764='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G764='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},{"$f":"'Input Data'!P764*IF($G764='Cost Escalators'!$B$4,'Cost Escalators'!$B$6,IF($G764='Cost Escalators'!$C$4,'Cost Escalators'!$C$6,'Cost Escalators'!$E$6))","v":0},null,0,0,0,0,null,{"$f":"IF(OR(A764='Cost Escalators'!A$68,A764='Cost Escalators'!A$69,A764='Cost Escalators'!A$70,A764='Cost Escalators'!A$71),SUM(H764:L764),0)","v":0}]
[]
[]
[]
[]
["Total Capex",null,null,null,null,null,null,{"$f":"H4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,null,{"$f":"R4","v":2015},{"$f":"S4","v":2016},{"$f":"T4","v":2017},{"$f":"U4","v":2018},null,{"$f":"R769","v":2015}]
["Programs Committed",null,null,null,null,null,null,{"$f":"SUM(H5:H139)","v":84689372.73486945},68939226.095024243,88714172.069589898,107437303.21067679,112115955.7659457,42247257.540569164,38845959.792868026,30797968.452581644,26919909.719338823,null,{"$f":"SUM(R5:R139)","v":42247257.540569164},{"$f":"SUM(S5:S139)","v":38845959.792868026},{"$f":"SUM(T5:T139)","v":30797968.452581644},{"$f":"SUM(U5:U139)","v":26919909.719338823},null,{"$f":"SUM(W5:W139)","v":0}]
["Projects Committed",null,null,null,null,null,null,{"$f":"SUM(H174:H674)","v":359108679.08733475},319745587.72530758,283979337.41655612,387203422.30294347,374213353.90992016,134815736.50103968,107796557.17631169,10552339.82147802,14811272.540095845,null,{"$f":"SUM(R174:R674)","v":475466014.63348001},{"$f":"SUM(S174:S674)","v":168588872.30155569},{"$f":"SUM(T174:T674)","v":96753140.748205289},{"$f":"SUM(U174:U674)","v":18253820.042904608},null,{"$f":"SUM(W174:W674)","v":280602942.89159852}]
[null,null,null,null,null,null,null,{"$f":"SUM(H770:H771)","v":443798051.82220423},388684813.82033181,372693509.48614603,494640725.51362026,486329309.67586589,177062994.04160884,146642516.96917972,41350308.274059668,41731182.25943467,null,{"$f":"SUM(R770:R771)","v":517713272.1740492},{"$f":"SUM(S770:S771)","v":207434832.09442371},{"$f":"SUM(T770:T771)","v":127551109.20078693},{"$f":"SUM(U770:U771)","v":45173729.762243435},null,280602942.89159852]
[]
["Programs Future",null,null,null,null,null,null,{"$f":"SUM(H140:H173)","v":0},0,0,0,0,23207482.6333149,25606964.023575671,27058313.485171203,27824856.14818142,null,{"$f":"SUM(R140:R173)","v":23207482.6333149},{"$f":"SUM(S140:S173)","v":25606964.023575671},{"$f":"SUM(T140:T173)","v":27058313.485171203},{"$f":"SUM(U140:U173)","v":27824856.14818142},null,{"$f":"SUM(W140:W173)","v":0}]
["Projects Future",null,null,null,null,null,null,{"$f":"SUM(H675:H764)","v":0},0,0,0,3333242.0625,54109648.95197998,128067464.17132534,160498373.51954579,143004334.50054941,null,{"$f":"SUM(R675:R764)","v":9606176.5859375},{"$f":"SUM(S675:S764)","v":80632822.884765625},{"$f":"SUM(T675:T764)","v":72368968.564941406},{"$f":"SUM(U675:U764)","v":220825496.43603516},null,{"$f":"SUM(W675:W764)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H774:H775)","v":0},0,0,0,3333242.0625,77317131.585294873,153674428.19490102,187556687.00471699,170829190.64873081,null,{"$f":"SUM(R774:R775)","v":32813659.2192524},{"$f":"SUM(S774:S775)","v":106239786.90834129},{"$f":"SUM(T774:T775)","v":99427282.050112605},{"$f":"SUM(U774:U775)","v":248650352.58421656},null,0]
[]
["Grand Total",null,null,null,null,null,null,{"$f":"SUM(H772,H776)","v":443798051.82220423},388684813.82033181,372693509.48614603,494640725.51362026,489662551.73836589,254380125.62690371,300316945.16408074,228906995.27877665,212560372.90816548,null,{"$f":"SUM(R772,R776)","v":550526931.39330161},313674619.002765,226978391.25089955,293824082.34645998,null,{"$f":"SUM(W772,W776)","v":280602942.89159852}]
["Check",{"$f":"SUM(H779:P779,R779:U779)","v":7.152557373046875E-7},null,null,null,null,null,{"$f":"ABS(H778-H2)","v":2.384185791015625E-7},2.384185791015625E-7,0,0,0,0,5.9604644775390625E-8,2.9802322387695313E-8,0,null,{"$f":"ABS(R778-R2)","v":0},{"$f":"ABS(S778-S2)","v":1.1920928955078125E-7},{"$f":"ABS(T778-T2)","v":2.9802322387695313E-8},{"$f":"ABS(U778-U2)","v":0}]

{"sheet":"Costs ($2014) Incl Real Esc","index":6,"n_rows":779,"n_cols":29,"rows_kept":779,"cut":false,"hidden":false,"merged":[[2,7,2,15],[2,17,2,20],[2,22,2,26]]}
["Costs (Real $2014) Including Real Escalation"]
[null,null,null,null,null,null,null,{"$f":"SUM(H5:H764)","v":443798051.82220399},388684813.82033205,372693509.48614603,494640725.51362026,489674887.47586823,255287119.84813309,304605625.86047047,235329574.14704221,219784230.32238907,null,{"$f":"SUM(R5:R764)","v":550650945.0789181},{"$f":"SUM(S5:S764)","v":316078499.30177724},{"$f":"SUM(T5:T764)","v":230033119.30311838},{"$f":"SUM(U5:U764)","v":303143998.19916511}]
[null,null,null,null,null,null,null,"Capex Incurred",null,null,null,null,null,null,null,null,null,"Capex Commissioned",null,null,null,null,"Real Weighted Escalators",null,null,null,null,null,{"$f":"'Cost Escalators'!$A66","v":"Capex Commissioned 2015 - Transitional Adjustment"}]
[{"$f":"'Costs ($2014) Excl Real Esc'!A4","v":"Program \\ Project No."},{"$f":"'Costs ($2014) Excl Real Esc'!B4","v":"Program \\ Project Grouping"},{"$f":"'Costs ($2014) Excl Real Esc'!C4","v":"Program \\ Project Name"},{"$f":"'Costs ($2014) Excl Real Esc'!D4","v":"Program \\ Project Category"},{"$f":"'Costs ($2014) Excl Real Esc'!E4","v":"Committed / Future"},{"$f":"'Costs ($2014) Excl Real Esc'!F4","v":"Commissioning Date"},{"$f":"'Costs ($2014) Excl Real Esc'!G4","v":"Effective Estimate Year"},{"$f":"'Costs ($2014) Excl Real Esc'!H4","v":2010},{"$f":"'Costs ($2014) Excl Real Esc'!I4","v":2011},{"$f":"'Costs ($2014) Excl Real Esc'!J4","v":2012},{"$f":"'Costs ($2014) Excl Real Esc'!K4","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!L4","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!M4","v":2015},{"$f":"'Costs ($2014) Excl Real Esc'!N4","v":2016},{"$f":"'Costs ($2014) Excl Real Esc'!O4","v":2017},{"$f":"'Costs ($2014) Excl Real Esc'!P4","v":2018},null,{"$f":"M4","v":2015},{"$f":"N4","v":2016},2017,2018,null,{"$f":"L4","v":2014},2015,2016,2017,2018,null,{"$f":"X4","v":2015}]
[{"$f":"'Input Data'!A5","v":6716},{"$f":"'Input Data'!B5","v":"Communications"},{"$f":"'Input Data'!C5","v":"Establishment of Gigabit Ethernet CDN Network"},{"$f":"'Input Data'!D5","v":"PS Facilities"},{"$f":"'Input Data'!E5","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F5","v":0},{"$f":"'Input Data'!G5","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H5","v":-0.95875119389158081},{"$f":"'Costs ($2014) Excl Real Esc'!I5","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J5","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K5","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L5*W5","v":2402618.5773475347},{"$f":"'Costs ($2014) Excl Real Esc'!M5*X5","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N5*Y5","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O5*Z5","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P5*AA5","v":0},null,{"$f":"IF($F5=0,M5,IF($F5=R$4,SUM($H5:$P5),0))","v":0},{"$f":"IF($F5=0,N5,IF($F5=S$4,SUM($H5:$P5),0))","v":0},{"$f":"IF($F5=0,O5,IF($F5=T$4,SUM($H5:$P5),0))","v":0},{"$f":"IF($F5=0,P5,IF($F5=U$4,SUM($H5:$P5),0))","v":0},null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA5:$AL5)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA5:$AL5)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA5:$AL5)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA5:$AL5)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA5:$AL5)","v":1},null,{"$f":"IF(OR($A5='Cost Escalators'!$A$68,$A5='Cost Escalators'!$A$69,$A5='Cost Escalators'!$A$70,$A5='Cost Escalators'!$A$71),SUM($H5:$L5),0)","v":0}]
[{"$f":"'Input Data'!A6","v":5161},{"$f":"'Input Data'!B6","v":"Non HV Buildings & Civil Work"},{"$f":"'Input Data'!C6","v":"Building Improvements"},{"$f":"'Input Data'!D6","v":"PS Facilities"},{"$f":"'Input Data'!E6","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F6","v":0},{"$f":"'Input Data'!G6","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H6","v":3176428.2644004184},{"$f":"'Costs ($2014) Excl Real Esc'!I6","v":3751266.9669162361},{"$f":"'Costs ($2014) Excl Real Esc'!J6","v":5437667.0304098455},{"$f":"'Costs ($2014) Excl Real Esc'!K6","v":5379657.8209558101},{"$f":"'Costs ($2014) Excl Real Esc'!L6*W6","v":6279936.9570157062},{"$f":"'Costs ($2014) Excl Real Esc'!M6*X6","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N6*Y6","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O6*Z6","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P6*AA6","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA6:$AL6)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA6:$AL6)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA6:$AL6)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA6:$AL6)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA6:$AL6)","v":1},null,{"$f":"IF(OR($A6='Cost Escalators'!$A$68,$A6='Cost Escalators'!$A$69,$A6='Cost Escalators'!$A$70,$A6='Cost Escalators'!$A$71),SUM($H6:$L6),0)","v":0}]
[{"$f":"'Input Data'!A7","v":5976},{"$f":"'Input Data'!B7","v":"Non HV Buildings & Civil Work"},{"$f":"'Input Data'!C7","v":"HO Refurbishment"},{"$f":"'Input Data'!D7","v":"PS Facilities"},{"$f":"'Input Data'!E7","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F7","v":0},{"$f":"'Input Data'!G7","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H7","v":-1489172.9549105708},{"$f":"'Costs ($2014) Excl Real Esc'!I7","v":1321.7147850790586},{"$f":"'Costs ($2014) Excl Real Esc'!J7","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K7","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L7*W7","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M7*X7","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N7*Y7","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O7*Z7","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P7*AA7","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA7:$AL7)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA7:$AL7)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA7:$AL7)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA7:$AL7)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA7:$AL7)","v":1},null,{"$f":"IF(OR($A7='Cost Escalators'!$A$68,$A7='Cost Escalators'!$A$69,$A7='Cost Escalators'!$A$70,$A7='Cost Escalators'!$A$71),SUM($H7:$L7),0)","v":0}]
[{"$f":"'Input Data'!A8","v":5989},{"$f":"'Input Data'!B8","v":"Non HV Buildings & Civil Work"},{"$f":"'Input Data'!C8","v":"Sydney West Warehouse Extension"},{"$f":"'Input Data'!D8","v":"PS Facilities"},{"$f":"'Input Data'!E8","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F8","v":0},{"$f":"'Input Data'!G8","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H8","v":105053.41342340996},{"$f":"'Costs ($2014) Excl Real Esc'!I8","v":125229.30274663601},{"$f":"'Costs ($2014) Excl Real Esc'!J8","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K8","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L8*W8","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M8*X8","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N8*Y8","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O8*Z8","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P8*AA8","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA8:$AL8)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA8:$AL8)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA8:$AL8)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA8:$AL8)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA8:$AL8)","v":1},null,{"$f":"IF(OR($A8='Cost Escalators'!$A$68,$A8='Cost Escalators'!$A$69,$A8='Cost Escalators'!$A$70,$A8='Cost Escalators'!$A$71),SUM($H8:$L8),0)","v":0}]
[{"$f":"'Input Data'!A9","v":7332},{"$f":"'Input Data'!B9","v":"Non HV Buildings & Civil Work"},{"$f":"'Input Data'!C9","v":"Strategic Accomodation"},{"$f":"'Input Data'!D9","v":"PS Facilities"},{"$f":"'Input Data'!E9","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F9","v":0},{"$f":"'Input Data'!G9","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H9","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I9","v":495867.15201594442},{"$f":"'Costs ($2014) Excl Real Esc'!J9","v":7097031.690720886},{"$f":"'Costs ($2014) Excl Real Esc'!K9","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L9*W9","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M9*X9","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N9*Y9","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O9*Z9","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P9*AA9","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA9:$AL9)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA9:$AL9)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA9:$AL9)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA9:$AL9)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA9:$AL9)","v":1},null,{"$f":"IF(OR($A9='Cost Escalators'!$A$68,$A9='Cost Escalators'!$A$69,$A9='Cost Escalators'!$A$70,$A9='Cost Escalators'!$A$71),SUM($H9:$L9),0)","v":0}]
[{"$f":"'Input Data'!A10","v":7332},{"$f":"'Input Data'!B10","v":"Non HV Buildings & Civil Work"},{"$f":"'Input Data'!C10","v":"Strategic Accomodation"},{"$f":"'Input Data'!D10","v":"PS Facilities"},{"$f":"'Input Data'!E10","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F10","v":0},{"$f":"'Input Data'!G10","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H10","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I10","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J10","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K10","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L10*W10","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M10*X10","v":8612015},{"$f":"'Costs ($2014) Excl Real Esc'!N10*Y10","v":10973300},{"$f":"'Costs ($2014) Excl Real Esc'!O10*Z10","v":4832700},{"$f":"'Costs ($2014) Excl Real Esc'!P10*AA10","v":0},null,8612015,10973300,4832700,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA10:$AL10)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA10:$AL10)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA10:$AL10)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA10:$AL10)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA10:$AL10)","v":1},null,{"$f":"IF(OR($A10='Cost Escalators'!$A$68,$A10='Cost Escalators'!$A$69,$A10='Cost Escalators'!$A$70,$A10='Cost Escalators'!$A$71),SUM($H10:$L10),0)","v":0}]
[{"$f":"'Input Data'!A11","v":7332},{"$f":"'Input Data'!B11","v":"Non HV Buildings & Civil Work"},{"$f":"'Input Data'!C11","v":"Strategic Accomodation"},{"$f":"'Input Data'!D11","v":"PS Facilities"},{"$f":"'Input Data'!E11","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F11","v":0},{"$f":"'Input Data'!G11","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H11","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I11","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J11","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K11","v":15821291.537286678},{"$f":"'Costs ($2014) Excl Real Esc'!L11*W11","v":43417772.448109306},{"$f":"'Costs ($2014) Excl Real Esc'!M11*X11","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N11*Y11","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O11*Z11","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P11*AA11","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA11:$AL11)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA11:$AL11)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA11:$AL11)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA11:$AL11)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA11:$AL11)","v":1},null,{"$f":"IF(OR($A11='Cost Escalators'!$A$68,$A11='Cost Escalators'!$A$69,$A11='Cost Escalators'!$A$70,$A11='Cost Escalators'!$A$71),SUM($H11:$L11),0)","v":0}]
[{"$f":"'Input Data'!A12","v":7517},{"$f":"'Input Data'!B12","v":"Non HV Buildings & Civil Work"},{"$f":"'Input Data'!C12","v":"Newcastle Mezzanine Floor"},{"$f":"'Input Data'!D12","v":"PS Facilities"},{"$f":"'Input Data'!E12","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F12","v":0},{"$f":"'Input Data'!G12","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H12","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I12","v":37786.781429251932},{"$f":"'Costs ($2014) Excl Real Esc'!J12","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K12","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L12*W12","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M12*X12","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N12*Y12","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O12*Z12","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P12*AA12","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA12:$AL12)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA12:$AL12)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA12:$AL12)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA12:$AL12)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA12:$AL12)","v":1},null,{"$f":"IF(OR($A12='Cost Escalators'!$A$68,$A12='Cost Escalators'!$A$69,$A12='Cost Escalators'!$A$70,$A12='Cost Escalators'!$A$71),SUM($H12:$L12),0)","v":0}]
[{"$f":"'Input Data'!A13","v":8050},{"$f":"'Input Data'!B13","v":"Non HV Buildings & Civil Work"},{"$f":"'Input Data'!C13","v":"Haymarket Blast Wall"},{"$f":"'Input Data'!D13","v":"PS Facilities"},{"$f":"'Input Data'!E13","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F13","v":0},{"$f":"'Input Data'!G13","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H13","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I13","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J13","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K13","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L13*W13","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M13*X13","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N13*Y13","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O13*Z13","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P13*AA13","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA13:$AL13)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA13:$AL13)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA13:$AL13)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA13:$AL13)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA13:$AL13)","v":1},null,{"$f":"IF(OR($A13='Cost Escalators'!$A$68,$A13='Cost Escalators'!$A$69,$A13='Cost Escalators'!$A$70,$A13='Cost Escalators'!$A$71),SUM($H13:$L13),0)","v":0}]
[{"$f":"'Input Data'!A14","v":6420},{"$f":"'Input Data'!B14","v":"Information Technology"},{"$f":"'Input Data'!C14","v":"Video Conferencing & Collaboration"},{"$f":"'Input Data'!D14","v":"PS Information Technology"},{"$f":"'Input Data'!E14","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F14","v":0},{"$f":"'Input Data'!G14","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H14","v":535999.46424682671},{"$f":"'Costs ($2014) Excl Real Esc'!I14","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J14","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K14","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L14*W14","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M14*X14","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N14*Y14","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O14*Z14","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P14*AA14","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA14:$AL14)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA14:$AL14)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA14:$AL14)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA14:$AL14)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA14:$AL14)","v":1},null,{"$f":"IF(OR($A14='Cost Escalators'!$A$68,$A14='Cost Escalators'!$A$69,$A14='Cost Escalators'!$A$70,$A14='Cost Escalators'!$A$71),SUM($H14:$L14),0)","v":0}]
[{"$f":"'Input Data'!A15","v":"ICT Applications"},{"$f":"'Input Data'!B15","v":"Information Technology"},{"$f":"'Input Data'!C15","v":"Capital Program Delivery"},{"$f":"'Input Data'!D15","v":"PS Information Technology"},{"$f":"'Input Data'!E15","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F15","v":0},{"$f":"'Input Data'!G15","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H15","v":2751280.9244127092},{"$f":"'Costs ($2014) Excl Real Esc'!I15","v":921492.15052006673},{"$f":"'Costs ($2014) Excl Real Esc'!J15","v":24215.05621598578},{"$f":"'Costs ($2014) Excl Real Esc'!K15","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L15*W15","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M15*X15","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N15*Y15","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O15*Z15","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P15*AA15","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA15:$AL15)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA15:$AL15)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA15:$AL15)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA15:$AL15)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA15:$AL15)","v":1},null,{"$f":"IF(OR($A15='Cost Escalators'!$A$68,$A15='Cost Escalators'!$A$69,$A15='Cost Escalators'!$A$70,$A15='Cost Escalators'!$A$71),SUM($H15:$L15),0)","v":0}]
[{"$f":"'Input Data'!A16","v":"ICT Applications"},{"$f":"'Input Data'!B16","v":"Information Technology"},{"$f":"'Input Data'!C16","v":"Finance & Information Systems "},{"$f":"'Input Data'!D16","v":"PS Information Technology"},{"$f":"'Input Data'!E16","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F16","v":0},{"$f":"'Input Data'!G16","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H16","v":2756032.454923748},{"$f":"'Costs ($2014) Excl Real Esc'!I16","v":9699521.7623030692},{"$f":"'Costs ($2014) Excl Real Esc'!J16","v":12561855.348859267},{"$f":"'Costs ($2014) Excl Real Esc'!K16","v":20205852.772787478},{"$f":"'Costs ($2014) Excl Real Esc'!L16*W16","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M16*X16","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N16*Y16","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O16*Z16","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P16*AA16","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA16:$AL16)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA16:$AL16)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA16:$AL16)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA16:$AL16)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA16:$AL16)","v":1},null,{"$f":"IF(OR($A16='Cost Escalators'!$A$68,$A16='Cost Escalators'!$A$69,$A16='Cost Escalators'!$A$70,$A16='Cost Escalators'!$A$71),SUM($H16:$L16),0)","v":0}]
[{"$f":"'Input Data'!A17","v":"ICT Applications"},{"$f":"'Input Data'!B17","v":"Information Technology"},{"$f":"'Input Data'!C17","v":"Network Planning & Performance"},{"$f":"'Input Data'!D17","v":"PS Information Technology"},{"$f":"'Input Data'!E17","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F17","v":0},{"$f":"'Input Data'!G17","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H17","v":796284.20403902244},{"$f":"'Costs ($2014) Excl Real Esc'!I17","v":397105.02625915466},{"$f":"'Costs ($2014) Excl Real Esc'!J17","v":11889.168047010684},{"$f":"'Costs ($2014) Excl Real Esc'!K17","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L17*W17","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M17*X17","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N17*Y17","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O17*Z17","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P17*AA17","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA17:$AL17)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA17:$AL17)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA17:$AL17)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA17:$AL17)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA17:$AL17)","v":1},null,{"$f":"IF(OR($A17='Cost Escalators'!$A$68,$A17='Cost Escalators'!$A$69,$A17='Cost Escalators'!$A$70,$A17='Cost Escalators'!$A$71),SUM($H17:$L17),0)","v":0}]
[{"$f":"'Input Data'!A18","v":"ICT Applications"},{"$f":"'Input Data'!B18","v":"Information Technology"},{"$f":"'Input Data'!C18","v":"Network Services & Operations "},{"$f":"'Input Data'!D18","v":"PS Information Technology"},{"$f":"'Input Data'!E18","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F18","v":0},{"$f":"'Input Data'!G18","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H18","v":100989.76111540868},{"$f":"'Costs ($2014) Excl Real Esc'!I18","v":275091.97423632734},{"$f":"'Costs ($2014) Excl Real Esc'!J18","v":74437.040804373566},{"$f":"'Costs ($2014) Excl Real Esc'!K18","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L18*W18","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M18*X18","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N18*Y18","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O18*Z18","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P18*AA18","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA18:$AL18)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA18:$AL18)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA18:$AL18)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA18:$AL18)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA18:$AL18)","v":1},null,{"$f":"IF(OR($A18='Cost Escalators'!$A$68,$A18='Cost Escalators'!$A$69,$A18='Cost Escalators'!$A$70,$A18='Cost Escalators'!$A$71),SUM($H18:$L18),0)","v":0}]
[{"$f":"'Input Data'!A19","v":"ICT Applications"},{"$f":"'Input Data'!B19","v":"Information Technology"},{"$f":"'Input Data'!C19","v":"People, Strategy & Corporate Services "},{"$f":"'Input Data'!D19","v":"PS Information Technology"},{"$f":"'Input Data'!E19","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F19","v":0},{"$f":"'Input Data'!G19","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H19","v":75374.186976005876},{"$f":"'Costs ($2014) Excl Real Esc'!I19","v":82476.571454523248},{"$f":"'Costs ($2014) Excl Real Esc'!J19","v":3569.4737339608855},{"$f":"'Costs ($2014) Excl Real Esc'!K19","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L19*W19","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M19*X19","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N19*Y19","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O19*Z19","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P19*AA19","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA19:$AL19)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA19:$AL19)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA19:$AL19)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA19:$AL19)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA19:$AL19)","v":1},null,{"$f":"IF(OR($A19='Cost Escalators'!$A$68,$A19='Cost Escalators'!$A$69,$A19='Cost Escalators'!$A$70,$A19='Cost Escalators'!$A$71),SUM($H19:$L19),0)","v":0}]
[{"$f":"'Input Data'!A20","v":"ICT Applications"},{"$f":"'Input Data'!B20","v":"Information Technology"},{"$f":"'Input Data'!C20","v":0},{"$f":"'Input Data'!D20","v":"PS Information Technology"},{"$f":"'Input Data'!E20","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F20","v":0},{"$f":"'Input Data'!G20","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H20","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I20","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J20","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K20","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L20*W20","v":9919444.6738124546},{"$f":"'Costs ($2014) Excl Real Esc'!M20*X20","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N20*Y20","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O20*Z20","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P20*AA20","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA20:$AL20)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA20:$AL20)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA20:$AL20)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA20:$AL20)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA20:$AL20)","v":1},null,{"$f":"IF(OR($A20='Cost Escalators'!$A$68,$A20='Cost Escalators'!$A$69,$A20='Cost Escalators'!$A$70,$A20='Cost Escalators'!$A$71),SUM($H20:$L20),0)","v":0}]
[{"$f":"'Input Data'!A21","v":"ICT Corporate Data Network"},{"$f":"'Input Data'!B21","v":"Information Technology"},{"$f":"'Input Data'!C21","v":"Finance & Information Systems "},{"$f":"'Input Data'!D21","v":"PS Information Technology"},{"$f":"'Input Data'!E21","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F21","v":0},{"$f":"'Input Data'!G21","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H21","v":2295633.9997776868},{"$f":"'Costs ($2014) Excl Real Esc'!I21","v":1062437.553419672},{"$f":"'Costs ($2014) Excl Real Esc'!J21","v":1090310.5287867875},{"$f":"'Costs ($2014) Excl Real Esc'!K21","v":808265.40881742269},{"$f":"'Costs ($2014) Excl Real Esc'!L21*W21","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M21*X21","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N21*Y21","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O21*Z21","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P21*AA21","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA21:$AL21)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA21:$AL21)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA21:$AL21)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA21:$AL21)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA21:$AL21)","v":1},null,{"$f":"IF(OR($A21='Cost Escalators'!$A$68,$A21='Cost Escalators'!$A$69,$A21='Cost Escalators'!$A$70,$A21='Cost Escalators'!$A$71),SUM($H21:$L21),0)","v":0}]
[{"$f":"'Input Data'!A22","v":"ICT Corporate Data Network"},{"$f":"'Input Data'!B22","v":"Information Technology"},{"$f":"'Input Data'!C22","v":0},{"$f":"'Input Data'!D22","v":"PS Information Technology"},{"$f":"'Input Data'!E22","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F22","v":0},{"$f":"'Input Data'!G22","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H22","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I22","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J22","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K22","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L22*W22","v":1433399.2141083104},{"$f":"'Costs ($2014) Excl Real Esc'!M22*X22","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N22*Y22","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O22*Z22","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P22*AA22","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA22:$AL22)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA22:$AL22)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA22:$AL22)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA22:$AL22)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA22:$AL22)","v":1},null,{"$f":"IF(OR($A22='Cost Escalators'!$A$68,$A22='Cost Escalators'!$A$69,$A22='Cost Escalators'!$A$70,$A22='Cost Escalators'!$A$71),SUM($H22:$L22),0)","v":0}]
[{"$f":"'Input Data'!A23","v":"ICT Infrastructure"},{"$f":"'Input Data'!B23","v":"Information Technology"},{"$f":"'Input Data'!C23","v":"Finance & Information Systems "},{"$f":"'Input Data'!D23","v":"PS Information Technology"},{"$f":"'Input Data'!E23","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F23","v":0},{"$f":"'Input Data'!G23","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H23","v":5360875.4638936901},{"$f":"'Costs ($2014) Excl Real Esc'!I23","v":3361760.0438686712},{"$f":"'Costs ($2014) Excl Real Esc'!J23","v":6399671.337520753},{"$f":"'Costs ($2014) Excl Real Esc'!K23","v":4204814.5948074739},{"$f":"'Costs ($2014) Excl Real Esc'!L23*W23","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M23*X23","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N23*Y23","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O23*Z23","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P23*AA23","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA23:$AL23)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA23:$AL23)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA23:$AL23)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA23:$AL23)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA23:$AL23)","v":1},null,{"$f":"IF(OR($A23='Cost Escalators'!$A$68,$A23='Cost Escalators'!$A$69,$A23='Cost Escalators'!$A$70,$A23='Cost Escalators'!$A$71),SUM($H23:$L23),0)","v":0}]
[{"$f":"'Input Data'!A24","v":"ICT Infrastructure"},{"$f":"'Input Data'!B24","v":"Information Technology"},{"$f":"'Input Data'!C24","v":"Network Services & Operations "},{"$f":"'Input Data'!D24","v":"PS Information Technology"},{"$f":"'Input Data'!E24","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F24","v":0},{"$f":"'Input Data'!G24","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H24","v":332861.6708163243},{"$f":"'Costs ($2014) Excl Real Esc'!I24","v":81607.245599261922},{"$f":"'Costs ($2014) Excl Real Esc'!J24","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K24","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L24*W24","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M24*X24","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N24*Y24","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O24*Z24","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P24*AA24","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA24:$AL24)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA24:$AL24)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA24:$AL24)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA24:$AL24)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA24:$AL24)","v":1},null,{"$f":"IF(OR($A24='Cost Escalators'!$A$68,$A24='Cost Escalators'!$A$69,$A24='Cost Escalators'!$A$70,$A24='Cost Escalators'!$A$71),SUM($H24:$L24),0)","v":0}]
[{"$f":"'Input Data'!A25","v":"ICT Infrastructure"},{"$f":"'Input Data'!B25","v":"Information Technology"},{"$f":"'Input Data'!C25","v":0},{"$f":"'Input Data'!D25","v":"PS Information Technology"},{"$f":"'Input Data'!E25","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F25","v":0},{"$f":"'Input Data'!G25","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H25","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I25","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J25","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K25","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L25*W25","v":5012065.5666349009},{"$f":"'Costs ($2014) Excl Real Esc'!M25*X25","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N25*Y25","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O25*Z25","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P25*AA25","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA25:$AL25)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA25:$AL25)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA25:$AL25)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA25:$AL25)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA25:$AL25)","v":1},null,{"$f":"IF(OR($A25='Cost Escalators'!$A$68,$A25='Cost Escalators'!$A$69,$A25='Cost Escalators'!$A$70,$A25='Cost Escalators'!$A$71),SUM($H25:$L25),0)","v":0}]
[{"$f":"'Input Data'!A26","v":0},{"$f":"'Input Data'!B26","v":"Information Technology"},{"$f":"'Input Data'!C26","v":"Finance & Information Systems "},{"$f":"'Input Data'!D26","v":"PS Information Technology"},{"$f":"'Input Data'!E26","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F26","v":0},{"$f":"'Input Data'!G26","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H26","v":433374.67020297801},{"$f":"'Costs ($2014) Excl Real Esc'!I26","v":-56615.216750491752},{"$f":"'Costs ($2014) Excl Real Esc'!J26","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K26","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L26*W26","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M26*X26","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N26*Y26","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O26*Z26","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P26*AA26","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA26:$AL26)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA26:$AL26)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA26:$AL26)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA26:$AL26)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA26:$AL26)","v":1},null,{"$f":"IF(OR($A26='Cost Escalators'!$A$68,$A26='Cost Escalators'!$A$69,$A26='Cost Escalators'!$A$70,$A26='Cost Escalators'!$A$71),SUM($H26:$L26),0)","v":0}]
[{"$f":"'Input Data'!A27","v":5739},{"$f":"'Input Data'!B27","v":"Motor Vehicles & Mobile Plant"},{"$f":"'Input Data'!C27","v":"TG Mobile Plant"},{"$f":"'Input Data'!D27","v":"PS Motor Vehicles"},{"$f":"'Input Data'!E27","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F27","v":0},{"$f":"'Input Data'!G27","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H27","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I27","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J27","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K27","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L27*W27","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M27*X27","v":3004840.77734375},{"$f":"'Costs ($2014) Excl Real Esc'!N27*Y27","v":1814135.7421875},{"$f":"'Costs ($2014) Excl Real Esc'!O27*Z27","v":1691743.080078125},{"$f":"'Costs ($2014) Excl Real Esc'!P27*AA27","v":2241067.5},null,3004840.77734375,1814135.7421875,1691743.080078125,2241067.5,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA27:$AL27)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA27:$AL27)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA27:$AL27)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA27:$AL27)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA27:$AL27)","v":1},null,{"$f":"IF(OR($A27='Cost Escalators'!$A$68,$A27='Cost Escalators'!$A$69,$A27='Cost Escalators'!$A$70,$A27='Cost Escalators'!$A$71),SUM($H27:$L27),0)","v":0}]
[{"$f":"'Input Data'!A28","v":5777},{"$f":"'Input Data'!B28","v":"Motor Vehicles & Mobile Plant"},{"$f":"'Input Data'!C28","v":"TG Business Vehicles"},{"$f":"'Input Data'!D28","v":"PS Motor Vehicles"},{"$f":"'Input Data'!E28","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F28","v":0},{"$f":"'Input Data'!G28","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H28","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I28","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J28","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K28","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L28*W28","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M28*X28","v":5975616.9025585931},{"$f":"'Costs ($2014) Excl Real Esc'!N28*Y28","v":5926537.01171875},{"$f":"'Costs ($2014) Excl Real Esc'!O28*Z28","v":7578927.2317611827},{"$f":"'Costs ($2014) Excl Real Esc'!P28*AA28","v":8365785.2312023677},null,5975616.9025585931,5926537.01171875,7578927.2317611827,8365785.2312023677,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA28:$AL28)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA28:$AL28)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA28:$AL28)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA28:$AL28)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA28:$AL28)","v":1},null,{"$f":"IF(OR($A28='Cost Escalators'!$A$68,$A28='Cost Escalators'!$A$69,$A28='Cost Escalators'!$A$70,$A28='Cost Escalators'!$A$71),SUM($H28:$L28),0)","v":0}]
[{"$f":"'Input Data'!A29","v":0},{"$f":"'Input Data'!B29","v":"Motor Vehicles & Mobile Plant"},{"$f":"'Input Data'!C29","v":"Capital Program Delivery"},{"$f":"'Input Data'!D29","v":"PS Motor Vehicles"},{"$f":"'Input Data'!E29","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F29","v":0},{"$f":"'Input Data'!G29","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H29","v":-461.40514809608004},{"$f":"'Costs ($2014) Excl Real Esc'!I29","v":77697.578074471297},{"$f":"'Costs ($2014) Excl Real Esc'!J29","v":88689.552825338993},{"$f":"'Costs ($2014) Excl Real Esc'!K29","v":154015.3843856756},{"$f":"'Costs ($2014) Excl Real Esc'!L29*W29","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M29*X29","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N29*Y29","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O29*Z29","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P29*AA29","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA29:$AL29)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA29:$AL29)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA29:$AL29)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA29:$AL29)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA29:$AL29)","v":1},null,{"$f":"IF(OR($A29='Cost Escalators'!$A$68,$A29='Cost Escalators'!$A$69,$A29='Cost Escalators'!$A$70,$A29='Cost Escalators'!$A$71),SUM($H29:$L29),0)","v":0}]
[{"$f":"'Input Data'!A30","v":0},{"$f":"'Input Data'!B30","v":"Motor Vehicles & Mobile Plant"},{"$f":"'Input Data'!C30","v":"Finance & Information Systems "},{"$f":"'Input Data'!D30","v":"PS Motor Vehicles"},{"$f":"'Input Data'!E30","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F30","v":0},{"$f":"'Input Data'!G30","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H30","v":2168.1200200264002},{"$f":"'Costs ($2014) Excl Real Esc'!I30","v":61074.630030879824},{"$f":"'Costs ($2014) Excl Real Esc'!J30","v":13501.35000836604},{"$f":"'Costs ($2014) Excl Real Esc'!K30","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L30*W30","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M30*X30","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N30*Y30","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O30*Z30","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P30*AA30","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA30:$AL30)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA30:$AL30)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA30:$AL30)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA30:$AL30)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA30:$AL30)","v":1},null,{"$f":"IF(OR($A30='Cost Escalators'!$A$68,$A30='Cost Escalators'!$A$69,$A30='Cost Escalators'!$A$70,$A30='Cost Escalators'!$A$71),SUM($H30:$L30),0)","v":0}]
[{"$f":"'Input Data'!A31","v":0},{"$f":"'Input Data'!B31","v":"Motor Vehicles & Mobile Plant"},{"$f":"'Input Data'!C31","v":"Network Planning & Performance"},{"$f":"'Input Data'!D31","v":"PS Motor Vehicles"},{"$f":"'Input Data'!E31","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F31","v":0},{"$f":"'Input Data'!G31","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H31","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I31","v":19300.315227033359},{"$f":"'Costs ($2014) Excl Real Esc'!J31","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K31","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L31*W31","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M31*X31","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N31*Y31","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O31*Z31","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P31*AA31","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA31:$AL31)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA31:$AL31)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA31:$AL31)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA31:$AL31)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA31:$AL31)","v":1},null,{"$f":"IF(OR($A31='Cost Escalators'!$A$68,$A31='Cost Escalators'!$A$69,$A31='Cost Escalators'!$A$70,$A31='Cost Escalators'!$A$71),SUM($H31:$L31),0)","v":0}]
[{"$f":"'Input Data'!A32","v":0},{"$f":"'Input Data'!B32","v":"Motor Vehicles & Mobile Plant"},{"$f":"'Input Data'!C32","v":"Network Services & Operations "},{"$f":"'Input Data'!D32","v":"PS Motor Vehicles"},{"$f":"'Input Data'!E32","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F32","v":0},{"$f":"'Input Data'!G32","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H32","v":1163236.0459963433},{"$f":"'Costs ($2014) Excl Real Esc'!I32","v":2521138.2841808624},{"$f":"'Costs ($2014) Excl Real Esc'!J32","v":3512969.089805942},{"$f":"'Costs ($2014) Excl Real Esc'!K32","v":1539948.7071837946},{"$f":"'Costs ($2014) Excl Real Esc'!L32*W32","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M32*X32","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N32*Y32","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O32*Z32","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P32*AA32","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA32:$AL32)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA32:$AL32)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA32:$AL32)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA32:$AL32)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA32:$AL32)","v":1},null,{"$f":"IF(OR($A32='Cost Escalators'!$A$68,$A32='Cost Escalators'!$A$69,$A32='Cost Escalators'!$A$70,$A32='Cost Escalators'!$A$71),SUM($H32:$L32),0)","v":0}]
[{"$f":"'Input Data'!A33","v":0},{"$f":"'Input Data'!B33","v":"Motor Vehicles & Mobile Plant"},{"$f":"'Input Data'!C33","v":"People, Strategy & Corporate Services "},{"$f":"'Input Data'!D33","v":"PS Motor Vehicles"},{"$f":"'Input Data'!E33","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F33","v":0},{"$f":"'Input Data'!G33","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H33","v":20385.85520923185},{"$f":"'Costs ($2014) Excl Real Esc'!I33","v":74027.827141052097},{"$f":"'Costs ($2014) Excl Real Esc'!J33","v":207040.36559563634},{"$f":"'Costs ($2014) Excl Real Esc'!K33","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L33*W33","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M33*X33","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N33*Y33","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O33*Z33","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P33*AA33","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA33:$AL33)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA33:$AL33)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA33:$AL33)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA33:$AL33)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA33:$AL33)","v":1},null,{"$f":"IF(OR($A33='Cost Escalators'!$A$68,$A33='Cost Escalators'!$A$69,$A33='Cost Escalators'!$A$70,$A33='Cost Escalators'!$A$71),SUM($H33:$L33),0)","v":0}]
[{"$f":"'Input Data'!A34","v":0},{"$f":"'Input Data'!B34","v":"Motor Vehicles & Mobile Plant"},{"$f":"'Input Data'!C34","v":"People, Strategy & Corporate Services "},{"$f":"'Input Data'!D34","v":"PS Motor Vehicles"},{"$f":"'Input Data'!E34","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F34","v":0},{"$f":"'Input Data'!G34","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H34","v":12434050.011888035},{"$f":"'Costs ($2014) Excl Real Esc'!I34","v":7888970.1075448012},{"$f":"'Costs ($2014) Excl Real Esc'!J34","v":10005081.845069902},{"$f":"'Costs ($2014) Excl Real Esc'!K34","v":8552898.6740991138},{"$f":"'Costs ($2014) Excl Real Esc'!L34*W34","v":9837226.4273511861},{"$f":"'Costs ($2014) Excl Real Esc'!M34*X34","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N34*Y34","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O34*Z34","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P34*AA34","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA34:$AL34)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA34:$AL34)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA34:$AL34)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA34:$AL34)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA34:$AL34)","v":1},null,{"$f":"IF(OR($A34='Cost Escalators'!$A$68,$A34='Cost Escalators'!$A$69,$A34='Cost Escalators'!$A$70,$A34='Cost Escalators'!$A$71),SUM($H34:$L34),0)","v":0}]
[{"$f":"'Input Data'!A35","v":6424},{"$f":"'Input Data'!B35","v":"Cables"},{"$f":"'Input Data'!C35","v":"42 Tunnel (Sydney Park) Water Treatment Plant"},{"$f":"'Input Data'!D35","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E35","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F35","v":0},{"$f":"'Input Data'!G35","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H35","v":117864.12160066154},{"$f":"'Costs ($2014) Excl Real Esc'!I35","v":-155605.37116935087},{"$f":"'Costs ($2014) Excl Real Esc'!J35","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K35","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L35*W35","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M35*X35","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N35*Y35","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O35*Z35","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P35*AA35","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA35:$AL35)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA35:$AL35)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA35:$AL35)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA35:$AL35)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA35:$AL35)","v":1},null,{"$f":"IF(OR($A35='Cost Escalators'!$A$68,$A35='Cost Escalators'!$A$69,$A35='Cost Escalators'!$A$70,$A35='Cost Escalators'!$A$71),SUM($H35:$L35),0)","v":0}]
[{"$f":"'Input Data'!A36","v":0},{"$f":"'Input Data'!B36","v":"Cables"},{"$f":"'Input Data'!C36","v":"Network Asset Replacement"},{"$f":"'Input Data'!D36","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E36","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F36","v":0},{"$f":"'Input Data'!G36","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H36","v":117159.63392611303},{"$f":"'Costs ($2014) Excl Real Esc'!I36","v":52343.751388806217},{"$f":"'Costs ($2014) Excl Real Esc'!J36","v":32823.320349331865},{"$f":"'Costs ($2014) Excl Real Esc'!K36","v":23598.367420105595},{"$f":"'Costs ($2014) Excl Real Esc'!L36*W36","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M36*X36","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N36*Y36","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O36*Z36","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P36*AA36","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA36:$AL36)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA36:$AL36)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA36:$AL36)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA36:$AL36)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA36:$AL36)","v":1},null,{"$f":"IF(OR($A36='Cost Escalators'!$A$68,$A36='Cost Escalators'!$A$69,$A36='Cost Escalators'!$A$70,$A36='Cost Escalators'!$A$71),SUM($H36:$L36),0)","v":0}]
[{"$f":"'Input Data'!A37","v":4967},{"$f":"'Input Data'!B37","v":"Communications"},{"$f":"'Input Data'!C37","v":"Installation of PLC Voice Equipment"},{"$f":"'Input Data'!D37","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E37","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F37","v":0},{"$f":"'Input Data'!G37","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H37","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I37","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J37","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K37","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L37*W37","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M37*X37","v":660032.5051730189},{"$f":"'Costs ($2014) Excl Real Esc'!N37*Y37","v":440021.67011534551},{"$f":"'Costs ($2014) Excl Real Esc'!O37*Z37","v":385018.96135092748},{"$f":"'Costs ($2014) Excl Real Esc'!P37*AA37","v":0},null,660032.5051730189,440021.67011534551,385018.96135092748,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA37:$AL37)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA37:$AL37)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA37:$AL37)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA37:$AL37)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA37:$AL37)","v":1},null,{"$f":"IF(OR($A37='Cost Escalators'!$A$68,$A37='Cost Escalators'!$A$69,$A37='Cost Escalators'!$A$70,$A37='Cost Escalators'!$A$71),SUM($H37:$L37),0)","v":0}]
[{"$f":"'Input Data'!A38","v":4968},{"$f":"'Input Data'!B38","v":"Communications"},{"$f":"'Input Data'!C38","v":"Installation of PLC Intertrips"},{"$f":"'Input Data'!D38","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E38","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F38","v":0},{"$f":"'Input Data'!G38","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H38","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I38","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J38","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K38","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L38*W38","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M38*X38","v":229930.65896796522},{"$f":"'Costs ($2014) Excl Real Esc'!N38*Y38","v":344895.98845194821},{"$f":"'Costs ($2014) Excl Real Esc'!O38*Z38","v":114965.32948398299},{"$f":"'Costs ($2014) Excl Real Esc'!P38*AA38","v":172447.99422597451},null,229930.65896796522,344895.98845194821,114965.32948398299,172447.99422597451,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA38:$AL38)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA38:$AL38)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA38:$AL38)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA38:$AL38)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA38:$AL38)","v":1},null,{"$f":"IF(OR($A38='Cost Escalators'!$A$68,$A38='Cost Escalators'!$A$69,$A38='Cost Escalators'!$A$70,$A38='Cost Escalators'!$A$71),SUM($H38:$L38),0)","v":0}]
[{"$f":"'Input Data'!A39","v":4969},{"$f":"'Input Data'!B39","v":"Communications"},{"$f":"'Input Data'!C39","v":"Installation of VF Intertrips"},{"$f":"'Input Data'!D39","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E39","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F39","v":0},{"$f":"'Input Data'!G39","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H39","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I39","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J39","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K39","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L39*W39","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M39*X39","v":53152.999279668751},{"$f":"'Costs ($2014) Excl Real Esc'!N39*Y39","v":212611.997118675},{"$f":"'Costs ($2014) Excl Real Esc'!O39*Z39","v":186035.49747884102},{"$f":"'Costs ($2014) Excl Real Esc'!P39*AA39","v":159458.99783900625},null,53152.999279668751,212611.997118675,186035.49747884102,159458.99783900625,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA39:$AL39)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA39:$AL39)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA39:$AL39)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA39:$AL39)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA39:$AL39)","v":1},null,{"$f":"IF(OR($A39='Cost Escalators'!$A$68,$A39='Cost Escalators'!$A$69,$A39='Cost Escalators'!$A$70,$A39='Cost Escalators'!$A$71),SUM($H39:$L39),0)","v":0}]
[{"$f":"'Input Data'!A40","v":7425},{"$f":"'Input Data'!B40","v":"Communications"},{"$f":"'Input Data'!C40","v":"SSZ Upgrade Work"},{"$f":"'Input Data'!D40","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E40","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F40","v":0},{"$f":"'Input Data'!G40","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H40","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I40","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J40","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K40","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L40*W40","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M40*X40","v":68982.577817560945},{"$f":"'Costs ($2014) Excl Real Esc'!N40*Y40","v":34491.288908780472},{"$f":"'Costs ($2014) Excl Real Esc'!O40*Z40","v":77605.400044755748},{"$f":"'Costs ($2014) Excl Real Esc'!P40*AA40","v":25868.466681585378},null,68982.577817560945,34491.288908780472,77605.400044755748,25868.466681585378,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA40:$AL40)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA40:$AL40)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA40:$AL40)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA40:$AL40)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA40:$AL40)","v":1},null,{"$f":"IF(OR($A40='Cost Escalators'!$A$68,$A40='Cost Escalators'!$A$69,$A40='Cost Escalators'!$A$70,$A40='Cost Escalators'!$A$71),SUM($H40:$L40),0)","v":0}]
[{"$f":"'Input Data'!A41","v":0},{"$f":"'Input Data'!B41","v":"Communications"},{"$f":"'Input Data'!C41","v":"Network Asset Replacement"},{"$f":"'Input Data'!D41","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E41","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F41","v":0},{"$f":"'Input Data'!G41","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H41","v":1354698.0180100123},{"$f":"'Costs ($2014) Excl Real Esc'!I41","v":1462555.1066688334},{"$f":"'Costs ($2014) Excl Real Esc'!J41","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K41","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L41*W41","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M41*X41","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N41*Y41","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O41*Z41","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P41*AA41","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA41:$AL41)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA41:$AL41)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA41:$AL41)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA41:$AL41)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA41:$AL41)","v":1},null,{"$f":"IF(OR($A41='Cost Escalators'!$A$68,$A41='Cost Escalators'!$A$69,$A41='Cost Escalators'!$A$70,$A41='Cost Escalators'!$A$71),SUM($H41:$L41),0)","v":0}]
[{"$f":"'Input Data'!A42","v":0},{"$f":"'Input Data'!B42","v":"Communications"},{"$f":"'Input Data'!C42","v":"Network Asset Replacement"},{"$f":"'Input Data'!D42","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E42","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F42","v":0},{"$f":"'Input Data'!G42","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H42","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I42","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J42","v":373094.52275544847},{"$f":"'Costs ($2014) Excl Real Esc'!K42","v":3282824.4574216977},{"$f":"'Costs ($2014) Excl Real Esc'!L42*W42","v":23123.071522302249},{"$f":"'Costs ($2014) Excl Real Esc'!M42*X42","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N42*Y42","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O42*Z42","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P42*AA42","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA42:$AL42)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA42:$AL42)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA42:$AL42)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA42:$AL42)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA42:$AL42)","v":1},null,{"$f":"IF(OR($A42='Cost Escalators'!$A$68,$A42='Cost Escalators'!$A$69,$A42='Cost Escalators'!$A$70,$A42='Cost Escalators'!$A$71),SUM($H42:$L42),0)","v":0}]
[{"$f":"'Input Data'!A43","v":4978},{"$f":"'Input Data'!B43","v":"Controls & Alarms"},{"$f":"'Input Data'!C43","v":"Installation of RTU Equipment"},{"$f":"'Input Data'!D43","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E43","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F43","v":0},{"$f":"'Input Data'!G43","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H43","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I43","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J43","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K43","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L43*W43","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M43*X43","v":1842866.0828686347},{"$f":"'Costs ($2014) Excl Real Esc'!N43*Y43","v":2580012.5160160875},{"$f":"'Costs ($2014) Excl Real Esc'!O43*Z43","v":675717.56371849868},{"$f":"'Costs ($2014) Excl Real Esc'!P43*AA43","v":860004.17200536001},null,1842866.0828686347,2580012.5160160875,675717.56371849868,860004.17200536001,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA43:$AL43)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA43:$AL43)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA43:$AL43)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA43:$AL43)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA43:$AL43)","v":1},null,{"$f":"IF(OR($A43='Cost Escalators'!$A$68,$A43='Cost Escalators'!$A$69,$A43='Cost Escalators'!$A$70,$A43='Cost Escalators'!$A$71),SUM($H43:$L43),0)","v":0}]
[{"$f":"'Input Data'!A44","v":0},{"$f":"'Input Data'!B44","v":"Controls & Alarms"},{"$f":"'Input Data'!C44","v":"Network Asset Replacement"},{"$f":"'Input Data'!D44","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E44","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F44","v":0},{"$f":"'Input Data'!G44","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H44","v":1844593.3640799276},{"$f":"'Costs ($2014) Excl Real Esc'!I44","v":2639624.8858890571},{"$f":"'Costs ($2014) Excl Real Esc'!J44","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K44","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L44*W44","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M44*X44","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N44*Y44","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O44*Z44","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P44*AA44","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA44:$AL44)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA44:$AL44)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA44:$AL44)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA44:$AL44)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA44:$AL44)","v":1},null,{"$f":"IF(OR($A44='Cost Escalators'!$A$68,$A44='Cost Escalators'!$A$69,$A44='Cost Escalators'!$A$70,$A44='Cost Escalators'!$A$71),SUM($H44:$L44),0)","v":0}]
[{"$f":"'Input Data'!A45","v":0},{"$f":"'Input Data'!B45","v":"Controls & Alarms"},{"$f":"'Input Data'!C45","v":"Network Asset Replacement"},{"$f":"'Input Data'!D45","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E45","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F45","v":0},{"$f":"'Input Data'!G45","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H45","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I45","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J45","v":3540662.434797748},{"$f":"'Costs ($2014) Excl Real Esc'!K45","v":2649015.3619585671},{"$f":"'Costs ($2014) Excl Real Esc'!L45*W45","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M45*X45","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N45*Y45","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O45*Z45","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P45*AA45","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA45:$AL45)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA45:$AL45)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA45:$AL45)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA45:$AL45)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA45:$AL45)","v":1},null,{"$f":"IF(OR($A45='Cost Escalators'!$A$68,$A45='Cost Escalators'!$A$69,$A45='Cost Escalators'!$A$70,$A45='Cost Escalators'!$A$71),SUM($H45:$L45),0)","v":0}]
[{"$f":"'Input Data'!A46","v":5071},{"$f":"'Input Data'!B46","v":"HV Buildings & Civil Work"},{"$f":"'Input Data'!C46","v":"Perimeter Security Fence"},{"$f":"'Input Data'!D46","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E46","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F46","v":0},{"$f":"'Input Data'!G46","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H46","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I46","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J46","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K46","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L46*W46","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M46*X46","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N46*Y46","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O46*Z46","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P46*AA46","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA46:$AL46)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA46:$AL46)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA46:$AL46)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA46:$AL46)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA46:$AL46)","v":1},null,{"$f":"IF(OR($A46='Cost Escalators'!$A$68,$A46='Cost Escalators'!$A$69,$A46='Cost Escalators'!$A$70,$A46='Cost Escalators'!$A$71),SUM($H46:$L46),0)","v":0}]
[{"$f":"'Input Data'!A47","v":5077},{"$f":"'Input Data'!B47","v":"HV Buildings & Civil Work"},{"$f":"'Input Data'!C47","v":"Switchyard Security Fence"},{"$f":"'Input Data'!D47","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E47","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F47","v":0},{"$f":"'Input Data'!G47","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H47","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I47","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J47","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K47","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L47*W47","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M47*X47","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N47*Y47","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O47*Z47","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P47*AA47","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA47:$AL47)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA47:$AL47)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA47:$AL47)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA47:$AL47)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA47:$AL47)","v":1},null,{"$f":"IF(OR($A47='Cost Escalators'!$A$68,$A47='Cost Escalators'!$A$69,$A47='Cost Escalators'!$A$70,$A47='Cost Escalators'!$A$71),SUM($H47:$L47),0)","v":0}]
[{"$f":"'Input Data'!A48","v":5098},{"$f":"'Input Data'!B48","v":"HV Buildings & Civil Work"},{"$f":"'Input Data'!C48","v":"Fire Protection Systems"},{"$f":"'Input Data'!D48","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E48","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F48","v":0},{"$f":"'Input Data'!G48","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H48","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I48","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J48","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K48","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L48*W48","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M48*X48","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N48*Y48","v":198475.5},{"$f":"'Costs ($2014) Excl Real Esc'!O48*Z48","v":198475.5},{"$f":"'Costs ($2014) Excl Real Esc'!P48*AA48","v":0},null,0,198475.5,198475.5,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA48:$AL48)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA48:$AL48)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA48:$AL48)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA48:$AL48)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA48:$AL48)","v":1},null,{"$f":"IF(OR($A48='Cost Escalators'!$A$68,$A48='Cost Escalators'!$A$69,$A48='Cost Escalators'!$A$70,$A48='Cost Escalators'!$A$71),SUM($H48:$L48),0)","v":0}]
[{"$f":"'Input Data'!A49","v":5161},{"$f":"'Input Data'!B49","v":"HV Buildings & Civil Work"},{"$f":"'Input Data'!C49","v":"Depot Building Improvements and Upgrades"},{"$f":"'Input Data'!D49","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E49","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F49","v":0},{"$f":"'Input Data'!G49","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H49","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I49","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J49","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K49","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L49*W49","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M49*X49","v":648750},{"$f":"'Costs ($2014) Excl Real Esc'!N49*Y49","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O49*Z49","v":150000},{"$f":"'Costs ($2014) Excl Real Esc'!P49*AA49","v":0},null,648750,0,150000,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA49:$AL49)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA49:$AL49)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA49:$AL49)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA49:$AL49)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA49:$AL49)","v":1},null,{"$f":"IF(OR($A49='Cost Escalators'!$A$68,$A49='Cost Escalators'!$A$69,$A49='Cost Escalators'!$A$70,$A49='Cost Escalators'!$A$71),SUM($H49:$L49),0)","v":0}]
[{"$f":"'Input Data'!A50","v":5201},{"$f":"'Input Data'!B50","v":"HV Buildings & Civil Work"},{"$f":"'Input Data'!C50","v":"Substations Building and Property"},{"$f":"'Input Data'!D50","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E50","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F50","v":0},{"$f":"'Input Data'!G50","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H50","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I50","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J50","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K50","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L50*W50","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M50*X50","v":2965255.0450122072},{"$f":"'Costs ($2014) Excl Real Esc'!N50*Y50","v":854308.50997558492},{"$f":"'Costs ($2014) Excl Real Esc'!O50*Z50","v":679063.88963766221},{"$f":"'Costs ($2014) Excl Real Esc'!P50*AA50","v":362305.62183467555},null,2965255.0450122072,854308.50997558492,679063.88963766221,362305.62183467555,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA50:$AL50)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA50:$AL50)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA50:$AL50)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA50:$AL50)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA50:$AL50)","v":1},null,{"$f":"IF(OR($A50='Cost Escalators'!$A$68,$A50='Cost Escalators'!$A$69,$A50='Cost Escalators'!$A$70,$A50='Cost Escalators'!$A$71),SUM($H50:$L50),0)","v":0}]
[{"$f":"'Input Data'!A51","v":5949},{"$f":"'Input Data'!B51","v":"HV Buildings & Civil Work"},{"$f":"'Input Data'!C51","v":"Air Conditioning in Relay Rooms"},{"$f":"'Input Data'!D51","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E51","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F51","v":0},{"$f":"'Input Data'!G51","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H51","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I51","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J51","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K51","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L51*W51","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M51*X51","v":520918.48499999999},{"$f":"'Costs ($2014) Excl Real Esc'!N51*Y51","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O51*Z51","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P51*AA51","v":0},null,520918.48499999999,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA51:$AL51)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA51:$AL51)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA51:$AL51)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA51:$AL51)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA51:$AL51)","v":1},null,{"$f":"IF(OR($A51='Cost Escalators'!$A$68,$A51='Cost Escalators'!$A$69,$A51='Cost Escalators'!$A$70,$A51='Cost Escalators'!$A$71),SUM($H51:$L51),0)","v":0}]
[{"$f":"'Input Data'!A52","v":6337},{"$f":"'Input Data'!B52","v":"HV Buildings & Civil Work"},{"$f":"'Input Data'!C52","v":"Security Fence Replace D-Pales"},{"$f":"'Input Data'!D52","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E52","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F52","v":0},{"$f":"'Input Data'!G52","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H52","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I52","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J52","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K52","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L52*W52","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M52*X52","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N52*Y52","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O52*Z52","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P52*AA52","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA52:$AL52)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA52:$AL52)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA52:$AL52)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA52:$AL52)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA52:$AL52)","v":1},null,{"$f":"IF(OR($A52='Cost Escalators'!$A$68,$A52='Cost Escalators'!$A$69,$A52='Cost Escalators'!$A$70,$A52='Cost Escalators'!$A$71),SUM($H52:$L52),0)","v":0}]
[{"$f":"'Input Data'!A53","v":0},{"$f":"'Input Data'!B53","v":"HV Buildings & Civil Work"},{"$f":"'Input Data'!C53","v":"Network Asset Replacement"},{"$f":"'Input Data'!D53","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E53","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F53","v":0},{"$f":"'Input Data'!G53","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H53","v":1789164.4882991365},{"$f":"'Costs ($2014) Excl Real Esc'!I53","v":1243690.1421086709},{"$f":"'Costs ($2014) Excl Real Esc'!J53","v":4896134.5789632453},{"$f":"'Costs ($2014) Excl Real Esc'!K53","v":4958289.4832642674},{"$f":"'Costs ($2014) Excl Real Esc'!L53*W53","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M53*X53","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N53*Y53","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O53*Z53","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P53*AA53","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA53:$AL53)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA53:$AL53)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA53:$AL53)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA53:$AL53)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA53:$AL53)","v":1},null,{"$f":"IF(OR($A53='Cost Escalators'!$A$68,$A53='Cost Escalators'!$A$69,$A53='Cost Escalators'!$A$70,$A53='Cost Escalators'!$A$71),SUM($H53:$L53),0)","v":0}]
[{"$f":"'Input Data'!A54","v":5651},{"$f":"'Input Data'!B54","v":"IT"},{"$f":"'Input Data'!C54","v":"SCADA Upgrade"},{"$f":"'Input Data'!D54","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E54","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F54","v":0},{"$f":"'Input Data'!G54","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H54","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I54","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J54","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K54","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L54*W54","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M54*X54","v":1515000},{"$f":"'Costs ($2014) Excl Real Esc'!N54*Y54","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O54*Z54","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P54*AA54","v":0},null,1515000,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA54:$AL54)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA54:$AL54)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA54:$AL54)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA54:$AL54)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA54:$AL54)","v":1},null,{"$f":"IF(OR($A54='Cost Escalators'!$A$68,$A54='Cost Escalators'!$A$69,$A54='Cost Escalators'!$A$70,$A54='Cost Escalators'!$A$71),SUM($H54:$L54),0)","v":0}]
[{"$f":"'Input Data'!A55","v":8238},{"$f":"'Input Data'!B55","v":"IT"},{"$f":"'Input Data'!C55","v":"SCADA Facilities Augmentation"},{"$f":"'Input Data'!D55","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E55","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F55","v":0},{"$f":"'Input Data'!G55","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H55","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I55","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J55","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K55","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L55*W55","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M55*X55","v":375000},{"$f":"'Costs ($2014) Excl Real Esc'!N55*Y55","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O55*Z55","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P55*AA55","v":0},null,375000,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA55:$AL55)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA55:$AL55)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA55:$AL55)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA55:$AL55)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA55:$AL55)","v":1},null,{"$f":"IF(OR($A55='Cost Escalators'!$A$68,$A55='Cost Escalators'!$A$69,$A55='Cost Escalators'!$A$70,$A55='Cost Escalators'!$A$71),SUM($H55:$L55),0)","v":0}]
[{"$f":"'Input Data'!A56","v":5923},{"$f":"'Input Data'!B56","v":"Metering"},{"$f":"'Input Data'!C56","v":"Replacement of Siements 7EC Meters"},{"$f":"'Input Data'!D56","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E56","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F56","v":0},{"$f":"'Input Data'!G56","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H56","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I56","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J56","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K56","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L56*W56","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M56*X56","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N56*Y56","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O56*Z56","v":241838.66495131498},{"$f":"'Costs ($2014) Excl Real Esc'!P56*AA56","v":0},null,0,0,241838.66495131498,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA56:$AL56)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA56:$AL56)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA56:$AL56)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA56:$AL56)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA56:$AL56)","v":1},null,{"$f":"IF(OR($A56='Cost Escalators'!$A$68,$A56='Cost Escalators'!$A$69,$A56='Cost Escalators'!$A$70,$A56='Cost Escalators'!$A$71),SUM($H56:$L56),0)","v":0}]
[{"$f":"'Input Data'!A57","v":5925},{"$f":"'Input Data'!B57","v":"Metering"},{"$f":"'Input Data'!C57","v":"Replacement of Email A1R-AL Meters"},{"$f":"'Input Data'!D57","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E57","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F57","v":0},{"$f":"'Input Data'!G57","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H57","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I57","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J57","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K57","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L57*W57","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M57*X57","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N57*Y57","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O57*Z57","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P57*AA57","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA57:$AL57)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA57:$AL57)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA57:$AL57)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA57:$AL57)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA57:$AL57)","v":1},null,{"$f":"IF(OR($A57='Cost Escalators'!$A$68,$A57='Cost Escalators'!$A$69,$A57='Cost Escalators'!$A$70,$A57='Cost Escalators'!$A$71),SUM($H57:$L57),0)","v":0}]
[{"$f":"'Input Data'!A58","v":5926},{"$f":"'Input Data'!B58","v":"Metering"},{"$f":"'Input Data'!C58","v":"Replacement of CEWE CEP/CEQ Meters"},{"$f":"'Input Data'!D58","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E58","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F58","v":0},{"$f":"'Input Data'!G58","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H58","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I58","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J58","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K58","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L58*W58","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M58*X58","v":331827.1261756575},{"$f":"'Costs ($2014) Excl Real Esc'!N58*Y58","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O58*Z58","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P58*AA58","v":0},null,331827.1261756575,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA58:$AL58)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA58:$AL58)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA58:$AL58)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA58:$AL58)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA58:$AL58)","v":1},null,{"$f":"IF(OR($A58='Cost Escalators'!$A$68,$A58='Cost Escalators'!$A$69,$A58='Cost Escalators'!$A$70,$A58='Cost Escalators'!$A$71),SUM($H58:$L58),0)","v":0}]
[{"$f":"'Input Data'!A59","v":5927},{"$f":"'Input Data'!B59","v":"Metering"},{"$f":"'Input Data'!C59","v":"Replacement of Ferrari Disc Pulsing Meters"},{"$f":"'Input Data'!D59","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E59","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F59","v":0},{"$f":"'Input Data'!G59","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H59","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I59","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J59","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K59","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L59*W59","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M59*X59","v":228462.99962604675},{"$f":"'Costs ($2014) Excl Real Esc'!N59*Y59","v":152308.66641736423},{"$f":"'Costs ($2014) Excl Real Esc'!O59*Z59","v":262309.36994101648},{"$f":"'Costs ($2014) Excl Real Esc'!P59*AA59","v":169231.85157484948},null,228462.99962604675,152308.66641736423,262309.36994101648,169231.85157484948,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA59:$AL59)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA59:$AL59)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA59:$AL59)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA59:$AL59)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA59:$AL59)","v":1},null,{"$f":"IF(OR($A59='Cost Escalators'!$A$68,$A59='Cost Escalators'!$A$69,$A59='Cost Escalators'!$A$70,$A59='Cost Escalators'!$A$71),SUM($H59:$L59),0)","v":0}]
[{"$f":"'Input Data'!A60","v":6296},{"$f":"'Input Data'!B60","v":"Metering"},{"$f":"'Input Data'!C60","v":"Upgrade Site Metering Schemes"},{"$f":"'Input Data'!D60","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E60","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F60","v":0},{"$f":"'Input Data'!G60","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H60","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I60","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J60","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K60","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L60*W60","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M60*X60","v":362757.99742697249},{"$f":"'Costs ($2014) Excl Real Esc'!N60*Y60","v":483677.32990262995},{"$f":"'Costs ($2014) Excl Real Esc'!O60*Z60","v":45015.907500000001},{"$f":"'Costs ($2014) Excl Real Esc'!P60*AA60","v":606412.24977828749},null,362757.99742697249,483677.32990262995,45015.907500000001,606412.24977828749,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA60:$AL60)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA60:$AL60)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA60:$AL60)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA60:$AL60)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA60:$AL60)","v":1},null,{"$f":"IF(OR($A60='Cost Escalators'!$A$68,$A60='Cost Escalators'!$A$69,$A60='Cost Escalators'!$A$70,$A60='Cost Escalators'!$A$71),SUM($H60:$L60),0)","v":0}]
[{"$f":"'Input Data'!A61","v":0},{"$f":"'Input Data'!B61","v":"Metering"},{"$f":"'Input Data'!C61","v":"Network Asset Replacement"},{"$f":"'Input Data'!D61","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E61","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F61","v":0},{"$f":"'Input Data'!G61","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H61","v":1260039.5380679031},{"$f":"'Costs ($2014) Excl Real Esc'!I61","v":749122.9254925698},{"$f":"'Costs ($2014) Excl Real Esc'!J61","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K61","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L61*W61","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M61*X61","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N61*Y61","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O61*Z61","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P61*AA61","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA61:$AL61)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA61:$AL61)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA61:$AL61)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA61:$AL61)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA61:$AL61)","v":1},null,{"$f":"IF(OR($A61='Cost Escalators'!$A$68,$A61='Cost Escalators'!$A$69,$A61='Cost Escalators'!$A$70,$A61='Cost Escalators'!$A$71),SUM($H61:$L61),0)","v":0}]
[{"$f":"'Input Data'!A62","v":0},{"$f":"'Input Data'!B62","v":"Metering"},{"$f":"'Input Data'!C62","v":"Network Asset Replacement"},{"$f":"'Input Data'!D62","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E62","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F62","v":0},{"$f":"'Input Data'!G62","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H62","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I62","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J62","v":1782065.5039397266},{"$f":"'Costs ($2014) Excl Real Esc'!K62","v":3104047.5812012735},{"$f":"'Costs ($2014) Excl Real Esc'!L62*W62","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M62*X62","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N62*Y62","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O62*Z62","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P62*AA62","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA62:$AL62)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA62:$AL62)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA62:$AL62)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA62:$AL62)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA62:$AL62)","v":1},null,{"$f":"IF(OR($A62='Cost Escalators'!$A$68,$A62='Cost Escalators'!$A$69,$A62='Cost Escalators'!$A$70,$A62='Cost Escalators'!$A$71),SUM($H62:$L62),0)","v":0}]
[{"$f":"'Input Data'!A63","v":4946},{"$f":"'Input Data'!B63","v":"Protection"},{"$f":"'Input Data'!C63","v":"Replacement of H-Type Relays - Key Metro Sites"},{"$f":"'Input Data'!D63","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E63","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F63","v":0},{"$f":"'Input Data'!G63","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H63","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I63","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J63","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K63","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L63*W63","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M63*X63","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N63*Y63","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O63*Z63","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P63*AA63","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA63:$AL63)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA63:$AL63)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA63:$AL63)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA63:$AL63)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA63:$AL63)","v":1},null,{"$f":"IF(OR($A63='Cost Escalators'!$A$68,$A63='Cost Escalators'!$A$69,$A63='Cost Escalators'!$A$70,$A63='Cost Escalators'!$A$71),SUM($H63:$L63),0)","v":0}]
[{"$f":"'Input Data'!A64","v":4947},{"$f":"'Input Data'!B64","v":"Protection"},{"$f":"'Input Data'!C64","v":"Replacement of H-Type Relays - Remaining Sites"},{"$f":"'Input Data'!D64","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E64","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F64","v":0},{"$f":"'Input Data'!G64","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H64","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I64","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J64","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K64","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L64*W64","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M64*X64","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N64*Y64","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O64*Z64","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P64*AA64","v":57500.119164847652},null,0,0,0,57500.119164847652,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA64:$AL64)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA64:$AL64)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA64:$AL64)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA64:$AL64)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA64:$AL64)","v":1},null,{"$f":"IF(OR($A64='Cost Escalators'!$A$68,$A64='Cost Escalators'!$A$69,$A64='Cost Escalators'!$A$70,$A64='Cost Escalators'!$A$71),SUM($H64:$L64),0)","v":0}]
[{"$f":"'Input Data'!A65","v":4954},{"$f":"'Input Data'!B65","v":"Protection"},{"$f":"'Input Data'!C65","v":"Replacement of CSD IMS Fault Recorders"},{"$f":"'Input Data'!D65","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E65","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F65","v":0},{"$f":"'Input Data'!G65","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H65","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I65","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J65","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K65","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L65*W65","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M65*X65","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N65*Y65","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O65*Z65","v":80944.645065284247},{"$f":"'Costs ($2014) Excl Real Esc'!P65*AA65","v":161889.29013056849},null,0,0,80944.645065284247,161889.29013056849,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA65:$AL65)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA65:$AL65)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA65:$AL65)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA65:$AL65)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA65:$AL65)","v":1},null,{"$f":"IF(OR($A65='Cost Escalators'!$A$68,$A65='Cost Escalators'!$A$69,$A65='Cost Escalators'!$A$70,$A65='Cost Escalators'!$A$71),SUM($H65:$L65),0)","v":0}]
[{"$f":"'Input Data'!A66","v":4957},{"$f":"'Input Data'!B66","v":"Protection"},{"$f":"'Input Data'!C66","v":"Replacement of TS Relays"},{"$f":"'Input Data'!D66","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E66","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F66","v":0},{"$f":"'Input Data'!G66","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H66","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I66","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J66","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K66","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L66*W66","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M66*X66","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N66*Y66","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O66*Z66","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P66*AA66","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA66:$AL66)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA66:$AL66)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA66:$AL66)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA66:$AL66)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA66:$AL66)","v":1},null,{"$f":"IF(OR($A66='Cost Escalators'!$A$68,$A66='Cost Escalators'!$A$69,$A66='Cost Escalators'!$A$70,$A66='Cost Escalators'!$A$71),SUM($H66:$L66),0)","v":0}]
[{"$f":"'Input Data'!A67","v":4960},{"$f":"'Input Data'!B67","v":"Protection"},{"$f":"'Input Data'!C67","v":"Replacement of THS Relays"},{"$f":"'Input Data'!D67","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E67","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F67","v":0},{"$f":"'Input Data'!G67","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H67","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I67","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J67","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K67","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L67*W67","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M67*X67","v":468415.56915939075},{"$f":"'Costs ($2014) Excl Real Esc'!N67*Y67","v":112974.96202969502},{"$f":"'Costs ($2014) Excl Real Esc'!O67*Z67","v":171665.14368325801},{"$f":"'Costs ($2014) Excl Real Esc'!P67*AA67","v":0},null,468415.56915939075,112974.96202969502,171665.14368325801,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA67:$AL67)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA67:$AL67)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA67:$AL67)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA67:$AL67)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA67:$AL67)","v":1},null,{"$f":"IF(OR($A67='Cost Escalators'!$A$68,$A67='Cost Escalators'!$A$69,$A67='Cost Escalators'!$A$70,$A67='Cost Escalators'!$A$71),SUM($H67:$L67),0)","v":0}]
[{"$f":"'Input Data'!A68","v":4961},{"$f":"'Input Data'!B68","v":"Protection"},{"$f":"'Input Data'!C68","v":"Replacement of THR Relays"},{"$f":"'Input Data'!D68","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E68","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F68","v":0},{"$f":"'Input Data'!G68","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H68","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I68","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J68","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K68","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L68*W68","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M68*X68","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N68*Y68","v":1796398.0681036951},{"$f":"'Costs ($2014) Excl Real Esc'!O68*Z68","v":745529.88093081},{"$f":"'Costs ($2014) Excl Real Esc'!P68*AA68","v":623120.25052398071},null,0,1796398.0681036951,745529.88093081,623120.25052398071,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA68:$AL68)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA68:$AL68)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA68:$AL68)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA68:$AL68)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA68:$AL68)","v":1},null,{"$f":"IF(OR($A68='Cost Escalators'!$A$68,$A68='Cost Escalators'!$A$69,$A68='Cost Escalators'!$A$70,$A68='Cost Escalators'!$A$71),SUM($H68:$L68),0)","v":0}]
[{"$f":"'Input Data'!A69","v":4962},{"$f":"'Input Data'!B69","v":"Protection"},{"$f":"'Input Data'!C69","v":"Replacement of YTG Relays"},{"$f":"'Input Data'!D69","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E69","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F69","v":0},{"$f":"'Input Data'!G69","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H69","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I69","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J69","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K69","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L69*W69","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M69*X69","v":958743.59392799251},{"$f":"'Costs ($2014) Excl Real Esc'!N69*Y69","v":1458549.8438356724},{"$f":"'Costs ($2014) Excl Real Esc'!O69*Z69","v":1194833.5645724549},{"$f":"'Costs ($2014) Excl Real Esc'!P69*AA69","v":761074.31340035249},null,{"$f":"IF($F69=0,M69,IF($F69=R$4,SUM($H69:$P69),0))","v":958743.59392799251},{"$f":"IF($F69=0,N69,IF($F69=S$4,SUM($H69:$P69),0))","v":1458549.8438356724},{"$f":"IF($F69=0,O69,IF($F69=T$4,SUM($H69:$P69),0))","v":1194833.5645724549},{"$f":"IF($F69=0,P69,IF($F69=U$4,SUM($H69:$P69),0))","v":761074.31340035249},null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA69:$AL69)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA69:$AL69)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA69:$AL69)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA69:$AL69)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA69:$AL69)","v":1},null,{"$f":"IF(OR($A69='Cost Escalators'!$A$68,$A69='Cost Escalators'!$A$69,$A69='Cost Escalators'!$A$70,$A69='Cost Escalators'!$A$71),SUM($H69:$L69),0)","v":0}]
[{"$f":"'Input Data'!A70","v":5150},{"$f":"'Input Data'!B70","v":"Protection"},{"$f":"'Input Data'!C70","v":"Replacement of RAZFE Relays"},{"$f":"'Input Data'!D70","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E70","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F70","v":0},{"$f":"'Input Data'!G70","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H70","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I70","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J70","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K70","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L70*W70","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M70*X70","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N70*Y70","v":230165.91405939078},{"$f":"'Costs ($2014) Excl Real Esc'!O70*Z70","v":111546.92332969501},{"$f":"'Costs ($2014) Excl Real Esc'!P70*AA70","v":111546.92332969501},null,0,230165.91405939078,111546.92332969501,111546.92332969501,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA70:$AL70)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA70:$AL70)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA70:$AL70)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA70:$AL70)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA70:$AL70)","v":1},null,{"$f":"IF(OR($A70='Cost Escalators'!$A$68,$A70='Cost Escalators'!$A$69,$A70='Cost Escalators'!$A$70,$A70='Cost Escalators'!$A$71),SUM($H70:$L70),0)","v":0}]
[{"$f":"'Input Data'!A71","v":5541},{"$f":"'Input Data'!B71","v":"Protection"},{"$f":"'Input Data'!C71","v":"Replacement of Optimho Relays"},{"$f":"'Input Data'!D71","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E71","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F71","v":0},{"$f":"'Input Data'!G71","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H71","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I71","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J71","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K71","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L71*W71","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M71*X71","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N71*Y71","v":228273.81915939075},{"$f":"'Costs ($2014) Excl Real Esc'!O71*Z71","v":113273.580829695},{"$f":"'Costs ($2014) Excl Real Esc'!P71*AA71","v":726619.46752398065},null,0,228273.81915939075,113273.580829695,726619.46752398065,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA71:$AL71)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA71:$AL71)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA71:$AL71)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA71:$AL71)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA71:$AL71)","v":1},null,{"$f":"IF(OR($A71='Cost Escalators'!$A$68,$A71='Cost Escalators'!$A$69,$A71='Cost Escalators'!$A$70,$A71='Cost Escalators'!$A$71),SUM($H71:$L71),0)","v":0}]
[{"$f":"'Input Data'!A72","v":5921},{"$f":"'Input Data'!B72","v":"Protection"},{"$f":"'Input Data'!C72","v":"Replacement of D202,D203,D21SE,D22SE Transformer Differential Relays"},{"$f":"'Input Data'!D72","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E72","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F72","v":0},{"$f":"'Input Data'!G72","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H72","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I72","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J72","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K72","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L72*W72","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M72*X72","v":235428.47219508898},{"$f":"'Costs ($2014) Excl Real Esc'!N72*Y72","v":147716.71262231775},{"$f":"'Costs ($2014) Excl Real Esc'!O72*Z72","v":292592.50534463552},{"$f":"'Costs ($2014) Excl Real Esc'!P72*AA72","v":135606.22499999998},null,235428.47219508898,147716.71262231775,292592.50534463552,135606.22499999998,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA72:$AL72)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA72:$AL72)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA72:$AL72)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA72:$AL72)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA72:$AL72)","v":1},null,{"$f":"IF(OR($A72='Cost Escalators'!$A$68,$A72='Cost Escalators'!$A$69,$A72='Cost Escalators'!$A$70,$A72='Cost Escalators'!$A$71),SUM($H72:$L72),0)","v":0}]
[{"$f":"'Input Data'!A73","v":5922},{"$f":"'Input Data'!B73","v":"Protection"},{"$f":"'Input Data'!C73","v":"Replacement of DB Transformer Differential Relays"},{"$f":"'Input Data'!D73","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E73","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F73","v":0},{"$f":"'Input Data'!G73","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H73","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I73","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J73","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K73","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L73*W73","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M73*X73","v":305404.74479508901},{"$f":"'Costs ($2014) Excl Real Esc'!N73*Y73","v":649186.33908347622},{"$f":"'Costs ($2014) Excl Real Esc'!O73*Z73","v":783491.56056695257},{"$f":"'Costs ($2014) Excl Real Esc'!P73*AA73","v":206399.76750000002},null,305404.74479508901,649186.33908347622,783491.56056695257,206399.76750000002,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA73:$AL73)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA73:$AL73)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA73:$AL73)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA73:$AL73)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA73:$AL73)","v":1},null,{"$f":"IF(OR($A73='Cost Escalators'!$A$68,$A73='Cost Escalators'!$A$69,$A73='Cost Escalators'!$A$70,$A73='Cost Escalators'!$A$71),SUM($H73:$L73),0)","v":0}]
[{"$f":"'Input Data'!A74","v":5929},{"$f":"'Input Data'!B74","v":"Protection"},{"$f":"'Input Data'!C74","v":"Replacement of Feeder OC & EF Protection"},{"$f":"'Input Data'!D74","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E74","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F74","v":0},{"$f":"'Input Data'!G74","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H74","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I74","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J74","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K74","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L74*W74","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M74*X74","v":208949.61600939074},{"$f":"'Costs ($2014) Excl Real Esc'!N74*Y74","v":111546.92332969501},{"$f":"'Costs ($2014) Excl Real Esc'!O74*Z74","v":55773.461664847651},{"$f":"'Costs ($2014) Excl Real Esc'!P74*AA74","v":278867.30832423823},null,208949.61600939074,111546.92332969501,55773.461664847651,278867.30832423823,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA74:$AL74)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA74:$AL74)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA74:$AL74)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA74:$AL74)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA74:$AL74)","v":1},null,{"$f":"IF(OR($A74='Cost Escalators'!$A$68,$A74='Cost Escalators'!$A$69,$A74='Cost Escalators'!$A$70,$A74='Cost Escalators'!$A$71),SUM($H74:$L74),0)","v":0}]
[{"$f":"'Input Data'!A75","v":6291},{"$f":"'Input Data'!B75","v":"Protection"},{"$f":"'Input Data'!C75","v":"GPS Clocks"},{"$f":"'Input Data'!D75","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E75","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F75","v":0},{"$f":"'Input Data'!G75","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H75","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I75","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J75","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K75","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L75*W75","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M75*X75","v":141224.39602831649},{"$f":"'Costs ($2014) Excl Real Esc'!N75*Y75","v":141224.39602831649},{"$f":"'Costs ($2014) Excl Real Esc'!O75*Z75","v":112979.5168226535},{"$f":"'Costs ($2014) Excl Real Esc'!P75*AA75","v":84734.637616989741},null,141224.39602831649,141224.39602831649,112979.5168226535,84734.637616989741,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA75:$AL75)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA75:$AL75)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA75:$AL75)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA75:$AL75)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA75:$AL75)","v":1},null,{"$f":"IF(OR($A75='Cost Escalators'!$A$68,$A75='Cost Escalators'!$A$69,$A75='Cost Escalators'!$A$70,$A75='Cost Escalators'!$A$71),SUM($H75:$L75),0)","v":0}]
[{"$f":"'Input Data'!A76","v":6351},{"$f":"'Input Data'!B76","v":"Protection"},{"$f":"'Input Data'!C76","v":"Replacement of Siemens 7SA502 & 7SA511 Relays"},{"$f":"'Input Data'!D76","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E76","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F76","v":0},{"$f":"'Input Data'!G76","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H76","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I76","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J76","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K76","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L76*W76","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M76*X76","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N76*Y76","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O76*Z76","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P76*AA76","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA76:$AL76)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA76:$AL76)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA76:$AL76)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA76:$AL76)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA76:$AL76)","v":1},null,{"$f":"IF(OR($A76='Cost Escalators'!$A$68,$A76='Cost Escalators'!$A$69,$A76='Cost Escalators'!$A$70,$A76='Cost Escalators'!$A$71),SUM($H76:$L76),0)","v":0}]
[{"$f":"'Input Data'!A77","v":6353},{"$f":"'Input Data'!B77","v":"Protection"},{"$f":"'Input Data'!C77","v":"Replacement of HO2 Pilot Wire Relays"},{"$f":"'Input Data'!D77","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E77","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F77","v":0},{"$f":"'Input Data'!G77","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H77","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I77","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J77","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K77","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L77*W77","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M77*X77","v":296480.54331651598},{"$f":"'Costs ($2014) Excl Real Esc'!N77*Y77","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O77*Z77","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P77*AA77","v":0},null,296480.54331651598,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA77:$AL77)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA77:$AL77)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA77:$AL77)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA77:$AL77)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA77:$AL77)","v":1},null,{"$f":"IF(OR($A77='Cost Escalators'!$A$68,$A77='Cost Escalators'!$A$69,$A77='Cost Escalators'!$A$70,$A77='Cost Escalators'!$A$71),SUM($H77:$L77),0)","v":0}]
[{"$f":"'Input Data'!A78","v":6612},{"$f":"'Input Data'!B78","v":"Protection"},{"$f":"'Input Data'!C78","v":"Relay Replacement For 940/941 132kV Feeders"},{"$f":"'Input Data'!D78","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E78","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F78","v":0},{"$f":"'Input Data'!G78","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H78","v":-39.679225547194761},{"$f":"'Costs ($2014) Excl Real Esc'!I78","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J78","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K78","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L78*W78","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M78*X78","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N78*Y78","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O78*Z78","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P78*AA78","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA78:$AL78)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA78:$AL78)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA78:$AL78)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA78:$AL78)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA78:$AL78)","v":1},null,{"$f":"IF(OR($A78='Cost Escalators'!$A$68,$A78='Cost Escalators'!$A$69,$A78='Cost Escalators'!$A$70,$A78='Cost Escalators'!$A$71),SUM($H78:$L78),0)","v":0}]
[{"$f":"'Input Data'!A79","v":6725},{"$f":"'Input Data'!B79","v":"Protection"},{"$f":"'Input Data'!C79","v":"Replacement of MBCI Pilot Wire Relays"},{"$f":"'Input Data'!D79","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E79","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F79","v":0},{"$f":"'Input Data'!G79","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H79","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I79","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J79","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K79","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L79*W79","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M79*X79","v":168563.89499999999},{"$f":"'Costs ($2014) Excl Real Esc'!N79*Y79","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O79*Z79","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P79*AA79","v":0},null,168563.89499999999,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA79:$AL79)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA79:$AL79)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA79:$AL79)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA79:$AL79)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA79:$AL79)","v":1},null,{"$f":"IF(OR($A79='Cost Escalators'!$A$68,$A79='Cost Escalators'!$A$69,$A79='Cost Escalators'!$A$70,$A79='Cost Escalators'!$A$71),SUM($H79:$L79),0)","v":0}]
[{"$f":"'Input Data'!A80","v":6865},{"$f":"'Input Data'!B80","v":"Protection"},{"$f":"'Input Data'!C80","v":"Replacement of Quadramho Relays"},{"$f":"'Input Data'!D80","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E80","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F80","v":0},{"$f":"'Input Data'!G80","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H80","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I80","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J80","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K80","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L80*W80","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M80*X80","v":167086.81783951051},{"$f":"'Costs ($2014) Excl Real Esc'!N80*Y80","v":523699.91559240979},{"$f":"'Costs ($2014) Excl Real Esc'!O80*Z80","v":115000.23832969498},{"$f":"'Costs ($2014) Excl Real Esc'!P80*AA80","v":1226573.5542417374},null,167086.81783951051,523699.91559240979,115000.23832969498,1226573.5542417374,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA80:$AL80)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA80:$AL80)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA80:$AL80)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA80:$AL80)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA80:$AL80)","v":1},null,{"$f":"IF(OR($A80='Cost Escalators'!$A$68,$A80='Cost Escalators'!$A$69,$A80='Cost Escalators'!$A$70,$A80='Cost Escalators'!$A$71),SUM($H80:$L80),0)","v":0}]
[{"$f":"'Input Data'!A81","v":6866},{"$f":"'Input Data'!B81","v":"Protection"},{"$f":"'Input Data'!C81","v":"Replacement of 7SA513 Relays"},{"$f":"'Input Data'!D81","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E81","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F81","v":0},{"$f":"'Input Data'!G81","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H81","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I81","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J81","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K81","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L81*W81","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M81*X81","v":290000.47665939078},{"$f":"'Costs ($2014) Excl Real Esc'!N81*Y81","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O81*Z81","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P81*AA81","v":407646.80336885701},null,290000.47665939078,0,0,407646.80336885701,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA81:$AL81)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA81:$AL81)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA81:$AL81)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA81:$AL81)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA81:$AL81)","v":1},null,{"$f":"IF(OR($A81='Cost Escalators'!$A$68,$A81='Cost Escalators'!$A$69,$A81='Cost Escalators'!$A$70,$A81='Cost Escalators'!$A$71),SUM($H81:$L81),0)","v":0}]
[{"$f":"'Input Data'!A82","v":7576},{"$f":"'Input Data'!B82","v":"Protection"},{"$f":"'Input Data'!C82","v":"Remote Interrogation of Protection Relays"},{"$f":"'Input Data'!D82","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E82","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F82","v":0},{"$f":"'Input Data'!G82","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H82","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I82","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J82","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K82","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L82*W82","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M82*X82","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N82*Y82","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O82*Z82","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P82*AA82","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA82:$AL82)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA82:$AL82)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA82:$AL82)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA82:$AL82)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA82:$AL82)","v":1},null,{"$f":"IF(OR($A82='Cost Escalators'!$A$68,$A82='Cost Escalators'!$A$69,$A82='Cost Escalators'!$A$70,$A82='Cost Escalators'!$A$71),SUM($H82:$L82),0)","v":0}]
[{"$f":"'Input Data'!A83","v":7746},{"$f":"'Input Data'!B83","v":"Protection"},{"$f":"'Input Data'!C83","v":"Replacement of EDMI Fault Recorders"},{"$f":"'Input Data'!D83","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E83","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F83","v":0},{"$f":"'Input Data'!G83","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H83","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I83","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J83","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K83","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L83*W83","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M83*X83","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N83*Y83","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O83*Z83","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P83*AA83","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA83:$AL83)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA83:$AL83)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA83:$AL83)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA83:$AL83)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA83:$AL83)","v":1},null,{"$f":"IF(OR($A83='Cost Escalators'!$A$68,$A83='Cost Escalators'!$A$69,$A83='Cost Escalators'!$A$70,$A83='Cost Escalators'!$A$71),SUM($H83:$L83),0)","v":0}]
[{"$f":"'Input Data'!A84","v":7747},{"$f":"'Input Data'!B84","v":"Protection"},{"$f":"'Input Data'!C84","v":"Install Fault Recorders"},{"$f":"'Input Data'!D84","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E84","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F84","v":0},{"$f":"'Input Data'!G84","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H84","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I84","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J84","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K84","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L84*W84","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M84*X84","v":509476.5001761975},{"$f":"'Costs ($2014) Excl Real Esc'!N84*Y84","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O84*Z84","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P84*AA84","v":80944.645065284247},null,509476.5001761975,0,0,80944.645065284247,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA84:$AL84)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA84:$AL84)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA84:$AL84)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA84:$AL84)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA84:$AL84)","v":1},null,{"$f":"IF(OR($A84='Cost Escalators'!$A$68,$A84='Cost Escalators'!$A$69,$A84='Cost Escalators'!$A$70,$A84='Cost Escalators'!$A$71),SUM($H84:$L84),0)","v":0}]
[{"$f":"'Input Data'!A85","v":7750},{"$f":"'Input Data'!B85","v":"Protection"},{"$f":"'Input Data'!C85","v":"Replacement of 7SD511 Relays"},{"$f":"'Input Data'!D85","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E85","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F85","v":0},{"$f":"'Input Data'!G85","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H85","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I85","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J85","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K85","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L85*W85","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M85*X85","v":181849.815},{"$f":"'Costs ($2014) Excl Real Esc'!N85*Y85","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O85*Z85","v":115000.23832969498},{"$f":"'Costs ($2014) Excl Real Esc'!P85*AA85","v":207124.453146324},null,181849.815,0,115000.23832969498,207124.453146324,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA85:$AL85)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA85:$AL85)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA85:$AL85)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA85:$AL85)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA85:$AL85)","v":1},null,{"$f":"IF(OR($A85='Cost Escalators'!$A$68,$A85='Cost Escalators'!$A$69,$A85='Cost Escalators'!$A$70,$A85='Cost Escalators'!$A$71),SUM($H85:$L85),0)","v":0}]
[{"$f":"'Input Data'!A86","v":8266},{"$f":"'Input Data'!B86","v":"Protection"},{"$f":"'Input Data'!C86","v":"Efficient Relay Replacements"},{"$f":"'Input Data'!D86","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E86","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F86","v":0},{"$f":"'Input Data'!G86","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H86","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I86","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J86","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K86","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L86*W86","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M86*X86","v":72437.89636115887},{"$f":"'Costs ($2014) Excl Real Esc'!N86*Y86","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O86*Z86","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P86*AA86","v":0},null,72437.89636115887,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA86:$AL86)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA86:$AL86)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA86:$AL86)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA86:$AL86)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA86:$AL86)","v":1},null,{"$f":"IF(OR($A86='Cost Escalators'!$A$68,$A86='Cost Escalators'!$A$69,$A86='Cost Escalators'!$A$70,$A86='Cost Escalators'!$A$71),SUM($H86:$L86),0)","v":0}]
[{"$f":"'Input Data'!A87","v":0},{"$f":"'Input Data'!B87","v":"Protection"},{"$f":"'Input Data'!C87","v":"Network Asset Replacement"},{"$f":"'Input Data'!D87","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E87","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F87","v":0},{"$f":"'Input Data'!G87","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H87","v":4050671.1331157973},{"$f":"'Costs ($2014) Excl Real Esc'!I87","v":5456172.9233428976},{"$f":"'Costs ($2014) Excl Real Esc'!J87","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K87","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L87*W87","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M87*X87","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N87*Y87","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O87*Z87","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P87*AA87","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA87:$AL87)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA87:$AL87)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA87:$AL87)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA87:$AL87)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA87:$AL87)","v":1},null,{"$f":"IF(OR($A87='Cost Escalators'!$A$68,$A87='Cost Escalators'!$A$69,$A87='Cost Escalators'!$A$70,$A87='Cost Escalators'!$A$71),SUM($H87:$L87),0)","v":0}]
[{"$f":"'Input Data'!A88","v":0},{"$f":"'Input Data'!B88","v":"Protection"},{"$f":"'Input Data'!C88","v":"Network Asset Replacement"},{"$f":"'Input Data'!D88","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E88","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F88","v":0},{"$f":"'Input Data'!G88","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H88","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I88","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J88","v":7094083.4051355366},{"$f":"'Costs ($2014) Excl Real Esc'!K88","v":7215531.2632315429},{"$f":"'Costs ($2014) Excl Real Esc'!L88*W88","v":7612212.6487819124},{"$f":"'Costs ($2014) Excl Real Esc'!M88*X88","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N88*Y88","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O88*Z88","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P88*AA88","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA88:$AL88)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA88:$AL88)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA88:$AL88)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA88:$AL88)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA88:$AL88)","v":1},null,{"$f":"IF(OR($A88='Cost Escalators'!$A$68,$A88='Cost Escalators'!$A$69,$A88='Cost Escalators'!$A$70,$A88='Cost Escalators'!$A$71),SUM($H88:$L88),0)","v":0}]
[{"$f":"'Input Data'!A89","v":6702},{"$f":"'Input Data'!B89","v":"SCADA"},{"$f":"'Input Data'!C89","v":"Data Centre Infrastructure"},{"$f":"'Input Data'!D89","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E89","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F89","v":0},{"$f":"'Input Data'!G89","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H89","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I89","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J89","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K89","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L89*W89","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M89*X89","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N89*Y89","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O89*Z89","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P89*AA89","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA89:$AL89)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA89:$AL89)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA89:$AL89)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA89:$AL89)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA89:$AL89)","v":1},null,{"$f":"IF(OR($A89='Cost Escalators'!$A$68,$A89='Cost Escalators'!$A$69,$A89='Cost Escalators'!$A$70,$A89='Cost Escalators'!$A$71),SUM($H89:$L89),0)","v":0}]
[{"$f":"'Input Data'!A90","v":7910},{"$f":"'Input Data'!B90","v":"SCADA"},{"$f":"'Input Data'!C90","v":"Sydney North SCADA Fibre Marshalling Kiosk"},{"$f":"'Input Data'!D90","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E90","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F90","v":0},{"$f":"'Input Data'!G90","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H90","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I90","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J90","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K90","v":145579.90127461054},{"$f":"'Costs ($2014) Excl Real Esc'!L90*W90","v":3866792.0629796414},{"$f":"'Costs ($2014) Excl Real Esc'!M90*X90","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N90*Y90","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O90*Z90","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P90*AA90","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA90:$AL90)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA90:$AL90)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA90:$AL90)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA90:$AL90)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA90:$AL90)","v":1},null,{"$f":"IF(OR($A90='Cost Escalators'!$A$68,$A90='Cost Escalators'!$A$69,$A90='Cost Escalators'!$A$70,$A90='Cost Escalators'!$A$71),SUM($H90:$L90),0)","v":0}]
[{"$f":"'Input Data'!A91","v":0},{"$f":"'Input Data'!B91","v":"SCADA"},{"$f":"'Input Data'!C91","v":"Network Asset Replacement"},{"$f":"'Input Data'!D91","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E91","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F91","v":0},{"$f":"'Input Data'!G91","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H91","v":1524412.6902472631},{"$f":"'Costs ($2014) Excl Real Esc'!I91","v":1718729.7540953872},{"$f":"'Costs ($2014) Excl Real Esc'!J91","v":1549481.7592072841},{"$f":"'Costs ($2014) Excl Real Esc'!K91","v":900950.39899365441},{"$f":"'Costs ($2014) Excl Real Esc'!L91*W91","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M91*X91","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N91*Y91","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O91*Z91","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P91*AA91","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA91:$AL91)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA91:$AL91)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA91:$AL91)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA91:$AL91)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA91:$AL91)","v":1},null,{"$f":"IF(OR($A91='Cost Escalators'!$A$68,$A91='Cost Escalators'!$A$69,$A91='Cost Escalators'!$A$70,$A91='Cost Escalators'!$A$71),SUM($H91:$L91),0)","v":0}]
[{"$f":"'Input Data'!A92","v":4882},{"$f":"'Input Data'!B92","v":"Substations"},{"$f":"'Input Data'!C92","v":"Transformer and Reactor Life Extension"},{"$f":"'Input Data'!D92","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E92","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F92","v":0},{"$f":"'Input Data'!G92","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H92","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I92","v":47253.470239186638},{"$f":"'Costs ($2014) Excl Real Esc'!J92","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K92","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L92*W92","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M92*X92","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N92*Y92","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O92*Z92","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P92*AA92","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA92:$AL92)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA92:$AL92)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA92:$AL92)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA92:$AL92)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA92:$AL92)","v":1},null,{"$f":"IF(OR($A92='Cost Escalators'!$A$68,$A92='Cost Escalators'!$A$69,$A92='Cost Escalators'!$A$70,$A92='Cost Escalators'!$A$71),SUM($H92:$L92),0)","v":0}]
[{"$f":"'Input Data'!A93","v":4882},{"$f":"'Input Data'!B93","v":"Substations"},{"$f":"'Input Data'!C93","v":"Transformer and Reactor Life Extension"},{"$f":"'Input Data'!D93","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E93","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F93","v":0},{"$f":"'Input Data'!G93","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H93","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I93","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J93","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K93","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L93*W93","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M93*X93","v":1792109.3603782351},{"$f":"'Costs ($2014) Excl Real Esc'!N93*Y93","v":1454874.8140336801},{"$f":"'Costs ($2014) Excl Real Esc'!O93*Z93","v":2075718.9067227975},{"$f":"'Costs ($2014) Excl Real Esc'!P93*AA93","v":2246525.9030673597},null,1792109.3603782351,1454874.8140336801,2075718.9067227975,2246525.9030673597,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA93:$AL93)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA93:$AL93)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA93:$AL93)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA93:$AL93)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA93:$AL93)","v":1},null,{"$f":"IF(OR($A93='Cost Escalators'!$A$68,$A93='Cost Escalators'!$A$69,$A93='Cost Escalators'!$A$70,$A93='Cost Escalators'!$A$71),SUM($H93:$L93),0)","v":0}]
[{"$f":"'Input Data'!A94","v":4884},{"$f":"'Input Data'!B94","v":"Substations"},{"$f":"'Input Data'!C94","v":"Unplanned Transformer and Reactor Replacement"},{"$f":"'Input Data'!D94","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E94","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F94","v":0},{"$f":"'Input Data'!G94","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H94","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I94","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J94","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K94","v":-4602.8907566756916},{"$f":"'Costs ($2014) Excl Real Esc'!L94*W94","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M94*X94","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N94*Y94","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O94*Z94","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P94*AA94","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA94:$AL94)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA94:$AL94)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA94:$AL94)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA94:$AL94)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA94:$AL94)","v":1},null,{"$f":"IF(OR($A94='Cost Escalators'!$A$68,$A94='Cost Escalators'!$A$69,$A94='Cost Escalators'!$A$70,$A94='Cost Escalators'!$A$71),SUM($H94:$L94),0)","v":0}]
[{"$f":"'Input Data'!A95","v":4904},{"$f":"'Input Data'!B95","v":"Substations"},{"$f":"'Input Data'!C95","v":"Replacement of ABB 132kV HLD CBs"},{"$f":"'Input Data'!D95","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E95","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F95","v":0},{"$f":"'Input Data'!G95","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H95","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I95","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J95","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K95","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L95*W95","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M95*X95","v":352393.88338492723},{"$f":"'Costs ($2014) Excl Real Esc'!N95*Y95","v":626116.53353970824},{"$f":"'Costs ($2014) Excl Real Esc'!O95*Z95","v":939174.80030956492},{"$f":"'Costs ($2014) Excl Real Esc'!P95*AA95","v":156529.13338492723},null,352393.88338492723,626116.53353970824,939174.80030956492,156529.13338492723,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA95:$AL95)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA95:$AL95)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA95:$AL95)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA95:$AL95)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA95:$AL95)","v":1},null,{"$f":"IF(OR($A95='Cost Escalators'!$A$68,$A95='Cost Escalators'!$A$69,$A95='Cost Escalators'!$A$70,$A95='Cost Escalators'!$A$71),SUM($H95:$L95),0)","v":0}]
[{"$f":"'Input Data'!A96","v":4905},{"$f":"'Input Data'!B96","v":"Substations"},{"$f":"'Input Data'!C96","v":"Replacement of DELLE 66kV HPGE CBs"},{"$f":"'Input Data'!D96","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E96","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F96","v":0},{"$f":"'Input Data'!G96","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H96","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I96","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J96","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K96","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L96*W96","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M96*X96","v":45000},{"$f":"'Costs ($2014) Excl Real Esc'!N96*Y96","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O96*Z96","v":1285350},{"$f":"'Costs ($2014) Excl Real Esc'!P96*AA96","v":233700},null,45000,0,1285350,233700,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA96:$AL96)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA96:$AL96)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA96:$AL96)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA96:$AL96)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA96:$AL96)","v":1},null,{"$f":"IF(OR($A96='Cost Escalators'!$A$68,$A96='Cost Escalators'!$A$69,$A96='Cost Escalators'!$A$70,$A96='Cost Escalators'!$A$71),SUM($H96:$L96),0)","v":0}]
[{"$f":"'Input Data'!A97","v":4906},{"$f":"'Input Data'!B97","v":"Substations"},{"$f":"'Input Data'!C97","v":"Replacement of Instrument Transformers with No Sampling Point"},{"$f":"'Input Data'!D97","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E97","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F97","v":0},{"$f":"'Input Data'!G97","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H97","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I97","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J97","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K97","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L97*W97","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M97*X97","v":47205.614166542175},{"$f":"'Costs ($2014) Excl Real Esc'!N97*Y97","v":283233.68499925273},{"$f":"'Costs ($2014) Excl Real Esc'!O97*Z97","v":519262.57083271118},{"$f":"'Costs ($2014) Excl Real Esc'!P97*AA97","v":188823},null,47205.614166542175,283233.68499925273,519262.57083271118,188823,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA97:$AL97)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA97:$AL97)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA97:$AL97)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA97:$AL97)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA97:$AL97)","v":1},null,{"$f":"IF(OR($A97='Cost Escalators'!$A$68,$A97='Cost Escalators'!$A$69,$A97='Cost Escalators'!$A$70,$A97='Cost Escalators'!$A$71),SUM($H97:$L97),0)","v":0}]
[{"$f":"'Input Data'!A98","v":4907},{"$f":"'Input Data'!B98","v":"Substations"},{"$f":"'Input Data'!C98","v":"Replacement of Substation Batteries - 50V As Required"},{"$f":"'Input Data'!D98","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E98","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F98","v":0},{"$f":"'Input Data'!G98","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H98","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I98","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J98","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K98","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L98*W98","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M98*X98","v":123318},{"$f":"'Costs ($2014) Excl Real Esc'!N98*Y98","v":64787.25},{"$f":"'Costs ($2014) Excl Real Esc'!O98*Z98","v":166722.95399845426},{"$f":"'Costs ($2014) Excl Real Esc'!P98*AA98","v":108192.20399845426},null,123318,64787.25,166722.95399845426,108192.20399845426,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA98:$AL98)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA98:$AL98)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA98:$AL98)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA98:$AL98)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA98:$AL98)","v":1},null,{"$f":"IF(OR($A98='Cost Escalators'!$A$68,$A98='Cost Escalators'!$A$69,$A98='Cost Escalators'!$A$70,$A98='Cost Escalators'!$A$71),SUM($H98:$L98),0)","v":0}]
[{"$f":"'Input Data'!A99","v":4908},{"$f":"'Input Data'!B99","v":"Substations"},{"$f":"'Input Data'!C99","v":"Replacement of Substation Batteries - 110V As Required"},{"$f":"'Input Data'!D99","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E99","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F99","v":0},{"$f":"'Input Data'!G99","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H99","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I99","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J99","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K99","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L99*W99","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M99*X99","v":136481.10749999998},{"$f":"'Costs ($2014) Excl Real Esc'!N99*Y99","v":41669.689445151154},{"$f":"'Costs ($2014) Excl Real Esc'!O99*Z99","v":131234.06833545375},{"$f":"'Costs ($2014) Excl Real Esc'!P99*AA99","v":131234.06833545375},null,136481.10749999998,41669.689445151154,131234.06833545375,131234.06833545375,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA99:$AL99)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA99:$AL99)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA99:$AL99)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA99:$AL99)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA99:$AL99)","v":1},null,{"$f":"IF(OR($A99='Cost Escalators'!$A$68,$A99='Cost Escalators'!$A$69,$A99='Cost Escalators'!$A$70,$A99='Cost Escalators'!$A$71),SUM($H99:$L99),0)","v":0}]
[{"$f":"'Input Data'!A100","v":4909},{"$f":"'Input Data'!B100","v":"Substations"},{"$f":"'Input Data'!C100","v":"Replacement of Substation Batteries - 240V As Required"},{"$f":"'Input Data'!D100","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E100","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F100","v":0},{"$f":"'Input Data'!G100","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H100","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I100","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J100","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K100","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L100*W100","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M100*X100","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N100*Y100","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O100*Z100","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P100*AA100","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA100:$AL100)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA100:$AL100)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA100:$AL100)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA100:$AL100)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA100:$AL100)","v":1},null,{"$f":"IF(OR($A100='Cost Escalators'!$A$68,$A100='Cost Escalators'!$A$69,$A100='Cost Escalators'!$A$70,$A100='Cost Escalators'!$A$71),SUM($H100:$L100),0)","v":0}]
[{"$f":"'Input Data'!A101","v":4910},{"$f":"'Input Data'!B101","v":"Substations"},{"$f":"'Input Data'!C101","v":"Replacement of High DGA Instrument Transformers 132kV As Required"},{"$f":"'Input Data'!D101","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E101","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F101","v":0},{"$f":"'Input Data'!G101","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H101","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I101","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J101","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K101","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L101*W101","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M101*X101","v":354290.87734875898},{"$f":"'Costs ($2014) Excl Real Esc'!N101*Y101","v":1206851.6461388324},{"$f":"'Costs ($2014) Excl Real Esc'!O101*Z101","v":221693.87734875898},{"$f":"'Costs ($2014) Excl Real Esc'!P101*AA101","v":226194},null,354290.87734875898,1206851.6461388324,221693.87734875898,226194,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA101:$AL101)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA101:$AL101)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA101:$AL101)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA101:$AL101)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA101:$AL101)","v":1},null,{"$f":"IF(OR($A101='Cost Escalators'!$A$68,$A101='Cost Escalators'!$A$69,$A101='Cost Escalators'!$A$70,$A101='Cost Escalators'!$A$71),SUM($H101:$L101),0)","v":0}]
[{"$f":"'Input Data'!A102","v":4914},{"$f":"'Input Data'!B102","v":"Substations"},{"$f":"'Input Data'!C102","v":"Replacement of Isolators & Earth Switches > 220kV"},{"$f":"'Input Data'!D102","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E102","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F102","v":0},{"$f":"'Input Data'!G102","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H102","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I102","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J102","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K102","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L102*W102","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M102*X102","v":425242.69020700653},{"$f":"'Costs ($2014) Excl Real Esc'!N102*Y102","v":425242.69020700653},{"$f":"'Costs ($2014) Excl Real Esc'!O102*Z102","v":425242.69020700653},{"$f":"'Costs ($2014) Excl Real Esc'!P102*AA102","v":425242.69020700653},null,425242.69020700653,425242.69020700653,425242.69020700653,425242.69020700653,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA102:$AL102)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA102:$AL102)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA102:$AL102)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA102:$AL102)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA102:$AL102)","v":1},null,{"$f":"IF(OR($A102='Cost Escalators'!$A$68,$A102='Cost Escalators'!$A$69,$A102='Cost Escalators'!$A$70,$A102='Cost Escalators'!$A$71),SUM($H102:$L102),0)","v":0}]
[{"$f":"'Input Data'!A103","v":4915},{"$f":"'Input Data'!B103","v":"Substations"},{"$f":"'Input Data'!C103","v":"Replacement of Isolators & Earth Switches 132kV"},{"$f":"'Input Data'!D103","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E103","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F103","v":0},{"$f":"'Input Data'!G103","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H103","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I103","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J103","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K103","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L103*W103","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M103*X103","v":127584.49608280274},{"$f":"'Costs ($2014) Excl Real Esc'!N103*Y103","v":127584.49608280274},{"$f":"'Costs ($2014) Excl Real Esc'!O103*Z103","v":127584.49608280274},{"$f":"'Costs ($2014) Excl Real Esc'!P103*AA103","v":127584.49608280274},null,127584.49608280274,127584.49608280274,127584.49608280274,127584.49608280274,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA103:$AL103)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA103:$AL103)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA103:$AL103)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA103:$AL103)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA103:$AL103)","v":1},null,{"$f":"IF(OR($A103='Cost Escalators'!$A$68,$A103='Cost Escalators'!$A$69,$A103='Cost Escalators'!$A$70,$A103='Cost Escalators'!$A$71),SUM($H103:$L103),0)","v":0}]
[{"$f":"'Input Data'!A104","v":4920},{"$f":"'Input Data'!B104","v":"Substations"},{"$f":"'Input Data'!C104","v":"Condition Monitoring DGA"},{"$f":"'Input Data'!D104","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E104","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F104","v":0},{"$f":"'Input Data'!G104","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H104","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I104","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J104","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K104","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L104*W104","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M104*X104","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N104*Y104","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O104*Z104","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P104*AA104","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA104:$AL104)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA104:$AL104)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA104:$AL104)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA104:$AL104)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA104:$AL104)","v":1},null,{"$f":"IF(OR($A104='Cost Escalators'!$A$68,$A104='Cost Escalators'!$A$69,$A104='Cost Escalators'!$A$70,$A104='Cost Escalators'!$A$71),SUM($H104:$L104),0)","v":0}]
[{"$f":"'Input Data'!A105","v":4928},{"$f":"'Input Data'!B105","v":"Substations"},{"$f":"'Input Data'!C105","v":"Replacement of Current Transformers"},{"$f":"'Input Data'!D105","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E105","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F105","v":0},{"$f":"'Input Data'!G105","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H105","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I105","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J105","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K105","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L105*W105","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M105*X105","v":306903.80294530501},{"$f":"'Costs ($2014) Excl Real Esc'!N105*Y105","v":86837.542383979497},{"$f":"'Costs ($2014) Excl Real Esc'!O105*Z105","v":347350.1695359195},{"$f":"'Costs ($2014) Excl Real Esc'!P105*AA105","v":141616.84249962674},null,306903.80294530501,86837.542383979497,347350.1695359195,141616.84249962674,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA105:$AL105)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA105:$AL105)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA105:$AL105)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA105:$AL105)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA105:$AL105)","v":1},null,{"$f":"IF(OR($A105='Cost Escalators'!$A$68,$A105='Cost Escalators'!$A$69,$A105='Cost Escalators'!$A$70,$A105='Cost Escalators'!$A$71),SUM($H105:$L105),0)","v":0}]
[{"$f":"'Input Data'!A106","v":4929},{"$f":"'Input Data'!B106","v":"Substations"},{"$f":"'Input Data'!C106","v":"Replacement of Ducon CTs and CVTs"},{"$f":"'Input Data'!D106","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E106","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F106","v":0},{"$f":"'Input Data'!G106","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H106","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I106","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J106","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K106","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L106*W106","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M106*X106","v":396705.75},{"$f":"'Costs ($2014) Excl Real Esc'!N106*Y106","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O106*Z106","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P106*AA106","v":0},null,396705.75,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA106:$AL106)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA106:$AL106)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA106:$AL106)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA106:$AL106)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA106:$AL106)","v":1},null,{"$f":"IF(OR($A106='Cost Escalators'!$A$68,$A106='Cost Escalators'!$A$69,$A106='Cost Escalators'!$A$70,$A106='Cost Escalators'!$A$71),SUM($H106:$L106),0)","v":0}]
[{"$f":"'Input Data'!A107","v":5085},{"$f":"'Input Data'!B107","v":"Substations"},{"$f":"'Input Data'!C107","v":"Replacement of High DGA Instrument Transformers > 220kV As Required"},{"$f":"'Input Data'!D107","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E107","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F107","v":0},{"$f":"'Input Data'!G107","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H107","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I107","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J107","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K107","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L107*W107","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M107*X107","v":752438.81354305497},{"$f":"'Costs ($2014) Excl Real Esc'!N107*Y107","v":902925},{"$f":"'Costs ($2014) Excl Real Esc'!O107*Z107","v":752437.5},{"$f":"'Costs ($2014) Excl Real Esc'!P107*AA107","v":1048913.1599999999},null,752438.81354305497,902925,752437.5,1048913.1599999999,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA107:$AL107)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA107:$AL107)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA107:$AL107)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA107:$AL107)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA107:$AL107)","v":1},null,{"$f":"IF(OR($A107='Cost Escalators'!$A$68,$A107='Cost Escalators'!$A$69,$A107='Cost Escalators'!$A$70,$A107='Cost Escalators'!$A$71),SUM($H107:$L107),0)","v":0}]
[{"$f":"'Input Data'!A108","v":5087},{"$f":"'Input Data'!B108","v":"Substations"},{"$f":"'Input Data'!C108","v":"Replacement of High DGA Instrument Transformers < 66kV As Required"},{"$f":"'Input Data'!D108","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E108","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F108","v":0},{"$f":"'Input Data'!G108","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H108","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I108","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J108","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K108","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L108*W108","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M108*X108","v":116911.5},{"$f":"'Costs ($2014) Excl Real Esc'!N108*Y108","v":181401.75},{"$f":"'Costs ($2014) Excl Real Esc'!O108*Z108","v":135771},{"$f":"'Costs ($2014) Excl Real Esc'!P108*AA108","v":137346},null,116911.5,181401.75,135771,137346,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA108:$AL108)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA108:$AL108)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA108:$AL108)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA108:$AL108)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA108:$AL108)","v":1},null,{"$f":"IF(OR($A108='Cost Escalators'!$A$68,$A108='Cost Escalators'!$A$69,$A108='Cost Escalators'!$A$70,$A108='Cost Escalators'!$A$71),SUM($H108:$L108),0)","v":0}]
[{"$f":"'Input Data'!A109","v":5517},{"$f":"'Input Data'!B109","v":"Substations"},{"$f":"'Input Data'!C109","v":"Replacement of Merlin Gerin FA2 CBs"},{"$f":"'Input Data'!D109","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E109","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F109","v":0},{"$f":"'Input Data'!G109","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H109","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I109","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J109","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K109","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L109*W109","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M109*X109","v":2104552.6449681297},{"$f":"'Costs ($2014) Excl Real Esc'!N109*Y109","v":1516293.79832271},{"$f":"'Costs ($2014) Excl Real Esc'!O109*Z109","v":303258.79832271073},{"$f":"'Costs ($2014) Excl Real Esc'!P109*AA109","v":1516293.84664542},null,2104552.6449681297,1516293.79832271,303258.79832271073,1516293.84664542,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA109:$AL109)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA109:$AL109)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA109:$AL109)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA109:$AL109)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA109:$AL109)","v":1},null,{"$f":"IF(OR($A109='Cost Escalators'!$A$68,$A109='Cost Escalators'!$A$69,$A109='Cost Escalators'!$A$70,$A109='Cost Escalators'!$A$71),SUM($H109:$L109),0)","v":0}]
[{"$f":"'Input Data'!A110","v":5519},{"$f":"'Input Data'!B110","v":"Substations"},{"$f":"'Input Data'!C110","v":"Replacement of Sprecher & Schuh CBs"},{"$f":"'Input Data'!D110","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E110","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F110","v":0},{"$f":"'Input Data'!G110","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H110","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I110","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J110","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K110","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L110*W110","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M110*X110","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N110*Y110","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O110*Z110","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P110*AA110","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA110:$AL110)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA110:$AL110)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA110:$AL110)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA110:$AL110)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA110:$AL110)","v":1},null,{"$f":"IF(OR($A110='Cost Escalators'!$A$68,$A110='Cost Escalators'!$A$69,$A110='Cost Escalators'!$A$70,$A110='Cost Escalators'!$A$71),SUM($H110:$L110),0)","v":0}]
[{"$f":"'Input Data'!A111","v":5916},{"$f":"'Input Data'!B111","v":"Substations"},{"$f":"'Input Data'!C111","v":"Replacement of CBs Approaching Rated Operations"},{"$f":"'Input Data'!D111","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E111","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F111","v":0},{"$f":"'Input Data'!G111","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H111","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I111","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J111","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K111","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L111*W111","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M111*X111","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N111*Y111","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O111*Z111","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P111*AA111","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA111:$AL111)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA111:$AL111)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA111:$AL111)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA111:$AL111)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA111:$AL111)","v":1},null,{"$f":"IF(OR($A111='Cost Escalators'!$A$68,$A111='Cost Escalators'!$A$69,$A111='Cost Escalators'!$A$70,$A111='Cost Escalators'!$A$71),SUM($H111:$L111),0)","v":0}]
[{"$f":"'Input Data'!A112","v":6103},{"$f":"'Input Data'!B112","v":"Substations"},{"$f":"'Input Data'!C112","v":"Sydney South Substation 330kV Bus Coupling"},{"$f":"'Input Data'!D112","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E112","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F112","v":0},{"$f":"'Input Data'!G112","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H112","v":3510.5110760337475},{"$f":"'Costs ($2014) Excl Real Esc'!I112","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J112","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K112","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L112*W112","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M112*X112","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N112*Y112","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O112*Z112","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P112*AA112","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA112:$AL112)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA112:$AL112)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA112:$AL112)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA112:$AL112)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA112:$AL112)","v":1},null,{"$f":"IF(OR($A112='Cost Escalators'!$A$68,$A112='Cost Escalators'!$A$69,$A112='Cost Escalators'!$A$70,$A112='Cost Escalators'!$A$71),SUM($H112:$L112),0)","v":0}]
[{"$f":"'Input Data'!A113","v":6338},{"$f":"'Input Data'!B113","v":"Substations"},{"$f":"'Input Data'!C113","v":"Security Fence Disturbance Detection"},{"$f":"'Input Data'!D113","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E113","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F113","v":0},{"$f":"'Input Data'!G113","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H113","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I113","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J113","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K113","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L113*W113","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M113*X113","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N113*Y113","v":75000},{"$f":"'Costs ($2014) Excl Real Esc'!O113*Z113","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P113*AA113","v":0},null,0,75000,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA113:$AL113)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA113:$AL113)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA113:$AL113)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA113:$AL113)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA113:$AL113)","v":1},null,{"$f":"IF(OR($A113='Cost Escalators'!$A$68,$A113='Cost Escalators'!$A$69,$A113='Cost Escalators'!$A$70,$A113='Cost Escalators'!$A$71),SUM($H113:$L113),0)","v":0}]
[{"$f":"'Input Data'!A114","v":6340},{"$f":"'Input Data'!B114","v":"Substations"},{"$f":"'Input Data'!C114","v":"Security Lighting Upgrade"},{"$f":"'Input Data'!D114","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E114","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F114","v":0},{"$f":"'Input Data'!G114","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H114","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I114","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J114","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K114","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L114*W114","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M114*X114","v":93750},{"$f":"'Costs ($2014) Excl Real Esc'!N114*Y114","v":801782.25},{"$f":"'Costs ($2014) Excl Real Esc'!O114*Z114","v":447430.5},{"$f":"'Costs ($2014) Excl Real Esc'!P114*AA114","v":939927.75},null,93750,801782.25,447430.5,939927.75,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA114:$AL114)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA114:$AL114)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA114:$AL114)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA114:$AL114)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA114:$AL114)","v":1},null,{"$f":"IF(OR($A114='Cost Escalators'!$A$68,$A114='Cost Escalators'!$A$69,$A114='Cost Escalators'!$A$70,$A114='Cost Escalators'!$A$71),SUM($H114:$L114),0)","v":0}]
[{"$f":"'Input Data'!A115","v":7308},{"$f":"'Input Data'!B115","v":"Substations"},{"$f":"'Input Data'!C115","v":"Replacment of Capacitor CBs"},{"$f":"'Input Data'!D115","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E115","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F115","v":0},{"$f":"'Input Data'!G115","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H115","v":273.14603615972561},{"$f":"'Costs ($2014) Excl Real Esc'!I115","v":-184.03942513424099},{"$f":"'Costs ($2014) Excl Real Esc'!J115","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K115","v":-8931.9405093119931},{"$f":"'Costs ($2014) Excl Real Esc'!L115*W115","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M115*X115","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N115*Y115","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O115*Z115","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P115*AA115","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA115:$AL115)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA115:$AL115)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA115:$AL115)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA115:$AL115)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA115:$AL115)","v":1},null,{"$f":"IF(OR($A115='Cost Escalators'!$A$68,$A115='Cost Escalators'!$A$69,$A115='Cost Escalators'!$A$70,$A115='Cost Escalators'!$A$71),SUM($H115:$L115),0)","v":0}]
[{"$f":"'Input Data'!A116","v":7469},{"$f":"'Input Data'!B116","v":"Substations"},{"$f":"'Input Data'!C116","v":"Liddell 330kV 84 Line Connection"},{"$f":"'Input Data'!D116","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E116","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F116","v":0},{"$f":"'Input Data'!G116","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H116","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I116","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J116","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K116","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L116*W116","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M116*X116","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N116*Y116","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O116*Z116","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P116*AA116","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA116:$AL116)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA116:$AL116)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA116:$AL116)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA116:$AL116)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA116:$AL116)","v":1},null,{"$f":"IF(OR($A116='Cost Escalators'!$A$68,$A116='Cost Escalators'!$A$69,$A116='Cost Escalators'!$A$70,$A116='Cost Escalators'!$A$71),SUM($H116:$L116),0)","v":0}]
[{"$f":"'Input Data'!A117","v":7753},{"$f":"'Input Data'!B117","v":"Substations"},{"$f":"'Input Data'!C117","v":"SF6 CT Monitoring"},{"$f":"'Input Data'!D117","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E117","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F117","v":0},{"$f":"'Input Data'!G117","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H117","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I117","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J117","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K117","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L117*W117","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M117*X117","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N117*Y117","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O117*Z117","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P117*AA117","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA117:$AL117)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA117:$AL117)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA117:$AL117)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA117:$AL117)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA117:$AL117)","v":1},null,{"$f":"IF(OR($A117='Cost Escalators'!$A$68,$A117='Cost Escalators'!$A$69,$A117='Cost Escalators'!$A$70,$A117='Cost Escalators'!$A$71),SUM($H117:$L117),0)","v":0}]
[{"$f":"'Input Data'!A118","v":8273},{"$f":"'Input Data'!B118","v":"Substations"},{"$f":"'Input Data'!C118","v":"Online Condition Monitoring"},{"$f":"'Input Data'!D118","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E118","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F118","v":0},{"$f":"'Input Data'!G118","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H118","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I118","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J118","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K118","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L118*W118","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M118*X118","v":45166.506326280825},{"$f":"'Costs ($2014) Excl Real Esc'!N118*Y118","v":191845.53305817599},{"$f":"'Costs ($2014) Excl Real Esc'!O118*Z118","v":396688.46546947572},{"$f":"'Costs ($2014) Excl Real Esc'!P118*AA118","v":94556.781638813249},null,45166.506326280825,191845.53305817599,396688.46546947572,94556.781638813249,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA118:$AL118)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA118:$AL118)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA118:$AL118)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA118:$AL118)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA118:$AL118)","v":1},null,{"$f":"IF(OR($A118='Cost Escalators'!$A$68,$A118='Cost Escalators'!$A$69,$A118='Cost Escalators'!$A$70,$A118='Cost Escalators'!$A$71),SUM($H118:$L118),0)","v":0}]
[{"$f":"'Input Data'!A119","v":0},{"$f":"'Input Data'!B119","v":"Substations"},{"$f":"'Input Data'!C119","v":"Network Asset Replacement"},{"$f":"'Input Data'!D119","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E119","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F119","v":0},{"$f":"'Input Data'!G119","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H119","v":-6.2122817154124306},{"$f":"'Costs ($2014) Excl Real Esc'!I119","v":32684.699791758441},{"$f":"'Costs ($2014) Excl Real Esc'!J119","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K119","v":2996.2355199317863},{"$f":"'Costs ($2014) Excl Real Esc'!L119*W119","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M119*X119","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N119*Y119","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O119*Z119","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P119*AA119","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA119:$AL119)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA119:$AL119)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA119:$AL119)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA119:$AL119)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA119:$AL119)","v":1},null,{"$f":"IF(OR($A119='Cost Escalators'!$A$68,$A119='Cost Escalators'!$A$69,$A119='Cost Escalators'!$A$70,$A119='Cost Escalators'!$A$71),SUM($H119:$L119),0)","v":0}]
[{"$f":"'Input Data'!A120","v":0},{"$f":"'Input Data'!B120","v":"Substations"},{"$f":"'Input Data'!C120","v":"Network Asset Replacement"},{"$f":"'Input Data'!D120","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E120","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F120","v":0},{"$f":"'Input Data'!G120","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H120","v":5012978.4424276054},{"$f":"'Costs ($2014) Excl Real Esc'!I120","v":3968740.8488634606},{"$f":"'Costs ($2014) Excl Real Esc'!J120","v":5769012.3047462311},{"$f":"'Costs ($2014) Excl Real Esc'!K120","v":5976048.9243324744},{"$f":"'Costs ($2014) Excl Real Esc'!L120*W120","v":5307421.4520174647},{"$f":"'Costs ($2014) Excl Real Esc'!M120*X120","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N120*Y120","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O120*Z120","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P120*AA120","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA120:$AL120)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA120:$AL120)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA120:$AL120)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA120:$AL120)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA120:$AL120)","v":1},null,{"$f":"IF(OR($A120='Cost Escalators'!$A$68,$A120='Cost Escalators'!$A$69,$A120='Cost Escalators'!$A$70,$A120='Cost Escalators'!$A$71),SUM($H120:$L120),0)","v":0}]
[{"$f":"'Input Data'!A121","v":0},{"$f":"'Input Data'!B121","v":"Substations"},{"$f":"'Input Data'!C121","v":"Network Asset Replacement"},{"$f":"'Input Data'!D121","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E121","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F121","v":0},{"$f":"'Input Data'!G121","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H121","v":9798924.2190390062},{"$f":"'Costs ($2014) Excl Real Esc'!I121","v":8218731.6001428217},{"$f":"'Costs ($2014) Excl Real Esc'!J121","v":8912663.832516484},{"$f":"'Costs ($2014) Excl Real Esc'!K121","v":5018483.388000505},{"$f":"'Costs ($2014) Excl Real Esc'!L121*W121","v":4777087.7951836446},{"$f":"'Costs ($2014) Excl Real Esc'!M121*X121","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N121*Y121","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O121*Z121","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P121*AA121","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA121:$AL121)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA121:$AL121)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA121:$AL121)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA121:$AL121)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA121:$AL121)","v":1},null,{"$f":"IF(OR($A121='Cost Escalators'!$A$68,$A121='Cost Escalators'!$A$69,$A121='Cost Escalators'!$A$70,$A121='Cost Escalators'!$A$71),SUM($H121:$L121),0)","v":0}]
[{"$f":"'Input Data'!A122","v":0},{"$f":"'Input Data'!B122","v":"Substations"},{"$f":"'Input Data'!C122","v":"Network Asset Replacement"},{"$f":"'Input Data'!D122","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E122","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F122","v":0},{"$f":"'Input Data'!G122","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H122","v":3301500.4130213782},{"$f":"'Costs ($2014) Excl Real Esc'!I122","v":2952074.6766596697},{"$f":"'Costs ($2014) Excl Real Esc'!J122","v":3018495.7437396492},{"$f":"'Costs ($2014) Excl Real Esc'!K122","v":11497307.760516793},{"$f":"'Costs ($2014) Excl Real Esc'!L122*W122","v":6297457.2571001258},{"$f":"'Costs ($2014) Excl Real Esc'!M122*X122","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N122*Y122","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O122*Z122","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P122*AA122","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA122:$AL122)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA122:$AL122)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA122:$AL122)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA122:$AL122)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA122:$AL122)","v":1},null,{"$f":"IF(OR($A122='Cost Escalators'!$A$68,$A122='Cost Escalators'!$A$69,$A122='Cost Escalators'!$A$70,$A122='Cost Escalators'!$A$71),SUM($H122:$L122),0)","v":0}]
[{"$f":"'Input Data'!A123","v":0},{"$f":"'Input Data'!B123","v":"Substations"},{"$f":"'Input Data'!C123","v":"Network Asset Replacement"},{"$f":"'Input Data'!D123","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E123","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F123","v":0},{"$f":"'Input Data'!G123","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H123","v":188847.53381542704},{"$f":"'Costs ($2014) Excl Real Esc'!I123","v":393329.05005141237},{"$f":"'Costs ($2014) Excl Real Esc'!J123","v":188800.92819036654},{"$f":"'Costs ($2014) Excl Real Esc'!K123","v":102442.06566198383},{"$f":"'Costs ($2014) Excl Real Esc'!L123*W123","v":1181518.0768080582},{"$f":"'Costs ($2014) Excl Real Esc'!M123*X123","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N123*Y123","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O123*Z123","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P123*AA123","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA123:$AL123)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA123:$AL123)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA123:$AL123)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA123:$AL123)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA123:$AL123)","v":1},null,{"$f":"IF(OR($A123='Cost Escalators'!$A$68,$A123='Cost Escalators'!$A$69,$A123='Cost Escalators'!$A$70,$A123='Cost Escalators'!$A$71),SUM($H123:$L123),0)","v":0}]
[{"$f":"'Input Data'!A124","v":0},{"$f":"'Input Data'!B124","v":"Substations"},{"$f":"'Input Data'!C124","v":"Network Asset Replacement"},{"$f":"'Input Data'!D124","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E124","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F124","v":0},{"$f":"'Input Data'!G124","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H124","v":6382940.6657042066},{"$f":"'Costs ($2014) Excl Real Esc'!I124","v":1707825.2666528616},{"$f":"'Costs ($2014) Excl Real Esc'!J124","v":159492.78531887167},{"$f":"'Costs ($2014) Excl Real Esc'!K124","v":2006169.1441376943},{"$f":"'Costs ($2014) Excl Real Esc'!L124*W124","v":1303761.0867400351},{"$f":"'Costs ($2014) Excl Real Esc'!M124*X124","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N124*Y124","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O124*Z124","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P124*AA124","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA124:$AL124)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA124:$AL124)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA124:$AL124)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA124:$AL124)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA124:$AL124)","v":1},null,{"$f":"IF(OR($A124='Cost Escalators'!$A$68,$A124='Cost Escalators'!$A$69,$A124='Cost Escalators'!$A$70,$A124='Cost Escalators'!$A$71),SUM($H124:$L124),0)","v":0}]
[{"$f":"'Input Data'!A125","v":4939},{"$f":"'Input Data'!B125","v":"Transmission Lines"},{"$f":"'Input Data'!C125","v":"Aging Wood Poles"},{"$f":"'Input Data'!D125","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E125","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F125","v":0},{"$f":"'Input Data'!G125","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H125","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I125","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J125","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K125","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L125*W125","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M125*X125","v":1125000},{"$f":"'Costs ($2014) Excl Real Esc'!N125*Y125","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O125*Z125","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P125*AA125","v":0},null,1125000,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA125:$AL125)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA125:$AL125)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA125:$AL125)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA125:$AL125)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA125:$AL125)","v":1},null,{"$f":"IF(OR($A125='Cost Escalators'!$A$68,$A125='Cost Escalators'!$A$69,$A125='Cost Escalators'!$A$70,$A125='Cost Escalators'!$A$71),SUM($H125:$L125),0)","v":0}]
[{"$f":"'Input Data'!A126","v":4943},{"$f":"'Input Data'!B126","v":"Transmission Lines"},{"$f":"'Input Data'!C126","v":"Emergency Structures (Guyed Masts)"},{"$f":"'Input Data'!D126","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E126","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F126","v":0},{"$f":"'Input Data'!G126","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H126","v":122414.53998016991},{"$f":"'Costs ($2014) Excl Real Esc'!I126","v":62959.092992491212},{"$f":"'Costs ($2014) Excl Real Esc'!J126","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K126","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L126*W126","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M126*X126","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N126*Y126","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O126*Z126","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P126*AA126","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA126:$AL126)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA126:$AL126)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA126:$AL126)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA126:$AL126)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA126:$AL126)","v":1},null,{"$f":"IF(OR($A126='Cost Escalators'!$A$68,$A126='Cost Escalators'!$A$69,$A126='Cost Escalators'!$A$70,$A126='Cost Escalators'!$A$71),SUM($H126:$L126),0)","v":0}]
[{"$f":"'Input Data'!A127","v":0},{"$f":"'Input Data'!B127","v":"Transmission Lines"},{"$f":"'Input Data'!C127","v":"Transmission Line Minor Upgrades"},{"$f":"'Input Data'!D127","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E127","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F127","v":0},{"$f":"'Input Data'!G127","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H127","v":973420.72181964584},{"$f":"'Costs ($2014) Excl Real Esc'!I127","v":786320.61968257464},{"$f":"'Costs ($2014) Excl Real Esc'!J127","v":949754.44008079253},{"$f":"'Costs ($2014) Excl Real Esc'!K127","v":235012.78426405851},{"$f":"'Costs ($2014) Excl Real Esc'!L127*W127","v":18957.592571524601},{"$f":"'Costs ($2014) Excl Real Esc'!M127*X127","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N127*Y127","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O127*Z127","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P127*AA127","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA127:$AL127)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA127:$AL127)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA127:$AL127)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA127:$AL127)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA127:$AL127)","v":1},null,{"$f":"IF(OR($A127='Cost Escalators'!$A$68,$A127='Cost Escalators'!$A$69,$A127='Cost Escalators'!$A$70,$A127='Cost Escalators'!$A$71),SUM($H127:$L127),0)","v":0}]
[{"$f":"'Input Data'!A128","v":0},{"$f":"'Input Data'!B128","v":"Transmission Lines"},{"$f":"'Input Data'!C128","v":"Network Asset Replacement"},{"$f":"'Input Data'!D128","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E128","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F128","v":0},{"$f":"'Input Data'!G128","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H128","v":7670814.0006014323},{"$f":"'Costs ($2014) Excl Real Esc'!I128","v":3440202.9747320949},{"$f":"'Costs ($2014) Excl Real Esc'!J128","v":2306788.9042521096},{"$f":"'Costs ($2014) Excl Real Esc'!K128","v":2632685.3052219278},{"$f":"'Costs ($2014) Excl Real Esc'!L128*W128","v":3082363.5002593552},{"$f":"'Costs ($2014) Excl Real Esc'!M128*X128","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N128*Y128","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O128*Z128","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P128*AA128","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA128:$AL128)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA128:$AL128)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA128:$AL128)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA128:$AL128)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA128:$AL128)","v":1},null,{"$f":"IF(OR($A128='Cost Escalators'!$A$68,$A128='Cost Escalators'!$A$69,$A128='Cost Escalators'!$A$70,$A128='Cost Escalators'!$A$71),SUM($H128:$L128),0)","v":0}]
[{"$f":"'Input Data'!A129","v":8165},{"$f":"'Input Data'!B129","v":"Misc Assets & Office Equipment"},{"$f":"'Input Data'!C129","v":"Misc Assets & Office Equipment"},{"$f":"'Input Data'!D129","v":"PS Network-Other"},{"$f":"'Input Data'!E129","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F129","v":0},{"$f":"'Input Data'!G129","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H129","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I129","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J129","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K129","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L129*W129","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M129*X129","v":2502731},{"$f":"'Costs ($2014) Excl Real Esc'!N129*Y129","v":1445000},{"$f":"'Costs ($2014) Excl Real Esc'!O129*Z129","v":1511000},{"$f":"'Costs ($2014) Excl Real Esc'!P129*AA129","v":1165000},null,2502731,1445000,1511000,1165000,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA129:$AL129)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA129:$AL129)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA129:$AL129)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA129:$AL129)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA129:$AL129)","v":1},null,{"$f":"IF(OR($A129='Cost Escalators'!$A$68,$A129='Cost Escalators'!$A$69,$A129='Cost Escalators'!$A$70,$A129='Cost Escalators'!$A$71),SUM($H129:$L129),0)","v":0}]
[{"$f":"'Input Data'!A130","v":4931},{"$f":"'Input Data'!B130","v":"Substations"},{"$f":"'Input Data'!C130","v":"CCTV"},{"$f":"'Input Data'!D130","v":"PS Security/Compliance"},{"$f":"'Input Data'!E130","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F130","v":0},{"$f":"'Input Data'!G130","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H130","v":1066846.8895242582},{"$f":"'Costs ($2014) Excl Real Esc'!I130","v":81925.583680333701},{"$f":"'Costs ($2014) Excl Real Esc'!J130","v":87753.50068245655},{"$f":"'Costs ($2014) Excl Real Esc'!K130","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L130*W130","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M130*X130","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N130*Y130","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O130*Z130","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P130*AA130","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA130:$AL130)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA130:$AL130)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA130:$AL130)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA130:$AL130)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA130:$AL130)","v":1},null,{"$f":"IF(OR($A130='Cost Escalators'!$A$68,$A130='Cost Escalators'!$A$69,$A130='Cost Escalators'!$A$70,$A130='Cost Escalators'!$A$71),SUM($H130:$L130),0)","v":0}]
[{"$f":"'Input Data'!A131","v":4979},{"$f":"'Input Data'!B131","v":"Substations"},{"$f":"'Input Data'!C131","v":"RRS Security"},{"$f":"'Input Data'!D131","v":"PS Security/Compliance"},{"$f":"'Input Data'!E131","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F131","v":0},{"$f":"'Input Data'!G131","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H131","v":301586.12387749151},{"$f":"'Costs ($2014) Excl Real Esc'!I131","v":115541.74294165762},{"$f":"'Costs ($2014) Excl Real Esc'!J131","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K131","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L131*W131","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M131*X131","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N131*Y131","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O131*Z131","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P131*AA131","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA131:$AL131)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA131:$AL131)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA131:$AL131)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA131:$AL131)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA131:$AL131)","v":1},null,{"$f":"IF(OR($A131='Cost Escalators'!$A$68,$A131='Cost Escalators'!$A$69,$A131='Cost Escalators'!$A$70,$A131='Cost Escalators'!$A$71),SUM($H131:$L131),0)","v":0}]
[{"$f":"'Input Data'!A132","v":5071},{"$f":"'Input Data'!B132","v":"Substations"},{"$f":"'Input Data'!C132","v":"Security Perimeter Fence"},{"$f":"'Input Data'!D132","v":"PS Security/Compliance"},{"$f":"'Input Data'!E132","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F132","v":0},{"$f":"'Input Data'!G132","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H132","v":2580981.4663943048},{"$f":"'Costs ($2014) Excl Real Esc'!I132","v":1234912.4589764958},{"$f":"'Costs ($2014) Excl Real Esc'!J132","v":1118170.4312129202},{"$f":"'Costs ($2014) Excl Real Esc'!K132","v":388717.44677126373},{"$f":"'Costs ($2014) Excl Real Esc'!L132*W132","v":182019.32766920398},{"$f":"'Costs ($2014) Excl Real Esc'!M132*X132","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N132*Y132","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O132*Z132","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P132*AA132","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA132:$AL132)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA132:$AL132)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA132:$AL132)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA132:$AL132)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA132:$AL132)","v":1},null,{"$f":"IF(OR($A132='Cost Escalators'!$A$68,$A132='Cost Escalators'!$A$69,$A132='Cost Escalators'!$A$70,$A132='Cost Escalators'!$A$71),SUM($H132:$L132),0)","v":0}]
[{"$f":"'Input Data'!A133","v":5073},{"$f":"'Input Data'!B133","v":"Substations"},{"$f":"'Input Data'!C133","v":"Replace Lock & Key System"},{"$f":"'Input Data'!D133","v":"PS Security/Compliance"},{"$f":"'Input Data'!E133","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F133","v":0},{"$f":"'Input Data'!G133","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H133","v":90793.91272734612},{"$f":"'Costs ($2014) Excl Real Esc'!I133","v":51088.985763800614},{"$f":"'Costs ($2014) Excl Real Esc'!J133","v":3906.3317052674374},{"$f":"'Costs ($2014) Excl Real Esc'!K133","v":-17439.482966770462},{"$f":"'Costs ($2014) Excl Real Esc'!L133*W133","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M133*X133","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N133*Y133","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O133*Z133","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P133*AA133","v":0},null,{"$f":"IF($F133=0,M133,IF($F133=R$4,SUM($H133:$P133),0))","v":0},{"$f":"IF($F133=0,N133,IF($F133=S$4,SUM($H133:$P133),0))","v":0},{"$f":"IF($F133=0,O133,IF($F133=T$4,SUM($H133:$P133),0))","v":0},{"$f":"IF($F133=0,P133,IF($F133=U$4,SUM($H133:$P133),0))","v":0},null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA133:$AL133)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA133:$AL133)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA133:$AL133)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA133:$AL133)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA133:$AL133)","v":1},null,{"$f":"IF(OR($A133='Cost Escalators'!$A$68,$A133='Cost Escalators'!$A$69,$A133='Cost Escalators'!$A$70,$A133='Cost Escalators'!$A$71),SUM($H133:$L133),0)","v":0}]
[{"$f":"'Input Data'!A134","v":5077},{"$f":"'Input Data'!B134","v":"Substations"},{"$f":"'Input Data'!C134","v":"Security Delineation Fence"},{"$f":"'Input Data'!D134","v":"PS Security/Compliance"},{"$f":"'Input Data'!E134","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F134","v":0},{"$f":"'Input Data'!G134","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H134","v":1858322.5516061194},{"$f":"'Costs ($2014) Excl Real Esc'!I134","v":1094092.7069577894},{"$f":"'Costs ($2014) Excl Real Esc'!J134","v":59220.392736800044},{"$f":"'Costs ($2014) Excl Real Esc'!K134","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L134*W134","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M134*X134","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N134*Y134","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O134*Z134","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P134*AA134","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA134:$AL134)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA134:$AL134)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA134:$AL134)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA134:$AL134)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA134:$AL134)","v":1},null,{"$f":"IF(OR($A134='Cost Escalators'!$A$68,$A134='Cost Escalators'!$A$69,$A134='Cost Escalators'!$A$70,$A134='Cost Escalators'!$A$71),SUM($H134:$L134),0)","v":0}]
[{"$f":"'Input Data'!A135","v":5100},{"$f":"'Input Data'!B135","v":"Substations"},{"$f":"'Input Data'!C135","v":"Intrusion Detection"},{"$f":"'Input Data'!D135","v":"PS Security/Compliance"},{"$f":"'Input Data'!E135","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F135","v":0},{"$f":"'Input Data'!G135","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H135","v":1652234.6553792185},{"$f":"'Costs ($2014) Excl Real Esc'!I135","v":471465.25679708913},{"$f":"'Costs ($2014) Excl Real Esc'!J135","v":5738.803764911404},{"$f":"'Costs ($2014) Excl Real Esc'!K135","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L135*W135","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M135*X135","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N135*Y135","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O135*Z135","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P135*AA135","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA135:$AL135)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA135:$AL135)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA135:$AL135)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA135:$AL135)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA135:$AL135)","v":1},null,{"$f":"IF(OR($A135='Cost Escalators'!$A$68,$A135='Cost Escalators'!$A$69,$A135='Cost Escalators'!$A$70,$A135='Cost Escalators'!$A$71),SUM($H135:$L135),0)","v":0}]
[{"$f":"'Input Data'!A136","v":6337},{"$f":"'Input Data'!B136","v":"Substations"},{"$f":"'Input Data'!C136","v":"Security Fence Replace D-Pales"},{"$f":"'Input Data'!D136","v":"PS Security/Compliance"},{"$f":"'Input Data'!E136","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F136","v":0},{"$f":"'Input Data'!G136","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H136","v":774032.6534681014},{"$f":"'Costs ($2014) Excl Real Esc'!I136","v":1578.8126336410305},{"$f":"'Costs ($2014) Excl Real Esc'!J136","v":119339.20454746136},{"$f":"'Costs ($2014) Excl Real Esc'!K136","v":177511.93794708166},{"$f":"'Costs ($2014) Excl Real Esc'!L136*W136","v":78236.378572326852},{"$f":"'Costs ($2014) Excl Real Esc'!M136*X136","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N136*Y136","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O136*Z136","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P136*AA136","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA136:$AL136)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA136:$AL136)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA136:$AL136)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA136:$AL136)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA136:$AL136)","v":1},null,{"$f":"IF(OR($A136='Cost Escalators'!$A$68,$A136='Cost Escalators'!$A$69,$A136='Cost Escalators'!$A$70,$A136='Cost Escalators'!$A$71),SUM($H136:$L136),0)","v":0}]
[{"$f":"'Input Data'!A137","v":6338},{"$f":"'Input Data'!B137","v":"Substations"},{"$f":"'Input Data'!C137","v":"Fence Disturbance Detection"},{"$f":"'Input Data'!D137","v":"PS Security/Compliance"},{"$f":"'Input Data'!E137","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F137","v":0},{"$f":"'Input Data'!G137","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H137","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I137","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J137","v":25155.702166671901},{"$f":"'Costs ($2014) Excl Real Esc'!K137","v":399973.43201023294},{"$f":"'Costs ($2014) Excl Real Esc'!L137*W137","v":82541.651360710544},{"$f":"'Costs ($2014) Excl Real Esc'!M137*X137","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N137*Y137","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O137*Z137","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P137*AA137","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA137:$AL137)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA137:$AL137)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA137:$AL137)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA137:$AL137)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA137:$AL137)","v":1},null,{"$f":"IF(OR($A137='Cost Escalators'!$A$68,$A137='Cost Escalators'!$A$69,$A137='Cost Escalators'!$A$70,$A137='Cost Escalators'!$A$71),SUM($H137:$L137),0)","v":0}]
[{"$f":"'Input Data'!A138","v":6340},{"$f":"'Input Data'!B138","v":"Substations"},{"$f":"'Input Data'!C138","v":"Security Lighting Upgrade"},{"$f":"'Input Data'!D138","v":"PS Security/Compliance"},{"$f":"'Input Data'!E138","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F138","v":0},{"$f":"'Input Data'!G138","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H138","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I138","v":233490.39807088021},{"$f":"'Costs ($2014) Excl Real Esc'!J138","v":193604.36037651455},{"$f":"'Costs ($2014) Excl Real Esc'!K138","v":80168.453889691824},{"$f":"'Costs ($2014) Excl Real Esc'!L138*W138","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M138*X138","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N138*Y138","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O138*Z138","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P138*AA138","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA138:$AL138)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA138:$AL138)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA138:$AL138)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA138:$AL138)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA138:$AL138)","v":1},null,{"$f":"IF(OR($A138='Cost Escalators'!$A$68,$A138='Cost Escalators'!$A$69,$A138='Cost Escalators'!$A$70,$A138='Cost Escalators'!$A$71),SUM($H138:$L138),0)","v":0}]
[{"$f":"'Input Data'!A139","v":7076},{"$f":"'Input Data'!B139","v":"Substations"},{"$f":"'Input Data'!C139","v":"Southern Region"},{"$f":"'Input Data'!D139","v":"PS Security/Compliance"},{"$f":"'Input Data'!E139","v":"Input_Prog_Commit"},{"$f":"'Input Data'!F139","v":0},{"$f":"'Input Data'!G139","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H139","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I139","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J139","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K139","v":4178.9315467406968},{"$f":"'Costs ($2014) Excl Real Esc'!L139*W139","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M139*X139","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N139*Y139","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O139*Z139","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P139*AA139","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA139:$AL139)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA139:$AL139)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA139:$AL139)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA139:$AL139)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA139:$AL139)","v":1},null,{"$f":"IF(OR($A139='Cost Escalators'!$A$68,$A139='Cost Escalators'!$A$69,$A139='Cost Escalators'!$A$70,$A139='Cost Escalators'!$A$71),SUM($H139:$L139),0)","v":0}]
[{"$f":"'Input Data'!A140","v":0},{"$f":"'Input Data'!B140","v":"Information Technology"},{"$f":"'Input Data'!C140","v":"ICT Applications"},{"$f":"'Input Data'!D140","v":"PS Information Technology"},{"$f":"'Input Data'!E140","v":"Input_Prog_Future"},{"$f":"'Input Data'!F140","v":0},{"$f":"'Input Data'!G140","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H140","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I140","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J140","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K140","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L140*W140","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M140*X140","v":11682519.53125},{"$f":"'Costs ($2014) Excl Real Esc'!N140*Y140","v":10962011.71875},{"$f":"'Costs ($2014) Excl Real Esc'!O140*Z140","v":11064941.40625},{"$f":"'Costs ($2014) Excl Real Esc'!P140*AA140","v":10241503.90625},null,11682519.53125,10962011.71875,11064941.40625,10241503.90625,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA140:$AL140)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA140:$AL140)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA140:$AL140)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA140:$AL140)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA140:$AL140)","v":1},null,{"$f":"IF(OR($A140='Cost Escalators'!$A$68,$A140='Cost Escalators'!$A$69,$A140='Cost Escalators'!$A$70,$A140='Cost Escalators'!$A$71),SUM($H140:$L140),0)","v":0}]
[{"$f":"'Input Data'!A141","v":0},{"$f":"'Input Data'!B141","v":"Information Technology"},{"$f":"'Input Data'!C141","v":"ICT Corporate Data Network"},{"$f":"'Input Data'!D141","v":"PS Information Technology"},{"$f":"'Input Data'!E141","v":"Input_Prog_Future"},{"$f":"'Input Data'!F141","v":0},{"$f":"'Input Data'!G141","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H141","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I141","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J141","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K141","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L141*W141","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M141*X141","v":2830566.40625},{"$f":"'Costs ($2014) Excl Real Esc'!N141*Y141","v":3859863.28125},{"$f":"'Costs ($2014) Excl Real Esc'!O141*Z141","v":3087890.625},{"$f":"'Costs ($2014) Excl Real Esc'!P141*AA141","v":2058593.75},null,2830566.40625,3859863.28125,3087890.625,2058593.75,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA141:$AL141)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA141:$AL141)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA141:$AL141)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA141:$AL141)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA141:$AL141)","v":1},null,{"$f":"IF(OR($A141='Cost Escalators'!$A$68,$A141='Cost Escalators'!$A$69,$A141='Cost Escalators'!$A$70,$A141='Cost Escalators'!$A$71),SUM($H141:$L141),0)","v":0}]
[{"$f":"'Input Data'!A142","v":0},{"$f":"'Input Data'!B142","v":"Information Technology"},{"$f":"'Input Data'!C142","v":"ICT Infrastructure"},{"$f":"'Input Data'!D142","v":"PS Information Technology"},{"$f":"'Input Data'!E142","v":"Input_Prog_Future"},{"$f":"'Input Data'!F142","v":0},{"$f":"'Input Data'!G142","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H142","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I142","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J142","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K142","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L142*W142","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M142*X142","v":4837695.3125},{"$f":"'Costs ($2014) Excl Real Esc'!N142*Y142","v":4837695.3125},{"$f":"'Costs ($2014) Excl Real Esc'!O142*Z142","v":3962792.96875},{"$f":"'Costs ($2014) Excl Real Esc'!P142*AA142","v":8491699.21875},null,4837695.3125,4837695.3125,3962792.96875,8491699.21875,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA142:$AL142)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA142:$AL142)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA142:$AL142)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA142:$AL142)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA142:$AL142)","v":1},null,{"$f":"IF(OR($A142='Cost Escalators'!$A$68,$A142='Cost Escalators'!$A$69,$A142='Cost Escalators'!$A$70,$A142='Cost Escalators'!$A$71),SUM($H142:$L142),0)","v":0}]
[{"$f":"'Input Data'!A143","v":4907},{"$f":"'Input Data'!B143","v":"Communications"},{"$f":"'Input Data'!C143","v":"50V Batteries"},{"$f":"'Input Data'!D143","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E143","v":"Input_Prog_Future"},{"$f":"'Input Data'!F143","v":0},{"$f":"'Input Data'!G143","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H143","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I143","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J143","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K143","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L143*W143","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M143*X143","v":224193.84381352123},{"$f":"'Costs ($2014) Excl Real Esc'!N143*Y143","v":269567.40667670942},{"$f":"'Costs ($2014) Excl Real Esc'!O143*Z143","v":180237.30260508385},{"$f":"'Costs ($2014) Excl Real Esc'!P143*AA143","v":226202.44715358419},null,224193.84381352123,269567.40667670942,180237.30260508385,226202.44715358419,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA143:$AL143)","v":1.0014208582413164},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA143:$AL143)","v":1.0036314557226131},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA143:$AL143)","v":1.0056241987942378},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA143:$AL143)","v":1.0085673352429181},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA143:$AL143)","v":1.0126232168694242},null,{"$f":"IF(OR($A143='Cost Escalators'!$A$68,$A143='Cost Escalators'!$A$69,$A143='Cost Escalators'!$A$70,$A143='Cost Escalators'!$A$71),SUM($H143:$L143),0)","v":0}]
[{"$f":"'Input Data'!A144","v":5068},{"$f":"'Input Data'!B144","v":"Communications"},{"$f":"'Input Data'!C144","v":"50V Battery Chargers"},{"$f":"'Input Data'!D144","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E144","v":"Input_Prog_Future"},{"$f":"'Input Data'!F144","v":0},{"$f":"'Input Data'!G144","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H144","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I144","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J144","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K144","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L144*W144","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M144*X144","v":65307.270109823192},{"$f":"'Costs ($2014) Excl Real Esc'!N144*Y144","v":131061.01960850161},{"$f":"'Costs ($2014) Excl Real Esc'!O144*Z144","v":109768.11762627629},{"$f":"'Costs ($2014) Excl Real Esc'!P144*AA144","v":154737.87008164159},null,65307.270109823192,131061.01960850161,109768.11762627629,154737.87008164159,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA144:$AL144)","v":1.0024568884765328},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA144:$AL144)","v":1.006279360923199},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA144:$AL144)","v":1.0097251286620195},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA144:$AL144)","v":1.0148142767665671},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA144:$AL144)","v":1.0218275371612933},null,{"$f":"IF(OR($A144='Cost Escalators'!$A$68,$A144='Cost Escalators'!$A$69,$A144='Cost Escalators'!$A$70,$A144='Cost Escalators'!$A$71),SUM($H144:$L144),0)","v":0}]
[{"$f":"'Input Data'!A145","v":4972},{"$f":"'Input Data'!B145","v":"Communications"},{"$f":"'Input Data'!C145","v":"50V Power Systems"},{"$f":"'Input Data'!D145","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E145","v":"Input_Prog_Future"},{"$f":"'Input Data'!F145","v":0},{"$f":"'Input Data'!G145","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H145","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I145","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J145","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K145","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L145*W145","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M145*X145","v":105203.28},{"$f":"'Costs ($2014) Excl Real Esc'!N145*Y145","v":156402.83756941275},{"$f":"'Costs ($2014) Excl Real Esc'!O145*Z145","v":156402.83756941275},{"$f":"'Costs ($2014) Excl Real Esc'!P145*AA145","v":104268.55837960876},null,105203.28,156402.83756941275,156402.83756941275,104268.55837960876,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA145:$AL145)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA145:$AL145)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA145:$AL145)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA145:$AL145)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA145:$AL145)","v":1},null,{"$f":"IF(OR($A145='Cost Escalators'!$A$68,$A145='Cost Escalators'!$A$69,$A145='Cost Escalators'!$A$70,$A145='Cost Escalators'!$A$71),SUM($H145:$L145),0)","v":0}]
[{"$f":"'Input Data'!A146","v":8222},{"$f":"'Input Data'!B146","v":"Communications"},{"$f":"'Input Data'!C146","v":"Hammonds Hill Radio Repeater Site Mains Power"},{"$f":"'Input Data'!D146","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E146","v":"Input_Prog_Future"},{"$f":"'Input Data'!F146","v":0},{"$f":"'Input Data'!G146","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H146","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I146","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J146","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K146","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L146*W146","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M146*X146","v":37500},{"$f":"'Costs ($2014) Excl Real Esc'!N146*Y146","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O146*Z146","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P146*AA146","v":0},null,37500,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA146:$AL146)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA146:$AL146)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA146:$AL146)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA146:$AL146)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA146:$AL146)","v":1},null,{"$f":"IF(OR($A146='Cost Escalators'!$A$68,$A146='Cost Escalators'!$A$69,$A146='Cost Escalators'!$A$70,$A146='Cost Escalators'!$A$71),SUM($H146:$L146),0)","v":0}]
[{"$f":"'Input Data'!A147","v":8260},{"$f":"'Input Data'!B147","v":"Communications"},{"$f":"'Input Data'!C147","v":"CAS and BAS Equipment"},{"$f":"'Input Data'!D147","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E147","v":"Input_Prog_Future"},{"$f":"'Input Data'!F147","v":0},{"$f":"'Input Data'!G147","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H147","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I147","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J147","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K147","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L147*W147","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M147*X147","v":216315.46081680298},{"$f":"'Costs ($2014) Excl Real Esc'!N147*Y147","v":203591.02194522676},{"$f":"'Costs ($2014) Excl Real Esc'!O147*Z147","v":216315.46081680298},{"$f":"'Costs ($2014) Excl Real Esc'!P147*AA147","v":216315.46081680298},null,216315.46081680298,203591.02194522676,216315.46081680298,216315.46081680298,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA147:$AL147)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA147:$AL147)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA147:$AL147)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA147:$AL147)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA147:$AL147)","v":1},null,{"$f":"IF(OR($A147='Cost Escalators'!$A$68,$A147='Cost Escalators'!$A$69,$A147='Cost Escalators'!$A$70,$A147='Cost Escalators'!$A$71),SUM($H147:$L147),0)","v":0}]
[{"$f":"'Input Data'!A148","v":7770},{"$f":"'Input Data'!B148","v":"Metering"},{"$f":"'Input Data'!C148","v":"Replacement of E1 Meters"},{"$f":"'Input Data'!D148","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E148","v":"Input_Prog_Future"},{"$f":"'Input Data'!F148","v":0},{"$f":"'Input Data'!G148","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H148","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I148","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J148","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K148","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L148*W148","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M148*X148","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N148*Y148","v":241838.66495131498},{"$f":"'Costs ($2014) Excl Real Esc'!O148*Z148","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P148*AA148","v":0},null,0,241838.66495131498,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA148:$AL148)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA148:$AL148)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA148:$AL148)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA148:$AL148)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA148:$AL148)","v":1},null,{"$f":"IF(OR($A148='Cost Escalators'!$A$68,$A148='Cost Escalators'!$A$69,$A148='Cost Escalators'!$A$70,$A148='Cost Escalators'!$A$71),SUM($H148:$L148),0)","v":0}]
[{"$f":"'Input Data'!A149","v":8043},{"$f":"'Input Data'!B149","v":"Metering"},{"$f":"'Input Data'!C149","v":"Replacement of EDMI MK III Energy Meters"},{"$f":"'Input Data'!D149","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E149","v":"Input_Prog_Future"},{"$f":"'Input Data'!F149","v":0},{"$f":"'Input Data'!G149","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H149","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I149","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J149","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K149","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L149*W149","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M149*X149","v":146898.01661264774},{"$f":"'Costs ($2014) Excl Real Esc'!N149*Y149","v":9081.6250787424742},{"$f":"'Costs ($2014) Excl Real Esc'!O149*Z149","v":69503.618403965782},{"$f":"'Costs ($2014) Excl Real Esc'!P149*AA149","v":26624.842736227423},null,146898.01661264774,9081.6250787424742,69503.618403965782,26624.842736227423,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA149:$AL149)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA149:$AL149)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA149:$AL149)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA149:$AL149)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA149:$AL149)","v":1},null,{"$f":"IF(OR($A149='Cost Escalators'!$A$68,$A149='Cost Escalators'!$A$69,$A149='Cost Escalators'!$A$70,$A149='Cost Escalators'!$A$71),SUM($H149:$L149),0)","v":0}]
[{"$f":"'Input Data'!A150","v":4949},{"$f":"'Input Data'!B150","v":"Protection"},{"$f":"'Input Data'!C150","v":"Replacement of D202 Relays"},{"$f":"'Input Data'!D150","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E150","v":"Input_Prog_Future"},{"$f":"'Input Data'!F150","v":0},{"$f":"'Input Data'!G150","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H150","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I150","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J150","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K150","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L150*W150","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M150*X150","v":73858.356311158874},{"$f":"'Costs ($2014) Excl Real Esc'!N150*Y150","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O150*Z150","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P150*AA150","v":0},null,73858.356311158874,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA150:$AL150)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA150:$AL150)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA150:$AL150)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA150:$AL150)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA150:$AL150)","v":1},null,{"$f":"IF(OR($A150='Cost Escalators'!$A$68,$A150='Cost Escalators'!$A$69,$A150='Cost Escalators'!$A$70,$A150='Cost Escalators'!$A$71),SUM($H150:$L150),0)","v":0}]
[{"$f":"'Input Data'!A151","v":4956},{"$f":"'Input Data'!B151","v":"Protection"},{"$f":"'Input Data'!C151","v":"Replacement of TH1A Relays"},{"$f":"'Input Data'!D151","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E151","v":"Input_Prog_Future"},{"$f":"'Input Data'!F151","v":0},{"$f":"'Input Data'!G151","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H151","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I151","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J151","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K151","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L151*W151","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M151*X151","v":64426.82079565373},{"$f":"'Costs ($2014) Excl Real Esc'!N151*Y151","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O151*Z151","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P151*AA151","v":0},null,64426.82079565373,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA151:$AL151)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA151:$AL151)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA151:$AL151)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA151:$AL151)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA151:$AL151)","v":1},null,{"$f":"IF(OR($A151='Cost Escalators'!$A$68,$A151='Cost Escalators'!$A$69,$A151='Cost Escalators'!$A$70,$A151='Cost Escalators'!$A$71),SUM($H151:$L151),0)","v":0}]
[{"$f":"'Input Data'!A152","v":5919},{"$f":"'Input Data'!B152","v":"Protection"},{"$f":"'Input Data'!C152","v":"Replacement of THR Relays"},{"$f":"'Input Data'!D152","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E152","v":"Input_Prog_Future"},{"$f":"'Input Data'!F152","v":0},{"$f":"'Input Data'!G152","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H152","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I152","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J152","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K152","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L152*W152","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M152*X152","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N152*Y152","v":6926.7016308060611},{"$f":"'Costs ($2014) Excl Real Esc'!O152*Z152","v":605600.03411314276},{"$f":"'Costs ($2014) Excl Real Esc'!P152*AA152","v":1340267.2074418201},null,0,6926.7016308060611,605600.03411314276,1340267.2074418201,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA152:$AL152)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA152:$AL152)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA152:$AL152)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA152:$AL152)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA152:$AL152)","v":1},null,{"$f":"IF(OR($A152='Cost Escalators'!$A$68,$A152='Cost Escalators'!$A$69,$A152='Cost Escalators'!$A$70,$A152='Cost Escalators'!$A$71),SUM($H152:$L152),0)","v":0}]
[{"$f":"'Input Data'!A153","v":5920},{"$f":"'Input Data'!B153","v":"Protection"},{"$f":"'Input Data'!C153","v":"Replacement of YTG Relays"},{"$f":"'Input Data'!D153","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E153","v":"Input_Prog_Future"},{"$f":"'Input Data'!F153","v":0},{"$f":"'Input Data'!G153","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H153","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I153","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J153","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K153","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L153*W153","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M153*X153","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N153*Y153","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O153*Z153","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P153*AA153","v":449173.87400871678},null,0,0,0,449173.87400871678,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA153:$AL153)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA153:$AL153)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA153:$AL153)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA153:$AL153)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA153:$AL153)","v":1},null,{"$f":"IF(OR($A153='Cost Escalators'!$A$68,$A153='Cost Escalators'!$A$69,$A153='Cost Escalators'!$A$70,$A153='Cost Escalators'!$A$71),SUM($H153:$L153),0)","v":0}]
[{"$f":"'Input Data'!A154","v":6864},{"$f":"'Input Data'!B154","v":"Protection"},{"$f":"'Input Data'!C154","v":"Replacement of Micromho Relays"},{"$f":"'Input Data'!D154","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E154","v":"Input_Prog_Future"},{"$f":"'Input Data'!F154","v":0},{"$f":"'Input Data'!G154","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H154","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I154","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J154","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K154","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L154*W154","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M154*X154","v":410639.98817542871},{"$f":"'Costs ($2014) Excl Real Esc'!N154*Y154","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O154*Z154","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P154*AA154","v":513506.77934428572},null,410639.98817542871,0,0,513506.77934428572,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA154:$AL154)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA154:$AL154)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA154:$AL154)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA154:$AL154)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA154:$AL154)","v":1},null,{"$f":"IF(OR($A154='Cost Escalators'!$A$68,$A154='Cost Escalators'!$A$69,$A154='Cost Escalators'!$A$70,$A154='Cost Escalators'!$A$71),SUM($H154:$L154),0)","v":0}]
[{"$f":"'Input Data'!A155","v":7556},{"$f":"'Input Data'!B155","v":"Protection"},{"$f":"'Input Data'!C155","v":"Replacement of RADSB Transformer Differential Relays"},{"$f":"'Input Data'!D155","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E155","v":"Input_Prog_Future"},{"$f":"'Input Data'!F155","v":0},{"$f":"'Input Data'!G155","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H155","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I155","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J155","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K155","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L155*W155","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M155*X155","v":140603.88},{"$f":"'Costs ($2014) Excl Real Esc'!N155*Y155","v":144875.79272231774},{"$f":"'Costs ($2014) Excl Real Esc'!O155*Z155","v":70301.94},{"$f":"'Costs ($2014) Excl Real Esc'!P155*AA155","v":147716.71262231775},null,140603.88,144875.79272231774,70301.94,147716.71262231775,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA155:$AL155)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA155:$AL155)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA155:$AL155)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA155:$AL155)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA155:$AL155)","v":1},null,{"$f":"IF(OR($A155='Cost Escalators'!$A$68,$A155='Cost Escalators'!$A$69,$A155='Cost Escalators'!$A$70,$A155='Cost Escalators'!$A$71),SUM($H155:$L155),0)","v":0}]
[{"$f":"'Input Data'!A156","v":7748},{"$f":"'Input Data'!B156","v":"Protection"},{"$f":"'Input Data'!C156","v":"Replacement of DLN90 Relays"},{"$f":"'Input Data'!D156","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E156","v":"Input_Prog_Future"},{"$f":"'Input Data'!F156","v":0},{"$f":"'Input Data'!G156","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H156","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I156","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J156","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K156","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L156*W156","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M156*X156","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N156*Y156","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O156*Z156","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P156*AA156","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA156:$AL156)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA156:$AL156)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA156:$AL156)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA156:$AL156)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA156:$AL156)","v":1},null,{"$f":"IF(OR($A156='Cost Escalators'!$A$68,$A156='Cost Escalators'!$A$69,$A156='Cost Escalators'!$A$70,$A156='Cost Escalators'!$A$71),SUM($H156:$L156),0)","v":0}]
[{"$f":"'Input Data'!A157","v":8020},{"$f":"'Input Data'!B157","v":"Protection"},{"$f":"'Input Data'!C157","v":"Replacement of LFCB102 Relays"},{"$f":"'Input Data'!D157","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E157","v":"Input_Prog_Future"},{"$f":"'Input Data'!F157","v":0},{"$f":"'Input Data'!G157","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H157","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I157","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J157","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K157","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L157*W157","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M157*X157","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N157*Y157","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O157*Z157","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P157*AA157","v":85832.571841629004},null,0,0,0,85832.571841629004,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA157:$AL157)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA157:$AL157)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA157:$AL157)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA157:$AL157)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA157:$AL157)","v":1},null,{"$f":"IF(OR($A157='Cost Escalators'!$A$68,$A157='Cost Escalators'!$A$69,$A157='Cost Escalators'!$A$70,$A157='Cost Escalators'!$A$71),SUM($H157:$L157),0)","v":0}]
[{"$f":"'Input Data'!A158","v":8261},{"$f":"'Input Data'!B158","v":"Protection"},{"$f":"'Input Data'!C158","v":"Secondary System Technology Upgrades"},{"$f":"'Input Data'!D158","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E158","v":"Input_Prog_Future"},{"$f":"'Input Data'!F158","v":0},{"$f":"'Input Data'!G158","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H158","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I158","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J158","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K158","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L158*W158","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M158*X158","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N158*Y158","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O158*Z158","v":3010362.4457717999},{"$f":"'Costs ($2014) Excl Real Esc'!P158*AA158","v":1560932.4695628674},null,0,0,3010362.4457717999,1560932.4695628674,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA158:$AL158)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA158:$AL158)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA158:$AL158)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA158:$AL158)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA158:$AL158)","v":1},null,{"$f":"IF(OR($A158='Cost Escalators'!$A$68,$A158='Cost Escalators'!$A$69,$A158='Cost Escalators'!$A$70,$A158='Cost Escalators'!$A$71),SUM($H158:$L158),0)","v":0}]
[{"$f":"'Input Data'!A159","v":5518},{"$f":"'Input Data'!B159","v":"Substations"},{"$f":"'Input Data'!C159","v":"Replacement of Merlin Gerin FA4 CBs"},{"$f":"'Input Data'!D159","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E159","v":"Input_Prog_Future"},{"$f":"'Input Data'!F159","v":0},{"$f":"'Input Data'!G159","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H159","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I159","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J159","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K159","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L159*W159","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M159*X159","v":652267.59664542146},{"$f":"'Costs ($2014) Excl Real Esc'!N159*Y159","v":1630668.8949681299},{"$f":"'Costs ($2014) Excl Real Esc'!O159*Z159","v":1304535.1449681299},{"$f":"'Costs ($2014) Excl Real Esc'!P159*AA159","v":0},null,652267.59664542146,1630668.8949681299,1304535.1449681299,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA159:$AL159)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA159:$AL159)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA159:$AL159)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA159:$AL159)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA159:$AL159)","v":1},null,{"$f":"IF(OR($A159='Cost Escalators'!$A$68,$A159='Cost Escalators'!$A$69,$A159='Cost Escalators'!$A$70,$A159='Cost Escalators'!$A$71),SUM($H159:$L159),0)","v":0}]
[{"$f":"'Input Data'!A160","v":6860},{"$f":"'Input Data'!B160","v":"Substations"},{"$f":"'Input Data'!C160","v":"Replacement of ASEA 66kV HLR CBs"},{"$f":"'Input Data'!D160","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E160","v":"Input_Prog_Future"},{"$f":"'Input Data'!F160","v":0},{"$f":"'Input Data'!G160","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H160","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I160","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J160","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K160","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L160*W160","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M160*X160","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N160*Y160","v":350550},{"$f":"'Costs ($2014) Excl Real Esc'!O160*Z160","v":116850},{"$f":"'Costs ($2014) Excl Real Esc'!P160*AA160","v":0},null,0,350550,116850,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA160:$AL160)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA160:$AL160)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA160:$AL160)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA160:$AL160)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA160:$AL160)","v":1},null,{"$f":"IF(OR($A160='Cost Escalators'!$A$68,$A160='Cost Escalators'!$A$69,$A160='Cost Escalators'!$A$70,$A160='Cost Escalators'!$A$71),SUM($H160:$L160),0)","v":0}]
[{"$f":"'Input Data'!A161","v":6861},{"$f":"'Input Data'!B161","v":"Substations"},{"$f":"'Input Data'!C161","v":"Replacement of Magrini 11kV MAG12MG500 CBs"},{"$f":"'Input Data'!D161","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E161","v":"Input_Prog_Future"},{"$f":"'Input Data'!F161","v":0},{"$f":"'Input Data'!G161","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H161","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I161","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J161","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K161","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L161*W161","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M161*X161","v":116849.74166574},{"$f":"'Costs ($2014) Excl Real Esc'!N161*Y161","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O161*Z161","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P161*AA161","v":0},null,116849.74166574,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA161:$AL161)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA161:$AL161)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA161:$AL161)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA161:$AL161)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA161:$AL161)","v":1},null,{"$f":"IF(OR($A161='Cost Escalators'!$A$68,$A161='Cost Escalators'!$A$69,$A161='Cost Escalators'!$A$70,$A161='Cost Escalators'!$A$71),SUM($H161:$L161),0)","v":0}]
[{"$f":"'Input Data'!A162","v":6862},{"$f":"'Input Data'!B162","v":"Substations"},{"$f":"'Input Data'!C162","v":"Replacement of Siemens 330kV 3AQ2 CBs"},{"$f":"'Input Data'!D162","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E162","v":"Input_Prog_Future"},{"$f":"'Input Data'!F162","v":0},{"$f":"'Input Data'!G162","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H162","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I162","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J162","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K162","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L162*W162","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M162*X162","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N162*Y162","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O162*Z162","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P162*AA162","v":606517.54832271079},null,0,0,0,606517.54832271079,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA162:$AL162)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA162:$AL162)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA162:$AL162)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA162:$AL162)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA162:$AL162)","v":1},null,{"$f":"IF(OR($A162='Cost Escalators'!$A$68,$A162='Cost Escalators'!$A$69,$A162='Cost Escalators'!$A$70,$A162='Cost Escalators'!$A$71),SUM($H162:$L162),0)","v":0}]
[{"$f":"'Input Data'!A163","v":6863},{"$f":"'Input Data'!B163","v":"Substations"},{"$f":"'Input Data'!C163","v":"Replacement of Siemens 330kV 3AS2 CBs"},{"$f":"'Input Data'!D163","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E163","v":"Input_Prog_Future"},{"$f":"'Input Data'!F163","v":0},{"$f":"'Input Data'!G163","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H163","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I163","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J163","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K163","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L163*W163","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M163*X163","v":606517.5},{"$f":"'Costs ($2014) Excl Real Esc'!N163*Y163","v":606517.5},{"$f":"'Costs ($2014) Excl Real Esc'!O163*Z163","v":303258.75},{"$f":"'Costs ($2014) Excl Real Esc'!P163*AA163","v":0},null,606517.5,606517.5,303258.75,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA163:$AL163)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA163:$AL163)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA163:$AL163)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA163:$AL163)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA163:$AL163)","v":1},null,{"$f":"IF(OR($A163='Cost Escalators'!$A$68,$A163='Cost Escalators'!$A$69,$A163='Cost Escalators'!$A$70,$A163='Cost Escalators'!$A$71),SUM($H163:$L163),0)","v":0}]
[{"$f":"'Input Data'!A164","v":7308},{"$f":"'Input Data'!B164","v":"Substations"},{"$f":"'Input Data'!C164","v":"Replacement of Capacitor CBs"},{"$f":"'Input Data'!D164","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E164","v":"Input_Prog_Future"},{"$f":"'Input Data'!F164","v":0},{"$f":"'Input Data'!G164","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H164","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I164","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J164","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K164","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L164*W164","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M164*X164","v":315439.14787347452},{"$f":"'Costs ($2014) Excl Real Esc'!N164*Y164","v":726524.11968368699},{"$f":"'Costs ($2014) Excl Real Esc'!O164*Z164","v":919222.01755716},{"$f":"'Costs ($2014) Excl Real Esc'!P164*AA164","v":847302.44362042495},null,315439.14787347452,726524.11968368699,919222.01755716,847302.44362042495,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA164:$AL164)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA164:$AL164)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA164:$AL164)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA164:$AL164)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA164:$AL164)","v":1},null,{"$f":"IF(OR($A164='Cost Escalators'!$A$68,$A164='Cost Escalators'!$A$69,$A164='Cost Escalators'!$A$70,$A164='Cost Escalators'!$A$71),SUM($H164:$L164),0)","v":0}]
[{"$f":"'Input Data'!A165","v":7799},{"$f":"'Input Data'!B165","v":"Substations"},{"$f":"'Input Data'!C165","v":"Replacement of Sprecher HGF215 CBs"},{"$f":"'Input Data'!D165","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E165","v":"Input_Prog_Future"},{"$f":"'Input Data'!F165","v":0},{"$f":"'Input Data'!G165","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H165","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I165","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J165","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K165","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L165*W165","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M165*X165","v":135000},{"$f":"'Costs ($2014) Excl Real Esc'!N165*Y165","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O165*Z165","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P165*AA165","v":0},null,135000,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA165:$AL165)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA165:$AL165)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA165:$AL165)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA165:$AL165)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA165:$AL165)","v":1},null,{"$f":"IF(OR($A165='Cost Escalators'!$A$68,$A165='Cost Escalators'!$A$69,$A165='Cost Escalators'!$A$70,$A165='Cost Escalators'!$A$71),SUM($H165:$L165),0)","v":0}]
[{"$f":"'Input Data'!A166","v":8082},{"$f":"'Input Data'!B166","v":"Substations"},{"$f":"'Input Data'!C166","v":"Replacement of Sprecher HGF215 CBs"},{"$f":"'Input Data'!D166","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E166","v":"Input_Prog_Future"},{"$f":"'Input Data'!F166","v":0},{"$f":"'Input Data'!G166","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H166","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I166","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J166","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K166","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L166*W166","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M166*X166","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N166*Y166","v":303258.79832271073},{"$f":"'Costs ($2014) Excl Real Esc'!O166*Z166","v":303258.79832271073},{"$f":"'Costs ($2014) Excl Real Esc'!P166*AA166","v":303258.79832271073},null,0,303258.79832271073,303258.79832271073,303258.79832271073,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA166:$AL166)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA166:$AL166)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA166:$AL166)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA166:$AL166)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA166:$AL166)","v":1},null,{"$f":"IF(OR($A166='Cost Escalators'!$A$68,$A166='Cost Escalators'!$A$69,$A166='Cost Escalators'!$A$70,$A166='Cost Escalators'!$A$71),SUM($H166:$L166),0)","v":0}]
[{"$f":"'Input Data'!A167","v":8101},{"$f":"'Input Data'!B167","v":"Substations"},{"$f":"'Input Data'!C167","v":"Replacement of Magrini MAG38MGE-0 CBs"},{"$f":"'Input Data'!D167","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E167","v":"Input_Prog_Future"},{"$f":"'Input Data'!F167","v":0},{"$f":"'Input Data'!G167","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H167","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I167","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J167","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K167","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L167*W167","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M167*X167","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N167*Y167","v":574835.30840841972},{"$f":"'Costs ($2014) Excl Real Esc'!O167*Z167","v":718544.1355105252},{"$f":"'Costs ($2014) Excl Real Esc'!P167*AA167","v":287417.65420421027},null,0,574835.30840841972,718544.1355105252,287417.65420421027,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA167:$AL167)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA167:$AL167)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA167:$AL167)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA167:$AL167)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA167:$AL167)","v":1},null,{"$f":"IF(OR($A167='Cost Escalators'!$A$68,$A167='Cost Escalators'!$A$69,$A167='Cost Escalators'!$A$70,$A167='Cost Escalators'!$A$71),SUM($H167:$L167),0)","v":0}]
[{"$f":"'Input Data'!A168","v":4918},{"$f":"'Input Data'!B168","v":"Substations"},{"$f":"'Input Data'!C168","v":"Removal of PCB from In Service Equipment"},{"$f":"'Input Data'!D168","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E168","v":"Input_Prog_Future"},{"$f":"'Input Data'!F168","v":0},{"$f":"'Input Data'!G168","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H168","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I168","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J168","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K168","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L168*W168","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M168*X168","v":108596.87734875899},{"$f":"'Costs ($2014) Excl Real Esc'!N168*Y168","v":113097},{"$f":"'Costs ($2014) Excl Real Esc'!O168*Z168","v":556484.63204627775},{"$f":"'Costs ($2014) Excl Real Esc'!P168*AA168","v":0},null,108596.87734875899,113097,556484.63204627775,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA168:$AL168)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA168:$AL168)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA168:$AL168)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA168:$AL168)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA168:$AL168)","v":1},null,{"$f":"IF(OR($A168='Cost Escalators'!$A$68,$A168='Cost Escalators'!$A$69,$A168='Cost Escalators'!$A$70,$A168='Cost Escalators'!$A$71),SUM($H168:$L168),0)","v":0}]
[{"$f":"'Input Data'!A169","v":8253},{"$f":"'Input Data'!B169","v":"Substations"},{"$f":"'Input Data'!C169","v":"Management of CTs with PCB Contamination"},{"$f":"'Input Data'!D169","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E169","v":"Input_Prog_Future"},{"$f":"'Input Data'!F169","v":0},{"$f":"'Input Data'!G169","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H169","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I169","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J169","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K169","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L169*W169","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M169*X169","v":154865.26274999999},{"$f":"'Costs ($2014) Excl Real Esc'!N169*Y169","v":413426.34435000003},{"$f":"'Costs ($2014) Excl Real Esc'!O169*Z169","v":115050},{"$f":"'Costs ($2014) Excl Real Esc'!P169*AA169","v":0},null,154865.26274999999,413426.34435000003,115050,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA169:$AL169)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA169:$AL169)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA169:$AL169)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA169:$AL169)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA169:$AL169)","v":1},null,{"$f":"IF(OR($A169='Cost Escalators'!$A$68,$A169='Cost Escalators'!$A$69,$A169='Cost Escalators'!$A$70,$A169='Cost Escalators'!$A$71),SUM($H169:$L169),0)","v":0}]
[{"$f":"'Input Data'!A170","v":4916},{"$f":"'Input Data'!B170","v":"Substations"},{"$f":"'Input Data'!C170","v":"Replace Isolator and Earth Switch - 66kV and Below as Required"},{"$f":"'Input Data'!D170","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E170","v":"Input_Prog_Future"},{"$f":"'Input Data'!F170","v":0},{"$f":"'Input Data'!G170","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H170","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I170","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J170","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K170","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L170*W170","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M170*X170","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N170*Y170","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O170*Z170","v":98724.49608280274},{"$f":"'Costs ($2014) Excl Real Esc'!P170*AA170","v":98724.49608280274},null,0,0,98724.49608280274,98724.49608280274,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA170:$AL170)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA170:$AL170)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA170:$AL170)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA170:$AL170)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA170:$AL170)","v":1},null,{"$f":"IF(OR($A170='Cost Escalators'!$A$68,$A170='Cost Escalators'!$A$69,$A170='Cost Escalators'!$A$70,$A170='Cost Escalators'!$A$71),SUM($H170:$L170),0)","v":0}]
[{"$f":"'Input Data'!A171","v":5066},{"$f":"'Input Data'!B171","v":"Substations"},{"$f":"'Input Data'!C171","v":"110V Battery Chargers"},{"$f":"'Input Data'!D171","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E171","v":"Input_Prog_Future"},{"$f":"'Input Data'!F171","v":0},{"$f":"'Input Data'!G171","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H171","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I171","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J171","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K171","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L171*W171","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M171*X171","v":70384.744057880394},{"$f":"'Costs ($2014) Excl Real Esc'!N171*Y171","v":46923.162705253577},{"$f":"'Costs ($2014) Excl Real Esc'!O171*Z171","v":70384.744057880394},{"$f":"'Costs ($2014) Excl Real Esc'!P171*AA171","v":70384.744057880394},null,70384.744057880394,46923.162705253577,70384.744057880394,70384.744057880394,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA171:$AL171)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA171:$AL171)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA171:$AL171)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA171:$AL171)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA171:$AL171)","v":1},null,{"$f":"IF(OR($A171='Cost Escalators'!$A$68,$A171='Cost Escalators'!$A$69,$A171='Cost Escalators'!$A$70,$A171='Cost Escalators'!$A$71),SUM($H171:$L171),0)","v":0}]
[{"$f":"'Input Data'!A172","v":5068},{"$f":"'Input Data'!B172","v":"Substations"},{"$f":"'Input Data'!C172","v":"50V Battery Chargers"},{"$f":"'Input Data'!D172","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E172","v":"Input_Prog_Future"},{"$f":"'Input Data'!F172","v":0},{"$f":"'Input Data'!G172","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H172","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I172","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J172","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K172","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L172*W172","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M172*X172","v":63052.329402555675},{"$f":"'Costs ($2014) Excl Real Esc'!N172*Y172","v":21017.443134185251},{"$f":"'Costs ($2014) Excl Real Esc'!O172*Z172","v":21017.443134185251},{"$f":"'Costs ($2014) Excl Real Esc'!P172*AA172","v":0},null,63052.329402555675,21017.443134185251,21017.443134185251,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA172:$AL172)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA172:$AL172)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA172:$AL172)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA172:$AL172)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA172:$AL172)","v":1},null,{"$f":"IF(OR($A172='Cost Escalators'!$A$68,$A172='Cost Escalators'!$A$69,$A172='Cost Escalators'!$A$70,$A172='Cost Escalators'!$A$71),SUM($H172:$L172),0)","v":0}]
[{"$f":"'Input Data'!A173","v":8274},{"$f":"'Input Data'!B173","v":"Substations"},{"$f":"'Input Data'!C173","v":"Fault Throwing Switches"},{"$f":"'Input Data'!D173","v":"PS Network Asset Replacement"},{"$f":"'Input Data'!E173","v":"Input_Prog_Future"},{"$f":"'Input Data'!F173","v":0},{"$f":"'Input Data'!G173","v":2014},{"$f":"'Costs ($2014) Excl Real Esc'!H173","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I173","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J173","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K173","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L173*W173","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M173*X173","v":150000},{"$f":"'Costs ($2014) Excl Real Esc'!N173*Y173","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O173*Z173","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P173*AA173","v":0},null,150000,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA173:$AL173)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA173:$AL173)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA173:$AL173)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA173:$AL173)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA173:$AL173)","v":1},null,{"$f":"IF(OR($A173='Cost Escalators'!$A$68,$A173='Cost Escalators'!$A$69,$A173='Cost Escalators'!$A$70,$A173='Cost Escalators'!$A$71),SUM($H173:$L173),0)","v":0}]
[{"$f":"'Input Data'!A174","v":6370},{"$f":"'Input Data'!B174","v":"Cable Minor Projects"},{"$f":"'Input Data'!C174","v":"42 Cable Tunnel Life Extension"},{"$f":"'Input Data'!D174","v":"PS Augmentation"},{"$f":"'Input Data'!E174","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F174","v":2011},{"$f":"'Input Data'!G174","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H174","v":31597.497727685204},{"$f":"'Costs ($2014) Excl Real Esc'!I174","v":34869.744753905725},{"$f":"'Costs ($2014) Excl Real Esc'!J174","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K174","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L174*W174","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M174*X174","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N174*Y174","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O174*Z174","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P174*AA174","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA174:$AL174)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA174:$AL174)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA174:$AL174)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA174:$AL174)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA174:$AL174)","v":1},null,{"$f":"IF(OR($A174='Cost Escalators'!$A$68,$A174='Cost Escalators'!$A$69,$A174='Cost Escalators'!$A$70,$A174='Cost Escalators'!$A$71),SUM($H174:$L174),0)","v":0}]
[{"$f":"'Input Data'!A175","v":5657},{"$f":"'Input Data'!B175","v":"Capacitor Bank"},{"$f":"'Input Data'!C175","v":"Muswellbrook No.1 132kV Capacitor Bank Detuning"},{"$f":"'Input Data'!D175","v":"PS Augmentation"},{"$f":"'Input Data'!E175","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F175","v":2010},{"$f":"'Input Data'!G175","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H175","v":-82.757659872732376},{"$f":"'Costs ($2014) Excl Real Esc'!I175","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J175","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K175","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L175*W175","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M175*X175","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N175*Y175","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O175*Z175","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P175*AA175","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA175:$AL175)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA175:$AL175)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA175:$AL175)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA175:$AL175)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA175:$AL175)","v":1},null,{"$f":"IF(OR($A175='Cost Escalators'!$A$68,$A175='Cost Escalators'!$A$69,$A175='Cost Escalators'!$A$70,$A175='Cost Escalators'!$A$71),SUM($H175:$L175),0)","v":0}]
[{"$f":"'Input Data'!A176","v":6234},{"$f":"'Input Data'!B176","v":"Capacitor Bank"},{"$f":"'Input Data'!C176","v":"Capacitor Banks"},{"$f":"'Input Data'!D176","v":"PS Augmentation"},{"$f":"'Input Data'!E176","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F176","v":2010},{"$f":"'Input Data'!G176","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H176","v":7.1034747547421668},{"$f":"'Costs ($2014) Excl Real Esc'!I176","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J176","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K176","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L176*W176","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M176*X176","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N176*Y176","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O176*Z176","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P176*AA176","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA176:$AL176)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA176:$AL176)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA176:$AL176)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA176:$AL176)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA176:$AL176)","v":1},null,{"$f":"IF(OR($A176='Cost Escalators'!$A$68,$A176='Cost Escalators'!$A$69,$A176='Cost Escalators'!$A$70,$A176='Cost Escalators'!$A$71),SUM($H176:$L176),0)","v":0}]
[{"$f":"'Input Data'!A177","v":6192},{"$f":"'Input Data'!B177","v":"Capacitor Bank"},{"$f":"'Input Data'!C177","v":"Beryl 66kV Capacitor Bank"},{"$f":"'Input Data'!D177","v":"PS Augmentation"},{"$f":"'Input Data'!E177","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F177","v":2011},{"$f":"'Input Data'!G177","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H177","v":199.51830242882403},{"$f":"'Costs ($2014) Excl Real Esc'!I177","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J177","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K177","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L177*W177","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M177*X177","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N177*Y177","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O177*Z177","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P177*AA177","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA177:$AL177)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA177:$AL177)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA177:$AL177)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA177:$AL177)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA177:$AL177)","v":1},null,{"$f":"IF(OR($A177='Cost Escalators'!$A$68,$A177='Cost Escalators'!$A$69,$A177='Cost Escalators'!$A$70,$A177='Cost Escalators'!$A$71),SUM($H177:$L177),0)","v":0}]
[{"$f":"'Input Data'!A178","v":6211},{"$f":"'Input Data'!B178","v":"Capacitor Bank"},{"$f":"'Input Data'!C178","v":"Sydney North & East 330kV 2 x 200 MVAr Capacitor Banks"},{"$f":"'Input Data'!D178","v":"PS Augmentation"},{"$f":"'Input Data'!E178","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F178","v":2011},{"$f":"'Input Data'!G178","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H178","v":108288.69210576807},{"$f":"'Costs ($2014) Excl Real Esc'!I178","v":571017.67922863865},{"$f":"'Costs ($2014) Excl Real Esc'!J178","v":-18389.145400449481},{"$f":"'Costs ($2014) Excl Real Esc'!K178","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L178*W178","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M178*X178","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N178*Y178","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O178*Z178","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P178*AA178","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA178:$AL178)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA178:$AL178)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA178:$AL178)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA178:$AL178)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA178:$AL178)","v":1},null,{"$f":"IF(OR($A178='Cost Escalators'!$A$68,$A178='Cost Escalators'!$A$69,$A178='Cost Escalators'!$A$70,$A178='Cost Escalators'!$A$71),SUM($H178:$L178),0)","v":0}]
[{"$f":"'Input Data'!A179","v":6241},{"$f":"'Input Data'!B179","v":"Capacitor Bank"},{"$f":"'Input Data'!C179","v":"Sydney North & East 330kV 2 x 200 MVAr Capacitor Banks"},{"$f":"'Input Data'!D179","v":"PS Augmentation"},{"$f":"'Input Data'!E179","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F179","v":2011},{"$f":"'Input Data'!G179","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H179","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I179","v":-505.63787283371846},{"$f":"'Costs ($2014) Excl Real Esc'!J179","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K179","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L179*W179","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M179*X179","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N179*Y179","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O179*Z179","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P179*AA179","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA179:$AL179)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA179:$AL179)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA179:$AL179)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA179:$AL179)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA179:$AL179)","v":1},null,{"$f":"IF(OR($A179='Cost Escalators'!$A$68,$A179='Cost Escalators'!$A$69,$A179='Cost Escalators'!$A$70,$A179='Cost Escalators'!$A$71),SUM($H179:$L179),0)","v":0}]
[{"$f":"'Input Data'!A180","v":6258},{"$f":"'Input Data'!B180","v":"Capacitor Bank"},{"$f":"'Input Data'!C180","v":"Regentville 330kV Capacitor Bank"},{"$f":"'Input Data'!D180","v":"PS Augmentation"},{"$f":"'Input Data'!E180","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F180","v":2011},{"$f":"'Input Data'!G180","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H180","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I180","v":-208.19945136091226},{"$f":"'Costs ($2014) Excl Real Esc'!J180","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K180","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L180*W180","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M180*X180","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N180*Y180","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O180*Z180","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P180*AA180","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA180:$AL180)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA180:$AL180)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA180:$AL180)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA180:$AL180)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA180:$AL180)","v":1},null,{"$f":"IF(OR($A180='Cost Escalators'!$A$68,$A180='Cost Escalators'!$A$69,$A180='Cost Escalators'!$A$70,$A180='Cost Escalators'!$A$71),SUM($H180:$L180),0)","v":0}]
[{"$f":"'Input Data'!A181","v":6384},{"$f":"'Input Data'!B181","v":"Capacitor Bank"},{"$f":"'Input Data'!C181","v":"Sydney Area 200MVAr Capacitor Bank"},{"$f":"'Input Data'!D181","v":"PS Augmentation"},{"$f":"'Input Data'!E181","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F181","v":2011},{"$f":"'Input Data'!G181","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H181","v":-0.21789799861172277},{"$f":"'Costs ($2014) Excl Real Esc'!I181","v":-1627.4202173337155},{"$f":"'Costs ($2014) Excl Real Esc'!J181","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K181","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L181*W181","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M181*X181","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N181*Y181","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O181*Z181","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P181*AA181","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA181:$AL181)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA181:$AL181)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA181:$AL181)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA181:$AL181)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA181:$AL181)","v":1},null,{"$f":"IF(OR($A181='Cost Escalators'!$A$68,$A181='Cost Escalators'!$A$69,$A181='Cost Escalators'!$A$70,$A181='Cost Escalators'!$A$71),SUM($H181:$L181),0)","v":0}]
[{"$f":"'Input Data'!A182","v":6579},{"$f":"'Input Data'!B182","v":"Capacitor Bank"},{"$f":"'Input Data'!C182","v":"Beryl No.2 66kV Capacitor Bank"},{"$f":"'Input Data'!D182","v":"PS Augmentation"},{"$f":"'Input Data'!E182","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F182","v":2011},{"$f":"'Input Data'!G182","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H182","v":2001698.076392635},{"$f":"'Costs ($2014) Excl Real Esc'!I182","v":1079755.7343009661},{"$f":"'Costs ($2014) Excl Real Esc'!J182","v":230908.45639736473},{"$f":"'Costs ($2014) Excl Real Esc'!K182","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L182*W182","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M182*X182","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N182*Y182","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O182*Z182","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P182*AA182","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA182:$AL182)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA182:$AL182)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA182:$AL182)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA182:$AL182)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA182:$AL182)","v":1},null,{"$f":"IF(OR($A182='Cost Escalators'!$A$68,$A182='Cost Escalators'!$A$69,$A182='Cost Escalators'!$A$70,$A182='Cost Escalators'!$A$71),SUM($H182:$L182),0)","v":0}]
[{"$f":"'Input Data'!A183","v":6936},{"$f":"'Input Data'!B183","v":"Capacitor Bank"},{"$f":"'Input Data'!C183","v":"Capacitor Banks"},{"$f":"'Input Data'!D183","v":"PS Augmentation"},{"$f":"'Input Data'!E183","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F183","v":2011},{"$f":"'Input Data'!G183","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H183","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I183","v":9.6661372535404961},{"$f":"'Costs ($2014) Excl Real Esc'!J183","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K183","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L183*W183","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M183*X183","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N183*Y183","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O183*Z183","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P183*AA183","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA183:$AL183)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA183:$AL183)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA183:$AL183)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA183:$AL183)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA183:$AL183)","v":1},null,{"$f":"IF(OR($A183='Cost Escalators'!$A$68,$A183='Cost Escalators'!$A$69,$A183='Cost Escalators'!$A$70,$A183='Cost Escalators'!$A$71),SUM($H183:$L183),0)","v":0}]
[{"$f":"'Input Data'!A184","v":7268},{"$f":"'Input Data'!B184","v":"Capacitor Bank"},{"$f":"'Input Data'!C184","v":"Regentville 132kV Capacitor Bank"},{"$f":"'Input Data'!D184","v":"PS Augmentation"},{"$f":"'Input Data'!E184","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F184","v":2011},{"$f":"'Input Data'!G184","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H184","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I184","v":3941.3594897703633},{"$f":"'Costs ($2014) Excl Real Esc'!J184","v":3328.4662677439201},{"$f":"'Costs ($2014) Excl Real Esc'!K184","v":-7000.7909773572674},{"$f":"'Costs ($2014) Excl Real Esc'!L184*W184","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M184*X184","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N184*Y184","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O184*Z184","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P184*AA184","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA184:$AL184)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA184:$AL184)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA184:$AL184)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA184:$AL184)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA184:$AL184)","v":1},null,{"$f":"IF(OR($A184='Cost Escalators'!$A$68,$A184='Cost Escalators'!$A$69,$A184='Cost Escalators'!$A$70,$A184='Cost Escalators'!$A$71),SUM($H184:$L184),0)","v":0}]
[{"$f":"'Input Data'!A185","v":7270},{"$f":"'Input Data'!B185","v":"Capacitor Bank"},{"$f":"'Input Data'!C185","v":"Sydney Area No.2 200MVAr Capacitor Bank"},{"$f":"'Input Data'!D185","v":"PS Augmentation"},{"$f":"'Input Data'!E185","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F185","v":2011},{"$f":"'Input Data'!G185","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H185","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I185","v":4874.5936718473376},{"$f":"'Costs ($2014) Excl Real Esc'!J185","v":-4502.0439512030143},{"$f":"'Costs ($2014) Excl Real Esc'!K185","v":-267.67694400153272},{"$f":"'Costs ($2014) Excl Real Esc'!L185*W185","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M185*X185","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N185*Y185","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O185*Z185","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P185*AA185","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA185:$AL185)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA185:$AL185)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA185:$AL185)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA185:$AL185)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA185:$AL185)","v":1},null,{"$f":"IF(OR($A185='Cost Escalators'!$A$68,$A185='Cost Escalators'!$A$69,$A185='Cost Escalators'!$A$70,$A185='Cost Escalators'!$A$71),SUM($H185:$L185),0)","v":0}]
[{"$f":"'Input Data'!A186","v":7274},{"$f":"'Input Data'!B186","v":"Capacitor Bank"},{"$f":"'Input Data'!C186","v":"Tumut 132kV Capacitor Bank"},{"$f":"'Input Data'!D186","v":"PS Augmentation"},{"$f":"'Input Data'!E186","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F186","v":2011},{"$f":"'Input Data'!G186","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H186","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I186","v":31739.490088283888},{"$f":"'Costs ($2014) Excl Real Esc'!J186","v":88.015460494379056},{"$f":"'Costs ($2014) Excl Real Esc'!K186","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L186*W186","v":-30367.45420013999},{"$f":"'Costs ($2014) Excl Real Esc'!M186*X186","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N186*Y186","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O186*Z186","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P186*AA186","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA186:$AL186)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA186:$AL186)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA186:$AL186)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA186:$AL186)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA186:$AL186)","v":1},null,{"$f":"IF(OR($A186='Cost Escalators'!$A$68,$A186='Cost Escalators'!$A$69,$A186='Cost Escalators'!$A$70,$A186='Cost Escalators'!$A$71),SUM($H186:$L186),0)","v":0}]
[{"$f":"'Input Data'!A187","v":7326},{"$f":"'Input Data'!B187","v":"Capacitor Bank"},{"$f":"'Input Data'!C187","v":"Beryl No.2 66kV Capacitor Bank"},{"$f":"'Input Data'!D187","v":"PS Augmentation"},{"$f":"'Input Data'!E187","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F187","v":2011},{"$f":"'Input Data'!G187","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H187","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I187","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J187","v":276.79122024522837},{"$f":"'Costs ($2014) Excl Real Esc'!K187","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L187*W187","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M187*X187","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N187*Y187","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O187*Z187","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P187*AA187","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA187:$AL187)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA187:$AL187)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA187:$AL187)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA187:$AL187)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA187:$AL187)","v":1},null,{"$f":"IF(OR($A187='Cost Escalators'!$A$68,$A187='Cost Escalators'!$A$69,$A187='Cost Escalators'!$A$70,$A187='Cost Escalators'!$A$71),SUM($H187:$L187),0)","v":0}]
[{"$f":"'Input Data'!A188","v":7828},{"$f":"'Input Data'!B188","v":"Capacitor Bank"},{"$f":"'Input Data'!C188","v":"Port Macquarie No.3 Capacitor Bank"},{"$f":"'Input Data'!D188","v":"PS Augmentation"},{"$f":"'Input Data'!E188","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F188","v":2012},{"$f":"'Input Data'!G188","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H188","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I188","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J188","v":2441.798560407402},{"$f":"'Costs ($2014) Excl Real Esc'!K188","v":2416.153713153928},{"$f":"'Costs ($2014) Excl Real Esc'!L188*W188","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M188*X188","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N188*Y188","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O188*Z188","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P188*AA188","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA188:$AL188)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA188:$AL188)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA188:$AL188)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA188:$AL188)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA188:$AL188)","v":1},null,{"$f":"IF(OR($A188='Cost Escalators'!$A$68,$A188='Cost Escalators'!$A$69,$A188='Cost Escalators'!$A$70,$A188='Cost Escalators'!$A$71),SUM($H188:$L188),0)","v":0}]
[{"$f":"'Input Data'!A189","v":6239},{"$f":"'Input Data'!B189","v":"Capacitor Bank"},{"$f":"'Input Data'!C189","v":"Tamworth Capacitor Banks"},{"$f":"'Input Data'!D189","v":"PS Augmentation"},{"$f":"'Input Data'!E189","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F189","v":2013},{"$f":"'Input Data'!G189","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H189","v":1934.258743876404},{"$f":"'Costs ($2014) Excl Real Esc'!I189","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J189","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K189","v":-1670.8402149283097},{"$f":"'Costs ($2014) Excl Real Esc'!L189*W189","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M189*X189","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N189*Y189","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O189*Z189","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P189*AA189","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA189:$AL189)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA189:$AL189)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA189:$AL189)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA189:$AL189)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA189:$AL189)","v":1},null,{"$f":"IF(OR($A189='Cost Escalators'!$A$68,$A189='Cost Escalators'!$A$69,$A189='Cost Escalators'!$A$70,$A189='Cost Escalators'!$A$71),SUM($H189:$L189),0)","v":0}]
[{"$f":"'Input Data'!A190","v":7269},{"$f":"'Input Data'!B190","v":"Capacitor Bank"},{"$f":"'Input Data'!C190","v":"Sydney South 200 MVAr Capacitor Bank"},{"$f":"'Input Data'!D190","v":"PS Augmentation"},{"$f":"'Input Data'!E190","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F190","v":2014},{"$f":"'Input Data'!G190","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H190","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I190","v":30797.663784203804},{"$f":"'Costs ($2014) Excl Real Esc'!J190","v":93601.993309272424},{"$f":"'Costs ($2014) Excl Real Esc'!K190","v":1312592.9953868883},{"$f":"'Costs ($2014) Excl Real Esc'!L190*W190","v":3568908.2770316256},{"$f":"'Costs ($2014) Excl Real Esc'!M190*X190","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N190*Y190","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O190*Z190","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P190*AA190","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA190:$AL190)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA190:$AL190)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA190:$AL190)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA190:$AL190)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA190:$AL190)","v":1},null,{"$f":"IF(OR($A190='Cost Escalators'!$A$68,$A190='Cost Escalators'!$A$69,$A190='Cost Escalators'!$A$70,$A190='Cost Escalators'!$A$71),SUM($H190:$L190),0)","v":0}]
[{"$f":"'Input Data'!A191","v":6383},{"$f":"'Input Data'!B191","v":"Capacitor Bank"},{"$f":"'Input Data'!C191","v":"Canberra 132kV 120MVAr Capacitor Bank"},{"$f":"'Input Data'!D191","v":"PS Augmentation"},{"$f":"'Input Data'!E191","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F191","v":2015},{"$f":"'Input Data'!G191","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H191","v":-6.5042552585599314},{"$f":"'Costs ($2014) Excl Real Esc'!I191","v":-9819.4024199159448},{"$f":"'Costs ($2014) Excl Real Esc'!J191","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K191","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L191*W191","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M191*X191","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N191*Y191","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O191*Z191","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P191*AA191","v":0},null,-9825.9066751745049,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA191:$AL191)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA191:$AL191)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA191:$AL191)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA191:$AL191)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA191:$AL191)","v":1},null,{"$f":"IF(OR($A191='Cost Escalators'!$A$68,$A191='Cost Escalators'!$A$69,$A191='Cost Escalators'!$A$70,$A191='Cost Escalators'!$A$71),SUM($H191:$L191),0)","v":0}]
[{"$f":"'Input Data'!A192","v":7265},{"$f":"'Input Data'!B192","v":"Capacitor Bank"},{"$f":"'Input Data'!C192","v":"Canberra 132kV 120MVAr Capacitor Bank"},{"$f":"'Input Data'!D192","v":"PS Augmentation"},{"$f":"'Input Data'!E192","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F192","v":2015},{"$f":"'Input Data'!G192","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H192","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I192","v":7144.3707132455374},{"$f":"'Costs ($2014) Excl Real Esc'!J192","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K192","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L192*W192","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M192*X192","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N192*Y192","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O192*Z192","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P192*AA192","v":0},null,7144.3707132455374,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA192:$AL192)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA192:$AL192)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA192:$AL192)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA192:$AL192)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA192:$AL192)","v":1},null,{"$f":"IF(OR($A192='Cost Escalators'!$A$68,$A192='Cost Escalators'!$A$69,$A192='Cost Escalators'!$A$70,$A192='Cost Escalators'!$A$71),SUM($H192:$L192),0)","v":0}]
[{"$f":"'Input Data'!A193","v":7266},{"$f":"'Input Data'!B193","v":"Capacitor Bank"},{"$f":"'Input Data'!C193","v":"Canberra 132kV 120MVAr Capacitor Bank"},{"$f":"'Input Data'!D193","v":"PS Augmentation"},{"$f":"'Input Data'!E193","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F193","v":2015},{"$f":"'Input Data'!G193","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H193","v":-5.7851918631412449},{"$f":"'Costs ($2014) Excl Real Esc'!I193","v":229.75419306930442},{"$f":"'Costs ($2014) Excl Real Esc'!J193","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K193","v":93086.067490875794},{"$f":"'Costs ($2014) Excl Real Esc'!L193*W193","v":1998661.1976659833},{"$f":"'Costs ($2014) Excl Real Esc'!M193*X193","v":797334.45919921878},{"$f":"'Costs ($2014) Excl Real Esc'!N193*Y193","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O193*Z193","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P193*AA193","v":0},null,2889305.6933572842,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA193:$AL193)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA193:$AL193)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA193:$AL193)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA193:$AL193)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA193:$AL193)","v":1},null,{"$f":"IF(OR($A193='Cost Escalators'!$A$68,$A193='Cost Escalators'!$A$69,$A193='Cost Escalators'!$A$70,$A193='Cost Escalators'!$A$71),SUM($H193:$L193),0)","v":0}]
[{"$f":"'Input Data'!A194","v":7276},{"$f":"'Input Data'!B194","v":"Capacitor Bank"},{"$f":"'Input Data'!C194","v":"Yass 132kV 80MVAr Capacitor Bank"},{"$f":"'Input Data'!D194","v":"PS Augmentation"},{"$f":"'Input Data'!E194","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F194","v":2015},{"$f":"'Input Data'!G194","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H194","v":-5.3167111661260389},{"$f":"'Costs ($2014) Excl Real Esc'!I194","v":4598.0506955925775},{"$f":"'Costs ($2014) Excl Real Esc'!J194","v":1665.8535937472761},{"$f":"'Costs ($2014) Excl Real Esc'!K194","v":84091.578377541082},{"$f":"'Costs ($2014) Excl Real Esc'!L194*W194","v":1520324.3553483707},{"$f":"'Costs ($2014) Excl Real Esc'!M194*X194","v":1222232.0175976562},{"$f":"'Costs ($2014) Excl Real Esc'!N194*Y194","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O194*Z194","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P194*AA194","v":0},null,2832906.5389017416,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA194:$AL194)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA194:$AL194)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA194:$AL194)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA194:$AL194)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA194:$AL194)","v":1},null,{"$f":"IF(OR($A194='Cost Escalators'!$A$68,$A194='Cost Escalators'!$A$69,$A194='Cost Escalators'!$A$70,$A194='Cost Escalators'!$A$71),SUM($H194:$L194),0)","v":0}]
[{"$f":"'Input Data'!A195","v":5893},{"$f":"'Input Data'!B195","v":"Capacity of Armidale to Coffs Harbour"},{"$f":"'Input Data'!C195","v":"Armidale 132kV Phase Shifting Transformer"},{"$f":"'Input Data'!D195","v":"PS Augmentation"},{"$f":"'Input Data'!E195","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F195","v":2011},{"$f":"'Input Data'!G195","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H195","v":14497.592754932582},{"$f":"'Costs ($2014) Excl Real Esc'!I195","v":7443.6700522314013},{"$f":"'Costs ($2014) Excl Real Esc'!J195","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K195","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L195*W195","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M195*X195","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N195*Y195","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O195*Z195","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P195*AA195","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA195:$AL195)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA195:$AL195)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA195:$AL195)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA195:$AL195)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA195:$AL195)","v":1},null,{"$f":"IF(OR($A195='Cost Escalators'!$A$68,$A195='Cost Escalators'!$A$69,$A195='Cost Escalators'!$A$70,$A195='Cost Escalators'!$A$71),SUM($H195:$L195),0)","v":0}]
[{"$f":"'Input Data'!A196","v":6719},{"$f":"'Input Data'!B196","v":"Capacity of Armidale to Coffs Harbour"},{"$f":"'Input Data'!C196","v":"Line 96C Armidale to Coffs Harbour Upgrade"},{"$f":"'Input Data'!D196","v":"PS Augmentation"},{"$f":"'Input Data'!E196","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F196","v":2011},{"$f":"'Input Data'!G196","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H196","v":344054.66434555023},{"$f":"'Costs ($2014) Excl Real Esc'!I196","v":4225882.0803211182},{"$f":"'Costs ($2014) Excl Real Esc'!J196","v":588012.13783142937},{"$f":"'Costs ($2014) Excl Real Esc'!K196","v":89308.245302920259},{"$f":"'Costs ($2014) Excl Real Esc'!L196*W196","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M196*X196","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N196*Y196","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O196*Z196","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P196*AA196","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA196:$AL196)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA196:$AL196)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA196:$AL196)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA196:$AL196)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA196:$AL196)","v":1},null,{"$f":"IF(OR($A196='Cost Escalators'!$A$68,$A196='Cost Escalators'!$A$69,$A196='Cost Escalators'!$A$70,$A196='Cost Escalators'!$A$71),SUM($H196:$L196),0)","v":0}]
[{"$f":"'Input Data'!A197","v":5907},{"$f":"'Input Data'!B197","v":"Capacity of Coffs Harbour to Kempsey"},{"$f":"'Input Data'!C197","v":"Coffs Harbour to Kempsey Transmission Line Upgrade from 66kV to 132kV"},{"$f":"'Input Data'!D197","v":"PS Augmentation"},{"$f":"'Input Data'!E197","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F197","v":2010},{"$f":"'Input Data'!G197","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H197","v":2769592.1300328108},{"$f":"'Costs ($2014) Excl Real Esc'!I197","v":269538.16372117621},{"$f":"'Costs ($2014) Excl Real Esc'!J197","v":41183.815785123617},{"$f":"'Costs ($2014) Excl Real Esc'!K197","v":35595.199931721829},{"$f":"'Costs ($2014) Excl Real Esc'!L197*W197","v":192.76311158388162},{"$f":"'Costs ($2014) Excl Real Esc'!M197*X197","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N197*Y197","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O197*Z197","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P197*AA197","v":0},null,{"$f":"IF($F197=0,M197,IF($F197=R$4,SUM($H197:$P197),0))","v":0},{"$f":"IF($F197=0,N197,IF($F197=S$4,SUM($H197:$P197),0))","v":0},{"$f":"IF($F197=0,O197,IF($F197=T$4,SUM($H197:$P197),0))","v":0},{"$f":"IF($F197=0,P197,IF($F197=U$4,SUM($H197:$P197),0))","v":0},null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA197:$AL197)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA197:$AL197)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA197:$AL197)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA197:$AL197)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA197:$AL197)","v":1},null,{"$f":"IF(OR($A197='Cost Escalators'!$A$68,$A197='Cost Escalators'!$A$69,$A197='Cost Escalators'!$A$70,$A197='Cost Escalators'!$A$71),SUM($H197:$L197),0)","v":0}]
[{"$f":"'Input Data'!A198","v":3912},{"$f":"'Input Data'!B198","v":"Capacity of Kempsey to Port Macquarie"},{"$f":"'Input Data'!C198","v":"Kempsey to Port Macquarie 132kV Transmission Line"},{"$f":"'Input Data'!D198","v":"PS Augmentation"},{"$f":"'Input Data'!E198","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F198","v":2012},{"$f":"'Input Data'!G198","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H198","v":11613905.844512796},{"$f":"'Costs ($2014) Excl Real Esc'!I198","v":11347589.646852227},{"$f":"'Costs ($2014) Excl Real Esc'!J198","v":7304061.1441843407},{"$f":"'Costs ($2014) Excl Real Esc'!K198","v":286328.14467990911},{"$f":"'Costs ($2014) Excl Real Esc'!L198*W198","v":3581.4473043861763},{"$f":"'Costs ($2014) Excl Real Esc'!M198*X198","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N198*Y198","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O198*Z198","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P198*AA198","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA198:$AL198)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA198:$AL198)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA198:$AL198)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA198:$AL198)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA198:$AL198)","v":1},null,{"$f":"IF(OR($A198='Cost Escalators'!$A$68,$A198='Cost Escalators'!$A$69,$A198='Cost Escalators'!$A$70,$A198='Cost Escalators'!$A$71),SUM($H198:$L198),0)","v":0}]
[{"$f":"'Input Data'!A199","v":5553},{"$f":"'Input Data'!B199","v":"Capacity of Queensland to NSW Interconnector"},{"$f":"'Input Data'!C199","v":"Bulli Creek to Dumaresq Terminal Equipment Upgrade"},{"$f":"'Input Data'!D199","v":"PS Augmentation"},{"$f":"'Input Data'!E199","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F199","v":2013},{"$f":"'Input Data'!G199","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H199","v":170.84292581152121},{"$f":"'Costs ($2014) Excl Real Esc'!I199","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J199","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K199","v":-5020.8297494368808},{"$f":"'Costs ($2014) Excl Real Esc'!L199*W199","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M199*X199","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N199*Y199","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O199*Z199","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P199*AA199","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA199:$AL199)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA199:$AL199)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA199:$AL199)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA199:$AL199)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA199:$AL199)","v":1},null,{"$f":"IF(OR($A199='Cost Escalators'!$A$68,$A199='Cost Escalators'!$A$69,$A199='Cost Escalators'!$A$70,$A199='Cost Escalators'!$A$71),SUM($H199:$L199),0)","v":0}]
[{"$f":"'Input Data'!A200","v":6098},{"$f":"'Input Data'!B200","v":"Capacity of Queensland to NSW Interconnector"},{"$f":"'Input Data'!C200","v":"Armidale 330kV Static VAR Compensator"},{"$f":"'Input Data'!D200","v":"PS Augmentation"},{"$f":"'Input Data'!E200","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F200","v":2013},{"$f":"'Input Data'!G200","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H200","v":511.78792423928417},{"$f":"'Costs ($2014) Excl Real Esc'!I200","v":3881.8526646099585},{"$f":"'Costs ($2014) Excl Real Esc'!J200","v":24217.163210137576},{"$f":"'Costs ($2014) Excl Real Esc'!K200","v":12997.468761047157},{"$f":"'Costs ($2014) Excl Real Esc'!L200*W200","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M200*X200","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N200*Y200","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O200*Z200","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P200*AA200","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA200:$AL200)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA200:$AL200)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA200:$AL200)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA200:$AL200)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA200:$AL200)","v":1},null,{"$f":"IF(OR($A200='Cost Escalators'!$A$68,$A200='Cost Escalators'!$A$69,$A200='Cost Escalators'!$A$70,$A200='Cost Escalators'!$A$71),SUM($H200:$L200),0)","v":0}]
[{"$f":"'Input Data'!A201","v":7674},{"$f":"'Input Data'!B201","v":"Capacity of Queensland to NSW Interconnector"},{"$f":"'Input Data'!C201","v":"Tamworth 330kV Switching Station"},{"$f":"'Input Data'!D201","v":"PS Augmentation"},{"$f":"'Input Data'!E201","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F201","v":2013},{"$f":"'Input Data'!G201","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H201","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I201","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J201","v":35498.533916992616},{"$f":"'Costs ($2014) Excl Real Esc'!K201","v":-34559.960568247043},{"$f":"'Costs ($2014) Excl Real Esc'!L201*W201","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M201*X201","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N201*Y201","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O201*Z201","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P201*AA201","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA201:$AL201)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA201:$AL201)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA201:$AL201)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA201:$AL201)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA201:$AL201)","v":1},null,{"$f":"IF(OR($A201='Cost Escalators'!$A$68,$A201='Cost Escalators'!$A$69,$A201='Cost Escalators'!$A$70,$A201='Cost Escalators'!$A$71),SUM($H201:$L201),0)","v":0}]
[{"$f":"'Input Data'!A202","v":7339},{"$f":"'Input Data'!B202","v":"Capacity of Queensland to NSW Interconnector"},{"$f":"'Input Data'!C202","v":"Reinforcement of NSW to Queensland Interconnection Capacity"},{"$f":"'Input Data'!D202","v":"PS Augmentation"},{"$f":"'Input Data'!E202","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F202","v":2013},{"$f":"'Input Data'!G202","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H202","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I202","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J202","v":700638.87196697132},{"$f":"'Costs ($2014) Excl Real Esc'!K202","v":1063204.5226148609},{"$f":"'Costs ($2014) Excl Real Esc'!L202*W202","v":365897.68307737657},{"$f":"'Costs ($2014) Excl Real Esc'!M202*X202","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N202*Y202","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O202*Z202","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P202*AA202","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA202:$AL202)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA202:$AL202)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA202:$AL202)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA202:$AL202)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA202:$AL202)","v":1},null,{"$f":"IF(OR($A202='Cost Escalators'!$A$68,$A202='Cost Escalators'!$A$69,$A202='Cost Escalators'!$A$70,$A202='Cost Escalators'!$A$71),SUM($H202:$L202),0)","v":0}]
[{"$f":"'Input Data'!A203","v":5932},{"$f":"'Input Data'!B203","v":"Capacity of Snowy Lines"},{"$f":"'Input Data'!C203","v":"Snowy Assets Rehabilitation of 64, 65 and 66 Lines"},{"$f":"'Input Data'!D203","v":"PS Augmentation"},{"$f":"'Input Data'!E203","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F203","v":2009},{"$f":"'Input Data'!G203","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H203","v":15813.097447051241},{"$f":"'Costs ($2014) Excl Real Esc'!I203","v":46782.487967353249},{"$f":"'Costs ($2014) Excl Real Esc'!J203","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K203","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L203*W203","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M203*X203","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N203*Y203","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O203*Z203","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P203*AA203","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA203:$AL203)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA203:$AL203)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA203:$AL203)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA203:$AL203)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA203:$AL203)","v":1},null,{"$f":"IF(OR($A203='Cost Escalators'!$A$68,$A203='Cost Escalators'!$A$69,$A203='Cost Escalators'!$A$70,$A203='Cost Escalators'!$A$71),SUM($H203:$L203),0)","v":0}]
[{"$f":"'Input Data'!A204","v":5964},{"$f":"'Input Data'!B204","v":"Capacity of Tamworth to Armidale"},{"$f":"'Input Data'!C204","v":"86 Line Tamworth to Armidale 330kV Transmission Line Uprating"},{"$f":"'Input Data'!D204","v":"PS Augmentation"},{"$f":"'Input Data'!E204","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F204","v":2011},{"$f":"'Input Data'!G204","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H204","v":631502.92591465299},{"$f":"'Costs ($2014) Excl Real Esc'!I204","v":2553400.4259728221},{"$f":"'Costs ($2014) Excl Real Esc'!J204","v":-164654.83414166726},{"$f":"'Costs ($2014) Excl Real Esc'!K204","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L204*W204","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M204*X204","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N204*Y204","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O204*Z204","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P204*AA204","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA204:$AL204)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA204:$AL204)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA204:$AL204)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA204:$AL204)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA204:$AL204)","v":1},null,{"$f":"IF(OR($A204='Cost Escalators'!$A$68,$A204='Cost Escalators'!$A$69,$A204='Cost Escalators'!$A$70,$A204='Cost Escalators'!$A$71),SUM($H204:$L204),0)","v":0}]
[{"$f":"'Input Data'!A205","v":6925},{"$f":"'Input Data'!B205","v":"Capacity of Victoria to NSW Interconnector"},{"$f":"'Input Data'!C205","v":"Yass 132kV 80MVAr Capacitor Bank"},{"$f":"'Input Data'!D205","v":"PS Augmentation"},{"$f":"'Input Data'!E205","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F205","v":2015},{"$f":"'Input Data'!G205","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H205","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I205","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J205","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K205","v":41587.119510183613},{"$f":"'Costs ($2014) Excl Real Esc'!L205*W205","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M205*X205","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N205*Y205","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O205*Z205","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P205*AA205","v":0},null,41587.119510183613,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA205:$AL205)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA205:$AL205)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA205:$AL205)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA205:$AL205)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA205:$AL205)","v":1},null,{"$f":"IF(OR($A205='Cost Escalators'!$A$68,$A205='Cost Escalators'!$A$69,$A205='Cost Escalators'!$A$70,$A205='Cost Escalators'!$A$71),SUM($H205:$L205),0)","v":0}]
[{"$f":"'Input Data'!A206","v":6925},{"$f":"'Input Data'!B206","v":"Capacity of Victoria to NSW Interconnector"},{"$f":"'Input Data'!C206","v":"Yass 132kV 80MVAr Capacitor Bank"},{"$f":"'Input Data'!D206","v":"PS Augmentation"},{"$f":"'Input Data'!E206","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F206","v":2015},{"$f":"'Input Data'!G206","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H206","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I206","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J206","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K206","v":41587.119510183613},{"$f":"'Costs ($2014) Excl Real Esc'!L206*W206","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M206*X206","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N206*Y206","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O206*Z206","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P206*AA206","v":0},null,41587.119510183613,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA206:$AL206)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA206:$AL206)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA206:$AL206)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA206:$AL206)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA206:$AL206)","v":1},null,{"$f":"IF(OR($A206='Cost Escalators'!$A$68,$A206='Cost Escalators'!$A$69,$A206='Cost Escalators'!$A$70,$A206='Cost Escalators'!$A$71),SUM($H206:$L206),0)","v":0}]
[{"$f":"'Input Data'!A207","v":7407},{"$f":"'Input Data'!B207","v":"Capacity of Yass to Marulan"},{"$f":"'Input Data'!C207","v":"Yass to Bannaby and Marulan 330kV Line Uprating"},{"$f":"'Input Data'!D207","v":"PS Augmentation"},{"$f":"'Input Data'!E207","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F207","v":2013},{"$f":"'Input Data'!G207","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H207","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I207","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J207","v":15558.451059316754},{"$f":"'Costs ($2014) Excl Real Esc'!K207","v":-7671.4950059729927},{"$f":"'Costs ($2014) Excl Real Esc'!L207*W207","v":67796.713975167004},{"$f":"'Costs ($2014) Excl Real Esc'!M207*X207","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N207*Y207","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O207*Z207","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P207*AA207","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA207:$AL207)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA207:$AL207)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA207:$AL207)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA207:$AL207)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA207:$AL207)","v":1},null,{"$f":"IF(OR($A207='Cost Escalators'!$A$68,$A207='Cost Escalators'!$A$69,$A207='Cost Escalators'!$A$70,$A207='Cost Escalators'!$A$71),SUM($H207:$L207),0)","v":0}]
[{"$f":"'Input Data'!A208","v":6971},{"$f":"'Input Data'!B208","v":"Communications"},{"$f":"'Input Data'!C208","v":"Lismore Marshalling Kiosk Installation"},{"$f":"'Input Data'!D208","v":"PS Augmentation"},{"$f":"'Input Data'!E208","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F208","v":2010},{"$f":"'Input Data'!G208","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H208","v":22823.32275328751},{"$f":"'Costs ($2014) Excl Real Esc'!I208","v":380.22266626798034},{"$f":"'Costs ($2014) Excl Real Esc'!J208","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K208","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L208*W208","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M208*X208","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N208*Y208","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O208*Z208","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P208*AA208","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA208:$AL208)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA208:$AL208)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA208:$AL208)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA208:$AL208)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA208:$AL208)","v":1},null,{"$f":"IF(OR($A208='Cost Escalators'!$A$68,$A208='Cost Escalators'!$A$69,$A208='Cost Escalators'!$A$70,$A208='Cost Escalators'!$A$71),SUM($H208:$L208),0)","v":0}]
[{"$f":"'Input Data'!A209","v":6876},{"$f":"'Input Data'!B209","v":"Communications"},{"$f":"'Input Data'!C209","v":"Sydney West Protection/Communications Upgrade"},{"$f":"'Input Data'!D209","v":"PS Augmentation"},{"$f":"'Input Data'!E209","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F209","v":2011},{"$f":"'Input Data'!G209","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H209","v":100305.59581533055},{"$f":"'Costs ($2014) Excl Real Esc'!I209","v":462511.5986240636},{"$f":"'Costs ($2014) Excl Real Esc'!J209","v":30112.031502784681},{"$f":"'Costs ($2014) Excl Real Esc'!K209","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L209*W209","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M209*X209","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N209*Y209","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O209*Z209","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P209*AA209","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA209:$AL209)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA209:$AL209)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA209:$AL209)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA209:$AL209)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA209:$AL209)","v":1},null,{"$f":"IF(OR($A209='Cost Escalators'!$A$68,$A209='Cost Escalators'!$A$69,$A209='Cost Escalators'!$A$70,$A209='Cost Escalators'!$A$71),SUM($H209:$L209),0)","v":0}]
[{"$f":"'Input Data'!A210","v":7064},{"$f":"'Input Data'!B210","v":"Communications"},{"$f":"'Input Data'!C210","v":"Tuggerah Provision of Fibre Marshalling Kiosk"},{"$f":"'Input Data'!D210","v":"PS Augmentation"},{"$f":"'Input Data'!E210","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F210","v":2011},{"$f":"'Input Data'!G210","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H210","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I210","v":2750.7231972872278},{"$f":"'Costs ($2014) Excl Real Esc'!J210","v":867.50355485615387},{"$f":"'Costs ($2014) Excl Real Esc'!K210","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L210*W210","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M210*X210","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N210*Y210","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O210*Z210","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P210*AA210","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA210:$AL210)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA210:$AL210)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA210:$AL210)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA210:$AL210)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA210:$AL210)","v":1},null,{"$f":"IF(OR($A210='Cost Escalators'!$A$68,$A210='Cost Escalators'!$A$69,$A210='Cost Escalators'!$A$70,$A210='Cost Escalators'!$A$71),SUM($H210:$L210),0)","v":0}]
[{"$f":"'Input Data'!A211","v":7278},{"$f":"'Input Data'!B211","v":"Communications"},{"$f":"'Input Data'!C211","v":"Albury to Mulwala Tripping Scheme"},{"$f":"'Input Data'!D211","v":"PS Augmentation"},{"$f":"'Input Data'!E211","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F211","v":2011},{"$f":"'Input Data'!G211","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H211","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I211","v":70408.037416645384},{"$f":"'Costs ($2014) Excl Real Esc'!J211","v":-68998.764652185404},{"$f":"'Costs ($2014) Excl Real Esc'!K211","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L211*W211","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M211*X211","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N211*Y211","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O211*Z211","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P211*AA211","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA211:$AL211)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA211:$AL211)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA211:$AL211)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA211:$AL211)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA211:$AL211)","v":1},null,{"$f":"IF(OR($A211='Cost Escalators'!$A$68,$A211='Cost Escalators'!$A$69,$A211='Cost Escalators'!$A$70,$A211='Cost Escalators'!$A$71),SUM($H211:$L211),0)","v":0}]
[{"$f":"'Input Data'!A212","v":6973},{"$f":"'Input Data'!B212","v":"Communications"},{"$f":"'Input Data'!C212","v":"Murray Substation Station & Lower Tumut Switching Station OPGW & Protection Upgrade"},{"$f":"'Input Data'!D212","v":"PS Augmentation"},{"$f":"'Input Data'!E212","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F212","v":2012},{"$f":"'Input Data'!G212","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H212","v":584640.30062682496},{"$f":"'Costs ($2014) Excl Real Esc'!I212","v":267920.46281016781},{"$f":"'Costs ($2014) Excl Real Esc'!J212","v":506878.95279436331},{"$f":"'Costs ($2014) Excl Real Esc'!K212","v":-707.11596585123061},{"$f":"'Costs ($2014) Excl Real Esc'!L212*W212","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M212*X212","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N212*Y212","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O212*Z212","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P212*AA212","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA212:$AL212)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA212:$AL212)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA212:$AL212)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA212:$AL212)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA212:$AL212)","v":1},null,{"$f":"IF(OR($A212='Cost Escalators'!$A$68,$A212='Cost Escalators'!$A$69,$A212='Cost Escalators'!$A$70,$A212='Cost Escalators'!$A$71),SUM($H212:$L212),0)","v":0}]
[{"$f":"'Input Data'!A213","v":7530},{"$f":"'Input Data'!B213","v":"Communications"},{"$f":"'Input Data'!C213","v":"Vales Point DNSP Communications Upgrade"},{"$f":"'Input Data'!D213","v":"PS Augmentation"},{"$f":"'Input Data'!E213","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F213","v":2012},{"$f":"'Input Data'!G213","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H213","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I213","v":5223.4359519379877},{"$f":"'Costs ($2014) Excl Real Esc'!J213","v":85044.683389079975},{"$f":"'Costs ($2014) Excl Real Esc'!K213","v":673.23023992016908},{"$f":"'Costs ($2014) Excl Real Esc'!L213*W213","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M213*X213","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N213*Y213","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O213*Z213","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P213*AA213","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA213:$AL213)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA213:$AL213)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA213:$AL213)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA213:$AL213)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA213:$AL213)","v":1},null,{"$f":"IF(OR($A213='Cost Escalators'!$A$68,$A213='Cost Escalators'!$A$69,$A213='Cost Escalators'!$A$70,$A213='Cost Escalators'!$A$71),SUM($H213:$L213),0)","v":0}]
[{"$f":"'Input Data'!A214","v":7533},{"$f":"'Input Data'!B214","v":"Communications"},{"$f":"'Input Data'!C214","v":"Sydney East DNSP Communications Upgrade"},{"$f":"'Input Data'!D214","v":"PS Augmentation"},{"$f":"'Input Data'!E214","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F214","v":2012},{"$f":"'Input Data'!G214","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H214","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I214","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J214","v":333465.22560820804},{"$f":"'Costs ($2014) Excl Real Esc'!K214","v":3033.5435232763243},{"$f":"'Costs ($2014) Excl Real Esc'!L214*W214","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M214*X214","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N214*Y214","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O214*Z214","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P214*AA214","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA214:$AL214)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA214:$AL214)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA214:$AL214)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA214:$AL214)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA214:$AL214)","v":1},null,{"$f":"IF(OR($A214='Cost Escalators'!$A$68,$A214='Cost Escalators'!$A$69,$A214='Cost Escalators'!$A$70,$A214='Cost Escalators'!$A$71),SUM($H214:$L214),0)","v":0}]
[{"$f":"'Input Data'!A215","v":6875},{"$f":"'Input Data'!B215","v":"Communications"},{"$f":"'Input Data'!C215","v":"Regentville Protection/Communications Upgrade"},{"$f":"'Input Data'!D215","v":"PS Augmentation"},{"$f":"'Input Data'!E215","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F215","v":2013},{"$f":"'Input Data'!G215","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H215","v":125952.037723331},{"$f":"'Costs ($2014) Excl Real Esc'!I215","v":141239.06670091636},{"$f":"'Costs ($2014) Excl Real Esc'!J215","v":140269.20563028019},{"$f":"'Costs ($2014) Excl Real Esc'!K215","v":40883.686334306309},{"$f":"'Costs ($2014) Excl Real Esc'!L215*W215","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M215*X215","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N215*Y215","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O215*Z215","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P215*AA215","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA215:$AL215)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA215:$AL215)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA215:$AL215)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA215:$AL215)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA215:$AL215)","v":1},null,{"$f":"IF(OR($A215='Cost Escalators'!$A$68,$A215='Cost Escalators'!$A$69,$A215='Cost Escalators'!$A$70,$A215='Cost Escalators'!$A$71),SUM($H215:$L215),0)","v":0}]
[{"$f":"'Input Data'!A216","v":7028},{"$f":"'Input Data'!B216","v":"Communications"},{"$f":"'Input Data'!C216","v":"Armidale - Dumaresq OPGW - OLTE Upgrades"},{"$f":"'Input Data'!D216","v":"PS Augmentation"},{"$f":"'Input Data'!E216","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F216","v":2013},{"$f":"'Input Data'!G216","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H216","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I216","v":1871242.3725757592},{"$f":"'Costs ($2014) Excl Real Esc'!J216","v":2692139.842574555},{"$f":"'Costs ($2014) Excl Real Esc'!K216","v":95194.753895626505},{"$f":"'Costs ($2014) Excl Real Esc'!L216*W216","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M216*X216","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N216*Y216","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O216*Z216","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P216*AA216","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA216:$AL216)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA216:$AL216)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA216:$AL216)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA216:$AL216)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA216:$AL216)","v":1},null,{"$f":"IF(OR($A216='Cost Escalators'!$A$68,$A216='Cost Escalators'!$A$69,$A216='Cost Escalators'!$A$70,$A216='Cost Escalators'!$A$71),SUM($H216:$L216),0)","v":0}]
[{"$f":"'Input Data'!A217","v":"P0001221"},{"$f":"'Input Data'!B217","v":"Communications"},{"$f":"'Input Data'!C217","v":"Fibre Connections at Dapto for Endeavour Energy"},{"$f":"'Input Data'!D217","v":"PS Augmentation"},{"$f":"'Input Data'!E217","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F217","v":2014},{"$f":"'Input Data'!G217","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H217","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I217","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J217","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K217","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L217*W217","v":151337.02028985898},{"$f":"'Costs ($2014) Excl Real Esc'!M217*X217","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N217*Y217","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O217*Z217","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P217*AA217","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA217:$AL217)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA217:$AL217)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA217:$AL217)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA217:$AL217)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA217:$AL217)","v":1},null,{"$f":"IF(OR($A217='Cost Escalators'!$A$68,$A217='Cost Escalators'!$A$69,$A217='Cost Escalators'!$A$70,$A217='Cost Escalators'!$A$71),SUM($H217:$L217),0)","v":0}]
[{"$f":"'Input Data'!A218","v":"P0002236"},{"$f":"'Input Data'!B218","v":"Control Schemes"},{"$f":"'Input Data'!C218","v":"Northern 330k System Reactive Controller"},{"$f":"'Input Data'!D218","v":"PS Augmentation"},{"$f":"'Input Data'!E218","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F218","v":2014},{"$f":"'Input Data'!G218","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H218","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I218","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J218","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K218","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L218*W218","v":484142.1164769266},{"$f":"'Costs ($2014) Excl Real Esc'!M218*X218","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N218*Y218","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O218*Z218","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P218*AA218","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA218:$AL218)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA218:$AL218)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA218:$AL218)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA218:$AL218)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA218:$AL218)","v":1},null,{"$f":"IF(OR($A218='Cost Escalators'!$A$68,$A218='Cost Escalators'!$A$69,$A218='Cost Escalators'!$A$70,$A218='Cost Escalators'!$A$71),SUM($H218:$L218),0)","v":0}]
[{"$f":"'Input Data'!A219","v":5645},{"$f":"'Input Data'!B219","v":"Control System"},{"$f":"'Input Data'!C219","v":"Armidale Static VAR Compensator Power Oscillation Damper"},{"$f":"'Input Data'!D219","v":"PS Augmentation"},{"$f":"'Input Data'!E219","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F219","v":2009},{"$f":"'Input Data'!G219","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H219","v":18055.976021261347},{"$f":"'Costs ($2014) Excl Real Esc'!I219","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J219","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K219","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L219*W219","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M219*X219","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N219*Y219","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O219*Z219","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P219*AA219","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA219:$AL219)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA219:$AL219)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA219:$AL219)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA219:$AL219)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA219:$AL219)","v":1},null,{"$f":"IF(OR($A219='Cost Escalators'!$A$68,$A219='Cost Escalators'!$A$69,$A219='Cost Escalators'!$A$70,$A219='Cost Escalators'!$A$71),SUM($H219:$L219),0)","v":0}]
[{"$f":"'Input Data'!A220","v":6992},{"$f":"'Input Data'!B220","v":"Control System"},{"$f":"'Input Data'!C220","v":"Real-Time Line Rating on Lines 8 and 16"},{"$f":"'Input Data'!D220","v":"PS Augmentation"},{"$f":"'Input Data'!E220","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F220","v":2011},{"$f":"'Input Data'!G220","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H220","v":285.46816798121813},{"$f":"'Costs ($2014) Excl Real Esc'!I220","v":84795.130992155129},{"$f":"'Costs ($2014) Excl Real Esc'!J220","v":1315.604999475888},{"$f":"'Costs ($2014) Excl Real Esc'!K220","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L220*W220","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M220*X220","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N220*Y220","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O220*Z220","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P220*AA220","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA220:$AL220)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA220:$AL220)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA220:$AL220)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA220:$AL220)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA220:$AL220)","v":1},null,{"$f":"IF(OR($A220='Cost Escalators'!$A$68,$A220='Cost Escalators'!$A$69,$A220='Cost Escalators'!$A$70,$A220='Cost Escalators'!$A$71),SUM($H220:$L220),0)","v":0}]
[{"$f":"'Input Data'!A221","v":5606},{"$f":"'Input Data'!B221","v":"Control System"},{"$f":"'Input Data'!C221","v":"SCADA Operations Circuit Breakers Check Synchronism"},{"$f":"'Input Data'!D221","v":"PS Augmentation"},{"$f":"'Input Data'!E221","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F221","v":2013},{"$f":"'Input Data'!G221","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H221","v":-13.869207611636117},{"$f":"'Costs ($2014) Excl Real Esc'!I221","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J221","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K221","v":-89562.124466303183},{"$f":"'Costs ($2014) Excl Real Esc'!L221*W221","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M221*X221","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N221*Y221","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O221*Z221","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P221*AA221","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA221:$AL221)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA221:$AL221)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA221:$AL221)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA221:$AL221)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA221:$AL221)","v":1},null,{"$f":"IF(OR($A221='Cost Escalators'!$A$68,$A221='Cost Escalators'!$A$69,$A221='Cost Escalators'!$A$70,$A221='Cost Escalators'!$A$71),SUM($H221:$L221),0)","v":0}]
[{"$f":"'Input Data'!A222","v":5837},{"$f":"'Input Data'!B222","v":"Control System"},{"$f":"'Input Data'!C222","v":"SCADA Control For Loadshed of Tomago Aluminum"},{"$f":"'Input Data'!D222","v":"PS Augmentation"},{"$f":"'Input Data'!E222","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F222","v":2013},{"$f":"'Input Data'!G222","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H222","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I222","v":-8475.5541301291614},{"$f":"'Costs ($2014) Excl Real Esc'!J222","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K222","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L222*W222","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M222*X222","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N222*Y222","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O222*Z222","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P222*AA222","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA222:$AL222)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA222:$AL222)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA222:$AL222)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA222:$AL222)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA222:$AL222)","v":1},null,{"$f":"IF(OR($A222='Cost Escalators'!$A$68,$A222='Cost Escalators'!$A$69,$A222='Cost Escalators'!$A$70,$A222='Cost Escalators'!$A$71),SUM($H222:$L222),0)","v":0}]
[{"$f":"'Input Data'!A223","v":6457},{"$f":"'Input Data'!B223","v":"Control System"},{"$f":"'Input Data'!C223","v":"SCADA Control For Loadshed of Tomago Aluminum"},{"$f":"'Input Data'!D223","v":"PS Augmentation"},{"$f":"'Input Data'!E223","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F223","v":2013},{"$f":"'Input Data'!G223","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H223","v":1070.6853957784201},{"$f":"'Costs ($2014) Excl Real Esc'!I223","v":10628.380481192477},{"$f":"'Costs ($2014) Excl Real Esc'!J223","v":115678.9510731597},{"$f":"'Costs ($2014) Excl Real Esc'!K223","v":466042.00524371571},{"$f":"'Costs ($2014) Excl Real Esc'!L223*W223","v":22401.112796859059},{"$f":"'Costs ($2014) Excl Real Esc'!M223*X223","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N223*Y223","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O223*Z223","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P223*AA223","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA223:$AL223)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA223:$AL223)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA223:$AL223)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA223:$AL223)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA223:$AL223)","v":1},null,{"$f":"IF(OR($A223='Cost Escalators'!$A$68,$A223='Cost Escalators'!$A$69,$A223='Cost Escalators'!$A$70,$A223='Cost Escalators'!$A$71),SUM($H223:$L223),0)","v":0}]
[{"$f":"'Input Data'!A224","v":7564},{"$f":"'Input Data'!B224","v":"Control System"},{"$f":"'Input Data'!C224","v":"Smart Grid Monitor Installation"},{"$f":"'Input Data'!D224","v":"PS Augmentation"},{"$f":"'Input Data'!E224","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F224","v":2013},{"$f":"'Input Data'!G224","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H224","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I224","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J224","v":49546.941465338357},{"$f":"'Costs ($2014) Excl Real Esc'!K224","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L224*W224","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M224*X224","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N224*Y224","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O224*Z224","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P224*AA224","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA224:$AL224)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA224:$AL224)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA224:$AL224)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA224:$AL224)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA224:$AL224)","v":1},null,{"$f":"IF(OR($A224='Cost Escalators'!$A$68,$A224='Cost Escalators'!$A$69,$A224='Cost Escalators'!$A$70,$A224='Cost Escalators'!$A$71),SUM($H224:$L224),0)","v":0}]
[{"$f":"'Input Data'!A225","v":7846},{"$f":"'Input Data'!B225","v":"Control System"},{"$f":"'Input Data'!C225","v":"Current Transducer Installation at Bannaby & Bayswater"},{"$f":"'Input Data'!D225","v":"PS Augmentation"},{"$f":"'Input Data'!E225","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F225","v":2013},{"$f":"'Input Data'!G225","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H225","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I225","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J225","v":77115.132329908258},{"$f":"'Costs ($2014) Excl Real Esc'!K225","v":221870.91972238274},{"$f":"'Costs ($2014) Excl Real Esc'!L225*W225","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M225*X225","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N225*Y225","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O225*Z225","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P225*AA225","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA225:$AL225)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA225:$AL225)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA225:$AL225)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA225:$AL225)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA225:$AL225)","v":1},null,{"$f":"IF(OR($A225='Cost Escalators'!$A$68,$A225='Cost Escalators'!$A$69,$A225='Cost Escalators'!$A$70,$A225='Cost Escalators'!$A$71),SUM($H225:$L225),0)","v":0}]
[{"$f":"'Input Data'!A226","v":"P0002404"},{"$f":"'Input Data'!B226","v":"Dynamic Line Ratings"},{"$f":"'Input Data'!C226","v":"Dynamic Line Rating - Snowy, Yass and Canberra"},{"$f":"'Input Data'!D226","v":"PS Augmentation"},{"$f":"'Input Data'!E226","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F226","v":2014},{"$f":"'Input Data'!G226","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H226","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I226","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J226","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K226","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L226*W226","v":6687.2972853603187},{"$f":"'Costs ($2014) Excl Real Esc'!M226*X226","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N226*Y226","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O226*Z226","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P226*AA226","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA226:$AL226)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA226:$AL226)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA226:$AL226)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA226:$AL226)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA226:$AL226)","v":1},null,{"$f":"IF(OR($A226='Cost Escalators'!$A$68,$A226='Cost Escalators'!$A$69,$A226='Cost Escalators'!$A$70,$A226='Cost Escalators'!$A$71),SUM($H226:$L226),0)","v":0}]
[{"$f":"'Input Data'!A227","v":7739},{"$f":"'Input Data'!B227","v":"Easements"},{"$f":"'Input Data'!C227","v":"Bannaby to Yass 500kV Transmission Line"},{"$f":"'Input Data'!D227","v":"PS Augmentation"},{"$f":"'Input Data'!E227","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F227","v":2013},{"$f":"'Input Data'!G227","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H227","v":2.7237249826465399},{"$f":"'Costs ($2014) Excl Real Esc'!I227","v":3257.1479723836183},{"$f":"'Costs ($2014) Excl Real Esc'!J227","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K227","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L227*W227","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M227*X227","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N227*Y227","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O227*Z227","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P227*AA227","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA227:$AL227)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA227:$AL227)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA227:$AL227)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA227:$AL227)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA227:$AL227)","v":1},null,{"$f":"IF(OR($A227='Cost Escalators'!$A$68,$A227='Cost Escalators'!$A$69,$A227='Cost Escalators'!$A$70,$A227='Cost Escalators'!$A$71),SUM($H227:$L227),0)","v":0}]
[{"$f":"'Input Data'!A228","v":6030},{"$f":"'Input Data'!B228","v":"Fault Level Equipment Upgrade"},{"$f":"'Input Data'!C228","v":"Munmorah Substation Short Circuit Fault Level Upgrade"},{"$f":"'Input Data'!D228","v":"PS Augmentation"},{"$f":"'Input Data'!E228","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F228","v":2010},{"$f":"'Input Data'!G228","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H228","v":1715.5218379700211},{"$f":"'Costs ($2014) Excl Real Esc'!I228","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J228","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K228","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L228*W228","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M228*X228","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N228*Y228","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O228*Z228","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P228*AA228","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA228:$AL228)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA228:$AL228)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA228:$AL228)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA228:$AL228)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA228:$AL228)","v":1},null,{"$f":"IF(OR($A228='Cost Escalators'!$A$68,$A228='Cost Escalators'!$A$69,$A228='Cost Escalators'!$A$70,$A228='Cost Escalators'!$A$71),SUM($H228:$L228),0)","v":0}]
[{"$f":"'Input Data'!A229","v":6041},{"$f":"'Input Data'!B229","v":"Fault Level Equipment Upgrade"},{"$f":"'Input Data'!C229","v":"Sydney North Fault Level Upgrade"},{"$f":"'Input Data'!D229","v":"PS Augmentation"},{"$f":"'Input Data'!E229","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F229","v":2011},{"$f":"'Input Data'!G229","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H229","v":2131173.3177504181},{"$f":"'Costs ($2014) Excl Real Esc'!I229","v":1432879.8898848349},{"$f":"'Costs ($2014) Excl Real Esc'!J229","v":14070.427044915014},{"$f":"'Costs ($2014) Excl Real Esc'!K229","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L229*W229","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M229*X229","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N229*Y229","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O229*Z229","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P229*AA229","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA229:$AL229)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA229:$AL229)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA229:$AL229)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA229:$AL229)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA229:$AL229)","v":1},null,{"$f":"IF(OR($A229='Cost Escalators'!$A$68,$A229='Cost Escalators'!$A$69,$A229='Cost Escalators'!$A$70,$A229='Cost Escalators'!$A$71),SUM($H229:$L229),0)","v":0}]
[{"$f":"'Input Data'!A230","v":6231},{"$f":"'Input Data'!B230","v":"Fault Level Equipment Upgrade"},{"$f":"'Input Data'!C230","v":"Dapto Fault Level Upgrade"},{"$f":"'Input Data'!D230","v":"PS Augmentation"},{"$f":"'Input Data'!E230","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F230","v":2011},{"$f":"'Input Data'!G230","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H230","v":2285776.1096172086},{"$f":"'Costs ($2014) Excl Real Esc'!I230","v":142308.60511546314},{"$f":"'Costs ($2014) Excl Real Esc'!J230","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K230","v":8779.7307161764293},{"$f":"'Costs ($2014) Excl Real Esc'!L230*W230","v":8779.7814433110343},{"$f":"'Costs ($2014) Excl Real Esc'!M230*X230","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N230*Y230","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O230*Z230","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P230*AA230","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA230:$AL230)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA230:$AL230)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA230:$AL230)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA230:$AL230)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA230:$AL230)","v":1},null,{"$f":"IF(OR($A230='Cost Escalators'!$A$68,$A230='Cost Escalators'!$A$69,$A230='Cost Escalators'!$A$70,$A230='Cost Escalators'!$A$71),SUM($H230:$L230),0)","v":0}]
[{"$f":"'Input Data'!A231","v":6699},{"$f":"'Input Data'!B231","v":"Fault Level Equipment Upgrade"},{"$f":"'Input Data'!C231","v":"Sydney South Fault Level Upgrade"},{"$f":"'Input Data'!D231","v":"PS Augmentation"},{"$f":"'Input Data'!E231","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F231","v":2011},{"$f":"'Input Data'!G231","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H231","v":33013.725769662153},{"$f":"'Costs ($2014) Excl Real Esc'!I231","v":-32222.584274673714},{"$f":"'Costs ($2014) Excl Real Esc'!J231","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K231","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L231*W231","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M231*X231","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N231*Y231","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O231*Z231","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P231*AA231","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA231:$AL231)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA231:$AL231)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA231:$AL231)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA231:$AL231)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA231:$AL231)","v":1},null,{"$f":"IF(OR($A231='Cost Escalators'!$A$68,$A231='Cost Escalators'!$A$69,$A231='Cost Escalators'!$A$70,$A231='Cost Escalators'!$A$71),SUM($H231:$L231),0)","v":0}]
[{"$f":"'Input Data'!A232","v":7538},{"$f":"'Input Data'!B232","v":"Fault Level Equipment Upgrade"},{"$f":"'Input Data'!C232","v":"Sydney South Fault Level Upgrade"},{"$f":"'Input Data'!D232","v":"PS Augmentation"},{"$f":"'Input Data'!E232","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F232","v":2011},{"$f":"'Input Data'!G232","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H232","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I232","v":31256.555409109533},{"$f":"'Costs ($2014) Excl Real Esc'!J232","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K232","v":-29821.001215080498},{"$f":"'Costs ($2014) Excl Real Esc'!L232*W232","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M232*X232","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N232*Y232","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O232*Z232","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P232*AA232","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA232:$AL232)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA232:$AL232)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA232:$AL232)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA232:$AL232)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA232:$AL232)","v":1},null,{"$f":"IF(OR($A232='Cost Escalators'!$A$68,$A232='Cost Escalators'!$A$69,$A232='Cost Escalators'!$A$70,$A232='Cost Escalators'!$A$71),SUM($H232:$L232),0)","v":0}]
[{"$f":"'Input Data'!A233","v":5840},{"$f":"'Input Data'!B233","v":"Reactor Installation"},{"$f":"'Input Data'!C233","v":"41 Cable 330kV Shunt Reactor"},{"$f":"'Input Data'!D233","v":"PS Augmentation"},{"$f":"'Input Data'!E233","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F233","v":2011},{"$f":"'Input Data'!G233","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H233","v":9981062.9834482074},{"$f":"'Costs ($2014) Excl Real Esc'!I233","v":-461464.71023410367},{"$f":"'Costs ($2014) Excl Real Esc'!J233","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K233","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L233*W233","v":13910.333984946872},{"$f":"'Costs ($2014) Excl Real Esc'!M233*X233","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N233*Y233","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O233*Z233","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P233*AA233","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA233:$AL233)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA233:$AL233)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA233:$AL233)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA233:$AL233)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA233:$AL233)","v":1},null,{"$f":"IF(OR($A233='Cost Escalators'!$A$68,$A233='Cost Escalators'!$A$69,$A233='Cost Escalators'!$A$70,$A233='Cost Escalators'!$A$71),SUM($H233:$L233),0)","v":0}]
[{"$f":"'Input Data'!A234","v":6184},{"$f":"'Input Data'!B234","v":"Reactor Installation"},{"$f":"'Input Data'!C234","v":"41 Cable 330kV Series Reactor"},{"$f":"'Input Data'!D234","v":"PS Augmentation"},{"$f":"'Input Data'!E234","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F234","v":2011},{"$f":"'Input Data'!G234","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H234","v":22.933764353883817},{"$f":"'Costs ($2014) Excl Real Esc'!I234","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J234","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K234","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L234*W234","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M234*X234","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N234*Y234","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O234*Z234","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P234*AA234","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA234:$AL234)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA234:$AL234)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA234:$AL234)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA234:$AL234)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA234:$AL234)","v":1},null,{"$f":"IF(OR($A234='Cost Escalators'!$A$68,$A234='Cost Escalators'!$A$69,$A234='Cost Escalators'!$A$70,$A234='Cost Escalators'!$A$71),SUM($H234:$L234),0)","v":0}]
[{"$f":"'Input Data'!A235","v":6906},{"$f":"'Input Data'!B235","v":"Reactor Installation"},{"$f":"'Input Data'!C235","v":"Yass 330kV Shunt Reactor"},{"$f":"'Input Data'!D235","v":"PS Augmentation"},{"$f":"'Input Data'!E235","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F235","v":2011},{"$f":"'Input Data'!G235","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H235","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I235","v":68429.105831816589},{"$f":"'Costs ($2014) Excl Real Esc'!J235","v":107518.13798470852},{"$f":"'Costs ($2014) Excl Real Esc'!K235","v":104757.29560794552},{"$f":"'Costs ($2014) Excl Real Esc'!L235*W235","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M235*X235","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N235*Y235","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O235*Z235","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P235*AA235","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA235:$AL235)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA235:$AL235)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA235:$AL235)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA235:$AL235)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA235:$AL235)","v":1},null,{"$f":"IF(OR($A235='Cost Escalators'!$A$68,$A235='Cost Escalators'!$A$69,$A235='Cost Escalators'!$A$70,$A235='Cost Escalators'!$A$71),SUM($H235:$L235),0)","v":0}]
[{"$f":"'Input Data'!A236","v":"1033G"},{"$f":"'Input Data'!B236","v":"Reinforcement of Capacity of Liddell to Tamworth"},{"$f":"'Input Data'!C236","v":"Uprate 83, 84 and 88 lines to increase design temperature to 120deg"},{"$f":"'Input Data'!D236","v":"PS Augmentation"},{"$f":"'Input Data'!E236","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F236","v":2014},{"$f":"'Input Data'!G236","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H236","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I236","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J236","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K236","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L236*W236","v":4284.6877171518936},{"$f":"'Costs ($2014) Excl Real Esc'!M236*X236","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N236*Y236","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O236*Z236","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P236*AA236","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA236:$AL236)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA236:$AL236)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA236:$AL236)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA236:$AL236)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA236:$AL236)","v":1},null,{"$f":"IF(OR($A236='Cost Escalators'!$A$68,$A236='Cost Escalators'!$A$69,$A236='Cost Escalators'!$A$70,$A236='Cost Escalators'!$A$71),SUM($H236:$L236),0)","v":0}]
[{"$f":"'Input Data'!A237","v":5915},{"$f":"'Input Data'!B237","v":"Reinforcement of Supply To The New England Area"},{"$f":"'Input Data'!C237","v":"Glen Innes to Inverell Transmission Line 132kV Line Bays"},{"$f":"'Input Data'!D237","v":"PS Augmentation"},{"$f":"'Input Data'!E237","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F237","v":2012},{"$f":"'Input Data'!G237","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H237","v":225675.41008637182},{"$f":"'Costs ($2014) Excl Real Esc'!I237","v":1942335.2808062837},{"$f":"'Costs ($2014) Excl Real Esc'!J237","v":524738.29639377876},{"$f":"'Costs ($2014) Excl Real Esc'!K237","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L237*W237","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M237*X237","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N237*Y237","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O237*Z237","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P237*AA237","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA237:$AL237)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA237:$AL237)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA237:$AL237)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA237:$AL237)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA237:$AL237)","v":1},null,{"$f":"IF(OR($A237='Cost Escalators'!$A$68,$A237='Cost Escalators'!$A$69,$A237='Cost Escalators'!$A$70,$A237='Cost Escalators'!$A$71),SUM($H237:$L237),0)","v":0}]
[{"$f":"'Input Data'!A238","v":7472},{"$f":"'Input Data'!B238","v":"Reinforcement of the Victoria/NSW Interconnection"},{"$f":"'Input Data'!C238","v":"Uprating Lines 8, 16 & 18 Between Dapto and Marulan"},{"$f":"'Input Data'!D238","v":"PS Augmentation"},{"$f":"'Input Data'!E238","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F238","v":2011},{"$f":"'Input Data'!G238","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H238","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I238","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J238","v":27692.898538703936},{"$f":"'Costs ($2014) Excl Real Esc'!K238","v":152670.16996957327},{"$f":"'Costs ($2014) Excl Real Esc'!L238*W238","v":-179630.70864472573},{"$f":"'Costs ($2014) Excl Real Esc'!M238*X238","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N238*Y238","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O238*Z238","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P238*AA238","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA238:$AL238)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA238:$AL238)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA238:$AL238)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA238:$AL238)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA238:$AL238)","v":1},null,{"$f":"IF(OR($A238='Cost Escalators'!$A$68,$A238='Cost Escalators'!$A$69,$A238='Cost Escalators'!$A$70,$A238='Cost Escalators'!$A$71),SUM($H238:$L238),0)","v":0}]
[{"$f":"'Input Data'!A239","v":7473},{"$f":"'Input Data'!B239","v":"SCADA"},{"$f":"'Input Data'!C239","v":"Yanco SCADA"},{"$f":"'Input Data'!D239","v":"PS Augmentation"},{"$f":"'Input Data'!E239","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F239","v":2012},{"$f":"'Input Data'!G239","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H239","v":-1.5906553898655724},{"$f":"'Costs ($2014) Excl Real Esc'!I239","v":-78.328676578194887},{"$f":"'Costs ($2014) Excl Real Esc'!J239","v":317786.55205758865},{"$f":"'Costs ($2014) Excl Real Esc'!K239","v":42929.400074130717},{"$f":"'Costs ($2014) Excl Real Esc'!L239*W239","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M239*X239","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N239*Y239","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O239*Z239","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P239*AA239","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA239:$AL239)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA239:$AL239)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA239:$AL239)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA239:$AL239)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA239:$AL239)","v":1},null,{"$f":"IF(OR($A239='Cost Escalators'!$A$68,$A239='Cost Escalators'!$A$69,$A239='Cost Escalators'!$A$70,$A239='Cost Escalators'!$A$71),SUM($H239:$L239),0)","v":0}]
[{"$f":"'Input Data'!A240","v":5830},{"$f":"'Input Data'!B240","v":"SCADA"},{"$f":"'Input Data'!C240","v":"Provision of SCADA Facilities At Existing 132kV Substations"},{"$f":"'Input Data'!D240","v":"PS Augmentation"},{"$f":"'Input Data'!E240","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F240","v":2013},{"$f":"'Input Data'!G240","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H240","v":-43.536020122622247},{"$f":"'Costs ($2014) Excl Real Esc'!I240","v":9283.7771905860845},{"$f":"'Costs ($2014) Excl Real Esc'!J240","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K240","v":-124341.07407473691},{"$f":"'Costs ($2014) Excl Real Esc'!L240*W240","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M240*X240","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N240*Y240","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O240*Z240","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P240*AA240","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA240:$AL240)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA240:$AL240)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA240:$AL240)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA240:$AL240)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA240:$AL240)","v":1},null,{"$f":"IF(OR($A240='Cost Escalators'!$A$68,$A240='Cost Escalators'!$A$69,$A240='Cost Escalators'!$A$70,$A240='Cost Escalators'!$A$71),SUM($H240:$L240),0)","v":0}]
[{"$f":"'Input Data'!A241","v":5951},{"$f":"'Input Data'!B241","v":"SCADA"},{"$f":"'Input Data'!C241","v":"Provision of SCADA Facilities At Existing 132kV Substations"},{"$f":"'Input Data'!D241","v":"PS Augmentation"},{"$f":"'Input Data'!E241","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F241","v":2013},{"$f":"'Input Data'!G241","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H241","v":144.869484377004},{"$f":"'Costs ($2014) Excl Real Esc'!I241","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J241","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K241","v":-6344.5847638180321},{"$f":"'Costs ($2014) Excl Real Esc'!L241*W241","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M241*X241","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N241*Y241","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O241*Z241","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P241*AA241","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA241:$AL241)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA241:$AL241)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA241:$AL241)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA241:$AL241)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA241:$AL241)","v":1},null,{"$f":"IF(OR($A241='Cost Escalators'!$A$68,$A241='Cost Escalators'!$A$69,$A241='Cost Escalators'!$A$70,$A241='Cost Escalators'!$A$71),SUM($H241:$L241),0)","v":0}]
[{"$f":"'Input Data'!A242","v":6375},{"$f":"'Input Data'!B242","v":"SCADA"},{"$f":"'Input Data'!C242","v":"132kV and 66kV Operational Info To TransGrid & Nemmco"},{"$f":"'Input Data'!D242","v":"PS Augmentation"},{"$f":"'Input Data'!E242","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F242","v":2013},{"$f":"'Input Data'!G242","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H242","v":-25.189008639515141},{"$f":"'Costs ($2014) Excl Real Esc'!I242","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J242","v":-38298.594792855387},{"$f":"'Costs ($2014) Excl Real Esc'!K242","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L242*W242","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M242*X242","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N242*Y242","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O242*Z242","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P242*AA242","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA242:$AL242)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA242:$AL242)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA242:$AL242)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA242:$AL242)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA242:$AL242)","v":1},null,{"$f":"IF(OR($A242='Cost Escalators'!$A$68,$A242='Cost Escalators'!$A$69,$A242='Cost Escalators'!$A$70,$A242='Cost Escalators'!$A$71),SUM($H242:$L242),0)","v":0}]
[{"$f":"'Input Data'!A243","v":6376},{"$f":"'Input Data'!B243","v":"SCADA"},{"$f":"'Input Data'!C243","v":"132kV and 66kV Operational Info To TransGrid & Nemmco"},{"$f":"'Input Data'!D243","v":"PS Augmentation"},{"$f":"'Input Data'!E243","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F243","v":2013},{"$f":"'Input Data'!G243","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H243","v":-21.996802959853444},{"$f":"'Costs ($2014) Excl Real Esc'!I243","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J243","v":-66898.210973301713},{"$f":"'Costs ($2014) Excl Real Esc'!K243","v":32564.679745669222},{"$f":"'Costs ($2014) Excl Real Esc'!L243*W243","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M243*X243","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N243*Y243","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O243*Z243","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P243*AA243","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA243:$AL243)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA243:$AL243)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA243:$AL243)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA243:$AL243)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA243:$AL243)","v":1},null,{"$f":"IF(OR($A243='Cost Escalators'!$A$68,$A243='Cost Escalators'!$A$69,$A243='Cost Escalators'!$A$70,$A243='Cost Escalators'!$A$71),SUM($H243:$L243),0)","v":0}]
[{"$f":"'Input Data'!A244","v":6437},{"$f":"'Input Data'!B244","v":"SCADA"},{"$f":"'Input Data'!C244","v":"132kV and 66kV Operational Info To TransGrid & Nemmco"},{"$f":"'Input Data'!D244","v":"PS Augmentation"},{"$f":"'Input Data'!E244","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F244","v":2013},{"$f":"'Input Data'!G244","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H244","v":-0.75174809521044395},{"$f":"'Costs ($2014) Excl Real Esc'!I244","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J244","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K244","v":-3259.9488705450526},{"$f":"'Costs ($2014) Excl Real Esc'!L244*W244","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M244*X244","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N244*Y244","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O244*Z244","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P244*AA244","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA244:$AL244)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA244:$AL244)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA244:$AL244)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA244:$AL244)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA244:$AL244)","v":1},null,{"$f":"IF(OR($A244='Cost Escalators'!$A$68,$A244='Cost Escalators'!$A$69,$A244='Cost Escalators'!$A$70,$A244='Cost Escalators'!$A$71),SUM($H244:$L244),0)","v":0}]
[{"$f":"'Input Data'!A245","v":7292},{"$f":"'Input Data'!B245","v":"SCADA"},{"$f":"'Input Data'!C245","v":"Finley SCADA"},{"$f":"'Input Data'!D245","v":"PS Augmentation"},{"$f":"'Input Data'!E245","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F245","v":2013},{"$f":"'Input Data'!G245","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H245","v":1797.8654916453934},{"$f":"'Costs ($2014) Excl Real Esc'!I245","v":145.81086250885252},{"$f":"'Costs ($2014) Excl Real Esc'!J245","v":105543.85512453364},{"$f":"'Costs ($2014) Excl Real Esc'!K245","v":262116.10361313462},{"$f":"'Costs ($2014) Excl Real Esc'!L245*W245","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M245*X245","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N245*Y245","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O245*Z245","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P245*AA245","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA245:$AL245)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA245:$AL245)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA245:$AL245)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA245:$AL245)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA245:$AL245)","v":1},null,{"$f":"IF(OR($A245='Cost Escalators'!$A$68,$A245='Cost Escalators'!$A$69,$A245='Cost Escalators'!$A$70,$A245='Cost Escalators'!$A$71),SUM($H245:$L245),0)","v":0}]
[{"$f":"'Input Data'!A246","v":7640},{"$f":"'Input Data'!B246","v":"SCADA"},{"$f":"'Input Data'!C246","v":"Inverell SCADA"},{"$f":"'Input Data'!D246","v":"PS Augmentation"},{"$f":"'Input Data'!E246","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F246","v":2013},{"$f":"'Input Data'!G246","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H246","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I246","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J246","v":812.90812535934481},{"$f":"'Costs ($2014) Excl Real Esc'!K246","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L246*W246","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M246*X246","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N246*Y246","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O246*Z246","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P246*AA246","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA246:$AL246)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA246:$AL246)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA246:$AL246)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA246:$AL246)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA246:$AL246)","v":1},null,{"$f":"IF(OR($A246='Cost Escalators'!$A$68,$A246='Cost Escalators'!$A$69,$A246='Cost Escalators'!$A$70,$A246='Cost Escalators'!$A$71),SUM($H246:$L246),0)","v":0}]
[{"$f":"'Input Data'!A247","v":7368},{"$f":"'Input Data'!B247","v":"Secondary System Renewal"},{"$f":"'Input Data'!C247","v":"Jindera No.1 and No.2 Transformer Bay Ratings"},{"$f":"'Input Data'!D247","v":"PS Augmentation"},{"$f":"'Input Data'!E247","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F247","v":2014},{"$f":"'Input Data'!G247","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H247","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I247","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J247","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K247","v":1552.4735189888804},{"$f":"'Costs ($2014) Excl Real Esc'!L247*W247","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M247*X247","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N247*Y247","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O247*Z247","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P247*AA247","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA247:$AL247)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA247:$AL247)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA247:$AL247)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA247:$AL247)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA247:$AL247)","v":1},null,{"$f":"IF(OR($A247='Cost Escalators'!$A$68,$A247='Cost Escalators'!$A$69,$A247='Cost Escalators'!$A$70,$A247='Cost Escalators'!$A$71),SUM($H247:$L247),0)","v":0}]
[{"$f":"'Input Data'!A248","v":6158},{"$f":"'Input Data'!B248","v":"Substation Minor Projects"},{"$f":"'Input Data'!C248","v":"Switchbay at Finley"},{"$f":"'Input Data'!D248","v":"PS Augmentation"},{"$f":"'Input Data'!E248","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F248","v":2010},{"$f":"'Input Data'!G248","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H248","v":272.12191556624981},{"$f":"'Costs ($2014) Excl Real Esc'!I248","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J248","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K248","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L248*W248","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M248*X248","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N248*Y248","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O248*Z248","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P248*AA248","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA248:$AL248)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA248:$AL248)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA248:$AL248)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA248:$AL248)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA248:$AL248)","v":1},null,{"$f":"IF(OR($A248='Cost Escalators'!$A$68,$A248='Cost Escalators'!$A$69,$A248='Cost Escalators'!$A$70,$A248='Cost Escalators'!$A$71),SUM($H248:$L248),0)","v":0}]
[{"$f":"'Input Data'!A249","v":5378},{"$f":"'Input Data'!B249","v":"Substation Minor Projects"},{"$f":"'Input Data'!C249","v":"Armidale 330kV Substation Connection of 89 Lismore Line"},{"$f":"'Input Data'!D249","v":"PS Augmentation"},{"$f":"'Input Data'!E249","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F249","v":2011},{"$f":"'Input Data'!G249","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H249","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I249","v":33161.145997745247},{"$f":"'Costs ($2014) Excl Real Esc'!J249","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K249","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L249*W249","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M249*X249","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N249*Y249","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O249*Z249","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P249*AA249","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA249:$AL249)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA249:$AL249)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA249:$AL249)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA249:$AL249)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA249:$AL249)","v":1},null,{"$f":"IF(OR($A249='Cost Escalators'!$A$68,$A249='Cost Escalators'!$A$69,$A249='Cost Escalators'!$A$70,$A249='Cost Escalators'!$A$71),SUM($H249:$L249),0)","v":0}]
[{"$f":"'Input Data'!A250","v":6374},{"$f":"'Input Data'!B250","v":"Substation Minor Projects"},{"$f":"'Input Data'!C250","v":"Haymarket Substation Ausgrid 132kV Cables"},{"$f":"'Input Data'!D250","v":"PS Augmentation"},{"$f":"'Input Data'!E250","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F250","v":2011},{"$f":"'Input Data'!G250","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H250","v":2159779.3047500579},{"$f":"'Costs ($2014) Excl Real Esc'!I250","v":231120.92532759265},{"$f":"'Costs ($2014) Excl Real Esc'!J250","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K250","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L250*W250","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M250*X250","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N250*Y250","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O250*Z250","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P250*AA250","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA250:$AL250)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA250:$AL250)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA250:$AL250)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA250:$AL250)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA250:$AL250)","v":1},null,{"$f":"IF(OR($A250='Cost Escalators'!$A$68,$A250='Cost Escalators'!$A$69,$A250='Cost Escalators'!$A$70,$A250='Cost Escalators'!$A$71),SUM($H250:$L250),0)","v":0}]
[{"$f":"'Input Data'!A251","v":6765},{"$f":"'Input Data'!B251","v":"Substation Minor Projects"},{"$f":"'Input Data'!C251","v":"Sydney South Feeder 916/917 Protection Replacement"},{"$f":"'Input Data'!D251","v":"PS Augmentation"},{"$f":"'Input Data'!E251","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F251","v":2011},{"$f":"'Input Data'!G251","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H251","v":368437.55933920119},{"$f":"'Costs ($2014) Excl Real Esc'!I251","v":139224.25662643558},{"$f":"'Costs ($2014) Excl Real Esc'!J251","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K251","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L251*W251","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M251*X251","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N251*Y251","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O251*Z251","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P251*AA251","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA251:$AL251)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA251:$AL251)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA251:$AL251)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA251:$AL251)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA251:$AL251)","v":1},null,{"$f":"IF(OR($A251='Cost Escalators'!$A$68,$A251='Cost Escalators'!$A$69,$A251='Cost Escalators'!$A$70,$A251='Cost Escalators'!$A$71),SUM($H251:$L251),0)","v":0}]
[{"$f":"'Input Data'!A252","v":6821},{"$f":"'Input Data'!B252","v":"Substation Minor Projects"},{"$f":"'Input Data'!C252","v":"Wallerawang Auxiliary Power Supply Rearrangements"},{"$f":"'Input Data'!D252","v":"PS Augmentation"},{"$f":"'Input Data'!E252","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F252","v":2011},{"$f":"'Input Data'!G252","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H252","v":573431.40968023951},{"$f":"'Costs ($2014) Excl Real Esc'!I252","v":74920.294497978815},{"$f":"'Costs ($2014) Excl Real Esc'!J252","v":15185.616068043821},{"$f":"'Costs ($2014) Excl Real Esc'!K252","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L252*W252","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M252*X252","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N252*Y252","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O252*Z252","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P252*AA252","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA252:$AL252)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA252:$AL252)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA252:$AL252)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA252:$AL252)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA252:$AL252)","v":1},null,{"$f":"IF(OR($A252='Cost Escalators'!$A$68,$A252='Cost Escalators'!$A$69,$A252='Cost Escalators'!$A$70,$A252='Cost Escalators'!$A$71),SUM($H252:$L252),0)","v":0}]
[{"$f":"'Input Data'!A253","v":6872},{"$f":"'Input Data'!B253","v":"Substation Minor Projects"},{"$f":"'Input Data'!C253","v":"Connection to Jesmond Substation"},{"$f":"'Input Data'!D253","v":"PS Augmentation"},{"$f":"'Input Data'!E253","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F253","v":2011},{"$f":"'Input Data'!G253","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H253","v":1975.8009973117257},{"$f":"'Costs ($2014) Excl Real Esc'!I253","v":45991.438517088201},{"$f":"'Costs ($2014) Excl Real Esc'!J253","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K253","v":-45719.017097838012},{"$f":"'Costs ($2014) Excl Real Esc'!L253*W253","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M253*X253","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N253*Y253","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O253*Z253","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P253*AA253","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA253:$AL253)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA253:$AL253)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA253:$AL253)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA253:$AL253)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA253:$AL253)","v":1},null,{"$f":"IF(OR($A253='Cost Escalators'!$A$68,$A253='Cost Escalators'!$A$69,$A253='Cost Escalators'!$A$70,$A253='Cost Escalators'!$A$71),SUM($H253:$L253),0)","v":0}]
[{"$f":"'Input Data'!A254","v":6223},{"$f":"'Input Data'!B254","v":"Substation Minor Projects"},{"$f":"'Input Data'!C254","v":"Vineyard Line Bays"},{"$f":"'Input Data'!D254","v":"PS Augmentation"},{"$f":"'Input Data'!E254","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F254","v":2012},{"$f":"'Input Data'!G254","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H254","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I254","v":-3760.659082345268},{"$f":"'Costs ($2014) Excl Real Esc'!J254","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K254","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L254*W254","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M254*X254","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N254*Y254","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O254*Z254","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P254*AA254","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA254:$AL254)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA254:$AL254)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA254:$AL254)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA254:$AL254)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA254:$AL254)","v":1},null,{"$f":"IF(OR($A254='Cost Escalators'!$A$68,$A254='Cost Escalators'!$A$69,$A254='Cost Escalators'!$A$70,$A254='Cost Escalators'!$A$71),SUM($H254:$L254),0)","v":0}]
[{"$f":"'Input Data'!A255","v":6720},{"$f":"'Input Data'!B255","v":"Substation Minor Projects"},{"$f":"'Input Data'!C255","v":"Manildra 132kV Swithbay"},{"$f":"'Input Data'!D255","v":"PS Augmentation"},{"$f":"'Input Data'!E255","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F255","v":2012},{"$f":"'Input Data'!G255","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H255","v":-0.77353789507161652},{"$f":"'Costs ($2014) Excl Real Esc'!I255","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J255","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K255","v":-1090.8464484531858},{"$f":"'Costs ($2014) Excl Real Esc'!L255*W255","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M255*X255","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N255*Y255","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O255*Z255","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P255*AA255","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA255:$AL255)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA255:$AL255)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA255:$AL255)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA255:$AL255)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA255:$AL255)","v":1},null,{"$f":"IF(OR($A255='Cost Escalators'!$A$68,$A255='Cost Escalators'!$A$69,$A255='Cost Escalators'!$A$70,$A255='Cost Escalators'!$A$71),SUM($H255:$L255),0)","v":0}]
[{"$f":"'Input Data'!A256","v":6816},{"$f":"'Input Data'!B256","v":"Substation Minor Projects"},{"$f":"'Input Data'!C256","v":"Port Macquarie 33kV Switchbays and Installation of Auto Reclose Facilities"},{"$f":"'Input Data'!D256","v":"PS Augmentation"},{"$f":"'Input Data'!E256","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F256","v":2012},{"$f":"'Input Data'!G256","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H256","v":780850.60637952539},{"$f":"'Costs ($2014) Excl Real Esc'!I256","v":1087218.4707823447},{"$f":"'Costs ($2014) Excl Real Esc'!J256","v":606967.5063014935},{"$f":"'Costs ($2014) Excl Real Esc'!K256","v":904453.52869068226},{"$f":"'Costs ($2014) Excl Real Esc'!L256*W256","v":-4333.4669298095405},{"$f":"'Costs ($2014) Excl Real Esc'!M256*X256","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N256*Y256","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O256*Z256","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P256*AA256","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA256:$AL256)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA256:$AL256)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA256:$AL256)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA256:$AL256)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA256:$AL256)","v":1},null,{"$f":"IF(OR($A256='Cost Escalators'!$A$68,$A256='Cost Escalators'!$A$69,$A256='Cost Escalators'!$A$70,$A256='Cost Escalators'!$A$71),SUM($H256:$L256),0)","v":0}]
[{"$f":"'Input Data'!A257","v":6102},{"$f":"'Input Data'!B257","v":"Substation Minor Projects"},{"$f":"'Input Data'!C257","v":"Liddell 84 Line Connection - Additional Circuit Breaker Installation"},{"$f":"'Input Data'!D257","v":"PS Augmentation"},{"$f":"'Input Data'!E257","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F257","v":2013},{"$f":"'Input Data'!G257","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H257","v":4584.2688335925932},{"$f":"'Costs ($2014) Excl Real Esc'!I257","v":-13629.806485838821},{"$f":"'Costs ($2014) Excl Real Esc'!J257","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K257","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L257*W257","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M257*X257","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N257*Y257","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O257*Z257","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P257*AA257","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA257:$AL257)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA257:$AL257)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA257:$AL257)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA257:$AL257)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA257:$AL257)","v":1},null,{"$f":"IF(OR($A257='Cost Escalators'!$A$68,$A257='Cost Escalators'!$A$69,$A257='Cost Escalators'!$A$70,$A257='Cost Escalators'!$A$71),SUM($H257:$L257),0)","v":0}]
[{"$f":"'Input Data'!A258","v":6274},{"$f":"'Input Data'!B258","v":"Substation Minor Projects"},{"$f":"'Input Data'!C258","v":"Newcastle Substation - Provision of 132kV Switchbay"},{"$f":"'Input Data'!D258","v":"PS Augmentation"},{"$f":"'Input Data'!E258","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F258","v":2013},{"$f":"'Input Data'!G258","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H258","v":31755.63720017768},{"$f":"'Costs ($2014) Excl Real Esc'!I258","v":-33719.602026506698},{"$f":"'Costs ($2014) Excl Real Esc'!J258","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K258","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L258*W258","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M258*X258","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N258*Y258","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O258*Z258","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P258*AA258","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA258:$AL258)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA258:$AL258)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA258:$AL258)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA258:$AL258)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA258:$AL258)","v":1},null,{"$f":"IF(OR($A258='Cost Escalators'!$A$68,$A258='Cost Escalators'!$A$69,$A258='Cost Escalators'!$A$70,$A258='Cost Escalators'!$A$71),SUM($H258:$L258),0)","v":0}]
[{"$f":"'Input Data'!A259","v":6607},{"$f":"'Input Data'!B259","v":"Substation Minor Projects"},{"$f":"'Input Data'!C259","v":"Griffith 132kV Substation - 33kV Connection"},{"$f":"'Input Data'!D259","v":"PS Augmentation"},{"$f":"'Input Data'!E259","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F259","v":2013},{"$f":"'Input Data'!G259","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H259","v":849349.75118140189},{"$f":"'Costs ($2014) Excl Real Esc'!I259","v":1389659.5489533439},{"$f":"'Costs ($2014) Excl Real Esc'!J259","v":273564.11869264371},{"$f":"'Costs ($2014) Excl Real Esc'!K259","v":67770.437319430086},{"$f":"'Costs ($2014) Excl Real Esc'!L259*W259","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M259*X259","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N259*Y259","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O259*Z259","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P259*AA259","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA259:$AL259)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA259:$AL259)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA259:$AL259)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA259:$AL259)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA259:$AL259)","v":1},null,{"$f":"IF(OR($A259='Cost Escalators'!$A$68,$A259='Cost Escalators'!$A$69,$A259='Cost Escalators'!$A$70,$A259='Cost Escalators'!$A$71),SUM($H259:$L259),0)","v":0}]
[{"$f":"'Input Data'!A260","v":7307},{"$f":"'Input Data'!B260","v":"Substation Minor Projects"},{"$f":"'Input Data'!C260","v":"Newcastle Substation - Provision of 132kV Switchbay"},{"$f":"'Input Data'!D260","v":"PS Augmentation"},{"$f":"'Input Data'!E260","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F260","v":2013},{"$f":"'Input Data'!G260","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H260","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I260","v":55642.358782279087},{"$f":"'Costs ($2014) Excl Real Esc'!J260","v":2374.6667114250727},{"$f":"'Costs ($2014) Excl Real Esc'!K260","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L260*W260","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M260*X260","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N260*Y260","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O260*Z260","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P260*AA260","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA260:$AL260)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA260:$AL260)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA260:$AL260)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA260:$AL260)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA260:$AL260)","v":1},null,{"$f":"IF(OR($A260='Cost Escalators'!$A$68,$A260='Cost Escalators'!$A$69,$A260='Cost Escalators'!$A$70,$A260='Cost Escalators'!$A$71),SUM($H260:$L260),0)","v":0}]
[{"$f":"'Input Data'!A261","v":7469},{"$f":"'Input Data'!B261","v":"Substation Minor Projects"},{"$f":"'Input Data'!C261","v":"Liddell 84 Line Connection - Additional Circuit Breaker Installation"},{"$f":"'Input Data'!D261","v":"PS Augmentation"},{"$f":"'Input Data'!E261","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F261","v":2013},{"$f":"'Input Data'!G261","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H261","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I261","v":15266.892840426111},{"$f":"'Costs ($2014) Excl Real Esc'!J261","v":519846.41460672027},{"$f":"'Costs ($2014) Excl Real Esc'!K261","v":3826800.9814516664},{"$f":"'Costs ($2014) Excl Real Esc'!L261*W261","v":113790.79388780825},{"$f":"'Costs ($2014) Excl Real Esc'!M261*X261","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N261*Y261","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O261*Z261","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P261*AA261","v":0},null,{"$f":"IF($F261=0,M261,IF($F261=R$4,SUM($H261:$P261),0))","v":0},{"$f":"IF($F261=0,N261,IF($F261=S$4,SUM($H261:$P261),0))","v":0},{"$f":"IF($F261=0,O261,IF($F261=T$4,SUM($H261:$P261),0))","v":0},{"$f":"IF($F261=0,P261,IF($F261=U$4,SUM($H261:$P261),0))","v":0},null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA261:$AL261)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA261:$AL261)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA261:$AL261)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA261:$AL261)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA261:$AL261)","v":1},null,{"$f":"IF(OR($A261='Cost Escalators'!$A$68,$A261='Cost Escalators'!$A$69,$A261='Cost Escalators'!$A$70,$A261='Cost Escalators'!$A$71),SUM($H261:$L261),0)","v":0}]
[{"$f":"'Input Data'!A262","v":7511},{"$f":"'Input Data'!B262","v":"Substation Minor Projects"},{"$f":"'Input Data'!C262","v":"Munmorah - Supply To Lake Munmorah Zone Substation"},{"$f":"'Input Data'!D262","v":"PS Augmentation"},{"$f":"'Input Data'!E262","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F262","v":2013},{"$f":"'Input Data'!G262","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H262","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I262","v":1635.2679723316403},{"$f":"'Costs ($2014) Excl Real Esc'!J262","v":134441.76097360294},{"$f":"'Costs ($2014) Excl Real Esc'!K262","v":410330.04698709998},{"$f":"'Costs ($2014) Excl Real Esc'!L262*W262","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M262*X262","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N262*Y262","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O262*Z262","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P262*AA262","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA262:$AL262)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA262:$AL262)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA262:$AL262)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA262:$AL262)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA262:$AL262)","v":1},null,{"$f":"IF(OR($A262='Cost Escalators'!$A$68,$A262='Cost Escalators'!$A$69,$A262='Cost Escalators'!$A$70,$A262='Cost Escalators'!$A$71),SUM($H262:$L262),0)","v":0}]
[{"$f":"'Input Data'!A263","v":7512},{"$f":"'Input Data'!B263","v":"Substation Minor Projects"},{"$f":"'Input Data'!C263","v":"Vales Point - Supply To Lake Munmorah Zone Substation"},{"$f":"'Input Data'!D263","v":"PS Augmentation"},{"$f":"'Input Data'!E263","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F263","v":2013},{"$f":"'Input Data'!G263","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H263","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I263","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J263","v":85650.610330880256},{"$f":"'Costs ($2014) Excl Real Esc'!K263","v":403683.18937346467},{"$f":"'Costs ($2014) Excl Real Esc'!L263*W263","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M263*X263","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N263*Y263","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O263*Z263","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P263*AA263","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA263:$AL263)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA263:$AL263)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA263:$AL263)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA263:$AL263)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA263:$AL263)","v":1},null,{"$f":"IF(OR($A263='Cost Escalators'!$A$68,$A263='Cost Escalators'!$A$69,$A263='Cost Escalators'!$A$70,$A263='Cost Escalators'!$A$71),SUM($H263:$L263),0)","v":0}]
[{"$f":"'Input Data'!A264","v":7521},{"$f":"'Input Data'!B264","v":"Substation Minor Projects"},{"$f":"'Input Data'!C264","v":"Newcastle 952 Feeder Connection to Rathmines"},{"$f":"'Input Data'!D264","v":"PS Augmentation"},{"$f":"'Input Data'!E264","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F264","v":2013},{"$f":"'Input Data'!G264","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H264","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I264","v":13396.26665485724},{"$f":"'Costs ($2014) Excl Real Esc'!J264","v":212606.85751403746},{"$f":"'Costs ($2014) Excl Real Esc'!K264","v":121901.19020800386},{"$f":"'Costs ($2014) Excl Real Esc'!L264*W264","v":5684.1681981047241},{"$f":"'Costs ($2014) Excl Real Esc'!M264*X264","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N264*Y264","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O264*Z264","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P264*AA264","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA264:$AL264)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA264:$AL264)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA264:$AL264)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA264:$AL264)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA264:$AL264)","v":1},null,{"$f":"IF(OR($A264='Cost Escalators'!$A$68,$A264='Cost Escalators'!$A$69,$A264='Cost Escalators'!$A$70,$A264='Cost Escalators'!$A$71),SUM($H264:$L264),0)","v":0}]
[{"$f":"'Input Data'!A265","v":7683},{"$f":"'Input Data'!B265","v":"Substation Minor Projects"},{"$f":"'Input Data'!C265","v":"Connection to Morvern Substation"},{"$f":"'Input Data'!D265","v":"PS Augmentation"},{"$f":"'Input Data'!E265","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F265","v":2013},{"$f":"'Input Data'!G265","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H265","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I265","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J265","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K265","v":179257.16417075682},{"$f":"'Costs ($2014) Excl Real Esc'!L265*W265","v":85772.137911464029},{"$f":"'Costs ($2014) Excl Real Esc'!M265*X265","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N265*Y265","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O265*Z265","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P265*AA265","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA265:$AL265)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA265:$AL265)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA265:$AL265)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA265:$AL265)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA265:$AL265)","v":1},null,{"$f":"IF(OR($A265='Cost Escalators'!$A$68,$A265='Cost Escalators'!$A$69,$A265='Cost Escalators'!$A$70,$A265='Cost Escalators'!$A$71),SUM($H265:$L265),0)","v":0}]
[{"$f":"'Input Data'!A266","v":7825},{"$f":"'Input Data'!B266","v":"Substation Minor Projects"},{"$f":"'Input Data'!C266","v":"Connection of Charlestown Zone Substation"},{"$f":"'Input Data'!D266","v":"PS Augmentation"},{"$f":"'Input Data'!E266","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F266","v":2013},{"$f":"'Input Data'!G266","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H266","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I266","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J266","v":6347.5549613513167},{"$f":"'Costs ($2014) Excl Real Esc'!K266","v":94034.086619072245},{"$f":"'Costs ($2014) Excl Real Esc'!L266*W266","v":-55398.708054864932},{"$f":"'Costs ($2014) Excl Real Esc'!M266*X266","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N266*Y266","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O266*Z266","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P266*AA266","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA266:$AL266)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA266:$AL266)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA266:$AL266)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA266:$AL266)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA266:$AL266)","v":1},null,{"$f":"IF(OR($A266='Cost Escalators'!$A$68,$A266='Cost Escalators'!$A$69,$A266='Cost Escalators'!$A$70,$A266='Cost Escalators'!$A$71),SUM($H266:$L266),0)","v":0}]
[{"$f":"'Input Data'!A267","v":7862},{"$f":"'Input Data'!B267","v":"Substation Minor Projects"},{"$f":"'Input Data'!C267","v":"Sydney North Substation 257 & 258 132kV Feeder Augmentation"},{"$f":"'Input Data'!D267","v":"PS Augmentation"},{"$f":"'Input Data'!E267","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F267","v":2013},{"$f":"'Input Data'!G267","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H267","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I267","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J267","v":36907.802539357865},{"$f":"'Costs ($2014) Excl Real Esc'!K267","v":40144.449946809094},{"$f":"'Costs ($2014) Excl Real Esc'!L267*W267","v":579.18213232108599},{"$f":"'Costs ($2014) Excl Real Esc'!M267*X267","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N267*Y267","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O267*Z267","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P267*AA267","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA267:$AL267)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA267:$AL267)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA267:$AL267)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA267:$AL267)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA267:$AL267)","v":1},null,{"$f":"IF(OR($A267='Cost Escalators'!$A$68,$A267='Cost Escalators'!$A$69,$A267='Cost Escalators'!$A$70,$A267='Cost Escalators'!$A$71),SUM($H267:$L267),0)","v":0}]
[{"$f":"'Input Data'!A268","v":6105},{"$f":"'Input Data'!B268","v":"Substation Minor Projects"},{"$f":"'Input Data'!C268","v":"Sydney West Substation 330kV Bus Coupling"},{"$f":"'Input Data'!D268","v":"PS Augmentation"},{"$f":"'Input Data'!E268","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F268","v":2014},{"$f":"'Input Data'!G268","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H268","v":7638.6213444326277},{"$f":"'Costs ($2014) Excl Real Esc'!I268","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J268","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K268","v":-9211.2867413050335},{"$f":"'Costs ($2014) Excl Real Esc'!L268*W268","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M268*X268","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N268*Y268","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O268*Z268","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P268*AA268","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA268:$AL268)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA268:$AL268)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA268:$AL268)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA268:$AL268)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA268:$AL268)","v":1},null,{"$f":"IF(OR($A268='Cost Escalators'!$A$68,$A268='Cost Escalators'!$A$69,$A268='Cost Escalators'!$A$70,$A268='Cost Escalators'!$A$71),SUM($H268:$L268),0)","v":0}]
[{"$f":"'Input Data'!A269","v":6107},{"$f":"'Input Data'!B269","v":"Substation Minor Projects"},{"$f":"'Input Data'!C269","v":"Sydney West Substation 20 Line Bus Coupling"},{"$f":"'Input Data'!D269","v":"PS Augmentation"},{"$f":"'Input Data'!E269","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F269","v":2014},{"$f":"'Input Data'!G269","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H269","v":9.7182507380828493},{"$f":"'Costs ($2014) Excl Real Esc'!I269","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J269","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K269","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L269*W269","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M269*X269","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N269*Y269","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O269*Z269","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P269*AA269","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA269:$AL269)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA269:$AL269)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA269:$AL269)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA269:$AL269)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA269:$AL269)","v":1},null,{"$f":"IF(OR($A269='Cost Escalators'!$A$68,$A269='Cost Escalators'!$A$69,$A269='Cost Escalators'!$A$70,$A269='Cost Escalators'!$A$71),SUM($H269:$L269),0)","v":0}]
[{"$f":"'Input Data'!A270","v":8039},{"$f":"'Input Data'!B270","v":"Substation Minor Projects"},{"$f":"'Input Data'!C270","v":"Jindera No.1 and No.2 Transformer Bay Ratings"},{"$f":"'Input Data'!D270","v":"PS Augmentation"},{"$f":"'Input Data'!E270","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F270","v":2014},{"$f":"'Input Data'!G270","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H270","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I270","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J270","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K270","v":2955.8802801618663},{"$f":"'Costs ($2014) Excl Real Esc'!L270*W270","v":18575.089685580631},{"$f":"'Costs ($2014) Excl Real Esc'!M270*X270","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N270*Y270","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O270*Z270","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P270*AA270","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA270:$AL270)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA270:$AL270)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA270:$AL270)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA270:$AL270)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA270:$AL270)","v":1},null,{"$f":"IF(OR($A270='Cost Escalators'!$A$68,$A270='Cost Escalators'!$A$69,$A270='Cost Escalators'!$A$70,$A270='Cost Escalators'!$A$71),SUM($H270:$L270),0)","v":0}]
[{"$f":"'Input Data'!A271","v":6262},{"$f":"'Input Data'!B271","v":"Substation Renewal"},{"$f":"'Input Data'!C271","v":"Orange North Substation"},{"$f":"'Input Data'!D271","v":"PS Augmentation"},{"$f":"'Input Data'!E271","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F271","v":2010},{"$f":"'Input Data'!G271","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H271","v":-8.4435474462042599},{"$f":"'Costs ($2014) Excl Real Esc'!I271","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J271","v":-28849.333736665441},{"$f":"'Costs ($2014) Excl Real Esc'!K271","v":-8148.7967611085296},{"$f":"'Costs ($2014) Excl Real Esc'!L271*W271","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M271*X271","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N271*Y271","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O271*Z271","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P271*AA271","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA271:$AL271)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA271:$AL271)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA271:$AL271)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA271:$AL271)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA271:$AL271)","v":1},null,{"$f":"IF(OR($A271='Cost Escalators'!$A$68,$A271='Cost Escalators'!$A$69,$A271='Cost Escalators'!$A$70,$A271='Cost Escalators'!$A$71),SUM($H271:$L271),0)","v":0}]
[{"$f":"'Input Data'!A272","v":5963},{"$f":"'Input Data'!B272","v":"Substation Renewal"},{"$f":"'Input Data'!C272","v":"Murray Switching Station"},{"$f":"'Input Data'!D272","v":"PS Augmentation"},{"$f":"'Input Data'!E272","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F272","v":2012},{"$f":"'Input Data'!G272","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H272","v":2405335.8371787644},{"$f":"'Costs ($2014) Excl Real Esc'!I272","v":5565634.5650983481},{"$f":"'Costs ($2014) Excl Real Esc'!J272","v":2621140.1799205788},{"$f":"'Costs ($2014) Excl Real Esc'!K272","v":92283.716402475227},{"$f":"'Costs ($2014) Excl Real Esc'!L272*W272","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M272*X272","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N272*Y272","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O272*Z272","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P272*AA272","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA272:$AL272)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA272:$AL272)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA272:$AL272)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA272:$AL272)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA272:$AL272)","v":1},null,{"$f":"IF(OR($A272='Cost Escalators'!$A$68,$A272='Cost Escalators'!$A$69,$A272='Cost Escalators'!$A$70,$A272='Cost Escalators'!$A$71),SUM($H272:$L272),0)","v":0}]
[{"$f":"'Input Data'!A273","v":6709},{"$f":"'Input Data'!B273","v":"Substation Renewal"},{"$f":"'Input Data'!C273","v":"Orange North Substation"},{"$f":"'Input Data'!D273","v":"PS Augmentation"},{"$f":"'Input Data'!E273","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F273","v":2013},{"$f":"'Input Data'!G273","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H273","v":2471997.3283144468},{"$f":"'Costs ($2014) Excl Real Esc'!I273","v":7553402.7326886235},{"$f":"'Costs ($2014) Excl Real Esc'!J273","v":17117458.677667297},{"$f":"'Costs ($2014) Excl Real Esc'!K273","v":4833114.5254560504},{"$f":"'Costs ($2014) Excl Real Esc'!L273*W273","v":182784.65809475351},{"$f":"'Costs ($2014) Excl Real Esc'!M273*X273","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N273*Y273","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O273*Z273","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P273*AA273","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA273:$AL273)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA273:$AL273)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA273:$AL273)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA273:$AL273)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA273:$AL273)","v":1},null,{"$f":"IF(OR($A273='Cost Escalators'!$A$68,$A273='Cost Escalators'!$A$69,$A273='Cost Escalators'!$A$70,$A273='Cost Escalators'!$A$71),SUM($H273:$L273),0)","v":0}]
[{"$f":"'Input Data'!A274","v":5715},{"$f":"'Input Data'!B274","v":"Supply to ACT"},{"$f":"'Input Data'!C274","v":"Williamsdale 330/132kV Substation"},{"$f":"'Input Data'!D274","v":"PS Augmentation"},{"$f":"'Input Data'!E274","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F274","v":2012},{"$f":"'Input Data'!G274","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H274","v":13742330.978230238},{"$f":"'Costs ($2014) Excl Real Esc'!I274","v":17119219.273594636},{"$f":"'Costs ($2014) Excl Real Esc'!J274","v":18469414.020643447},{"$f":"'Costs ($2014) Excl Real Esc'!K274","v":8093780.5965213189},{"$f":"'Costs ($2014) Excl Real Esc'!L274*W274","v":188002.80625246064},{"$f":"'Costs ($2014) Excl Real Esc'!M274*X274","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N274*Y274","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O274*Z274","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P274*AA274","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA274:$AL274)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA274:$AL274)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA274:$AL274)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA274:$AL274)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA274:$AL274)","v":1},null,{"$f":"IF(OR($A274='Cost Escalators'!$A$68,$A274='Cost Escalators'!$A$69,$A274='Cost Escalators'!$A$70,$A274='Cost Escalators'!$A$71),SUM($H274:$L274),0)","v":0}]
[{"$f":"'Input Data'!A275","v":"P0002155"},{"$f":"'Input Data'!B275","v":"Supply to ACT"},{"$f":"'Input Data'!C275","v":"Canberra 330/132kV Substation - 330kV Bypass Circuit"},{"$f":"'Input Data'!D275","v":"PS Augmentation"},{"$f":"'Input Data'!E275","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F275","v":2015},{"$f":"'Input Data'!G275","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H275","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I275","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J275","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K275","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L275*W275","v":22954.728453327971},{"$f":"'Costs ($2014) Excl Real Esc'!M275*X275","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N275*Y275","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O275*Z275","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P275*AA275","v":0},null,22954.728453327971,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA275:$AL275)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA275:$AL275)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA275:$AL275)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA275:$AL275)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA275:$AL275)","v":1},null,{"$f":"IF(OR($A275='Cost Escalators'!$A$68,$A275='Cost Escalators'!$A$69,$A275='Cost Escalators'!$A$70,$A275='Cost Escalators'!$A$71),SUM($H275:$L275),0)","v":0}]
[{"$f":"'Input Data'!A276","v":7401},{"$f":"'Input Data'!B276","v":"Supply to Darlington Point"},{"$f":"'Input Data'!C276","v":"Darling Point to Colleambally 132kV Line"},{"$f":"'Input Data'!D276","v":"PS Augmentation"},{"$f":"'Input Data'!E276","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F276","v":2011},{"$f":"'Input Data'!G276","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H276","v":2615.712944734702},{"$f":"'Costs ($2014) Excl Real Esc'!I276","v":-242.45096741553667},{"$f":"'Costs ($2014) Excl Real Esc'!J276","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K276","v":-12786.81926179372},{"$f":"'Costs ($2014) Excl Real Esc'!L276*W276","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M276*X276","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N276*Y276","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O276*Z276","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P276*AA276","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA276:$AL276)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA276:$AL276)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA276:$AL276)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA276:$AL276)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA276:$AL276)","v":1},null,{"$f":"IF(OR($A276='Cost Escalators'!$A$68,$A276='Cost Escalators'!$A$69,$A276='Cost Escalators'!$A$70,$A276='Cost Escalators'!$A$71),SUM($H276:$L276),0)","v":0}]
[{"$f":"'Input Data'!A277","v":6969},{"$f":"'Input Data'!B277","v":"Supply to Gunnedah, Narrabri and Moree"},{"$f":"'Input Data'!C277","v":"Installation of Phase Shifting Transformer on 969 Line"},{"$f":"'Input Data'!D277","v":"PS Augmentation"},{"$f":"'Input Data'!E277","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F277","v":2018},{"$f":"'Input Data'!G277","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H277","v":93036.518581643424},{"$f":"'Costs ($2014) Excl Real Esc'!I277","v":91246.102572406598},{"$f":"'Costs ($2014) Excl Real Esc'!J277","v":24370.309694559266},{"$f":"'Costs ($2014) Excl Real Esc'!K277","v":455279.49287093338},{"$f":"'Costs ($2014) Excl Real Esc'!L277*W277","v":-642054.56042943872},{"$f":"'Costs ($2014) Excl Real Esc'!M277*X277","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N277*Y277","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O277*Z277","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P277*AA277","v":0},null,0,0,0,21877.863290103967,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA277:$AL277)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA277:$AL277)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA277:$AL277)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA277:$AL277)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA277:$AL277)","v":1},null,{"$f":"IF(OR($A277='Cost Escalators'!$A$68,$A277='Cost Escalators'!$A$69,$A277='Cost Escalators'!$A$70,$A277='Cost Escalators'!$A$71),SUM($H277:$L277),0)","v":0}]
[{"$f":"'Input Data'!A278","v":5714},{"$f":"'Input Data'!B278","v":"Supply to Macarthur"},{"$f":"'Input Data'!C278","v":"Macarthur 330/132kV Substation"},{"$f":"'Input Data'!D278","v":"PS Augmentation"},{"$f":"'Input Data'!E278","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F278","v":2010},{"$f":"'Input Data'!G278","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H278","v":1748947.5761703609},{"$f":"'Costs ($2014) Excl Real Esc'!I278","v":538340.49939006136},{"$f":"'Costs ($2014) Excl Real Esc'!J278","v":-1171.0558102126247},{"$f":"'Costs ($2014) Excl Real Esc'!K278","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L278*W278","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M278*X278","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N278*Y278","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O278*Z278","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P278*AA278","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA278:$AL278)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA278:$AL278)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA278:$AL278)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA278:$AL278)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA278:$AL278)","v":1},null,{"$f":"IF(OR($A278='Cost Escalators'!$A$68,$A278='Cost Escalators'!$A$69,$A278='Cost Escalators'!$A$70,$A278='Cost Escalators'!$A$71),SUM($H278:$L278),0)","v":0}]
[{"$f":"'Input Data'!A279","v":7400},{"$f":"'Input Data'!B279","v":"Supply to South Coast"},{"$f":"'Input Data'!C279","v":"Tomerong Substation Establishment"},{"$f":"'Input Data'!D279","v":"PS Augmentation"},{"$f":"'Input Data'!E279","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F279","v":2014},{"$f":"'Input Data'!G279","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H279","v":77174.38319000465},{"$f":"'Costs ($2014) Excl Real Esc'!I279","v":40944.204869100933},{"$f":"'Costs ($2014) Excl Real Esc'!J279","v":291434.40430407849},{"$f":"'Costs ($2014) Excl Real Esc'!K279","v":348278.1607176254},{"$f":"'Costs ($2014) Excl Real Esc'!L279*W279","v":-597364.93892916653},{"$f":"'Costs ($2014) Excl Real Esc'!M279*X279","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N279*Y279","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O279*Z279","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P279*AA279","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA279:$AL279)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA279:$AL279)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA279:$AL279)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA279:$AL279)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA279:$AL279)","v":1},null,{"$f":"IF(OR($A279='Cost Escalators'!$A$68,$A279='Cost Escalators'!$A$69,$A279='Cost Escalators'!$A$70,$A279='Cost Escalators'!$A$71),SUM($H279:$L279),0)","v":0}]
[{"$f":"'Input Data'!A280","v":6910},{"$f":"'Input Data'!B280","v":"Supply to Sydney Inner Metropolitan Area and CBD"},{"$f":"'Input Data'!C280","v":"Beaconsfield West To Haymarket 330kV Cable"},{"$f":"'Input Data'!D280","v":"PS Augmentation"},{"$f":"'Input Data'!E280","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F280","v":2014},{"$f":"'Input Data'!G280","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H280","v":8063.8057091236888},{"$f":"'Costs ($2014) Excl Real Esc'!I280","v":92656.422835759789},{"$f":"'Costs ($2014) Excl Real Esc'!J280","v":806296.63864711206},{"$f":"'Costs ($2014) Excl Real Esc'!K280","v":14890136.726906305},{"$f":"'Costs ($2014) Excl Real Esc'!L280*W280","v":1436132.915533602},{"$f":"'Costs ($2014) Excl Real Esc'!M280*X280","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N280*Y280","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O280*Z280","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P280*AA280","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA280:$AL280)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA280:$AL280)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA280:$AL280)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA280:$AL280)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA280:$AL280)","v":1},null,{"$f":"IF(OR($A280='Cost Escalators'!$A$68,$A280='Cost Escalators'!$A$69,$A280='Cost Escalators'!$A$70,$A280='Cost Escalators'!$A$71),SUM($H280:$L280),0)","v":0}]
[{"$f":"'Input Data'!A281","v":6704},{"$f":"'Input Data'!B281","v":"Supply to the ACT"},{"$f":"'Input Data'!C281","v":"Wallaroo 330kV Switching Station"},{"$f":"'Input Data'!D281","v":"PS Augmentation"},{"$f":"'Input Data'!E281","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F281","v":2018},{"$f":"'Input Data'!G281","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H281","v":475620.82221331319},{"$f":"'Costs ($2014) Excl Real Esc'!I281","v":423018.68610504695},{"$f":"'Costs ($2014) Excl Real Esc'!J281","v":228413.18787155446},{"$f":"'Costs ($2014) Excl Real Esc'!K281","v":9513.1537740453987},{"$f":"'Costs ($2014) Excl Real Esc'!L281*W281","v":16340.508678111795},{"$f":"'Costs ($2014) Excl Real Esc'!M281*X281","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N281*Y281","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O281*Z281","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P281*AA281","v":0},null,0,0,0,1152906.3586420717,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA281:$AL281)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA281:$AL281)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA281:$AL281)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA281:$AL281)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA281:$AL281)","v":1},null,{"$f":"IF(OR($A281='Cost Escalators'!$A$68,$A281='Cost Escalators'!$A$69,$A281='Cost Escalators'!$A$70,$A281='Cost Escalators'!$A$71),SUM($H281:$L281),0)","v":0}]
[{"$f":"'Input Data'!A282","v":6346},{"$f":"'Input Data'!B282","v":"Supply to the Cabonne Area"},{"$f":"'Input Data'!C282","v":"Manildra to Parkes 132kV Transmission Line"},{"$f":"'Input Data'!D282","v":"PS Augmentation"},{"$f":"'Input Data'!E282","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F282","v":2012},{"$f":"'Input Data'!G282","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H282","v":3645132.2510012491},{"$f":"'Costs ($2014) Excl Real Esc'!I282","v":21512973.223400876},{"$f":"'Costs ($2014) Excl Real Esc'!J282","v":17756636.070120741},{"$f":"'Costs ($2014) Excl Real Esc'!K282","v":420403.52254481235},{"$f":"'Costs ($2014) Excl Real Esc'!L282*W282","v":128882.948364449},{"$f":"'Costs ($2014) Excl Real Esc'!M282*X282","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N282*Y282","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O282*Z282","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P282*AA282","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA282:$AL282)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA282:$AL282)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA282:$AL282)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA282:$AL282)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA282:$AL282)","v":1},null,{"$f":"IF(OR($A282='Cost Escalators'!$A$68,$A282='Cost Escalators'!$A$69,$A282='Cost Escalators'!$A$70,$A282='Cost Escalators'!$A$71),SUM($H282:$L282),0)","v":0}]
[{"$f":"'Input Data'!A283","v":7147},{"$f":"'Input Data'!B283","v":"Supply to the Cabonne Area"},{"$f":"'Input Data'!C283","v":"Manildra to Parkes 132kV Transmission Line"},{"$f":"'Input Data'!D283","v":"PS Augmentation"},{"$f":"'Input Data'!E283","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F283","v":2012},{"$f":"'Input Data'!G283","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H283","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I283","v":64392.14835094686},{"$f":"'Costs ($2014) Excl Real Esc'!J283","v":1746542.2934141655},{"$f":"'Costs ($2014) Excl Real Esc'!K283","v":-14735.897810152928},{"$f":"'Costs ($2014) Excl Real Esc'!L283*W283","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M283*X283","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N283*Y283","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O283*Z283","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P283*AA283","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA283:$AL283)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA283:$AL283)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA283:$AL283)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA283:$AL283)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA283:$AL283)","v":1},null,{"$f":"IF(OR($A283='Cost Escalators'!$A$68,$A283='Cost Escalators'!$A$69,$A283='Cost Escalators'!$A$70,$A283='Cost Escalators'!$A$71),SUM($H283:$L283),0)","v":0}]
[{"$f":"'Input Data'!A284","v":8155},{"$f":"'Input Data'!B284","v":"Supply to the Cabonne Area"},{"$f":"'Input Data'!C284","v":"Manildra to Parkes 132kV Transmission Line"},{"$f":"'Input Data'!D284","v":"PS Augmentation"},{"$f":"'Input Data'!E284","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F284","v":2012},{"$f":"'Input Data'!G284","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H284","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I284","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J284","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K284","v":1941669.3430755883},{"$f":"'Costs ($2014) Excl Real Esc'!L284*W284","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M284*X284","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N284*Y284","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O284*Z284","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P284*AA284","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA284:$AL284)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA284:$AL284)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA284:$AL284)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA284:$AL284)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA284:$AL284)","v":1},null,{"$f":"IF(OR($A284='Cost Escalators'!$A$68,$A284='Cost Escalators'!$A$69,$A284='Cost Escalators'!$A$70,$A284='Cost Escalators'!$A$71),SUM($H284:$L284),0)","v":0}]
[{"$f":"'Input Data'!A285","v":6662},{"$f":"'Input Data'!B285","v":"Supply to the Lower Mid North Coast"},{"$f":"'Input Data'!C285","v":"Tomago-Tarro-Stroud 330/132kV Transmission Line"},{"$f":"'Input Data'!D285","v":"PS Augmentation"},{"$f":"'Input Data'!E285","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F285","v":2014},{"$f":"'Input Data'!G285","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H285","v":1511529.1962479074},{"$f":"'Costs ($2014) Excl Real Esc'!I285","v":2494391.5079022101},{"$f":"'Costs ($2014) Excl Real Esc'!J285","v":8906471.764251031},{"$f":"'Costs ($2014) Excl Real Esc'!K285","v":48905408.498381905},{"$f":"'Costs ($2014) Excl Real Esc'!L285*W285","v":22251052.548111502},{"$f":"'Costs ($2014) Excl Real Esc'!M285*X285","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N285*Y285","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O285*Z285","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P285*AA285","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA285:$AL285)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA285:$AL285)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA285:$AL285)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA285:$AL285)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA285:$AL285)","v":1},null,{"$f":"IF(OR($A285='Cost Escalators'!$A$68,$A285='Cost Escalators'!$A$69,$A285='Cost Escalators'!$A$70,$A285='Cost Escalators'!$A$71),SUM($H285:$L285),0)","v":0}]
[{"$f":"'Input Data'!A286","v":6967},{"$f":"'Input Data'!B286","v":"Supply to the Mid North Coast"},{"$f":"'Input Data'!C286","v":"Stroud-Taree 330kV Transmission Line Construction"},{"$f":"'Input Data'!D286","v":"PS Augmentation"},{"$f":"'Input Data'!E286","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F286","v":2014},{"$f":"'Input Data'!G286","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H286","v":6603.3007938288893},{"$f":"'Costs ($2014) Excl Real Esc'!I286","v":266153.8246952286},{"$f":"'Costs ($2014) Excl Real Esc'!J286","v":1179811.2434971277},{"$f":"'Costs ($2014) Excl Real Esc'!K286","v":-1397008.3346284705},{"$f":"'Costs ($2014) Excl Real Esc'!L286*W286","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M286*X286","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N286*Y286","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O286*Z286","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P286*AA286","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA286:$AL286)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA286:$AL286)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA286:$AL286)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA286:$AL286)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA286:$AL286)","v":1},null,{"$f":"IF(OR($A286='Cost Escalators'!$A$68,$A286='Cost Escalators'!$A$69,$A286='Cost Escalators'!$A$70,$A286='Cost Escalators'!$A$71),SUM($H286:$L286),0)","v":0}]
[{"$f":"'Input Data'!A287","v":5880},{"$f":"'Input Data'!B287","v":"Supply to the New England Area"},{"$f":"'Input Data'!C287","v":"Glen Innes to Inverell 132kV Transmission Line"},{"$f":"'Input Data'!D287","v":"PS Augmentation"},{"$f":"'Input Data'!E287","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F287","v":2012},{"$f":"'Input Data'!G287","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H287","v":8090217.1691150153},{"$f":"'Costs ($2014) Excl Real Esc'!I287","v":9348317.0107170586},{"$f":"'Costs ($2014) Excl Real Esc'!J287","v":7833226.8287444552},{"$f":"'Costs ($2014) Excl Real Esc'!K287","v":792409.33092065458},{"$f":"'Costs ($2014) Excl Real Esc'!L287*W287","v":-270882.8989099809},{"$f":"'Costs ($2014) Excl Real Esc'!M287*X287","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N287*Y287","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O287*Z287","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P287*AA287","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA287:$AL287)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA287:$AL287)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA287:$AL287)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA287:$AL287)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA287:$AL287)","v":1},null,{"$f":"IF(OR($A287='Cost Escalators'!$A$68,$A287='Cost Escalators'!$A$69,$A287='Cost Escalators'!$A$70,$A287='Cost Escalators'!$A$71),SUM($H287:$L287),0)","v":0}]
[{"$f":"'Input Data'!A288","v":7513},{"$f":"'Input Data'!B288","v":"Supply to Tomago"},{"$f":"'Input Data'!C288","v":"Tomago 330/132kV Substation - Establishment of 132kV Busbar and Connections"},{"$f":"'Input Data'!D288","v":"PS Augmentation"},{"$f":"'Input Data'!E288","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F288","v":2014},{"$f":"'Input Data'!G288","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H288","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I288","v":913933.01147689461},{"$f":"'Costs ($2014) Excl Real Esc'!J288","v":8663898.6957810614},{"$f":"'Costs ($2014) Excl Real Esc'!K288","v":5867742.028378306},{"$f":"'Costs ($2014) Excl Real Esc'!L288*W288","v":43881.213591997264},{"$f":"'Costs ($2014) Excl Real Esc'!M288*X288","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N288*Y288","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O288*Z288","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P288*AA288","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA288:$AL288)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA288:$AL288)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA288:$AL288)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA288:$AL288)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA288:$AL288)","v":1},null,{"$f":"IF(OR($A288='Cost Escalators'!$A$68,$A288='Cost Escalators'!$A$69,$A288='Cost Escalators'!$A$70,$A288='Cost Escalators'!$A$71),SUM($H288:$L288),0)","v":0}]
[{"$f":"'Input Data'!A289","v":7745},{"$f":"'Input Data'!B289","v":"Supply to Tomago"},{"$f":"'Input Data'!C289","v":"Sydney South - Tail Ending 91F and 91J"},{"$f":"'Input Data'!D289","v":"PS Augmentation"},{"$f":"'Input Data'!E289","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F289","v":2014},{"$f":"'Input Data'!G289","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H289","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I289","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J289","v":16377.420017238768},{"$f":"'Costs ($2014) Excl Real Esc'!K289","v":91454.175569914441},{"$f":"'Costs ($2014) Excl Real Esc'!L289*W289","v":-107398.56619914828},{"$f":"'Costs ($2014) Excl Real Esc'!M289*X289","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N289*Y289","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O289*Z289","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P289*AA289","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA289:$AL289)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA289:$AL289)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA289:$AL289)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA289:$AL289)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA289:$AL289)","v":1},null,{"$f":"IF(OR($A289='Cost Escalators'!$A$68,$A289='Cost Escalators'!$A$69,$A289='Cost Escalators'!$A$70,$A289='Cost Escalators'!$A$71),SUM($H289:$L289),0)","v":0}]
[{"$f":"'Input Data'!A290","v":5968},{"$f":"'Input Data'!B290","v":"Supply to Tomago Area"},{"$f":"'Input Data'!C290","v":"Establishment of 132kV Busbar at Tomago 330kV Substation"},{"$f":"'Input Data'!D290","v":"PS Augmentation"},{"$f":"'Input Data'!E290","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F290","v":2011},{"$f":"'Input Data'!G290","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H290","v":22901843.321207833},{"$f":"'Costs ($2014) Excl Real Esc'!I290","v":14730587.419160692},{"$f":"'Costs ($2014) Excl Real Esc'!J290","v":760164.34482037835},{"$f":"'Costs ($2014) Excl Real Esc'!K290","v":1395474.2852047852},{"$f":"'Costs ($2014) Excl Real Esc'!L290*W290","v":40820.703523953067},{"$f":"'Costs ($2014) Excl Real Esc'!M290*X290","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N290*Y290","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O290*Z290","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P290*AA290","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA290:$AL290)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA290:$AL290)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA290:$AL290)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA290:$AL290)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA290:$AL290)","v":1},null,{"$f":"IF(OR($A290='Cost Escalators'!$A$68,$A290='Cost Escalators'!$A$69,$A290='Cost Escalators'!$A$70,$A290='Cost Escalators'!$A$71),SUM($H290:$L290),0)","v":0}]
[{"$f":"'Input Data'!A291","v":6036},{"$f":"'Input Data'!B291","v":"Supply to Wagga Wagga"},{"$f":"'Input Data'!C291","v":"Wagga North 132/66kV Substation Establishment"},{"$f":"'Input Data'!D291","v":"PS Augmentation"},{"$f":"'Input Data'!E291","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F291","v":2011},{"$f":"'Input Data'!G291","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H291","v":2836978.6004945762},{"$f":"'Costs ($2014) Excl Real Esc'!I291","v":572594.20601044374},{"$f":"'Costs ($2014) Excl Real Esc'!J291","v":4876.1669736051854},{"$f":"'Costs ($2014) Excl Real Esc'!K291","v":-56912.415897571584},{"$f":"'Costs ($2014) Excl Real Esc'!L291*W291","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M291*X291","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N291*Y291","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O291*Z291","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P291*AA291","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA291:$AL291)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA291:$AL291)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA291:$AL291)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA291:$AL291)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA291:$AL291)","v":1},null,{"$f":"IF(OR($A291='Cost Escalators'!$A$68,$A291='Cost Escalators'!$A$69,$A291='Cost Escalators'!$A$70,$A291='Cost Escalators'!$A$71),SUM($H291:$L291),0)","v":0}]
[{"$f":"'Input Data'!A292","v":4419},{"$f":"'Input Data'!B292","v":"Supply to Wellington"},{"$f":"'Input Data'!C292","v":"Wollar to Wellington 330kV Transmission Line"},{"$f":"'Input Data'!D292","v":"PS Augmentation"},{"$f":"'Input Data'!E292","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F292","v":2010},{"$f":"'Input Data'!G292","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H292","v":15396068.39433377},{"$f":"'Costs ($2014) Excl Real Esc'!I292","v":15439639.888442818},{"$f":"'Costs ($2014) Excl Real Esc'!J292","v":2918964.0210396298},{"$f":"'Costs ($2014) Excl Real Esc'!K292","v":276664.77771480492},{"$f":"'Costs ($2014) Excl Real Esc'!L292*W292","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M292*X292","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N292*Y292","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O292*Z292","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P292*AA292","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA292:$AL292)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA292:$AL292)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA292:$AL292)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA292:$AL292)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA292:$AL292)","v":1},null,{"$f":"IF(OR($A292='Cost Escalators'!$A$68,$A292='Cost Escalators'!$A$69,$A292='Cost Escalators'!$A$70,$A292='Cost Escalators'!$A$71),SUM($H292:$L292),0)","v":0}]
[{"$f":"'Input Data'!A293","v":4429},{"$f":"'Input Data'!B293","v":"Supply to Wellington"},{"$f":"'Input Data'!C293","v":"Wollar 330kV Switching Station"},{"$f":"'Input Data'!D293","v":"PS Augmentation"},{"$f":"'Input Data'!E293","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F293","v":2010},{"$f":"'Input Data'!G293","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H293","v":30505266.980915438},{"$f":"'Costs ($2014) Excl Real Esc'!I293","v":138048.92239281634},{"$f":"'Costs ($2014) Excl Real Esc'!J293","v":386.86786116425867},{"$f":"'Costs ($2014) Excl Real Esc'!K293","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L293*W293","v":55.343303878424955},{"$f":"'Costs ($2014) Excl Real Esc'!M293*X293","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N293*Y293","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O293*Z293","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P293*AA293","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA293:$AL293)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA293:$AL293)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA293:$AL293)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA293:$AL293)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA293:$AL293)","v":1},null,{"$f":"IF(OR($A293='Cost Escalators'!$A$68,$A293='Cost Escalators'!$A$69,$A293='Cost Escalators'!$A$70,$A293='Cost Escalators'!$A$71),SUM($H293:$L293),0)","v":0}]
[{"$f":"'Input Data'!A294","v":7644},{"$f":"'Input Data'!B294","v":"SVC Control System Replacement"},{"$f":"'Input Data'!C294","v":"Armidale SVC Transformer"},{"$f":"'Input Data'!D294","v":"PS Augmentation"},{"$f":"'Input Data'!E294","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F294","v":2013},{"$f":"'Input Data'!G294","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H294","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I294","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J294","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K294","v":75733.58291322946},{"$f":"'Costs ($2014) Excl Real Esc'!L294*W294","v":-75733.471313533271},{"$f":"'Costs ($2014) Excl Real Esc'!M294*X294","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N294*Y294","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O294*Z294","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P294*AA294","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA294:$AL294)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA294:$AL294)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA294:$AL294)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA294:$AL294)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA294:$AL294)","v":1},null,{"$f":"IF(OR($A294='Cost Escalators'!$A$68,$A294='Cost Escalators'!$A$69,$A294='Cost Escalators'!$A$70,$A294='Cost Escalators'!$A$71),SUM($H294:$L294),0)","v":0}]
[{"$f":"'Input Data'!A295","v":5670},{"$f":"'Input Data'!B295","v":"Transformer Additions"},{"$f":"'Input Data'!C295","v":"Parkes No.2 Transformer"},{"$f":"'Input Data'!D295","v":"PS Augmentation"},{"$f":"'Input Data'!E295","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F295","v":2009},{"$f":"'Input Data'!G295","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H295","v":3578.9746271975505},{"$f":"'Costs ($2014) Excl Real Esc'!I295","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J295","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K295","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L295*W295","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M295*X295","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N295*Y295","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O295*Z295","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P295*AA295","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA295:$AL295)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA295:$AL295)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA295:$AL295)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA295:$AL295)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA295:$AL295)","v":1},null,{"$f":"IF(OR($A295='Cost Escalators'!$A$68,$A295='Cost Escalators'!$A$69,$A295='Cost Escalators'!$A$70,$A295='Cost Escalators'!$A$71),SUM($H295:$L295),0)","v":0}]
[{"$f":"'Input Data'!A296","v":5816},{"$f":"'Input Data'!B296","v":"Transformer Additions"},{"$f":"'Input Data'!C296","v":"Tuggerah No.2 Transformer"},{"$f":"'Input Data'!D296","v":"PS Augmentation"},{"$f":"'Input Data'!E296","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F296","v":2009},{"$f":"'Input Data'!G296","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H296","v":161007.05373378756},{"$f":"'Costs ($2014) Excl Real Esc'!I296","v":42550.208584312968},{"$f":"'Costs ($2014) Excl Real Esc'!J296","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K296","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L296*W296","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M296*X296","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N296*Y296","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O296*Z296","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P296*AA296","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA296:$AL296)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA296:$AL296)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA296:$AL296)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA296:$AL296)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA296:$AL296)","v":1},null,{"$f":"IF(OR($A296='Cost Escalators'!$A$68,$A296='Cost Escalators'!$A$69,$A296='Cost Escalators'!$A$70,$A296='Cost Escalators'!$A$71),SUM($H296:$L296),0)","v":0}]
[{"$f":"'Input Data'!A297","v":5852},{"$f":"'Input Data'!B297","v":"Transformer Additions"},{"$f":"'Input Data'!C297","v":"Marulan No.2 Transformer"},{"$f":"'Input Data'!D297","v":"PS Augmentation"},{"$f":"'Input Data'!E297","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F297","v":2009},{"$f":"'Input Data'!G297","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H297","v":-4820.8515855852675},{"$f":"'Costs ($2014) Excl Real Esc'!I297","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J297","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K297","v":56809.318069154993},{"$f":"'Costs ($2014) Excl Real Esc'!L297*W297","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M297*X297","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N297*Y297","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O297*Z297","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P297*AA297","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA297:$AL297)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA297:$AL297)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA297:$AL297)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA297:$AL297)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA297:$AL297)","v":1},null,{"$f":"IF(OR($A297='Cost Escalators'!$A$68,$A297='Cost Escalators'!$A$69,$A297='Cost Escalators'!$A$70,$A297='Cost Escalators'!$A$71),SUM($H297:$L297),0)","v":0}]
[{"$f":"'Input Data'!A298","v":6320},{"$f":"'Input Data'!B298","v":"Transformer Additions"},{"$f":"'Input Data'!C298","v":"Koolkhan No.3 Transformer"},{"$f":"'Input Data'!D298","v":"PS Augmentation"},{"$f":"'Input Data'!E298","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F298","v":2010},{"$f":"'Input Data'!G298","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H298","v":5418979.5326383626},{"$f":"'Costs ($2014) Excl Real Esc'!I298","v":419528.67886580067},{"$f":"'Costs ($2014) Excl Real Esc'!J298","v":152438.78634711838},{"$f":"'Costs ($2014) Excl Real Esc'!K298","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L298*W298","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M298*X298","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N298*Y298","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O298*Z298","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P298*AA298","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA298:$AL298)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA298:$AL298)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA298:$AL298)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA298:$AL298)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA298:$AL298)","v":1},null,{"$f":"IF(OR($A298='Cost Escalators'!$A$68,$A298='Cost Escalators'!$A$69,$A298='Cost Escalators'!$A$70,$A298='Cost Escalators'!$A$71),SUM($H298:$L298),0)","v":0}]
[{"$f":"'Input Data'!A299","v":6668},{"$f":"'Input Data'!B299","v":"Transformer Additions"},{"$f":"'Input Data'!C299","v":"Sydney North No.5 Transformer"},{"$f":"'Input Data'!D299","v":"PS Augmentation"},{"$f":"'Input Data'!E299","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F299","v":2011},{"$f":"'Input Data'!G299","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H299","v":8667242.3704863526},{"$f":"'Costs ($2014) Excl Real Esc'!I299","v":6302126.0078990161},{"$f":"'Costs ($2014) Excl Real Esc'!J299","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K299","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L299*W299","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M299*X299","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N299*Y299","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O299*Z299","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P299*AA299","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA299:$AL299)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA299:$AL299)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA299:$AL299)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA299:$AL299)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA299:$AL299)","v":1},null,{"$f":"IF(OR($A299='Cost Escalators'!$A$68,$A299='Cost Escalators'!$A$69,$A299='Cost Escalators'!$A$70,$A299='Cost Escalators'!$A$71),SUM($H299:$L299),0)","v":0}]
[{"$f":"'Input Data'!A300","v":6696},{"$f":"'Input Data'!B300","v":"Transformer Additions"},{"$f":"'Input Data'!C300","v":"Waratah West No.2 Transformer & Bus Section"},{"$f":"'Input Data'!D300","v":"PS Augmentation"},{"$f":"'Input Data'!E300","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F300","v":2011},{"$f":"'Input Data'!G300","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H300","v":10806788.800154971},{"$f":"'Costs ($2014) Excl Real Esc'!I300","v":12602578.030107643},{"$f":"'Costs ($2014) Excl Real Esc'!J300","v":99372.133085857844},{"$f":"'Costs ($2014) Excl Real Esc'!K300","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L300*W300","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M300*X300","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N300*Y300","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O300*Z300","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P300*AA300","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA300:$AL300)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA300:$AL300)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA300:$AL300)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA300:$AL300)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA300:$AL300)","v":1},null,{"$f":"IF(OR($A300='Cost Escalators'!$A$68,$A300='Cost Escalators'!$A$69,$A300='Cost Escalators'!$A$70,$A300='Cost Escalators'!$A$71),SUM($H300:$L300),0)","v":0}]
[{"$f":"'Input Data'!A301","v":6727},{"$f":"'Input Data'!B301","v":"Transformer Additions"},{"$f":"'Input Data'!C301","v":"Vineyard No.3 Transformer"},{"$f":"'Input Data'!D301","v":"PS Augmentation"},{"$f":"'Input Data'!E301","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F301","v":2012},{"$f":"'Input Data'!G301","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H301","v":9309630.4127114546},{"$f":"'Costs ($2014) Excl Real Esc'!I301","v":5466916.17687927},{"$f":"'Costs ($2014) Excl Real Esc'!J301","v":4369189.6573332436},{"$f":"'Costs ($2014) Excl Real Esc'!K301","v":86847.898110079012},{"$f":"'Costs ($2014) Excl Real Esc'!L301*W301","v":723.9776654013574},{"$f":"'Costs ($2014) Excl Real Esc'!M301*X301","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N301*Y301","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O301*Z301","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P301*AA301","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA301:$AL301)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA301:$AL301)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA301:$AL301)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA301:$AL301)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA301:$AL301)","v":1},null,{"$f":"IF(OR($A301='Cost Escalators'!$A$68,$A301='Cost Escalators'!$A$69,$A301='Cost Escalators'!$A$70,$A301='Cost Escalators'!$A$71),SUM($H301:$L301),0)","v":0}]
[{"$f":"'Input Data'!A302","v":6907},{"$f":"'Input Data'!B302","v":"Transformer Additions"},{"$f":"'Input Data'!C302","v":"Munmorah No.2 Transformer"},{"$f":"'Input Data'!D302","v":"PS Augmentation"},{"$f":"'Input Data'!E302","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F302","v":2013},{"$f":"'Input Data'!G302","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H302","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I302","v":2445.3200488585344},{"$f":"'Costs ($2014) Excl Real Esc'!J302","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K302","v":-2333.0017940727957},{"$f":"'Costs ($2014) Excl Real Esc'!L302*W302","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M302*X302","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N302*Y302","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O302*Z302","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P302*AA302","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA302:$AL302)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA302:$AL302)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA302:$AL302)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA302:$AL302)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA302:$AL302)","v":1},null,{"$f":"IF(OR($A302='Cost Escalators'!$A$68,$A302='Cost Escalators'!$A$69,$A302='Cost Escalators'!$A$70,$A302='Cost Escalators'!$A$71),SUM($H302:$L302),0)","v":0}]
[{"$f":"'Input Data'!A303","v":7456},{"$f":"'Input Data'!B303","v":"Transformer Additions"},{"$f":"'Input Data'!C303","v":"Eraring No.2 Transformer"},{"$f":"'Input Data'!D303","v":"PS Augmentation"},{"$f":"'Input Data'!E303","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F303","v":2013},{"$f":"'Input Data'!G303","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H303","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I303","v":41990.561568343066},{"$f":"'Costs ($2014) Excl Real Esc'!J303","v":3688.083308497},{"$f":"'Costs ($2014) Excl Real Esc'!K303","v":-43720.885410294068},{"$f":"'Costs ($2014) Excl Real Esc'!L303*W303","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M303*X303","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N303*Y303","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O303*Z303","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P303*AA303","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA303:$AL303)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA303:$AL303)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA303:$AL303)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA303:$AL303)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA303:$AL303)","v":1},null,{"$f":"IF(OR($A303='Cost Escalators'!$A$68,$A303='Cost Escalators'!$A$69,$A303='Cost Escalators'!$A$70,$A303='Cost Escalators'!$A$71),SUM($H303:$L303),0)","v":0}]
[{"$f":"'Input Data'!A304","v":7684},{"$f":"'Input Data'!B304","v":"Transformer Additions"},{"$f":"'Input Data'!C304","v":"Coffs Harbour No. 2 330/132kV Transformer Installation"},{"$f":"'Input Data'!D304","v":"PS Augmentation"},{"$f":"'Input Data'!E304","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F304","v":2014},{"$f":"'Input Data'!G304","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H304","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I304","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J304","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K304","v":109182.7308328341},{"$f":"'Costs ($2014) Excl Real Esc'!L304*W304","v":-109182.7206874071},{"$f":"'Costs ($2014) Excl Real Esc'!M304*X304","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N304*Y304","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O304*Z304","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P304*AA304","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA304:$AL304)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA304:$AL304)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA304:$AL304)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA304:$AL304)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA304:$AL304)","v":1},null,{"$f":"IF(OR($A304='Cost Escalators'!$A$68,$A304='Cost Escalators'!$A$69,$A304='Cost Escalators'!$A$70,$A304='Cost Escalators'!$A$71),SUM($H304:$L304),0)","v":0}]
[{"$f":"'Input Data'!A305","v":7338},{"$f":"'Input Data'!B305","v":"Transformer Replacement"},{"$f":"'Input Data'!C305","v":"Marulan No.4 Transformer"},{"$f":"'Input Data'!D305","v":"PS Augmentation"},{"$f":"'Input Data'!E305","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F305","v":2009},{"$f":"'Input Data'!G305","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H305","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I305","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J305","v":1969.979002114309},{"$f":"'Costs ($2014) Excl Real Esc'!K305","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L305*W305","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M305*X305","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N305*Y305","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O305*Z305","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P305*AA305","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA305:$AL305)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA305:$AL305)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA305:$AL305)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA305:$AL305)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA305:$AL305)","v":1},null,{"$f":"IF(OR($A305='Cost Escalators'!$A$68,$A305='Cost Escalators'!$A$69,$A305='Cost Escalators'!$A$70,$A305='Cost Escalators'!$A$71),SUM($H305:$L305),0)","v":0}]
[{"$f":"'Input Data'!A306","v":4563},{"$f":"'Input Data'!B306","v":"Transformer Replacement"},{"$f":"'Input Data'!C306","v":"Wellington 330kV Transformer Replacement & Shunt Reactor"},{"$f":"'Input Data'!D306","v":"PS Augmentation"},{"$f":"'Input Data'!E306","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F306","v":2010},{"$f":"'Input Data'!G306","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H306","v":3318257.8959899372},{"$f":"'Costs ($2014) Excl Real Esc'!I306","v":69940.224021491318},{"$f":"'Costs ($2014) Excl Real Esc'!J306","v":3867.9595651384334},{"$f":"'Costs ($2014) Excl Real Esc'!K306","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L306*W306","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M306*X306","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N306*Y306","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O306*Z306","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P306*AA306","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA306:$AL306)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA306:$AL306)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA306:$AL306)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA306:$AL306)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA306:$AL306)","v":1},null,{"$f":"IF(OR($A306='Cost Escalators'!$A$68,$A306='Cost Escalators'!$A$69,$A306='Cost Escalators'!$A$70,$A306='Cost Escalators'!$A$71),SUM($H306:$L306),0)","v":0}]
[{"$f":"'Input Data'!A307","v":5691},{"$f":"'Input Data'!B307","v":"Transformer Replacement"},{"$f":"'Input Data'!C307","v":"Finley No.1 & No.2 Transformer Replacement"},{"$f":"'Input Data'!D307","v":"PS Augmentation"},{"$f":"'Input Data'!E307","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F307","v":2010},{"$f":"'Input Data'!G307","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H307","v":1073369.7248029208},{"$f":"'Costs ($2014) Excl Real Esc'!I307","v":6868.0191456492703},{"$f":"'Costs ($2014) Excl Real Esc'!J307","v":23004.037968949895},{"$f":"'Costs ($2014) Excl Real Esc'!K307","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L307*W307","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M307*X307","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N307*Y307","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O307*Z307","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P307*AA307","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA307:$AL307)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA307:$AL307)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA307:$AL307)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA307:$AL307)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA307:$AL307)","v":1},null,{"$f":"IF(OR($A307='Cost Escalators'!$A$68,$A307='Cost Escalators'!$A$69,$A307='Cost Escalators'!$A$70,$A307='Cost Escalators'!$A$71),SUM($H307:$L307),0)","v":0}]
[{"$f":"'Input Data'!A308","v":6363},{"$f":"'Input Data'!B308","v":"Transformer Replacement"},{"$f":"'Input Data'!C308","v":"Sydney South No.3 & No.4 Transformer Replacements"},{"$f":"'Input Data'!D308","v":"PS Augmentation"},{"$f":"'Input Data'!E308","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F308","v":2011},{"$f":"'Input Data'!G308","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H308","v":2509610.5648827073},{"$f":"'Costs ($2014) Excl Real Esc'!I308","v":1304977.5723797977},{"$f":"'Costs ($2014) Excl Real Esc'!J308","v":686994.31845083041},{"$f":"'Costs ($2014) Excl Real Esc'!K308","v":-45291.590261468074},{"$f":"'Costs ($2014) Excl Real Esc'!L308*W308","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M308*X308","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N308*Y308","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O308*Z308","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P308*AA308","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA308:$AL308)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA308:$AL308)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA308:$AL308)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA308:$AL308)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA308:$AL308)","v":1},null,{"$f":"IF(OR($A308='Cost Escalators'!$A$68,$A308='Cost Escalators'!$A$69,$A308='Cost Escalators'!$A$70,$A308='Cost Escalators'!$A$71),SUM($H308:$L308),0)","v":0}]
[{"$f":"'Input Data'!A309","v":6446},{"$f":"'Input Data'!B309","v":"Transformer Replacement"},{"$f":"'Input Data'!C309","v":"Coffs Harbour 132/66kV Transformer Replacements"},{"$f":"'Input Data'!D309","v":"PS Augmentation"},{"$f":"'Input Data'!E309","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F309","v":2011},{"$f":"'Input Data'!G309","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H309","v":3798268.4150189748},{"$f":"'Costs ($2014) Excl Real Esc'!I309","v":412048.02440722403},{"$f":"'Costs ($2014) Excl Real Esc'!J309","v":547.65291207211703},{"$f":"'Costs ($2014) Excl Real Esc'!K309","v":-108773.54547407621},{"$f":"'Costs ($2014) Excl Real Esc'!L309*W309","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M309*X309","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N309*Y309","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O309*Z309","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P309*AA309","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA309:$AL309)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA309:$AL309)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA309:$AL309)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA309:$AL309)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA309:$AL309)","v":1},null,{"$f":"IF(OR($A309='Cost Escalators'!$A$68,$A309='Cost Escalators'!$A$69,$A309='Cost Escalators'!$A$70,$A309='Cost Escalators'!$A$71),SUM($H309:$L309),0)","v":0}]
[{"$f":"'Input Data'!A310","v":6458},{"$f":"'Input Data'!B310","v":"Transformer Replacement"},{"$f":"'Input Data'!C310","v":"Cowra 132/66kV Transformer Replacement "},{"$f":"'Input Data'!D310","v":"PS Augmentation"},{"$f":"'Input Data'!E310","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F310","v":2011},{"$f":"'Input Data'!G310","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H310","v":6702061.1224074699},{"$f":"'Costs ($2014) Excl Real Esc'!I310","v":311565.79476638004},{"$f":"'Costs ($2014) Excl Real Esc'!J310","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K310","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L310*W310","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M310*X310","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N310*Y310","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O310*Z310","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P310*AA310","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA310:$AL310)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA310:$AL310)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA310:$AL310)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA310:$AL310)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA310:$AL310)","v":1},null,{"$f":"IF(OR($A310='Cost Escalators'!$A$68,$A310='Cost Escalators'!$A$69,$A310='Cost Escalators'!$A$70,$A310='Cost Escalators'!$A$71),SUM($H310:$L310),0)","v":0}]
[{"$f":"'Input Data'!A311","v":7093},{"$f":"'Input Data'!B311","v":"Transformer Replacement"},{"$f":"'Input Data'!C311","v":"Kempsey 66/33kV Transformer Replacement"},{"$f":"'Input Data'!D311","v":"PS Augmentation"},{"$f":"'Input Data'!E311","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F311","v":2013},{"$f":"'Input Data'!G311","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H311","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I311","v":51054.899365789395},{"$f":"'Costs ($2014) Excl Real Esc'!J311","v":33461.819062521434},{"$f":"'Costs ($2014) Excl Real Esc'!K311","v":47771.152892906139},{"$f":"'Costs ($2014) Excl Real Esc'!L311*W311","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M311*X311","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N311*Y311","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O311*Z311","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P311*AA311","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA311:$AL311)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA311:$AL311)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA311:$AL311)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA311:$AL311)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA311:$AL311)","v":1},null,{"$f":"IF(OR($A311='Cost Escalators'!$A$68,$A311='Cost Escalators'!$A$69,$A311='Cost Escalators'!$A$70,$A311='Cost Escalators'!$A$71),SUM($H311:$L311),0)","v":0}]
[{"$f":"'Input Data'!A312","v":7633},{"$f":"'Input Data'!B312","v":"Transformer Replacement"},{"$f":"'Input Data'!C312","v":"Kempsey 66kV Bus and No.2 Transformer Replacement"},{"$f":"'Input Data'!D312","v":"PS Augmentation"},{"$f":"'Input Data'!E312","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F312","v":2013},{"$f":"'Input Data'!G312","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H312","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I312","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J312","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K312","v":342.39801330760059},{"$f":"'Costs ($2014) Excl Real Esc'!L312*W312","v":-129400.66950045562},{"$f":"'Costs ($2014) Excl Real Esc'!M312*X312","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N312*Y312","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O312*Z312","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P312*AA312","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA312:$AL312)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA312:$AL312)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA312:$AL312)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA312:$AL312)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA312:$AL312)","v":1},null,{"$f":"IF(OR($A312='Cost Escalators'!$A$68,$A312='Cost Escalators'!$A$69,$A312='Cost Escalators'!$A$70,$A312='Cost Escalators'!$A$71),SUM($H312:$L312),0)","v":0}]
[{"$f":"'Input Data'!A313","v":7409},{"$f":"'Input Data'!B313","v":"Transformer Replacement"},{"$f":"'Input Data'!C313","v":"Koolkhan - 967 Line Deviation Works"},{"$f":"'Input Data'!D313","v":"PS Augmentation"},{"$f":"'Input Data'!E313","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F313","v":2014},{"$f":"'Input Data'!G313","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H313","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I313","v":90627.990845083681},{"$f":"'Costs ($2014) Excl Real Esc'!J313","v":-88813.946005799982},{"$f":"'Costs ($2014) Excl Real Esc'!K313","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L313*W313","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M313*X313","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N313*Y313","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O313*Z313","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P313*AA313","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA313:$AL313)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA313:$AL313)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA313:$AL313)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA313:$AL313)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA313:$AL313)","v":1},null,{"$f":"IF(OR($A313='Cost Escalators'!$A$68,$A313='Cost Escalators'!$A$69,$A313='Cost Escalators'!$A$70,$A313='Cost Escalators'!$A$71),SUM($H313:$L313),0)","v":0}]
[{"$f":"'Input Data'!A314","v":5881},{"$f":"'Input Data'!B314","v":"Transmission Line Rearrangement"},{"$f":"'Input Data'!C314","v":"24 Line Vales Point to Newcastle 330kV Turn In"},{"$f":"'Input Data'!D314","v":"PS Augmentation"},{"$f":"'Input Data'!E314","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F314","v":2009},{"$f":"'Input Data'!G314","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H314","v":52501.389695901824},{"$f":"'Costs ($2014) Excl Real Esc'!I314","v":6103.9264147877093},{"$f":"'Costs ($2014) Excl Real Esc'!J314","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K314","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L314*W314","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M314*X314","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N314*Y314","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O314*Z314","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P314*AA314","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA314:$AL314)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA314:$AL314)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA314:$AL314)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA314:$AL314)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA314:$AL314)","v":1},null,{"$f":"IF(OR($A314='Cost Escalators'!$A$68,$A314='Cost Escalators'!$A$69,$A314='Cost Escalators'!$A$70,$A314='Cost Escalators'!$A$71),SUM($H314:$L314),0)","v":0}]
[{"$f":"'Input Data'!A315","v":7573},{"$f":"'Input Data'!B315","v":"Transmission Line Rearrangement"},{"$f":"'Input Data'!C315","v":"Koolkhan - 967 Line Deviation Works"},{"$f":"'Input Data'!D315","v":"PS Augmentation"},{"$f":"'Input Data'!E315","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F315","v":2014},{"$f":"'Input Data'!G315","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H315","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I315","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J315","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K315","v":-143305.88004480459},{"$f":"'Costs ($2014) Excl Real Esc'!L315*W315","v":96665.292946765359},{"$f":"'Costs ($2014) Excl Real Esc'!M315*X315","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N315*Y315","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O315*Z315","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P315*AA315","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA315:$AL315)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA315:$AL315)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA315:$AL315)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA315:$AL315)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA315:$AL315)","v":1},null,{"$f":"IF(OR($A315='Cost Escalators'!$A$68,$A315='Cost Escalators'!$A$69,$A315='Cost Escalators'!$A$70,$A315='Cost Escalators'!$A$71),SUM($H315:$L315),0)","v":0}]
[{"$f":"'Input Data'!A316","v":7399},{"$f":"'Input Data'!B316","v":"Transmission Line Renewal"},{"$f":"'Input Data'!C316","v":"86 Line Tamworth to Armidale Condition"},{"$f":"'Input Data'!D316","v":"PS Augmentation"},{"$f":"'Input Data'!E316","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F316","v":2011},{"$f":"'Input Data'!G316","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H316","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I316","v":314.09097476108468},{"$f":"'Costs ($2014) Excl Real Esc'!J316","v":-307.78316667078889},{"$f":"'Costs ($2014) Excl Real Esc'!K316","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L316*W316","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M316*X316","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N316*Y316","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O316*Z316","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P316*AA316","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA316:$AL316)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA316:$AL316)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA316:$AL316)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA316:$AL316)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA316:$AL316)","v":1},null,{"$f":"IF(OR($A316='Cost Escalators'!$A$68,$A316='Cost Escalators'!$A$69,$A316='Cost Escalators'!$A$70,$A316='Cost Escalators'!$A$71),SUM($H316:$L316),0)","v":0}]
[{"$f":"'Input Data'!A317","v":5940},{"$f":"'Input Data'!B317","v":"Transmission Line Renewal"},{"$f":"'Input Data'!C317","v":"Tamworth to Gunnedah 66kV Transmission Line Refurbishment"},{"$f":"'Input Data'!D317","v":"PS Augmentation"},{"$f":"'Input Data'!E317","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F317","v":2012},{"$f":"'Input Data'!G317","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H317","v":7377986.2704999978},{"$f":"'Costs ($2014) Excl Real Esc'!I317","v":853622.11044362874},{"$f":"'Costs ($2014) Excl Real Esc'!J317","v":270509.62998491153},{"$f":"'Costs ($2014) Excl Real Esc'!K317","v":126621.11674025821},{"$f":"'Costs ($2014) Excl Real Esc'!L317*W317","v":116330.19424725279},{"$f":"'Costs ($2014) Excl Real Esc'!M317*X317","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N317*Y317","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O317*Z317","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P317*AA317","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA317:$AL317)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA317:$AL317)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA317:$AL317)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA317:$AL317)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA317:$AL317)","v":1},null,{"$f":"IF(OR($A317='Cost Escalators'!$A$68,$A317='Cost Escalators'!$A$69,$A317='Cost Escalators'!$A$70,$A317='Cost Escalators'!$A$71),SUM($H317:$L317),0)","v":0}]
[{"$f":"'Input Data'!A318","v":7705},{"$f":"'Input Data'!B318","v":"Transmission Line Renewal"},{"$f":"'Input Data'!C318","v":"964 Line Port Macquarie to Taree Condition"},{"$f":"'Input Data'!D318","v":"PS Augmentation"},{"$f":"'Input Data'!E318","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F318","v":2012},{"$f":"'Input Data'!G318","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H318","v":4709.2115459965544},{"$f":"'Costs ($2014) Excl Real Esc'!I318","v":1905.8028434728124},{"$f":"'Costs ($2014) Excl Real Esc'!J318","v":-88832.41195370382},{"$f":"'Costs ($2014) Excl Real Esc'!K318","v":30786.440041307957},{"$f":"'Costs ($2014) Excl Real Esc'!L318*W318","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M318*X318","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N318*Y318","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O318*Z318","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P318*AA318","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA318:$AL318)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA318:$AL318)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA318:$AL318)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA318:$AL318)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA318:$AL318)","v":1},null,{"$f":"IF(OR($A318='Cost Escalators'!$A$68,$A318='Cost Escalators'!$A$69,$A318='Cost Escalators'!$A$70,$A318='Cost Escalators'!$A$71),SUM($H318:$L318),0)","v":0}]
[{"$f":"'Input Data'!A319","v":5527},{"$f":"'Input Data'!B319","v":"Western 500kV Upgrade"},{"$f":"'Input Data'!C319","v":"Bayswater 500/330kV Switchyard Development"},{"$f":"'Input Data'!D319","v":"PS Augmentation"},{"$f":"'Input Data'!E319","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F319","v":2009},{"$f":"'Input Data'!G319","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H319","v":714169.97290466318},{"$f":"'Costs ($2014) Excl Real Esc'!I319","v":24858.0617027263},{"$f":"'Costs ($2014) Excl Real Esc'!J319","v":17009.962100656725},{"$f":"'Costs ($2014) Excl Real Esc'!K319","v":77406.452213542856},{"$f":"'Costs ($2014) Excl Real Esc'!L319*W319","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M319*X319","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N319*Y319","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O319*Z319","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P319*AA319","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA319:$AL319)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA319:$AL319)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA319:$AL319)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA319:$AL319)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA319:$AL319)","v":1},null,{"$f":"IF(OR($A319='Cost Escalators'!$A$68,$A319='Cost Escalators'!$A$69,$A319='Cost Escalators'!$A$70,$A319='Cost Escalators'!$A$71),SUM($H319:$L319),0)","v":0}]
[{"$f":"'Input Data'!A320","v":5535},{"$f":"'Input Data'!B320","v":"Western 500kV Upgrade"},{"$f":"'Input Data'!C320","v":"Mt Piper 500/330kV Switchyard Development"},{"$f":"'Input Data'!D320","v":"PS Augmentation"},{"$f":"'Input Data'!E320","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F320","v":2009},{"$f":"'Input Data'!G320","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H320","v":2947017.7543823919},{"$f":"'Costs ($2014) Excl Real Esc'!I320","v":737832.17538284382},{"$f":"'Costs ($2014) Excl Real Esc'!J320","v":175685.96624411116},{"$f":"'Costs ($2014) Excl Real Esc'!K320","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L320*W320","v":4739.5173516475243},{"$f":"'Costs ($2014) Excl Real Esc'!M320*X320","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N320*Y320","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O320*Z320","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P320*AA320","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA320:$AL320)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA320:$AL320)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA320:$AL320)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA320:$AL320)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA320:$AL320)","v":1},null,{"$f":"IF(OR($A320='Cost Escalators'!$A$68,$A320='Cost Escalators'!$A$69,$A320='Cost Escalators'!$A$70,$A320='Cost Escalators'!$A$71),SUM($H320:$L320),0)","v":0}]
[{"$f":"'Input Data'!A321","v":5965},{"$f":"'Input Data'!B321","v":"Western 500kV Upgrade"},{"$f":"'Input Data'!C321","v":"Wallerawang 330kV Fault Rating Upgrade"},{"$f":"'Input Data'!D321","v":"PS Augmentation"},{"$f":"'Input Data'!E321","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F321","v":2009},{"$f":"'Input Data'!G321","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H321","v":6107.6155316870145},{"$f":"'Costs ($2014) Excl Real Esc'!I321","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J321","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K321","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L321*W321","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M321*X321","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N321*Y321","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O321*Z321","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P321*AA321","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA321:$AL321)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA321:$AL321)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA321:$AL321)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA321:$AL321)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA321:$AL321)","v":1},null,{"$f":"IF(OR($A321='Cost Escalators'!$A$68,$A321='Cost Escalators'!$A$69,$A321='Cost Escalators'!$A$70,$A321='Cost Escalators'!$A$71),SUM($H321:$L321),0)","v":0}]
[{"$f":"'Input Data'!A322","v":5967},{"$f":"'Input Data'!B322","v":"Western 500kV Upgrade"},{"$f":"'Input Data'!C322","v":"Uprating of Lines 330kV 8 and 16 Lines"},{"$f":"'Input Data'!D322","v":"PS Augmentation"},{"$f":"'Input Data'!E322","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F322","v":2009},{"$f":"'Input Data'!G322","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H322","v":2309.947578182805},{"$f":"'Costs ($2014) Excl Real Esc'!I322","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J322","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K322","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L322*W322","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M322*X322","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N322*Y322","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O322*Z322","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P322*AA322","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA322:$AL322)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA322:$AL322)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA322:$AL322)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA322:$AL322)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA322:$AL322)","v":1},null,{"$f":"IF(OR($A322='Cost Escalators'!$A$68,$A322='Cost Escalators'!$A$69,$A322='Cost Escalators'!$A$70,$A322='Cost Escalators'!$A$71),SUM($H322:$L322),0)","v":0}]
[{"$f":"'Input Data'!A323","v":6229},{"$f":"'Input Data'!B323","v":"Western 500kV Upgrade"},{"$f":"'Input Data'!C323","v":"Bayswater-Liddell Reduct In Fault Clearing Times"},{"$f":"'Input Data'!D323","v":"PS Augmentation"},{"$f":"'Input Data'!E323","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F323","v":2009},{"$f":"'Input Data'!G323","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H323","v":182981.36962018511},{"$f":"'Costs ($2014) Excl Real Esc'!I323","v":5421.4588429560599},{"$f":"'Costs ($2014) Excl Real Esc'!J323","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K323","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L323*W323","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M323*X323","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N323*Y323","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O323*Z323","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P323*AA323","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA323:$AL323)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA323:$AL323)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA323:$AL323)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA323:$AL323)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA323:$AL323)","v":1},null,{"$f":"IF(OR($A323='Cost Escalators'!$A$68,$A323='Cost Escalators'!$A$69,$A323='Cost Escalators'!$A$70,$A323='Cost Escalators'!$A$71),SUM($H323:$L323),0)","v":0}]
[{"$f":"'Input Data'!A324","v":5864},{"$f":"'Input Data'!B324","v":"Western 500kV Upgrade"},{"$f":"'Input Data'!C324","v":"Bannaby 500/330kV Substation Development"},{"$f":"'Input Data'!D324","v":"PS Augmentation"},{"$f":"'Input Data'!E324","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F324","v":2011},{"$f":"'Input Data'!G324","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H324","v":27996485.093016364},{"$f":"'Costs ($2014) Excl Real Esc'!I324","v":6217699.1258981591},{"$f":"'Costs ($2014) Excl Real Esc'!J324","v":282877.09438388585},{"$f":"'Costs ($2014) Excl Real Esc'!K324","v":51555.001464455476},{"$f":"'Costs ($2014) Excl Real Esc'!L324*W324","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M324*X324","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N324*Y324","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O324*Z324","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P324*AA324","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA324:$AL324)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA324:$AL324)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA324:$AL324)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA324:$AL324)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA324:$AL324)","v":1},null,{"$f":"IF(OR($A324='Cost Escalators'!$A$68,$A324='Cost Escalators'!$A$69,$A324='Cost Escalators'!$A$70,$A324='Cost Escalators'!$A$71),SUM($H324:$L324),0)","v":0}]
[{"$f":"'Input Data'!A325","v":6648},{"$f":"'Input Data'!B325","v":"Western Sydney Supply Project"},{"$f":"'Input Data'!C325","v":"Holroyd 330kV Substation Establishment"},{"$f":"'Input Data'!D325","v":"PS Augmentation"},{"$f":"'Input Data'!E325","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F325","v":2014},{"$f":"'Input Data'!G325","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H325","v":1274491.6693423304},{"$f":"'Costs ($2014) Excl Real Esc'!I325","v":5582664.2359791026},{"$f":"'Costs ($2014) Excl Real Esc'!J325","v":19908570.811366554},{"$f":"'Costs ($2014) Excl Real Esc'!K325","v":31403133.499762449},{"$f":"'Costs ($2014) Excl Real Esc'!L325*W325","v":16418804.48859505},{"$f":"'Costs ($2014) Excl Real Esc'!M325*X325","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N325*Y325","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O325*Z325","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P325*AA325","v":0},null,{"$f":"IF($F325=0,M325,IF($F325=R$4,SUM($H325:$P325),0))","v":0},{"$f":"IF($F325=0,N325,IF($F325=S$4,SUM($H325:$P325),0))","v":0},{"$f":"IF($F325=0,O325,IF($F325=T$4,SUM($H325:$P325),0))","v":0},{"$f":"IF($F325=0,P325,IF($F325=U$4,SUM($H325:$P325),0))","v":0},null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA325:$AL325)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA325:$AL325)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA325:$AL325)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA325:$AL325)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA325:$AL325)","v":1},null,{"$f":"IF(OR($A325='Cost Escalators'!$A$68,$A325='Cost Escalators'!$A$69,$A325='Cost Escalators'!$A$70,$A325='Cost Escalators'!$A$71),SUM($H325:$L325),0)","v":0}]
[{"$f":"'Input Data'!A326","v":6664},{"$f":"'Input Data'!B326","v":"Western Sydney Supply Project"},{"$f":"'Input Data'!C326","v":"Sydney West to Holroyd 330kV Transmission Line"},{"$f":"'Input Data'!D326","v":"PS Augmentation"},{"$f":"'Input Data'!E326","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F326","v":2014},{"$f":"'Input Data'!G326","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H326","v":3530403.2349097077},{"$f":"'Costs ($2014) Excl Real Esc'!I326","v":4683671.0637481734},{"$f":"'Costs ($2014) Excl Real Esc'!J326","v":1860787.5178628543},{"$f":"'Costs ($2014) Excl Real Esc'!K326","v":29227099.904612802},{"$f":"'Costs ($2014) Excl Real Esc'!L326*W326","v":38463410.290702373},{"$f":"'Costs ($2014) Excl Real Esc'!M326*X326","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N326*Y326","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O326*Z326","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P326*AA326","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA326:$AL326)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA326:$AL326)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA326:$AL326)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA326:$AL326)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA326:$AL326)","v":1},null,{"$f":"IF(OR($A326='Cost Escalators'!$A$68,$A326='Cost Escalators'!$A$69,$A326='Cost Escalators'!$A$70,$A326='Cost Escalators'!$A$71),SUM($H326:$L326),0)","v":0}]
[{"$f":"'Input Data'!A327","v":6988},{"$f":"'Input Data'!B327","v":"Western Sydney Supply Project"},{"$f":"'Input Data'!C327","v":"Sydney West 330kV Connections For Holroyd Substation"},{"$f":"'Input Data'!D327","v":"PS Augmentation"},{"$f":"'Input Data'!E327","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F327","v":2014},{"$f":"'Input Data'!G327","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H327","v":31306.244367840918},{"$f":"'Costs ($2014) Excl Real Esc'!I327","v":291496.74579752929},{"$f":"'Costs ($2014) Excl Real Esc'!J327","v":3060232.3574188813},{"$f":"'Costs ($2014) Excl Real Esc'!K327","v":11947525.518729676},{"$f":"'Costs ($2014) Excl Real Esc'!L327*W327","v":1200267.9823449918},{"$f":"'Costs ($2014) Excl Real Esc'!M327*X327","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N327*Y327","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O327*Z327","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P327*AA327","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA327:$AL327)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA327:$AL327)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA327:$AL327)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA327:$AL327)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA327:$AL327)","v":1},null,{"$f":"IF(OR($A327='Cost Escalators'!$A$68,$A327='Cost Escalators'!$A$69,$A327='Cost Escalators'!$A$70,$A327='Cost Escalators'!$A$71),SUM($H327:$L327),0)","v":0}]
[{"$f":"'Input Data'!A328","v":6650},{"$f":"'Input Data'!B328","v":"Western Sydney Supply Project"},{"$f":"'Input Data'!C328","v":"Holroyd - Rookwood 330kV Cable"},{"$f":"'Input Data'!D328","v":"PS Augmentation"},{"$f":"'Input Data'!E328","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F328","v":2015},{"$f":"'Input Data'!G328","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H328","v":1226964.3462097319},{"$f":"'Costs ($2014) Excl Real Esc'!I328","v":2146640.6506160633},{"$f":"'Costs ($2014) Excl Real Esc'!J328","v":11233417.589281434},{"$f":"'Costs ($2014) Excl Real Esc'!K328","v":44967630.090510629},{"$f":"'Costs ($2014) Excl Real Esc'!L328*W328","v":85555540.178840414},{"$f":"'Costs ($2014) Excl Real Esc'!M328*X328","v":1631435.546875},{"$f":"'Costs ($2014) Excl Real Esc'!N328*Y328","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O328*Z328","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P328*AA328","v":0},null,146761628.40233326,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA328:$AL328)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA328:$AL328)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA328:$AL328)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA328:$AL328)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA328:$AL328)","v":1},null,{"$f":"IF(OR($A328='Cost Escalators'!$A$68,$A328='Cost Escalators'!$A$69,$A328='Cost Escalators'!$A$70,$A328='Cost Escalators'!$A$71),SUM($H328:$L328),0)","v":145130192.85545826}]
[{"$f":"'Input Data'!A329","v":6651},{"$f":"'Input Data'!B329","v":"Western Sydney Supply Project"},{"$f":"'Input Data'!C329","v":"Rookwood Road 330/132kV Substation"},{"$f":"'Input Data'!D329","v":"PS Augmentation"},{"$f":"'Input Data'!E329","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F329","v":2015},{"$f":"'Input Data'!G329","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H329","v":5045956.2227591854},{"$f":"'Costs ($2014) Excl Real Esc'!I329","v":5969660.695163684},{"$f":"'Costs ($2014) Excl Real Esc'!J329","v":16324279.218819806},{"$f":"'Costs ($2014) Excl Real Esc'!K329","v":36242411.54454799},{"$f":"'Costs ($2014) Excl Real Esc'!L329*W329","v":32030784.272932153},{"$f":"'Costs ($2014) Excl Real Esc'!M329*X329","v":11714572.772597656},{"$f":"'Costs ($2014) Excl Real Esc'!N329*Y329","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O329*Z329","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P329*AA329","v":0},null,107327664.72682047,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA329:$AL329)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA329:$AL329)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA329:$AL329)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA329:$AL329)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA329:$AL329)","v":1},null,{"$f":"IF(OR($A329='Cost Escalators'!$A$68,$A329='Cost Escalators'!$A$69,$A329='Cost Escalators'!$A$70,$A329='Cost Escalators'!$A$71),SUM($H329:$L329),0)","v":95613091.954222813}]
[{"$f":"'Input Data'!A330","v":"P0001923"},{"$f":"'Input Data'!B330","v":"Cable Minor Projects"},{"$f":"'Input Data'!C330","v":"Ausgrid 90Y use of TransGrid Tunnel"},{"$f":"'Input Data'!D330","v":"PS Connections"},{"$f":"'Input Data'!E330","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F330","v":2014},{"$f":"'Input Data'!G330","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H330","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I330","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J330","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K330","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L330*W330","v":37876.368739632358},{"$f":"'Costs ($2014) Excl Real Esc'!M330*X330","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N330*Y330","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O330*Z330","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P330*AA330","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA330:$AL330)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA330:$AL330)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA330:$AL330)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA330:$AL330)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA330:$AL330)","v":1},null,{"$f":"IF(OR($A330='Cost Escalators'!$A$68,$A330='Cost Escalators'!$A$69,$A330='Cost Escalators'!$A$70,$A330='Cost Escalators'!$A$71),SUM($H330:$L330),0)","v":0}]
[{"$f":"'Input Data'!A331","v":6344},{"$f":"'Input Data'!B331","v":"Protection Change"},{"$f":"'Input Data'!C331","v":"Sydney West to West Wetherill Park Substation 93M Feeder Protection Upgrade"},{"$f":"'Input Data'!D331","v":"PS Connections"},{"$f":"'Input Data'!E331","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F331","v":2009},{"$f":"'Input Data'!G331","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H331","v":39.210744850179566},{"$f":"'Costs ($2014) Excl Real Esc'!I331","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J331","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K331","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L331*W331","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M331*X331","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N331*Y331","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O331*Z331","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P331*AA331","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA331:$AL331)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA331:$AL331)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA331:$AL331)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA331:$AL331)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA331:$AL331)","v":1},null,{"$f":"IF(OR($A331='Cost Escalators'!$A$68,$A331='Cost Escalators'!$A$69,$A331='Cost Escalators'!$A$70,$A331='Cost Escalators'!$A$71),SUM($H331:$L331),0)","v":0}]
[{"$f":"'Input Data'!A332","v":"P0001491"},{"$f":"'Input Data'!B332","v":"Protection Change"},{"$f":"'Input Data'!C332","v":"Protection Changes on Macarthur Lines"},{"$f":"'Input Data'!D332","v":"PS Connections"},{"$f":"'Input Data'!E332","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F332","v":2014},{"$f":"'Input Data'!G332","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H332","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I332","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J332","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K332","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L332*W332","v":13288.997603750469},{"$f":"'Costs ($2014) Excl Real Esc'!M332*X332","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N332*Y332","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O332*Z332","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P332*AA332","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA332:$AL332)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA332:$AL332)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA332:$AL332)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA332:$AL332)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA332:$AL332)","v":1},null,{"$f":"IF(OR($A332='Cost Escalators'!$A$68,$A332='Cost Escalators'!$A$69,$A332='Cost Escalators'!$A$70,$A332='Cost Escalators'!$A$71),SUM($H332:$L332),0)","v":0}]
[{"$f":"'Input Data'!A333","v":"P0001497"},{"$f":"'Input Data'!B333","v":"Protection Change"},{"$f":"'Input Data'!C333","v":"Taree Distance Relay Replacement for Essential Energy"},{"$f":"'Input Data'!D333","v":"PS Connections"},{"$f":"'Input Data'!E333","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F333","v":2014},{"$f":"'Input Data'!G333","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H333","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I333","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J333","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K333","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L333*W333","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M333*X333","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N333*Y333","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O333*Z333","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P333*AA333","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA333:$AL333)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA333:$AL333)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA333:$AL333)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA333:$AL333)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA333:$AL333)","v":1},null,{"$f":"IF(OR($A333='Cost Escalators'!$A$68,$A333='Cost Escalators'!$A$69,$A333='Cost Escalators'!$A$70,$A333='Cost Escalators'!$A$71),SUM($H333:$L333),0)","v":0}]
[{"$f":"'Input Data'!A334","v":7910},{"$f":"'Input Data'!B334","v":"SCADA Replacement & Augmentation"},{"$f":"'Input Data'!C334","v":"Sydney North SCADA Fibre Marshalling Kiosk (Ausgrid)"},{"$f":"'Input Data'!D334","v":"PS Connections"},{"$f":"'Input Data'!E334","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F334","v":2014},{"$f":"'Input Data'!G334","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H334","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I334","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J334","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K334","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L334*W334","v":372.49949499546295},{"$f":"'Costs ($2014) Excl Real Esc'!M334*X334","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N334*Y334","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O334*Z334","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P334*AA334","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA334:$AL334)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA334:$AL334)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA334:$AL334)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA334:$AL334)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA334:$AL334)","v":1},null,{"$f":"IF(OR($A334='Cost Escalators'!$A$68,$A334='Cost Escalators'!$A$69,$A334='Cost Escalators'!$A$70,$A334='Cost Escalators'!$A$71),SUM($H334:$L334),0)","v":0}]
[{"$f":"'Input Data'!A335","v":6053},{"$f":"'Input Data'!B335","v":"Substation Minor Projects"},{"$f":"'Input Data'!C335","v":"Provision of Switchbays at Taree Substation"},{"$f":"'Input Data'!D335","v":"PS Connections"},{"$f":"'Input Data'!E335","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F335","v":2009},{"$f":"'Input Data'!G335","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H335","v":1553.7434689007523},{"$f":"'Costs ($2014) Excl Real Esc'!I335","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J335","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K335","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L335*W335","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M335*X335","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N335*Y335","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O335*Z335","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P335*AA335","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA335:$AL335)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA335:$AL335)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA335:$AL335)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA335:$AL335)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA335:$AL335)","v":1},null,{"$f":"IF(OR($A335='Cost Escalators'!$A$68,$A335='Cost Escalators'!$A$69,$A335='Cost Escalators'!$A$70,$A335='Cost Escalators'!$A$71),SUM($H335:$L335),0)","v":0}]
[{"$f":"'Input Data'!A336","v":6287},{"$f":"'Input Data'!B336","v":"Substation Minor Projects"},{"$f":"'Input Data'!C336","v":"Connection of Morisset Zone Substation"},{"$f":"'Input Data'!D336","v":"PS Connections"},{"$f":"'Input Data'!E336","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F336","v":2009},{"$f":"'Input Data'!G336","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H336","v":-7.6482197512714789},{"$f":"'Costs ($2014) Excl Real Esc'!I336","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J336","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K336","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L336*W336","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M336*X336","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N336*Y336","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O336*Z336","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P336*AA336","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA336:$AL336)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA336:$AL336)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA336:$AL336)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA336:$AL336)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA336:$AL336)","v":1},null,{"$f":"IF(OR($A336='Cost Escalators'!$A$68,$A336='Cost Escalators'!$A$69,$A336='Cost Escalators'!$A$70,$A336='Cost Escalators'!$A$71),SUM($H336:$L336),0)","v":0}]
[{"$f":"'Input Data'!A337","v":6518},{"$f":"'Input Data'!B337","v":"Substation Minor Projects"},{"$f":"'Input Data'!C337","v":"Argenton 132kV Substation Connection"},{"$f":"'Input Data'!D337","v":"PS Connections"},{"$f":"'Input Data'!E337","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F337","v":2009},{"$f":"'Input Data'!G337","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H337","v":12509.09919920175},{"$f":"'Costs ($2014) Excl Real Esc'!I337","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J337","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K337","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L337*W337","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M337*X337","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N337*Y337","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O337*Z337","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P337*AA337","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA337:$AL337)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA337:$AL337)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA337:$AL337)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA337:$AL337)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA337:$AL337)","v":1},null,{"$f":"IF(OR($A337='Cost Escalators'!$A$68,$A337='Cost Escalators'!$A$69,$A337='Cost Escalators'!$A$70,$A337='Cost Escalators'!$A$71),SUM($H337:$L337),0)","v":0}]
[{"$f":"'Input Data'!A338","v":6618},{"$f":"'Input Data'!B338","v":"Substation Minor Projects"},{"$f":"'Input Data'!C338","v":"Connection of Kingsford Substation at Beaconsfield West"},{"$f":"'Input Data'!D338","v":"PS Connections"},{"$f":"'Input Data'!E338","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F338","v":2009},{"$f":"'Input Data'!G338","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H338","v":12164.646042996283},{"$f":"'Costs ($2014) Excl Real Esc'!I338","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J338","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K338","v":4505.9899146771095},{"$f":"'Costs ($2014) Excl Real Esc'!L338*W338","v":31552.896609246229},{"$f":"'Costs ($2014) Excl Real Esc'!M338*X338","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N338*Y338","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O338*Z338","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P338*AA338","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA338:$AL338)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA338:$AL338)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA338:$AL338)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA338:$AL338)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA338:$AL338)","v":1},null,{"$f":"IF(OR($A338='Cost Escalators'!$A$68,$A338='Cost Escalators'!$A$69,$A338='Cost Escalators'!$A$70,$A338='Cost Escalators'!$A$71),SUM($H338:$L338),0)","v":0}]
[{"$f":"'Input Data'!A339","v":6638},{"$f":"'Input Data'!B339","v":"Substation Minor Projects"},{"$f":"'Input Data'!C339","v":"Mayfield West & Kooragang Zone Substation Connection"},{"$f":"'Input Data'!D339","v":"PS Connections"},{"$f":"'Input Data'!E339","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F339","v":2009},{"$f":"'Input Data'!G339","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H339","v":172560.10367428052},{"$f":"'Costs ($2014) Excl Real Esc'!I339","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J339","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K339","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L339*W339","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M339*X339","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N339*Y339","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O339*Z339","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P339*AA339","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA339:$AL339)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA339:$AL339)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA339:$AL339)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA339:$AL339)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA339:$AL339)","v":1},null,{"$f":"IF(OR($A339='Cost Escalators'!$A$68,$A339='Cost Escalators'!$A$69,$A339='Cost Escalators'!$A$70,$A339='Cost Escalators'!$A$71),SUM($H339:$L339),0)","v":0}]
[{"$f":"'Input Data'!A340","v":6640},{"$f":"'Input Data'!B340","v":"Substation Minor Projects"},{"$f":"'Input Data'!C340","v":"Narrabri Substation 66kV Switchbay Renames"},{"$f":"'Input Data'!D340","v":"PS Connections"},{"$f":"'Input Data'!E340","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F340","v":2009},{"$f":"'Input Data'!G340","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H340","v":-20.166459771515004},{"$f":"'Costs ($2014) Excl Real Esc'!I340","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J340","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K340","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L340*W340","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M340*X340","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N340*Y340","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O340*Z340","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P340*AA340","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA340:$AL340)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA340:$AL340)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA340:$AL340)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA340:$AL340)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA340:$AL340)","v":1},null,{"$f":"IF(OR($A340='Cost Escalators'!$A$68,$A340='Cost Escalators'!$A$69,$A340='Cost Escalators'!$A$70,$A340='Cost Escalators'!$A$71),SUM($H340:$L340),0)","v":0}]
[{"$f":"'Input Data'!A341","v":6697},{"$f":"'Input Data'!B341","v":"Substation Minor Projects"},{"$f":"'Input Data'!C341","v":"Beryl 66kV Bay to Dunedoo"},{"$f":"'Input Data'!D341","v":"PS Connections"},{"$f":"'Input Data'!E341","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F341","v":2010},{"$f":"'Input Data'!G341","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H341","v":4929.6589511920374},{"$f":"'Costs ($2014) Excl Real Esc'!I341","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J341","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K341","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L341*W341","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M341*X341","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N341*Y341","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O341*Z341","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P341*AA341","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA341:$AL341)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA341:$AL341)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA341:$AL341)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA341:$AL341)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA341:$AL341)","v":1},null,{"$f":"IF(OR($A341='Cost Escalators'!$A$68,$A341='Cost Escalators'!$A$69,$A341='Cost Escalators'!$A$70,$A341='Cost Escalators'!$A$71),SUM($H341:$L341),0)","v":0}]
[{"$f":"'Input Data'!A342","v":6345},{"$f":"'Input Data'!B342","v":"Substation Minor Projects"},{"$f":"'Input Data'!C342","v":"Sydney North 132kV Switchbays For Galston"},{"$f":"'Input Data'!D342","v":"PS Connections"},{"$f":"'Input Data'!E342","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F342","v":2011},{"$f":"'Input Data'!G342","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H342","v":697547.67855506705},{"$f":"'Costs ($2014) Excl Real Esc'!I342","v":86438.544466286825},{"$f":"'Costs ($2014) Excl Real Esc'!J342","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K342","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L342*W342","v":547.31534634819275},{"$f":"'Costs ($2014) Excl Real Esc'!M342*X342","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N342*Y342","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O342*Z342","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P342*AA342","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA342:$AL342)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA342:$AL342)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA342:$AL342)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA342:$AL342)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA342:$AL342)","v":1},null,{"$f":"IF(OR($A342='Cost Escalators'!$A$68,$A342='Cost Escalators'!$A$69,$A342='Cost Escalators'!$A$70,$A342='Cost Escalators'!$A$71),SUM($H342:$L342),0)","v":0}]
[{"$f":"'Input Data'!A343","v":6724},{"$f":"'Input Data'!B343","v":"Substation Minor Projects"},{"$f":"'Input Data'!C343","v":"Tenterfield 22kV Switchbay"},{"$f":"'Input Data'!D343","v":"PS Connections"},{"$f":"'Input Data'!E343","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F343","v":2011},{"$f":"'Input Data'!G343","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H343","v":20721.511343378632},{"$f":"'Costs ($2014) Excl Real Esc'!I343","v":555.82947661447906},{"$f":"'Costs ($2014) Excl Real Esc'!J343","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K343","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L343*W343","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M343*X343","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N343*Y343","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O343*Z343","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P343*AA343","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA343:$AL343)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA343:$AL343)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA343:$AL343)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA343:$AL343)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA343:$AL343)","v":1},null,{"$f":"IF(OR($A343='Cost Escalators'!$A$68,$A343='Cost Escalators'!$A$69,$A343='Cost Escalators'!$A$70,$A343='Cost Escalators'!$A$71),SUM($H343:$L343),0)","v":0}]
[{"$f":"'Input Data'!A344","v":6856},{"$f":"'Input Data'!B344","v":"Substation Minor Projects"},{"$f":"'Input Data'!C344","v":"Connection to Kurri Zone Substation at Newcastle"},{"$f":"'Input Data'!D344","v":"PS Connections"},{"$f":"'Input Data'!E344","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F344","v":2011},{"$f":"'Input Data'!G344","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H344","v":81795.83631706037},{"$f":"'Costs ($2014) Excl Real Esc'!I344","v":108736.64296753558},{"$f":"'Costs ($2014) Excl Real Esc'!J344","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K344","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L344*W344","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M344*X344","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N344*Y344","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O344*Z344","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P344*AA344","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA344:$AL344)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA344:$AL344)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA344:$AL344)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA344:$AL344)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA344:$AL344)","v":1},null,{"$f":"IF(OR($A344='Cost Escalators'!$A$68,$A344='Cost Escalators'!$A$69,$A344='Cost Escalators'!$A$70,$A344='Cost Escalators'!$A$71),SUM($H344:$L344),0)","v":0}]
[{"$f":"'Input Data'!A345","v":7134},{"$f":"'Input Data'!B345","v":"Substation Minor Projects"},{"$f":"'Input Data'!C345","v":"Connection of Jesmond Zone Substation"},{"$f":"'Input Data'!D345","v":"PS Connections"},{"$f":"'Input Data'!E345","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F345","v":2011},{"$f":"'Input Data'!G345","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H345","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I345","v":134349.00365809773},{"$f":"'Costs ($2014) Excl Real Esc'!J345","v":2453.3241464015741},{"$f":"'Costs ($2014) Excl Real Esc'!K345","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L345*W345","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M345*X345","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N345*Y345","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O345*Z345","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P345*AA345","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA345:$AL345)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA345:$AL345)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA345:$AL345)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA345:$AL345)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA345:$AL345)","v":1},null,{"$f":"IF(OR($A345='Cost Escalators'!$A$68,$A345='Cost Escalators'!$A$69,$A345='Cost Escalators'!$A$70,$A345='Cost Escalators'!$A$71),SUM($H345:$L345),0)","v":0}]
[{"$f":"'Input Data'!A346","v":7283},{"$f":"'Input Data'!B346","v":"Substation Minor Projects"},{"$f":"'Input Data'!C346","v":"Tenterfield 22kV Switchbay"},{"$f":"'Input Data'!D346","v":"PS Connections"},{"$f":"'Input Data'!E346","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F346","v":2011},{"$f":"'Input Data'!G346","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H346","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I346","v":1587.6072163686331},{"$f":"'Costs ($2014) Excl Real Esc'!J346","v":-1555.8498995750374},{"$f":"'Costs ($2014) Excl Real Esc'!K346","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L346*W346","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M346*X346","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N346*Y346","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O346*Z346","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P346*AA346","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA346:$AL346)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA346:$AL346)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA346:$AL346)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA346:$AL346)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA346:$AL346)","v":1},null,{"$f":"IF(OR($A346='Cost Escalators'!$A$68,$A346='Cost Escalators'!$A$69,$A346='Cost Escalators'!$A$70,$A346='Cost Escalators'!$A$71),SUM($H346:$L346),0)","v":0}]
[{"$f":"'Input Data'!A347","v":7285},{"$f":"'Input Data'!B347","v":"Substation Minor Projects"},{"$f":"'Input Data'!C347","v":"Cooma 132kV Installation of New Line Bay"},{"$f":"'Input Data'!D347","v":"PS Connections"},{"$f":"'Input Data'!E347","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F347","v":2013},{"$f":"'Input Data'!G347","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H347","v":26342.451695166343},{"$f":"'Costs ($2014) Excl Real Esc'!I347","v":602921.97217187972},{"$f":"'Costs ($2014) Excl Real Esc'!J347","v":1032484.9507413156},{"$f":"'Costs ($2014) Excl Real Esc'!K347","v":11299.875055316383},{"$f":"'Costs ($2014) Excl Real Esc'!L347*W347","v":20534.780350503923},{"$f":"'Costs ($2014) Excl Real Esc'!M347*X347","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N347*Y347","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O347*Z347","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P347*AA347","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA347:$AL347)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA347:$AL347)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA347:$AL347)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA347:$AL347)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA347:$AL347)","v":1},null,{"$f":"IF(OR($A347='Cost Escalators'!$A$68,$A347='Cost Escalators'!$A$69,$A347='Cost Escalators'!$A$70,$A347='Cost Escalators'!$A$71),SUM($H347:$L347),0)","v":0}]
[{"$f":"'Input Data'!A348","v":7422},{"$f":"'Input Data'!B348","v":"Substation Minor Projects"},{"$f":"'Input Data'!C348","v":"Hawks Nest 132/66kV Substation Line Connection"},{"$f":"'Input Data'!D348","v":"PS Connections"},{"$f":"'Input Data'!E348","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F348","v":2013},{"$f":"'Input Data'!G348","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H348","v":51405.972877281012},{"$f":"'Costs ($2014) Excl Real Esc'!I348","v":43141.820846249975},{"$f":"'Costs ($2014) Excl Real Esc'!J348","v":1058691.5801559256},{"$f":"'Costs ($2014) Excl Real Esc'!K348","v":908324.19168043288},{"$f":"'Costs ($2014) Excl Real Esc'!L348*W348","v":92717.463839819786},{"$f":"'Costs ($2014) Excl Real Esc'!M348*X348","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N348*Y348","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O348*Z348","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P348*AA348","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA348:$AL348)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA348:$AL348)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA348:$AL348)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA348:$AL348)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA348:$AL348)","v":1},null,{"$f":"IF(OR($A348='Cost Escalators'!$A$68,$A348='Cost Escalators'!$A$69,$A348='Cost Escalators'!$A$70,$A348='Cost Escalators'!$A$71),SUM($H348:$L348),0)","v":0}]
[{"$f":"'Input Data'!A349","v":7565},{"$f":"'Input Data'!B349","v":"Substation Minor Projects"},{"$f":"'Input Data'!C349","v":"Uprate Broken Hill 52 & 62 22kV Line Switchbays"},{"$f":"'Input Data'!D349","v":"PS Connections"},{"$f":"'Input Data'!E349","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F349","v":2014},{"$f":"'Input Data'!G349","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H349","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I349","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J349","v":4159.7048684773636},{"$f":"'Costs ($2014) Excl Real Esc'!K349","v":69369.204421479808},{"$f":"'Costs ($2014) Excl Real Esc'!L349*W349","v":-73418.924051037888},{"$f":"'Costs ($2014) Excl Real Esc'!M349*X349","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N349*Y349","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O349*Z349","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P349*AA349","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA349:$AL349)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA349:$AL349)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA349:$AL349)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA349:$AL349)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA349:$AL349)","v":1},null,{"$f":"IF(OR($A349='Cost Escalators'!$A$68,$A349='Cost Escalators'!$A$69,$A349='Cost Escalators'!$A$70,$A349='Cost Escalators'!$A$71),SUM($H349:$L349),0)","v":0}]
[{"$f":"'Input Data'!A350","v":7668},{"$f":"'Input Data'!B350","v":"Substation Minor Projects"},{"$f":"'Input Data'!C350","v":"Wellington Substation 132kV Switchbay and Double Circuit (Strung On One Side) To Mitchell Highway"},{"$f":"'Input Data'!D350","v":"PS Connections"},{"$f":"'Input Data'!E350","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F350","v":2014},{"$f":"'Input Data'!G350","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H350","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I350","v":2.9562003921716324},{"$f":"'Costs ($2014) Excl Real Esc'!J350","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K350","v":603864.80959750526},{"$f":"'Costs ($2014) Excl Real Esc'!L350*W350","v":2105254.0546404188},{"$f":"'Costs ($2014) Excl Real Esc'!M350*X350","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N350*Y350","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O350*Z350","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P350*AA350","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA350:$AL350)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA350:$AL350)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA350:$AL350)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA350:$AL350)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA350:$AL350)","v":1},null,{"$f":"IF(OR($A350='Cost Escalators'!$A$68,$A350='Cost Escalators'!$A$69,$A350='Cost Escalators'!$A$70,$A350='Cost Escalators'!$A$71),SUM($H350:$L350),0)","v":0}]
[{"$f":"'Input Data'!A351","v":7826},{"$f":"'Input Data'!B351","v":"Substation Minor Projects"},{"$f":"'Input Data'!C351","v":"Connection to Broadmeadow Zone Substation at Waratah West"},{"$f":"'Input Data'!D351","v":"PS Connections"},{"$f":"'Input Data'!E351","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F351","v":2014},{"$f":"'Input Data'!G351","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H351","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I351","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J351","v":3699.4734219614038},{"$f":"'Costs ($2014) Excl Real Esc'!K351","v":172769.15350649311},{"$f":"'Costs ($2014) Excl Real Esc'!L351*W351","v":79480.197767962221},{"$f":"'Costs ($2014) Excl Real Esc'!M351*X351","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N351*Y351","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O351*Z351","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P351*AA351","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA351:$AL351)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA351:$AL351)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA351:$AL351)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA351:$AL351)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA351:$AL351)","v":1},null,{"$f":"IF(OR($A351='Cost Escalators'!$A$68,$A351='Cost Escalators'!$A$69,$A351='Cost Escalators'!$A$70,$A351='Cost Escalators'!$A$71),SUM($H351:$L351),0)","v":0}]
[{"$f":"'Input Data'!A352","v":8178},{"$f":"'Input Data'!B352","v":"Substation Minor Projects"},{"$f":"'Input Data'!C352","v":"Connection to Herons Creek Substation"},{"$f":"'Input Data'!D352","v":"PS Connections"},{"$f":"'Input Data'!E352","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F352","v":2014},{"$f":"'Input Data'!G352","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H352","v":678.55615747676632},{"$f":"'Costs ($2014) Excl Real Esc'!I352","v":65.940282848410121},{"$f":"'Costs ($2014) Excl Real Esc'!J352","v":-15382.999543916854},{"$f":"'Costs ($2014) Excl Real Esc'!K352","v":23667.759203076712},{"$f":"'Costs ($2014) Excl Real Esc'!L352*W352","v":271043.87639900739},{"$f":"'Costs ($2014) Excl Real Esc'!M352*X352","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N352*Y352","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O352*Z352","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P352*AA352","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA352:$AL352)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA352:$AL352)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA352:$AL352)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA352:$AL352)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA352:$AL352)","v":1},null,{"$f":"IF(OR($A352='Cost Escalators'!$A$68,$A352='Cost Escalators'!$A$69,$A352='Cost Escalators'!$A$70,$A352='Cost Escalators'!$A$71),SUM($H352:$L352),0)","v":0}]
[{"$f":"'Input Data'!A353","v":"P0000899"},{"$f":"'Input Data'!B353","v":"Substation Minor Projects"},{"$f":"'Input Data'!C353","v":"Connection of Abbotsbury Zone Substation at Sydney West"},{"$f":"'Input Data'!D353","v":"PS Connections"},{"$f":"'Input Data'!E353","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F353","v":2014},{"$f":"'Input Data'!G353","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H353","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I353","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J353","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K353","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L353*W353","v":364221.77014898567},{"$f":"'Costs ($2014) Excl Real Esc'!M353*X353","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N353*Y353","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O353*Z353","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P353*AA353","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA353:$AL353)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA353:$AL353)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA353:$AL353)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA353:$AL353)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA353:$AL353)","v":1},null,{"$f":"IF(OR($A353='Cost Escalators'!$A$68,$A353='Cost Escalators'!$A$69,$A353='Cost Escalators'!$A$70,$A353='Cost Escalators'!$A$71),SUM($H353:$L353),0)","v":0}]
[{"$f":"'Input Data'!A354","v":"P0000909"},{"$f":"'Input Data'!B354","v":"Substation Minor Projects"},{"$f":"'Input Data'!C354","v":"Reduce AVR Settings at Vineyard Substation"},{"$f":"'Input Data'!D354","v":"PS Connections"},{"$f":"'Input Data'!E354","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F354","v":2014},{"$f":"'Input Data'!G354","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H354","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I354","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J354","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K354","v":4092.1883866680701},{"$f":"'Costs ($2014) Excl Real Esc'!L354*W354","v":770.81910151624061},{"$f":"'Costs ($2014) Excl Real Esc'!M354*X354","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N354*Y354","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O354*Z354","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P354*AA354","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA354:$AL354)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA354:$AL354)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA354:$AL354)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA354:$AL354)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA354:$AL354)","v":1},null,{"$f":"IF(OR($A354='Cost Escalators'!$A$68,$A354='Cost Escalators'!$A$69,$A354='Cost Escalators'!$A$70,$A354='Cost Escalators'!$A$71),SUM($H354:$L354),0)","v":0}]
[{"$f":"'Input Data'!A355","v":6222},{"$f":"'Input Data'!B355","v":"Substation Minor Projects"},{"$f":"'Input Data'!C355","v":"Sydney West 132kV Line Bays"},{"$f":"'Input Data'!D355","v":"PS Connections"},{"$f":"'Input Data'!E355","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F355","v":2015},{"$f":"'Input Data'!G355","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H355","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I355","v":-4962.9925706247695},{"$f":"'Costs ($2014) Excl Real Esc'!J355","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K355","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L355*W355","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M355*X355","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N355*Y355","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O355*Z355","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P355*AA355","v":0},null,-4962.9925706247695,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA355:$AL355)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA355:$AL355)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA355:$AL355)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA355:$AL355)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA355:$AL355)","v":1},null,{"$f":"IF(OR($A355='Cost Escalators'!$A$68,$A355='Cost Escalators'!$A$69,$A355='Cost Escalators'!$A$70,$A355='Cost Escalators'!$A$71),SUM($H355:$L355),0)","v":0}]
[{"$f":"'Input Data'!A356","v":6986},{"$f":"'Input Data'!B356","v":"Substation Minor Projects"},{"$f":"'Input Data'!C356","v":"Supply to Belmore Park Zone Substation"},{"$f":"'Input Data'!D356","v":"PS Connections"},{"$f":"'Input Data'!E356","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F356","v":2015},{"$f":"'Input Data'!G356","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H356","v":1125.0836311318421},{"$f":"'Costs ($2014) Excl Real Esc'!I356","v":36350.014248121115},{"$f":"'Costs ($2014) Excl Real Esc'!J356","v":366487.5301003037},{"$f":"'Costs ($2014) Excl Real Esc'!K356","v":640710.93052371102},{"$f":"'Costs ($2014) Excl Real Esc'!L356*W356","v":340099.05956629023},{"$f":"'Costs ($2014) Excl Real Esc'!M356*X356","v":22897.244218750002},{"$f":"'Costs ($2014) Excl Real Esc'!N356*Y356","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O356*Z356","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P356*AA356","v":0},null,1407669.8622883079,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA356:$AL356)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA356:$AL356)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA356:$AL356)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA356:$AL356)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA356:$AL356)","v":1},null,{"$f":"IF(OR($A356='Cost Escalators'!$A$68,$A356='Cost Escalators'!$A$69,$A356='Cost Escalators'!$A$70,$A356='Cost Escalators'!$A$71),SUM($H356:$L356),0)","v":0}]
[{"$f":"'Input Data'!A357","v":7126},{"$f":"'Input Data'!B357","v":"Substation Minor Projects"},{"$f":"'Input Data'!C357","v":"Sydney West 132kV Line Bays"},{"$f":"'Input Data'!D357","v":"PS Connections"},{"$f":"'Input Data'!E357","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F357","v":2015},{"$f":"'Input Data'!G357","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H357","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I357","v":35849.236028450054},{"$f":"'Costs ($2014) Excl Real Esc'!J357","v":3513.9906867803243},{"$f":"'Costs ($2014) Excl Real Esc'!K357","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L357*W357","v":-37623.838918030553},{"$f":"'Costs ($2014) Excl Real Esc'!M357*X357","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N357*Y357","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O357*Z357","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P357*AA357","v":0},null,1739.3877971998227,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA357:$AL357)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA357:$AL357)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA357:$AL357)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA357:$AL357)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA357:$AL357)","v":1},null,{"$f":"IF(OR($A357='Cost Escalators'!$A$68,$A357='Cost Escalators'!$A$69,$A357='Cost Escalators'!$A$70,$A357='Cost Escalators'!$A$71),SUM($H357:$L357),0)","v":0}]
[{"$f":"'Input Data'!A358","v":7311},{"$f":"'Input Data'!B358","v":"Substation Minor Projects"},{"$f":"'Input Data'!C358","v":"Sydney West 132kV Line Bays"},{"$f":"'Input Data'!D358","v":"PS Connections"},{"$f":"'Input Data'!E358","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F358","v":2015},{"$f":"'Input Data'!G358","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H358","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I358","v":4967.9691957454052},{"$f":"'Costs ($2014) Excl Real Esc'!J358","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K358","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L358*W358","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M358*X358","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N358*Y358","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O358*Z358","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P358*AA358","v":0},null,4967.9691957454052,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA358:$AL358)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA358:$AL358)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA358:$AL358)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA358:$AL358)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA358:$AL358)","v":1},null,{"$f":"IF(OR($A358='Cost Escalators'!$A$68,$A358='Cost Escalators'!$A$69,$A358='Cost Escalators'!$A$70,$A358='Cost Escalators'!$A$71),SUM($H358:$L358),0)","v":0}]
[{"$f":"'Input Data'!A359","v":7313},{"$f":"'Input Data'!B359","v":"Substation Minor Projects"},{"$f":"'Input Data'!C359","v":"Tamworth 66kV Line Bay"},{"$f":"'Input Data'!D359","v":"PS Connections"},{"$f":"'Input Data'!E359","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F359","v":2015},{"$f":"'Input Data'!G359","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H359","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I359","v":4061.1387747251256},{"$f":"'Costs ($2014) Excl Real Esc'!J359","v":16660.766023732027},{"$f":"'Costs ($2014) Excl Real Esc'!K359","v":21203.921983373104},{"$f":"'Costs ($2014) Excl Real Esc'!L359*W359","v":-41298.786476961861},{"$f":"'Costs ($2014) Excl Real Esc'!M359*X359","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N359*Y359","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O359*Z359","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P359*AA359","v":0},null,627.04030486839474,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA359:$AL359)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA359:$AL359)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA359:$AL359)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA359:$AL359)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA359:$AL359)","v":1},null,{"$f":"IF(OR($A359='Cost Escalators'!$A$68,$A359='Cost Escalators'!$A$69,$A359='Cost Escalators'!$A$70,$A359='Cost Escalators'!$A$71),SUM($H359:$L359),0)","v":0}]
[{"$f":"'Input Data'!A360","v":7661},{"$f":"'Input Data'!B360","v":"Substation Minor Projects"},{"$f":"'Input Data'!C360","v":"Supply to Temora"},{"$f":"'Input Data'!D360","v":"PS Connections"},{"$f":"'Input Data'!E360","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F360","v":2015},{"$f":"'Input Data'!G360","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H360","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I360","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J360","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K360","v":32863.05675154725},{"$f":"'Costs ($2014) Excl Real Esc'!L360*W360","v":619047.39026433311},{"$f":"'Costs ($2014) Excl Real Esc'!M360*X360","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N360*Y360","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O360*Z360","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P360*AA360","v":0},null,651910.44701588037,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA360:$AL360)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA360:$AL360)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA360:$AL360)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA360:$AL360)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA360:$AL360)","v":1},null,{"$f":"IF(OR($A360='Cost Escalators'!$A$68,$A360='Cost Escalators'!$A$69,$A360='Cost Escalators'!$A$70,$A360='Cost Escalators'!$A$71),SUM($H360:$L360),0)","v":0}]
[{"$f":"'Input Data'!A361","v":8092},{"$f":"'Input Data'!B361","v":"Substation Minor Projects"},{"$f":"'Input Data'!C361","v":"Supply to Parkes Town"},{"$f":"'Input Data'!D361","v":"PS Connections"},{"$f":"'Input Data'!E361","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F361","v":2015},{"$f":"'Input Data'!G361","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H361","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I361","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J361","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K361","v":1683.2785083389342},{"$f":"'Costs ($2014) Excl Real Esc'!L361*W361","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M361*X361","v":257324.21875},{"$f":"'Costs ($2014) Excl Real Esc'!N361*Y361","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O361*Z361","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P361*AA361","v":0},null,259007.49725833893,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA361:$AL361)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA361:$AL361)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA361:$AL361)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA361:$AL361)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA361:$AL361)","v":1},null,{"$f":"IF(OR($A361='Cost Escalators'!$A$68,$A361='Cost Escalators'!$A$69,$A361='Cost Escalators'!$A$70,$A361='Cost Escalators'!$A$71),SUM($H361:$L361),0)","v":0}]
[{"$f":"'Input Data'!A362","v":"P0001181"},{"$f":"'Input Data'!B362","v":"Substation Minor Projects"},{"$f":"'Input Data'!C362","v":"Parkes Supply - 66kV Feeder Bay Essential Energy"},{"$f":"'Input Data'!D362","v":"PS Connections"},{"$f":"'Input Data'!E362","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F362","v":2015},{"$f":"'Input Data'!G362","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H362","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I362","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J362","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K362","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L362*W362","v":11861.363563079465},{"$f":"'Costs ($2014) Excl Real Esc'!M362*X362","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N362*Y362","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O362*Z362","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P362*AA362","v":0},null,11861.363563079465,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA362:$AL362)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA362:$AL362)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA362:$AL362)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA362:$AL362)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA362:$AL362)","v":1},null,{"$f":"IF(OR($A362='Cost Escalators'!$A$68,$A362='Cost Escalators'!$A$69,$A362='Cost Escalators'!$A$70,$A362='Cost Escalators'!$A$71),SUM($H362:$L362),0)","v":0}]
[{"$f":"'Input Data'!A363","v":6157},{"$f":"'Input Data'!B363","v":"Substation Minor Projects"},{"$f":"'Input Data'!C363","v":"Supply to Gulgong West"},{"$f":"'Input Data'!D363","v":"PS Connections"},{"$f":"'Input Data'!E363","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F363","v":2016},{"$f":"'Input Data'!G363","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H363","v":-13.008510517119904},{"$f":"'Costs ($2014) Excl Real Esc'!I363","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J363","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K363","v":-23861.090458568422},{"$f":"'Costs ($2014) Excl Real Esc'!L363*W363","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M363*X363","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N363*Y363","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O363*Z363","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P363*AA363","v":0},null,0,-23874.098969085542,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA363:$AL363)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA363:$AL363)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA363:$AL363)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA363:$AL363)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA363:$AL363)","v":1},null,{"$f":"IF(OR($A363='Cost Escalators'!$A$68,$A363='Cost Escalators'!$A$69,$A363='Cost Escalators'!$A$70,$A363='Cost Escalators'!$A$71),SUM($H363:$L363),0)","v":0}]
[{"$f":"'Input Data'!A364","v":6174},{"$f":"'Input Data'!B364","v":"Substation Minor Projects"},{"$f":"'Input Data'!C364","v":"Supply to Googong"},{"$f":"'Input Data'!D364","v":"PS Connections"},{"$f":"'Input Data'!E364","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F364","v":2016},{"$f":"'Input Data'!G364","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H364","v":29746.007538581507},{"$f":"'Costs ($2014) Excl Real Esc'!I364","v":-29345.935447731496},{"$f":"'Costs ($2014) Excl Real Esc'!J364","v":-2752.1765470714586},{"$f":"'Costs ($2014) Excl Real Esc'!K364","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L364*W364","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M364*X364","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N364*Y364","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O364*Z364","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P364*AA364","v":0},null,0,-2352.104456221447,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA364:$AL364)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA364:$AL364)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA364:$AL364)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA364:$AL364)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA364:$AL364)","v":1},null,{"$f":"IF(OR($A364='Cost Escalators'!$A$68,$A364='Cost Escalators'!$A$69,$A364='Cost Escalators'!$A$70,$A364='Cost Escalators'!$A$71),SUM($H364:$L364),0)","v":0}]
[{"$f":"'Input Data'!A365","v":6176},{"$f":"'Input Data'!B365","v":"Substation Minor Projects"},{"$f":"'Input Data'!C365","v":"Supply to Molong"},{"$f":"'Input Data'!D365","v":"PS Connections"},{"$f":"'Input Data'!E365","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F365","v":2016},{"$f":"'Input Data'!G365","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H365","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I365","v":-6697.8781158839793},{"$f":"'Costs ($2014) Excl Real Esc'!J365","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K365","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L365*W365","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M365*X365","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N365*Y365","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O365*Z365","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P365*AA365","v":0},null,0,-6697.8781158839793,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA365:$AL365)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA365:$AL365)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA365:$AL365)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA365:$AL365)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA365:$AL365)","v":1},null,{"$f":"IF(OR($A365='Cost Escalators'!$A$68,$A365='Cost Escalators'!$A$69,$A365='Cost Escalators'!$A$70,$A365='Cost Escalators'!$A$71),SUM($H365:$L365),0)","v":0}]
[{"$f":"'Input Data'!A366","v":7320},{"$f":"'Input Data'!B366","v":"Substation Minor Projects"},{"$f":"'Input Data'!C366","v":"Supply to Googong"},{"$f":"'Input Data'!D366","v":"PS Connections"},{"$f":"'Input Data'!E366","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F366","v":2016},{"$f":"'Input Data'!G366","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H366","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I366","v":33930.842748774674},{"$f":"'Costs ($2014) Excl Real Esc'!J366","v":32400.964944793759},{"$f":"'Costs ($2014) Excl Real Esc'!K366","v":-63916.767919779697},{"$f":"'Costs ($2014) Excl Real Esc'!L366*W366","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M366*X366","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N366*Y366","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O366*Z366","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P366*AA366","v":0},null,0,2415.0397737887397,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA366:$AL366)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA366:$AL366)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA366:$AL366)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA366:$AL366)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA366:$AL366)","v":1},null,{"$f":"IF(OR($A366='Cost Escalators'!$A$68,$A366='Cost Escalators'!$A$69,$A366='Cost Escalators'!$A$70,$A366='Cost Escalators'!$A$71),SUM($H366:$L366),0)","v":0}]
[{"$f":"'Input Data'!A367","v":7532},{"$f":"'Input Data'!B367","v":"Substation Minor Projects"},{"$f":"'Input Data'!C367","v":"Connection of Gwawley Bay"},{"$f":"'Input Data'!D367","v":"PS Connections"},{"$f":"'Input Data'!E367","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F367","v":2016},{"$f":"'Input Data'!G367","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H367","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I367","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J367","v":-205.5639324783468},{"$f":"'Costs ($2014) Excl Real Esc'!K367","v":20685.470376627891},{"$f":"'Costs ($2014) Excl Real Esc'!L367*W367","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M367*X367","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N367*Y367","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O367*Z367","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P367*AA367","v":0},null,0,20479.906444149543,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA367:$AL367)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA367:$AL367)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA367:$AL367)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA367:$AL367)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA367:$AL367)","v":1},null,{"$f":"IF(OR($A367='Cost Escalators'!$A$68,$A367='Cost Escalators'!$A$69,$A367='Cost Escalators'!$A$70,$A367='Cost Escalators'!$A$71),SUM($H367:$L367),0)","v":0}]
[{"$f":"'Input Data'!A368","v":7094},{"$f":"'Input Data'!B368","v":"Substation Minor Projects"},{"$f":"'Input Data'!C368","v":"Supply to Marsden Park"},{"$f":"'Input Data'!D368","v":"PS Connections"},{"$f":"'Input Data'!E368","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F368","v":2016},{"$f":"'Input Data'!G368","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H368","v":8969.171893355393},{"$f":"'Costs ($2014) Excl Real Esc'!I368","v":3764.4340864431833},{"$f":"'Costs ($2014) Excl Real Esc'!J368","v":-3688.9899323500695},{"$f":"'Costs ($2014) Excl Real Esc'!K368","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L368*W368","v":23618.574173342076},{"$f":"'Costs ($2014) Excl Real Esc'!M368*X368","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N368*Y368","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O368*Z368","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P368*AA368","v":0},null,0,32663.190220790584,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA368:$AL368)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA368:$AL368)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA368:$AL368)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA368:$AL368)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA368:$AL368)","v":1},null,{"$f":"IF(OR($A368='Cost Escalators'!$A$68,$A368='Cost Escalators'!$A$69,$A368='Cost Escalators'!$A$70,$A368='Cost Escalators'!$A$71),SUM($H368:$L368),0)","v":0}]
[{"$f":"'Input Data'!A369","v":8093},{"$f":"'Input Data'!B369","v":"Substation Minor Projects"},{"$f":"'Input Data'!C369","v":"Supply to Molong"},{"$f":"'Input Data'!D369","v":"PS Connections"},{"$f":"'Input Data'!E369","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F369","v":2016},{"$f":"'Input Data'!G369","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H369","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I369","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J369","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K369","v":10883.598043137536},{"$f":"'Costs ($2014) Excl Real Esc'!L369*W369","v":57612.490937136557},{"$f":"'Costs ($2014) Excl Real Esc'!M369*X369","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N369*Y369","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O369*Z369","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P369*AA369","v":0},null,0,68496.0889802741,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA369:$AL369)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA369:$AL369)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA369:$AL369)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA369:$AL369)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA369:$AL369)","v":1},null,{"$f":"IF(OR($A369='Cost Escalators'!$A$68,$A369='Cost Escalators'!$A$69,$A369='Cost Escalators'!$A$70,$A369='Cost Escalators'!$A$71),SUM($H369:$L369),0)","v":0}]
[{"$f":"'Input Data'!A370","v":8095},{"$f":"'Input Data'!B370","v":"Substation Minor Projects"},{"$f":"'Input Data'!C370","v":"Supply to Googong"},{"$f":"'Input Data'!D370","v":"PS Connections"},{"$f":"'Input Data'!E370","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F370","v":2016},{"$f":"'Input Data'!G370","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H370","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I370","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J370","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K370","v":977.72493823422428},{"$f":"'Costs ($2014) Excl Real Esc'!L370*W370","v":300.60899980160065},{"$f":"'Costs ($2014) Excl Real Esc'!M370*X370","v":257324.21875},{"$f":"'Costs ($2014) Excl Real Esc'!N370*Y370","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O370*Z370","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P370*AA370","v":0},null,0,258602.55268803582,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA370:$AL370)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA370:$AL370)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA370:$AL370)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA370:$AL370)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA370:$AL370)","v":1},null,{"$f":"IF(OR($A370='Cost Escalators'!$A$68,$A370='Cost Escalators'!$A$69,$A370='Cost Escalators'!$A$70,$A370='Cost Escalators'!$A$71),SUM($H370:$L370),0)","v":0}]
[{"$f":"'Input Data'!A371","v":"P0000851"},{"$f":"'Input Data'!B371","v":"Substation Minor Projects"},{"$f":"'Input Data'!C371","v":"Beryl Substation 66kV Bay For Gulgong"},{"$f":"'Input Data'!D371","v":"PS Connections"},{"$f":"'Input Data'!E371","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F371","v":2016},{"$f":"'Input Data'!G371","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H371","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I371","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J371","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K371","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L371*W371","v":40279.120343817762},{"$f":"'Costs ($2014) Excl Real Esc'!M371*X371","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N371*Y371","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O371*Z371","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P371*AA371","v":0},null,0,40279.120343817762,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA371:$AL371)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA371:$AL371)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA371:$AL371)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA371:$AL371)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA371:$AL371)","v":1},null,{"$f":"IF(OR($A371='Cost Escalators'!$A$68,$A371='Cost Escalators'!$A$69,$A371='Cost Escalators'!$A$70,$A371='Cost Escalators'!$A$71),SUM($H371:$L371),0)","v":0}]
[{"$f":"'Input Data'!A372","v":6964},{"$f":"'Input Data'!B372","v":"Substation Minor Projects"},{"$f":"'Input Data'!C372","v":"Supply to Nabiac"},{"$f":"'Input Data'!D372","v":"PS Connections"},{"$f":"'Input Data'!E372","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F372","v":2017},{"$f":"'Input Data'!G372","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H372","v":6309.9447182979247},{"$f":"'Costs ($2014) Excl Real Esc'!I372","v":59600.689839768544},{"$f":"'Costs ($2014) Excl Real Esc'!J372","v":124943.46928260026},{"$f":"'Costs ($2014) Excl Real Esc'!K372","v":192625.32654080706},{"$f":"'Costs ($2014) Excl Real Esc'!L372*W372","v":-431405.37568419281},{"$f":"'Costs ($2014) Excl Real Esc'!M372*X372","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N372*Y372","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O372*Z372","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P372*AA372","v":0},null,0,0,-47925.945302719076,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA372:$AL372)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA372:$AL372)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA372:$AL372)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA372:$AL372)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA372:$AL372)","v":1},null,{"$f":"IF(OR($A372='Cost Escalators'!$A$68,$A372='Cost Escalators'!$A$69,$A372='Cost Escalators'!$A$70,$A372='Cost Escalators'!$A$71),SUM($H372:$L372),0)","v":0}]
[{"$f":"'Input Data'!A373","v":"P0002435"},{"$f":"'Input Data'!B373","v":"Substation Minor Projects"},{"$f":"'Input Data'!C373","v":"Supply to Gloucester"},{"$f":"'Input Data'!D373","v":"PS Connections"},{"$f":"'Input Data'!E373","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F373","v":2017},{"$f":"'Input Data'!G373","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H373","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I373","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J373","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K373","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L373*W373","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M373*X373","v":473476.5625},{"$f":"'Costs ($2014) Excl Real Esc'!N373*Y373","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O373*Z373","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P373*AA373","v":0},null,0,0,473476.5625,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA373:$AL373)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA373:$AL373)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA373:$AL373)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA373:$AL373)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA373:$AL373)","v":1},null,{"$f":"IF(OR($A373='Cost Escalators'!$A$68,$A373='Cost Escalators'!$A$69,$A373='Cost Escalators'!$A$70,$A373='Cost Escalators'!$A$71),SUM($H373:$L373),0)","v":0}]
[{"$f":"'Input Data'!A374","v":7392},{"$f":"'Input Data'!B374","v":"Transformer Additions"},{"$f":"'Input Data'!C374","v":"Macarthur 330/132kV No.2 Transformer Installation"},{"$f":"'Input Data'!D374","v":"PS Connections"},{"$f":"'Input Data'!E374","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F374","v":2014},{"$f":"'Input Data'!G374","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H374","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I374","v":1850.2943325118806},{"$f":"'Costs ($2014) Excl Real Esc'!J374","v":-1813.2581270995058},{"$f":"'Costs ($2014) Excl Real Esc'!K374","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L374*W374","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M374*X374","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N374*Y374","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O374*Z374","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P374*AA374","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA374:$AL374)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA374:$AL374)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA374:$AL374)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA374:$AL374)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA374:$AL374)","v":1},null,{"$f":"IF(OR($A374='Cost Escalators'!$A$68,$A374='Cost Escalators'!$A$69,$A374='Cost Escalators'!$A$70,$A374='Cost Escalators'!$A$71),SUM($H374:$L374),0)","v":0}]
[{"$f":"'Input Data'!A375","v":890},{"$f":"'Input Data'!B375","v":"Easements"},{"$f":"'Input Data'!C375","v":"Koolkhan to Coffs Harbour 132kV Transmission Line Easements"},{"$f":"'Input Data'!D375","v":"PS Easements"},{"$f":"'Input Data'!E375","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F375","v":2009},{"$f":"'Input Data'!G375","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H375","v":29907.862171950259},{"$f":"'Costs ($2014) Excl Real Esc'!I375","v":12545.221223971323},{"$f":"'Costs ($2014) Excl Real Esc'!J375","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K375","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L375*W375","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M375*X375","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N375*Y375","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O375*Z375","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P375*AA375","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA375:$AL375)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA375:$AL375)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA375:$AL375)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA375:$AL375)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA375:$AL375)","v":1},null,{"$f":"IF(OR($A375='Cost Escalators'!$A$68,$A375='Cost Escalators'!$A$69,$A375='Cost Escalators'!$A$70,$A375='Cost Escalators'!$A$71),SUM($H375:$L375),0)","v":0}]
[{"$f":"'Input Data'!A376","v":2007},{"$f":"'Input Data'!B376","v":"Easements"},{"$f":"'Input Data'!C376","v":"Coffs Harbour to Kempsey 132kV Transmission Line Easements"},{"$f":"'Input Data'!D376","v":"PS Easements"},{"$f":"'Input Data'!E376","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F376","v":2009},{"$f":"'Input Data'!G376","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H376","v":25055.393586766491},{"$f":"'Costs ($2014) Excl Real Esc'!I376","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J376","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K376","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L376*W376","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M376*X376","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N376*Y376","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O376*Z376","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P376*AA376","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA376:$AL376)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA376:$AL376)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA376:$AL376)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA376:$AL376)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA376:$AL376)","v":1},null,{"$f":"IF(OR($A376='Cost Escalators'!$A$68,$A376='Cost Escalators'!$A$69,$A376='Cost Escalators'!$A$70,$A376='Cost Escalators'!$A$71),SUM($H376:$L376),0)","v":0}]
[{"$f":"'Input Data'!A377","v":3133},{"$f":"'Input Data'!B377","v":"Easements"},{"$f":"'Input Data'!C377","v":"Cable Easements"},{"$f":"'Input Data'!D377","v":"PS Easements"},{"$f":"'Input Data'!E377","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F377","v":2009},{"$f":"'Input Data'!G377","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H377","v":14163.15201176337},{"$f":"'Costs ($2014) Excl Real Esc'!I377","v":1045.1019091476542},{"$f":"'Costs ($2014) Excl Real Esc'!J377","v":2104.2218581513202},{"$f":"'Costs ($2014) Excl Real Esc'!K377","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L377*W377","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M377*X377","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N377*Y377","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O377*Z377","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P377*AA377","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA377:$AL377)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA377:$AL377)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA377:$AL377)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA377:$AL377)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA377:$AL377)","v":1},null,{"$f":"IF(OR($A377='Cost Escalators'!$A$68,$A377='Cost Escalators'!$A$69,$A377='Cost Escalators'!$A$70,$A377='Cost Escalators'!$A$71),SUM($H377:$L377),0)","v":0}]
[{"$f":"'Input Data'!A378","v":3954},{"$f":"'Input Data'!B378","v":"Easements"},{"$f":"'Input Data'!C378","v":"Coffs Harbour 132kV Transmission Line Upgrade Easements"},{"$f":"'Input Data'!D378","v":"PS Easements"},{"$f":"'Input Data'!E378","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F378","v":2009},{"$f":"'Input Data'!G378","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H378","v":171.32230140846744},{"$f":"'Costs ($2014) Excl Real Esc'!I378","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J378","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K378","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L378*W378","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M378*X378","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N378*Y378","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O378*Z378","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P378*AA378","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA378:$AL378)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA378:$AL378)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA378:$AL378)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA378:$AL378)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA378:$AL378)","v":1},null,{"$f":"IF(OR($A378='Cost Escalators'!$A$68,$A378='Cost Escalators'!$A$69,$A378='Cost Escalators'!$A$70,$A378='Cost Escalators'!$A$71),SUM($H378:$L378),0)","v":0}]
[{"$f":"'Input Data'!A379","v":3955},{"$f":"'Input Data'!B379","v":"Easements"},{"$f":"'Input Data'!C379","v":"Darlington Point to Buronga Strategic Easement Acquisition"},{"$f":"'Input Data'!D379","v":"PS Easements"},{"$f":"'Input Data'!E379","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F379","v":2009},{"$f":"'Input Data'!G379","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H379","v":42312.620914516789},{"$f":"'Costs ($2014) Excl Real Esc'!I379","v":1328.2165826770931},{"$f":"'Costs ($2014) Excl Real Esc'!J379","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K379","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L379*W379","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M379*X379","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N379*Y379","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O379*Z379","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P379*AA379","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA379:$AL379)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA379:$AL379)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA379:$AL379)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA379:$AL379)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA379:$AL379)","v":1},null,{"$f":"IF(OR($A379='Cost Escalators'!$A$68,$A379='Cost Escalators'!$A$69,$A379='Cost Escalators'!$A$70,$A379='Cost Escalators'!$A$71),SUM($H379:$L379),0)","v":0}]
[{"$f":"'Input Data'!A380","v":4240},{"$f":"'Input Data'!B380","v":"Easements"},{"$f":"'Input Data'!C380","v":"Miscellaneous State Forests Easements"},{"$f":"'Input Data'!D380","v":"PS Easements"},{"$f":"'Input Data'!E380","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F380","v":2009},{"$f":"'Input Data'!G380","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H380","v":-7.6264299514103087E-2},{"$f":"'Costs ($2014) Excl Real Esc'!I380","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J380","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K380","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L380*W380","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M380*X380","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N380*Y380","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O380*Z380","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P380*AA380","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA380:$AL380)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA380:$AL380)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA380:$AL380)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA380:$AL380)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA380:$AL380)","v":1},null,{"$f":"IF(OR($A380='Cost Escalators'!$A$68,$A380='Cost Escalators'!$A$69,$A380='Cost Escalators'!$A$70,$A380='Cost Escalators'!$A$71),SUM($H380:$L380),0)","v":0}]
[{"$f":"'Input Data'!A381","v":4254},{"$f":"'Input Data'!B381","v":"Easements"},{"$f":"'Input Data'!C381","v":"Ivanhoe Coal"},{"$f":"'Input Data'!D381","v":"PS Easements"},{"$f":"'Input Data'!E381","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F381","v":2009},{"$f":"'Input Data'!G381","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H381","v":-92579.346790756201},{"$f":"'Costs ($2014) Excl Real Esc'!I381","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J381","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K381","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L381*W381","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M381*X381","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N381*Y381","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O381*Z381","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P381*AA381","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA381:$AL381)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA381:$AL381)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA381:$AL381)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA381:$AL381)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA381:$AL381)","v":1},null,{"$f":"IF(OR($A381='Cost Escalators'!$A$68,$A381='Cost Escalators'!$A$69,$A381='Cost Escalators'!$A$70,$A381='Cost Escalators'!$A$71),SUM($H381:$L381),0)","v":0}]
[{"$f":"'Input Data'!A382","v":4300},{"$f":"'Input Data'!B382","v":"Easements"},{"$f":"'Input Data'!C382","v":"Miscellaneous Statewide NPWS Easements"},{"$f":"'Input Data'!D382","v":"PS Easements"},{"$f":"'Input Data'!E382","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F382","v":2009},{"$f":"'Input Data'!G382","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H382","v":31218.126417202297},{"$f":"'Costs ($2014) Excl Real Esc'!I382","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J382","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K382","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L382*W382","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M382*X382","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N382*Y382","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O382*Z382","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P382*AA382","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA382:$AL382)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA382:$AL382)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA382:$AL382)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA382:$AL382)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA382:$AL382)","v":1},null,{"$f":"IF(OR($A382='Cost Escalators'!$A$68,$A382='Cost Escalators'!$A$69,$A382='Cost Escalators'!$A$70,$A382='Cost Escalators'!$A$71),SUM($H382:$L382),0)","v":0}]
[{"$f":"'Input Data'!A383","v":4400},{"$f":"'Input Data'!B383","v":"Easements"},{"$f":"'Input Data'!C383","v":"Miscellaneous Sydney Catchment Authority Easements"},{"$f":"'Input Data'!D383","v":"PS Easements"},{"$f":"'Input Data'!E383","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F383","v":2009},{"$f":"'Input Data'!G383","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H383","v":339.55045123664746},{"$f":"'Costs ($2014) Excl Real Esc'!I383","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J383","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K383","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L383*W383","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M383*X383","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N383*Y383","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O383*Z383","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P383*AA383","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA383:$AL383)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA383:$AL383)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA383:$AL383)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA383:$AL383)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA383:$AL383)","v":1},null,{"$f":"IF(OR($A383='Cost Escalators'!$A$68,$A383='Cost Escalators'!$A$69,$A383='Cost Escalators'!$A$70,$A383='Cost Escalators'!$A$71),SUM($H383:$L383),0)","v":0}]
[{"$f":"'Input Data'!A384","v":905},{"$f":"'Input Data'!B384","v":"Easements"},{"$f":"'Input Data'!C384","v":"Miscellaneous Easements"},{"$f":"'Input Data'!D384","v":"PS Easements"},{"$f":"'Input Data'!E384","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F384","v":2010},{"$f":"'Input Data'!G384","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H384","v":4782114.3221911769},{"$f":"'Costs ($2014) Excl Real Esc'!I384","v":37895.862475496811},{"$f":"'Costs ($2014) Excl Real Esc'!J384","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K384","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L384*W384","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M384*X384","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N384*Y384","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O384*Z384","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P384*AA384","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA384:$AL384)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA384:$AL384)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA384:$AL384)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA384:$AL384)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA384:$AL384)","v":1},null,{"$f":"IF(OR($A384='Cost Escalators'!$A$68,$A384='Cost Escalators'!$A$69,$A384='Cost Escalators'!$A$70,$A384='Cost Escalators'!$A$71),SUM($H384:$L384),0)","v":0}]
[{"$f":"'Input Data'!A385","v":6961},{"$f":"'Input Data'!B385","v":"Easements"},{"$f":"'Input Data'!C385","v":"Bannaby to South Creek Lines 500kV Easement Acquisitions"},{"$f":"'Input Data'!D385","v":"PS Easements"},{"$f":"'Input Data'!E385","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F385","v":2013},{"$f":"'Input Data'!G385","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H385","v":804.84983747212073},{"$f":"'Costs ($2014) Excl Real Esc'!I385","v":1371084.5721697491},{"$f":"'Costs ($2014) Excl Real Esc'!J385","v":-1324113.5288643981},{"$f":"'Costs ($2014) Excl Real Esc'!K385","v":526399.23998126783},{"$f":"'Costs ($2014) Excl Real Esc'!L385*W385","v":-7083.6689699113604},{"$f":"'Costs ($2014) Excl Real Esc'!M385*X385","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N385*Y385","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O385*Z385","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P385*AA385","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA385:$AL385)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA385:$AL385)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA385:$AL385)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA385:$AL385)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA385:$AL385)","v":1},null,{"$f":"IF(OR($A385='Cost Escalators'!$A$68,$A385='Cost Escalators'!$A$69,$A385='Cost Escalators'!$A$70,$A385='Cost Escalators'!$A$71),SUM($H385:$L385),0)","v":0}]
[{"$f":"'Input Data'!A386","v":6673},{"$f":"'Input Data'!B386","v":"Easements"},{"$f":"'Input Data'!C386","v":"Dumaresq to Lismore 330kV Strategic Easement Acquisition"},{"$f":"'Input Data'!D386","v":"PS Easements"},{"$f":"'Input Data'!E386","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F386","v":2014},{"$f":"'Input Data'!G386","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H386","v":3685694.4755031178},{"$f":"'Costs ($2014) Excl Real Esc'!I386","v":3651041.2470831354},{"$f":"'Costs ($2014) Excl Real Esc'!J386","v":3770822.9893178521},{"$f":"'Costs ($2014) Excl Real Esc'!K386","v":3360996.5009431322},{"$f":"'Costs ($2014) Excl Real Esc'!L386*W386","v":-2006549.9265532845},{"$f":"'Costs ($2014) Excl Real Esc'!M386*X386","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N386*Y386","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O386*Z386","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P386*AA386","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA386:$AL386)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA386:$AL386)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA386:$AL386)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA386:$AL386)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA386:$AL386)","v":1},null,{"$f":"IF(OR($A386='Cost Escalators'!$A$68,$A386='Cost Escalators'!$A$69,$A386='Cost Escalators'!$A$70,$A386='Cost Escalators'!$A$71),SUM($H386:$L386),0)","v":0}]
[{"$f":"'Input Data'!A387","v":7460},{"$f":"'Input Data'!B387","v":"Easements"},{"$f":"'Input Data'!C387","v":"Kemps Creek to Liverpool 330kV Easement Acquisition"},{"$f":"'Input Data'!D387","v":"PS Easements"},{"$f":"'Input Data'!E387","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F387","v":2014},{"$f":"'Input Data'!G387","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H387","v":89825.584569001061},{"$f":"'Costs ($2014) Excl Real Esc'!I387","v":130994.69452390411},{"$f":"'Costs ($2014) Excl Real Esc'!J387","v":7282618.0415453147},{"$f":"'Costs ($2014) Excl Real Esc'!K387","v":1248931.4052451437},{"$f":"'Costs ($2014) Excl Real Esc'!L387*W387","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M387*X387","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N387*Y387","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O387*Z387","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P387*AA387","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA387:$AL387)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA387:$AL387)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA387:$AL387)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA387:$AL387)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA387:$AL387)","v":1},null,{"$f":"IF(OR($A387='Cost Escalators'!$A$68,$A387='Cost Escalators'!$A$69,$A387='Cost Escalators'!$A$70,$A387='Cost Escalators'!$A$71),SUM($H387:$L387),0)","v":0}]
[{"$f":"'Input Data'!A388","v":7790},{"$f":"'Input Data'!B388","v":"Easements"},{"$f":"'Input Data'!C388","v":"Strategic Easement for Sydney West to Holroyd Second 330kV Line"},{"$f":"'Input Data'!D388","v":"PS Easements"},{"$f":"'Input Data'!E388","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F388","v":2015},{"$f":"'Input Data'!G388","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H388","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I388","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J388","v":26800.613931863991},{"$f":"'Costs ($2014) Excl Real Esc'!K388","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L388*W388","v":-26091.988676063338},{"$f":"'Costs ($2014) Excl Real Esc'!M388*X388","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N388*Y388","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O388*Z388","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P388*AA388","v":0},null,708.62525580065267,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA388:$AL388)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA388:$AL388)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA388:$AL388)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA388:$AL388)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA388:$AL388)","v":1},null,{"$f":"IF(OR($A388='Cost Escalators'!$A$68,$A388='Cost Escalators'!$A$69,$A388='Cost Escalators'!$A$70,$A388='Cost Escalators'!$A$71),SUM($H388:$L388),0)","v":0}]
[{"$f":"'Input Data'!A389","v":6923},{"$f":"'Input Data'!B389","v":"Powering Sydney's Future"},{"$f":"'Input Data'!C389","v":"Rookwood 330kV Substation - Cable Bays For Beaconsfield West"},{"$f":"'Input Data'!D389","v":"PS Easements"},{"$f":"'Input Data'!E389","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F389","v":2017},{"$f":"'Input Data'!G389","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H389","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I389","v":1601.9947671981631},{"$f":"'Costs ($2014) Excl Real Esc'!J389","v":-1570.0119894177888},{"$f":"'Costs ($2014) Excl Real Esc'!K389","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L389*W389","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M389*X389","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N389*Y389","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O389*Z389","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P389*AA389","v":0},null,{"$f":"IF($F389=0,M389,IF($F389=R$4,SUM($H389:$P389),0))","v":0},{"$f":"IF($F389=0,N389,IF($F389=S$4,SUM($H389:$P389),0))","v":0},{"$f":"IF($F389=0,O389,IF($F389=T$4,SUM($H389:$P389),0))","v":31.982777780374363},{"$f":"IF($F389=0,P389,IF($F389=U$4,SUM($H389:$P389),0))","v":0},null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA389:$AL389)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA389:$AL389)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA389:$AL389)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA389:$AL389)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA389:$AL389)","v":1},null,{"$f":"IF(OR($A389='Cost Escalators'!$A$68,$A389='Cost Escalators'!$A$69,$A389='Cost Escalators'!$A$70,$A389='Cost Escalators'!$A$71),SUM($H389:$L389),0)","v":0}]
[{"$f":"'Input Data'!A390","v":7562},{"$f":"'Input Data'!B390","v":"Powering Sydney's Future"},{"$f":"'Input Data'!C390","v":"Haymarket Additional 330 kV Switchbays and Beaconsfield West Bay"},{"$f":"'Input Data'!D390","v":"PS Easements"},{"$f":"'Input Data'!E390","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F390","v":2017},{"$f":"'Input Data'!G390","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H390","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I390","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J390","v":7058.025012277827},{"$f":"'Costs ($2014) Excl Real Esc'!K390","v":-6871.4063477767786},{"$f":"'Costs ($2014) Excl Real Esc'!L390*W390","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M390*X390","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N390*Y390","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O390*Z390","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P390*AA390","v":0},null,0,0,186.61866450104844,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA390:$AL390)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA390:$AL390)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA390:$AL390)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA390:$AL390)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA390:$AL390)","v":1},null,{"$f":"IF(OR($A390='Cost Escalators'!$A$68,$A390='Cost Escalators'!$A$69,$A390='Cost Escalators'!$A$70,$A390='Cost Escalators'!$A$71),SUM($H390:$L390),0)","v":0}]
[{"$f":"'Input Data'!A391","v":4759},{"$f":"'Input Data'!B391","v":"Property"},{"$f":"'Input Data'!C391","v":"Marulan Substation Outstanding Land Acquisition"},{"$f":"'Input Data'!D391","v":"PS Easements"},{"$f":"'Input Data'!E391","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F391","v":2009},{"$f":"'Input Data'!G391","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H391","v":441204.65045008634},{"$f":"'Costs ($2014) Excl Real Esc'!I391","v":244.35442018603652},{"$f":"'Costs ($2014) Excl Real Esc'!J391","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K391","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L391*W391","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M391*X391","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N391*Y391","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O391*Z391","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P391*AA391","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA391:$AL391)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA391:$AL391)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA391:$AL391)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA391:$AL391)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA391:$AL391)","v":1},null,{"$f":"IF(OR($A391='Cost Escalators'!$A$68,$A391='Cost Escalators'!$A$69,$A391='Cost Escalators'!$A$70,$A391='Cost Escalators'!$A$71),SUM($H391:$L391),0)","v":0}]
[{"$f":"'Input Data'!A392","v":5827},{"$f":"'Input Data'!B392","v":"Property"},{"$f":"'Input Data'!C392","v":"Miscellaneous Substation Site Rights Acquisition"},{"$f":"'Input Data'!D392","v":"PS Easements"},{"$f":"'Input Data'!E392","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F392","v":2009},{"$f":"'Input Data'!G392","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H392","v":482.40437912649304},{"$f":"'Costs ($2014) Excl Real Esc'!I392","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J392","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K392","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L392*W392","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M392*X392","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N392*Y392","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O392*Z392","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P392*AA392","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA392:$AL392)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA392:$AL392)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA392:$AL392)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA392:$AL392)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA392:$AL392)","v":1},null,{"$f":"IF(OR($A392='Cost Escalators'!$A$68,$A392='Cost Escalators'!$A$69,$A392='Cost Escalators'!$A$70,$A392='Cost Escalators'!$A$71),SUM($H392:$L392),0)","v":0}]
[{"$f":"'Input Data'!A393","v":7396},{"$f":"'Input Data'!B393","v":"Property"},{"$f":"'Input Data'!C393","v":"Richmond Vale 500kV Strategic Property Acquisition"},{"$f":"'Input Data'!D393","v":"PS Easements"},{"$f":"'Input Data'!E393","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F393","v":2013},{"$f":"'Input Data'!G393","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H393","v":2481.0301917928014},{"$f":"'Costs ($2014) Excl Real Esc'!I393","v":1680.4723171773571},{"$f":"'Costs ($2014) Excl Real Esc'!J393","v":-1300.8176518034365},{"$f":"'Costs ($2014) Excl Real Esc'!K393","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L393*W393","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M393*X393","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N393*Y393","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O393*Z393","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P393*AA393","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA393:$AL393)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA393:$AL393)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA393:$AL393)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA393:$AL393)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA393:$AL393)","v":1},null,{"$f":"IF(OR($A393='Cost Escalators'!$A$68,$A393='Cost Escalators'!$A$69,$A393='Cost Escalators'!$A$70,$A393='Cost Escalators'!$A$71),SUM($H393:$L393),0)","v":0}]
[{"$f":"'Input Data'!A394","v":7457},{"$f":"'Input Data'!B394","v":"Property"},{"$f":"'Input Data'!C394","v":"South Creek 500/330kV Substation Strategic Site Acquisition"},{"$f":"'Input Data'!D394","v":"PS Easements"},{"$f":"'Input Data'!E394","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F394","v":2013},{"$f":"'Input Data'!G394","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H394","v":941326.98043259478},{"$f":"'Costs ($2014) Excl Real Esc'!I394","v":12738702.721256718},{"$f":"'Costs ($2014) Excl Real Esc'!J394","v":35739.331128174672},{"$f":"'Costs ($2014) Excl Real Esc'!K394","v":76267.181642374388},{"$f":"'Costs ($2014) Excl Real Esc'!L394*W394","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M394*X394","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N394*Y394","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O394*Z394","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P394*AA394","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA394:$AL394)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA394:$AL394)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA394:$AL394)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA394:$AL394)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA394:$AL394)","v":1},null,{"$f":"IF(OR($A394='Cost Escalators'!$A$68,$A394='Cost Escalators'!$A$69,$A394='Cost Escalators'!$A$70,$A394='Cost Escalators'!$A$71),SUM($H394:$L394),0)","v":0}]
[{"$f":"'Input Data'!A395","v":5994},{"$f":"'Input Data'!B395","v":"Property"},{"$f":"'Input Data'!C395","v":"Lismore Substations 330kV Augmentation"},{"$f":"'Input Data'!D395","v":"PS Easements"},{"$f":"'Input Data'!E395","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F395","v":2014},{"$f":"'Input Data'!G395","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H395","v":-2.1789799861172278E-2},{"$f":"'Costs ($2014) Excl Real Esc'!I395","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J395","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K395","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L395*W395","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M395*X395","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N395*Y395","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O395*Z395","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P395*AA395","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA395:$AL395)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA395:$AL395)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA395:$AL395)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA395:$AL395)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA395:$AL395)","v":1},null,{"$f":"IF(OR($A395='Cost Escalators'!$A$68,$A395='Cost Escalators'!$A$69,$A395='Cost Escalators'!$A$70,$A395='Cost Escalators'!$A$71),SUM($H395:$L395),0)","v":0}]
[{"$f":"'Input Data'!A396","v":6751},{"$f":"'Input Data'!B396","v":"Property"},{"$f":"'Input Data'!C396","v":"Tenterfield Substation"},{"$f":"'Input Data'!D396","v":"PS Easements"},{"$f":"'Input Data'!E396","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F396","v":2014},{"$f":"'Input Data'!G396","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H396","v":48400.60383652887},{"$f":"'Costs ($2014) Excl Real Esc'!I396","v":10335.195585463778},{"$f":"'Costs ($2014) Excl Real Esc'!J396","v":-64911.308325930084},{"$f":"'Costs ($2014) Excl Real Esc'!K396","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L396*W396","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M396*X396","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N396*Y396","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O396*Z396","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P396*AA396","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA396:$AL396)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA396:$AL396)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA396:$AL396)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA396:$AL396)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA396:$AL396)","v":1},null,{"$f":"IF(OR($A396='Cost Escalators'!$A$68,$A396='Cost Escalators'!$A$69,$A396='Cost Escalators'!$A$70,$A396='Cost Escalators'!$A$71),SUM($H396:$L396),0)","v":0}]
[{"$f":"'Input Data'!A397","v":6939},{"$f":"'Input Data'!B397","v":"Property"},{"$f":"'Input Data'!C397","v":"Tenterfield Substation"},{"$f":"'Input Data'!D397","v":"PS Easements"},{"$f":"'Input Data'!E397","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F397","v":2014},{"$f":"'Input Data'!G397","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H397","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I397","v":1710.7574204756186},{"$f":"'Costs ($2014) Excl Real Esc'!J397","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K397","v":-1632.1658474884241},{"$f":"'Costs ($2014) Excl Real Esc'!L397*W397","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M397*X397","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N397*Y397","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O397*Z397","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P397*AA397","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA397:$AL397)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA397:$AL397)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA397:$AL397)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA397:$AL397)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA397:$AL397)","v":1},null,{"$f":"IF(OR($A397='Cost Escalators'!$A$68,$A397='Cost Escalators'!$A$69,$A397='Cost Escalators'!$A$70,$A397='Cost Escalators'!$A$71),SUM($H397:$L397),0)","v":0}]
[{"$f":"'Input Data'!A398","v":6911},{"$f":"'Input Data'!B398","v":"Property"},{"$f":"'Input Data'!C398","v":"Strategic Property Acquisition at Beryl"},{"$f":"'Input Data'!D398","v":"PS Easements"},{"$f":"'Input Data'!E398","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F398","v":2015},{"$f":"'Input Data'!G398","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H398","v":11776.645971768367},{"$f":"'Costs ($2014) Excl Real Esc'!I398","v":161751.2905170483},{"$f":"'Costs ($2014) Excl Real Esc'!J398","v":-169777.95711607658},{"$f":"'Costs ($2014) Excl Real Esc'!K398","v":206550.74677559175},{"$f":"'Costs ($2014) Excl Real Esc'!L398*W398","v":62098.555233332067},{"$f":"'Costs ($2014) Excl Real Esc'!M398*X398","v":720507.8125},{"$f":"'Costs ($2014) Excl Real Esc'!N398*Y398","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O398*Z398","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P398*AA398","v":0},null,992907.09388166387,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA398:$AL398)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA398:$AL398)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA398:$AL398)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA398:$AL398)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA398:$AL398)","v":1},null,{"$f":"IF(OR($A398='Cost Escalators'!$A$68,$A398='Cost Escalators'!$A$69,$A398='Cost Escalators'!$A$70,$A398='Cost Escalators'!$A$71),SUM($H398:$L398),0)","v":0}]
[{"$f":"'Input Data'!A399","v":7548},{"$f":"'Input Data'!B399","v":"Property"},{"$f":"'Input Data'!C399","v":"Property Acquisition at Sydney West"},{"$f":"'Input Data'!D399","v":"PS Easements"},{"$f":"'Input Data'!E399","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F399","v":2015},{"$f":"'Input Data'!G399","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H399","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I399","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J399","v":144599.79346361497},{"$f":"'Costs ($2014) Excl Real Esc'!K399","v":12428434.713753397},{"$f":"'Costs ($2014) Excl Real Esc'!L399*W399","v":11550744.263293618},{"$f":"'Costs ($2014) Excl Real Esc'!M399*X399","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N399*Y399","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O399*Z399","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P399*AA399","v":0},null,24123778.770510629,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA399:$AL399)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA399:$AL399)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA399:$AL399)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA399:$AL399)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA399:$AL399)","v":1},null,{"$f":"IF(OR($A399='Cost Escalators'!$A$68,$A399='Cost Escalators'!$A$69,$A399='Cost Escalators'!$A$70,$A399='Cost Escalators'!$A$71),SUM($H399:$L399),0)","v":0}]
[{"$f":"'Input Data'!A400","v":6115},{"$f":"'Input Data'!B400","v":"Property"},{"$f":"'Input Data'!C400","v":"Strategic Property Acquisition at Surry Hills"},{"$f":"'Input Data'!D400","v":"PS Easements"},{"$f":"'Input Data'!E400","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F400","v":2016},{"$f":"'Input Data'!G400","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H400","v":87486.787295802031},{"$f":"'Costs ($2014) Excl Real Esc'!I400","v":-108477.56071446092},{"$f":"'Costs ($2014) Excl Real Esc'!J400","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K400","v":-5439.7445726163633},{"$f":"'Costs ($2014) Excl Real Esc'!L400*W400","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M400*X400","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N400*Y400","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O400*Z400","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P400*AA400","v":0},null,0,-26430.517991275257,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA400:$AL400)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA400:$AL400)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA400:$AL400)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA400:$AL400)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA400:$AL400)","v":1},null,{"$f":"IF(OR($A400='Cost Escalators'!$A$68,$A400='Cost Escalators'!$A$69,$A400='Cost Escalators'!$A$70,$A400='Cost Escalators'!$A$71),SUM($H400:$L400),0)","v":0}]
[{"$f":"'Input Data'!A401","v":6276},{"$f":"'Input Data'!B401","v":"Property"},{"$f":"'Input Data'!C401","v":"Strategic Property Acquisition at Surry Hills"},{"$f":"'Input Data'!D401","v":"PS Easements"},{"$f":"'Input Data'!E401","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F401","v":2016},{"$f":"'Input Data'!G401","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H401","v":-0.22879289854230861},{"$f":"'Costs ($2014) Excl Real Esc'!I401","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J401","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K401","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L401*W401","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M401*X401","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N401*Y401","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O401*Z401","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P401*AA401","v":0},null,0,-0.22879289854230861,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA401:$AL401)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA401:$AL401)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA401:$AL401)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA401:$AL401)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA401:$AL401)","v":1},null,{"$f":"IF(OR($A401='Cost Escalators'!$A$68,$A401='Cost Escalators'!$A$69,$A401='Cost Escalators'!$A$70,$A401='Cost Escalators'!$A$71),SUM($H401:$L401),0)","v":0}]
[{"$f":"'Input Data'!A402","v":6966},{"$f":"'Input Data'!B402","v":"Property"},{"$f":"'Input Data'!C402","v":"Strategic Property Acquisition at Maraylya"},{"$f":"'Input Data'!D402","v":"PS Easements"},{"$f":"'Input Data'!E402","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F402","v":2016},{"$f":"'Input Data'!G402","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H402","v":28705.05432471363},{"$f":"'Costs ($2014) Excl Real Esc'!I402","v":184749.51935578123},{"$f":"'Costs ($2014) Excl Real Esc'!J402","v":80099.456688184204},{"$f":"'Costs ($2014) Excl Real Esc'!K402","v":98093.271931951793},{"$f":"'Costs ($2014) Excl Real Esc'!L402*W402","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M402*X402","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N402*Y402","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O402*Z402","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P402*AA402","v":0},null,0,391647.30230063089,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA402:$AL402)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA402:$AL402)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA402:$AL402)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA402:$AL402)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA402:$AL402)","v":1},null,{"$f":"IF(OR($A402='Cost Escalators'!$A$68,$A402='Cost Escalators'!$A$69,$A402='Cost Escalators'!$A$70,$A402='Cost Escalators'!$A$71),SUM($H402:$L402),0)","v":0}]
[{"$f":"'Input Data'!A403","v":7672},{"$f":"'Input Data'!B403","v":"Property"},{"$f":"'Input Data'!C403","v":"Property Extension at Richmond Vale"},{"$f":"'Input Data'!D403","v":"PS Easements"},{"$f":"'Input Data'!E403","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F403","v":2016},{"$f":"'Input Data'!G403","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H403","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I403","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J403","v":12743.859191491732},{"$f":"'Costs ($2014) Excl Real Esc'!K403","v":-12406.893314288811},{"$f":"'Costs ($2014) Excl Real Esc'!L403*W403","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M403*X403","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N403*Y403","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O403*Z403","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P403*AA403","v":0},null,0,336.96587720292155,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA403:$AL403)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA403:$AL403)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA403:$AL403)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA403:$AL403)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA403:$AL403)","v":1},null,{"$f":"IF(OR($A403='Cost Escalators'!$A$68,$A403='Cost Escalators'!$A$69,$A403='Cost Escalators'!$A$70,$A403='Cost Escalators'!$A$71),SUM($H403:$L403),0)","v":0}]
[{"$f":"'Input Data'!A404","v":"P0002472"},{"$f":"'Input Data'!B404","v":"Property"},{"$f":"'Input Data'!C404","v":"Strategic Property Acquisition at Surry Hills"},{"$f":"'Input Data'!D404","v":"PS Easements"},{"$f":"'Input Data'!E404","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F404","v":2016},{"$f":"'Input Data'!G404","v":2016},{"$f":"'Costs ($2014) Excl Real Esc'!H404","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I404","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J404","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K404","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L404*W404","v":22217.490121717623},{"$f":"'Costs ($2014) Excl Real Esc'!M404*X404","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N404*Y404","v":50357120.645659015},{"$f":"'Costs ($2014) Excl Real Esc'!O404*Z404","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P404*AA404","v":0},null,0,50379338.135780729,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA404:$AL404)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA404:$AL404)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA404:$AL404)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA404:$AL404)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA404:$AL404)","v":1},null,{"$f":"IF(OR($A404='Cost Escalators'!$A$68,$A404='Cost Escalators'!$A$69,$A404='Cost Escalators'!$A$70,$A404='Cost Escalators'!$A$71),SUM($H404:$L404),0)","v":0}]
[{"$f":"'Input Data'!A405","v":8252},{"$f":"'Input Data'!B405","v":"Property"},{"$f":"'Input Data'!C405","v":"Strategic Property Adjoining Armidale 330kV Switchyard"},{"$f":"'Input Data'!D405","v":"PS Easements"},{"$f":"'Input Data'!E405","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F405","v":2017},{"$f":"'Input Data'!G405","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H405","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I405","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J405","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K405","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L405*W405","v":925733.26744946942},{"$f":"'Costs ($2014) Excl Real Esc'!M405*X405","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N405*Y405","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O405*Z405","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P405*AA405","v":0},null,0,0,925733.26744946942,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA405:$AL405)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA405:$AL405)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA405:$AL405)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA405:$AL405)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA405:$AL405)","v":1},null,{"$f":"IF(OR($A405='Cost Escalators'!$A$68,$A405='Cost Escalators'!$A$69,$A405='Cost Escalators'!$A$70,$A405='Cost Escalators'!$A$71),SUM($H405:$L405),0)","v":0}]
[{"$f":"'Input Data'!A406","v":"P0002217"},{"$f":"'Input Data'!B406","v":"Property"},{"$f":"'Input Data'!C406","v":"Strategic Property Acquisition in Sydney"},{"$f":"'Input Data'!D406","v":"PS Easements"},{"$f":"'Input Data'!E406","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F406","v":2017},{"$f":"'Input Data'!G406","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H406","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I406","v":14836.265894090182},{"$f":"'Costs ($2014) Excl Real Esc'!J406","v":225226.48839573195},{"$f":"'Costs ($2014) Excl Real Esc'!K406","v":-208134.72184518393},{"$f":"'Costs ($2014) Excl Real Esc'!L406*W406","v":989947.83408579254},{"$f":"'Costs ($2014) Excl Real Esc'!M406*X406","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N406*Y406","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O406*Z406","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P406*AA406","v":0},null,0,0,1021875.8665304307,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA406:$AL406)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA406:$AL406)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA406:$AL406)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA406:$AL406)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA406:$AL406)","v":1},null,{"$f":"IF(OR($A406='Cost Escalators'!$A$68,$A406='Cost Escalators'!$A$69,$A406='Cost Escalators'!$A$70,$A406='Cost Escalators'!$A$71),SUM($H406:$L406),0)","v":0}]
[{"$f":"'Input Data'!A407","v":7673},{"$f":"'Input Data'!B407","v":"Strategic Property Acquisition"},{"$f":"'Input Data'!C407","v":"Maralya 500kV Site Acquisition"},{"$f":"'Input Data'!D407","v":"PS Easements"},{"$f":"'Input Data'!E407","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F407","v":2016},{"$f":"'Input Data'!G407","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H407","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I407","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J407","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K407","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L407*W407","v":36802.018755359983},{"$f":"'Costs ($2014) Excl Real Esc'!M407*X407","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N407*Y407","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O407*Z407","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P407*AA407","v":0},null,0,36802.018755359983,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA407:$AL407)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA407:$AL407)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA407:$AL407)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA407:$AL407)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA407:$AL407)","v":1},null,{"$f":"IF(OR($A407='Cost Escalators'!$A$68,$A407='Cost Escalators'!$A$69,$A407='Cost Escalators'!$A$70,$A407='Cost Escalators'!$A$71),SUM($H407:$L407),0)","v":0}]
[{"$f":"'Input Data'!A408","v":7300},{"$f":"'Input Data'!B408","v":"Substation Minor Projects"},{"$f":"'Input Data'!C408","v":"Connection to Lismore Substation"},{"$f":"'Input Data'!D408","v":"PS Easements"},{"$f":"'Input Data'!E408","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F408","v":2014},{"$f":"'Input Data'!G408","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H408","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I408","v":1.3717620524826086},{"$f":"'Costs ($2014) Excl Real Esc'!J408","v":-997.89065427666912},{"$f":"'Costs ($2014) Excl Real Esc'!K408","v":-333.97730895946211},{"$f":"'Costs ($2014) Excl Real Esc'!L408*W408","v":233.74049093584466},{"$f":"'Costs ($2014) Excl Real Esc'!M408*X408","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N408*Y408","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O408*Z408","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P408*AA408","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA408:$AL408)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA408:$AL408)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA408:$AL408)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA408:$AL408)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA408:$AL408)","v":1},null,{"$f":"IF(OR($A408='Cost Escalators'!$A$68,$A408='Cost Escalators'!$A$69,$A408='Cost Escalators'!$A$70,$A408='Cost Escalators'!$A$71),SUM($H408:$L408),0)","v":0}]
[{"$f":"'Input Data'!A409","v":7020},{"$f":"'Input Data'!B409","v":"Cable Minor Projects"},{"$f":"'Input Data'!C409","v":"Sydney Park Groundwater Treatment Plant"},{"$f":"'Input Data'!D409","v":"PS Replacement"},{"$f":"'Input Data'!E409","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F409","v":2011},{"$f":"'Input Data'!G409","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H409","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I409","v":1952923.7738498093},{"$f":"'Costs ($2014) Excl Real Esc'!J409","v":99028.981167953578},{"$f":"'Costs ($2014) Excl Real Esc'!K409","v":52506.013493594888},{"$f":"'Costs ($2014) Excl Real Esc'!L409*W409","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M409*X409","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N409*Y409","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O409*Z409","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P409*AA409","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA409:$AL409)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA409:$AL409)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA409:$AL409)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA409:$AL409)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA409:$AL409)","v":1},null,{"$f":"IF(OR($A409='Cost Escalators'!$A$68,$A409='Cost Escalators'!$A$69,$A409='Cost Escalators'!$A$70,$A409='Cost Escalators'!$A$71),SUM($H409:$L409),0)","v":0}]
[{"$f":"'Input Data'!A410","v":5120},{"$f":"'Input Data'!B410","v":"Cable Minor Projects"},{"$f":"'Input Data'!C410","v":"Tunnel Defects and Omissions Works"},{"$f":"'Input Data'!D410","v":"PS Replacement"},{"$f":"'Input Data'!E410","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F410","v":2012},{"$f":"'Input Data'!G410","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H410","v":1114299.6848621508},{"$f":"'Costs ($2014) Excl Real Esc'!I410","v":1320088.9031499443},{"$f":"'Costs ($2014) Excl Real Esc'!J410","v":1677808.2941899721},{"$f":"'Costs ($2014) Excl Real Esc'!K410","v":1747317.4982168842},{"$f":"'Costs ($2014) Excl Real Esc'!L410*W410","v":-5047589.0434235465},{"$f":"'Costs ($2014) Excl Real Esc'!M410*X410","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N410*Y410","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O410*Z410","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P410*AA410","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA410:$AL410)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA410:$AL410)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA410:$AL410)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA410:$AL410)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA410:$AL410)","v":1},null,{"$f":"IF(OR($A410='Cost Escalators'!$A$68,$A410='Cost Escalators'!$A$69,$A410='Cost Escalators'!$A$70,$A410='Cost Escalators'!$A$71),SUM($H410:$L410),0)","v":0}]
[{"$f":"'Input Data'!A411","v":7480},{"$f":"'Input Data'!B411","v":"Cable Minor Projects"},{"$f":"'Input Data'!C411","v":"Cable 42 Accessories"},{"$f":"'Input Data'!D411","v":"PS Replacement"},{"$f":"'Input Data'!E411","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F411","v":2014},{"$f":"'Input Data'!G411","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H411","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I411","v":11455.17018152251},{"$f":"'Costs ($2014) Excl Real Esc'!J411","v":550255.73536560056},{"$f":"'Costs ($2014) Excl Real Esc'!K411","v":543340.83476843266},{"$f":"'Costs ($2014) Excl Real Esc'!L411*W411","v":1268406.4856078508},{"$f":"'Costs ($2014) Excl Real Esc'!M411*X411","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N411*Y411","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O411*Z411","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P411*AA411","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA411:$AL411)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA411:$AL411)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA411:$AL411)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA411:$AL411)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA411:$AL411)","v":1},null,{"$f":"IF(OR($A411='Cost Escalators'!$A$68,$A411='Cost Escalators'!$A$69,$A411='Cost Escalators'!$A$70,$A411='Cost Escalators'!$A$71),SUM($H411:$L411),0)","v":0}]
[{"$f":"'Input Data'!A412","v":7916},{"$f":"'Input Data'!B412","v":"Cable Minor Projects"},{"$f":"'Input Data'!C412","v":"42 Cable Monitoring System Replacement"},{"$f":"'Input Data'!D412","v":"PS Replacement"},{"$f":"'Input Data'!E412","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F412","v":2016},{"$f":"'Input Data'!G412","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H412","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I412","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J412","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K412","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L412*W412","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M412*X412","v":231591.796875},{"$f":"'Costs ($2014) Excl Real Esc'!N412*Y412","v":57897.94921875},{"$f":"'Costs ($2014) Excl Real Esc'!O412*Z412","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P412*AA412","v":0},null,0,289489.74609375,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA412:$AL412)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA412:$AL412)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA412:$AL412)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA412:$AL412)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA412:$AL412)","v":1},null,{"$f":"IF(OR($A412='Cost Escalators'!$A$68,$A412='Cost Escalators'!$A$69,$A412='Cost Escalators'!$A$70,$A412='Cost Escalators'!$A$71),SUM($H412:$L412),0)","v":0}]
[{"$f":"'Input Data'!A413","v":8223},{"$f":"'Input Data'!B413","v":"Cable Minor Projects"},{"$f":"'Input Data'!C413","v":"42 Cable Tunnel Accessories Replacement"},{"$f":"'Input Data'!D413","v":"PS Replacement"},{"$f":"'Input Data'!E413","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F413","v":2018},{"$f":"'Input Data'!G413","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H413","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I413","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J413","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K413","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L413*W413","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M413*X413","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N413*Y413","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O413*Z413","v":385986.328125},{"$f":"'Costs ($2014) Excl Real Esc'!P413*AA413","v":385986.328125},null,0,0,0,771972.65625,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA413:$AL413)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA413:$AL413)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA413:$AL413)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA413:$AL413)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA413:$AL413)","v":1},null,{"$f":"IF(OR($A413='Cost Escalators'!$A$68,$A413='Cost Escalators'!$A$69,$A413='Cost Escalators'!$A$70,$A413='Cost Escalators'!$A$71),SUM($H413:$L413),0)","v":0}]
[{"$f":"'Input Data'!A414","v":"2001B"},{"$f":"'Input Data'!B414","v":"Cable Remediation"},{"$f":"'Input Data'!C414","v":"Cable 41 Backfill Rehabilitation"},{"$f":"'Input Data'!D414","v":"PS Replacement"},{"$f":"'Input Data'!E414","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F414","v":2017},{"$f":"'Input Data'!G414","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H414","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I414","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J414","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K414","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L414*W414","v":17086.146829999023},{"$f":"'Costs ($2014) Excl Real Esc'!M414*X414","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N414*Y414","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O414*Z414","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P414*AA414","v":0},null,0,0,17086.146829999023,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA414:$AL414)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA414:$AL414)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA414:$AL414)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA414:$AL414)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA414:$AL414)","v":1},null,{"$f":"IF(OR($A414='Cost Escalators'!$A$68,$A414='Cost Escalators'!$A$69,$A414='Cost Escalators'!$A$70,$A414='Cost Escalators'!$A$71),SUM($H414:$L414),0)","v":0}]
[{"$f":"'Input Data'!A415","v":7641},{"$f":"'Input Data'!B415","v":"Capacitor Bank"},{"$f":"'Input Data'!C415","v":"Kempsey No.1 Capacitor Replacement"},{"$f":"'Input Data'!D415","v":"PS Replacement"},{"$f":"'Input Data'!E415","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F415","v":2009},{"$f":"'Input Data'!G415","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H415","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I415","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J415","v":7335.9625385441695},{"$f":"'Costs ($2014) Excl Real Esc'!K415","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L415*W415","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M415*X415","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N415*Y415","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O415*Z415","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P415*AA415","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA415:$AL415)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA415:$AL415)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA415:$AL415)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA415:$AL415)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA415:$AL415)","v":1},null,{"$f":"IF(OR($A415='Cost Escalators'!$A$68,$A415='Cost Escalators'!$A$69,$A415='Cost Escalators'!$A$70,$A415='Cost Escalators'!$A$71),SUM($H415:$L415),0)","v":0}]
[{"$f":"'Input Data'!A416","v":5470},{"$f":"'Input Data'!B416","v":"Capacitor Bank"},{"$f":"'Input Data'!C416","v":"Dapto Substation 132kV Capacitor Banks Replacement"},{"$f":"'Input Data'!D416","v":"PS Replacement"},{"$f":"'Input Data'!E416","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F416","v":2011},{"$f":"'Input Data'!G416","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H416","v":1919.7576320687901},{"$f":"'Costs ($2014) Excl Real Esc'!I416","v":7163.2138322920428},{"$f":"'Costs ($2014) Excl Real Esc'!J416","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K416","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L416*W416","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M416*X416","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N416*Y416","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O416*Z416","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P416*AA416","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA416:$AL416)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA416:$AL416)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA416:$AL416)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA416:$AL416)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA416:$AL416)","v":1},null,{"$f":"IF(OR($A416='Cost Escalators'!$A$68,$A416='Cost Escalators'!$A$69,$A416='Cost Escalators'!$A$70,$A416='Cost Escalators'!$A$71),SUM($H416:$L416),0)","v":0}]
[{"$f":"'Input Data'!A417","v":6197},{"$f":"'Input Data'!B417","v":"Capacitor Bank"},{"$f":"'Input Data'!C417","v":"Wellington No.2 132kV Capacitor"},{"$f":"'Input Data'!D417","v":"PS Replacement"},{"$f":"'Input Data'!E417","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F417","v":2011},{"$f":"'Input Data'!G417","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H417","v":37961.775311937039},{"$f":"'Costs ($2014) Excl Real Esc'!I417","v":2908.0930160057692},{"$f":"'Costs ($2014) Excl Real Esc'!J417","v":-41202.010787967949},{"$f":"'Costs ($2014) Excl Real Esc'!K417","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L417*W417","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M417*X417","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N417*Y417","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O417*Z417","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P417*AA417","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA417:$AL417)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA417:$AL417)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA417:$AL417)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA417:$AL417)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA417:$AL417)","v":1},null,{"$f":"IF(OR($A417='Cost Escalators'!$A$68,$A417='Cost Escalators'!$A$69,$A417='Cost Escalators'!$A$70,$A417='Cost Escalators'!$A$71),SUM($H417:$L417),0)","v":0}]
[{"$f":"'Input Data'!A418","v":6147},{"$f":"'Input Data'!B418","v":"Capacitor Bank"},{"$f":"'Input Data'!C418","v":"Griffith No.1 & No.2 33kV Capacitor Banks"},{"$f":"'Input Data'!D418","v":"PS Replacement"},{"$f":"'Input Data'!E418","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F418","v":2013},{"$f":"'Input Data'!G418","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H418","v":-26382.250764612774},{"$f":"'Costs ($2014) Excl Real Esc'!I418","v":-846.43035545359282},{"$f":"'Costs ($2014) Excl Real Esc'!J418","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K418","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L418*W418","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M418*X418","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N418*Y418","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O418*Z418","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P418*AA418","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA418:$AL418)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA418:$AL418)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA418:$AL418)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA418:$AL418)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA418:$AL418)","v":1},null,{"$f":"IF(OR($A418='Cost Escalators'!$A$68,$A418='Cost Escalators'!$A$69,$A418='Cost Escalators'!$A$70,$A418='Cost Escalators'!$A$71),SUM($H418:$L418),0)","v":0}]
[{"$f":"'Input Data'!A419","v":6201},{"$f":"'Input Data'!B419","v":"Capacitor Bank"},{"$f":"'Input Data'!C419","v":"Sydney West No.1 Capacitor Bank"},{"$f":"'Input Data'!D419","v":"PS Replacement"},{"$f":"'Input Data'!E419","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F419","v":2013},{"$f":"'Input Data'!G419","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H419","v":4115.2433915808651},{"$f":"'Costs ($2014) Excl Real Esc'!I419","v":-6477.2158340927599},{"$f":"'Costs ($2014) Excl Real Esc'!J419","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K419","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L419*W419","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M419*X419","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N419*Y419","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O419*Z419","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P419*AA419","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA419:$AL419)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA419:$AL419)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA419:$AL419)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA419:$AL419)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA419:$AL419)","v":1},null,{"$f":"IF(OR($A419='Cost Escalators'!$A$68,$A419='Cost Escalators'!$A$69,$A419='Cost Escalators'!$A$70,$A419='Cost Escalators'!$A$71),SUM($H419:$L419),0)","v":0}]
[{"$f":"'Input Data'!A420","v":6858},{"$f":"'Input Data'!B420","v":"Capacitor Bank"},{"$f":"'Input Data'!C420","v":"Griffith No.1 & No.2 33kV Capacitor Banks"},{"$f":"'Input Data'!D420","v":"PS Replacement"},{"$f":"'Input Data'!E420","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F420","v":2013},{"$f":"'Input Data'!G420","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H420","v":699267.92877960682},{"$f":"'Costs ($2014) Excl Real Esc'!I420","v":347918.47810190573},{"$f":"'Costs ($2014) Excl Real Esc'!J420","v":1098962.6862451062},{"$f":"'Costs ($2014) Excl Real Esc'!K420","v":738608.34498886624},{"$f":"'Costs ($2014) Excl Real Esc'!L420*W420","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M420*X420","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N420*Y420","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O420*Z420","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P420*AA420","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA420:$AL420)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA420:$AL420)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA420:$AL420)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA420:$AL420)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA420:$AL420)","v":1},null,{"$f":"IF(OR($A420='Cost Escalators'!$A$68,$A420='Cost Escalators'!$A$69,$A420='Cost Escalators'!$A$70,$A420='Cost Escalators'!$A$71),SUM($H420:$L420),0)","v":0}]
[{"$f":"'Input Data'!A421","v":7273},{"$f":"'Input Data'!B421","v":"Capacitor Bank"},{"$f":"'Input Data'!C421","v":"Sydney West No.1 Capacitor Bank"},{"$f":"'Input Data'!D421","v":"PS Replacement"},{"$f":"'Input Data'!E421","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F421","v":2013},{"$f":"'Input Data'!G421","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H421","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I421","v":34898.456052678608},{"$f":"'Costs ($2014) Excl Real Esc'!J421","v":44567.054638749461},{"$f":"'Costs ($2014) Excl Real Esc'!K421","v":2284347.5629294454},{"$f":"'Costs ($2014) Excl Real Esc'!L421*W421","v":290236.04138647573},{"$f":"'Costs ($2014) Excl Real Esc'!M421*X421","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N421*Y421","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O421*Z421","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P421*AA421","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA421:$AL421)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA421:$AL421)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA421:$AL421)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA421:$AL421)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA421:$AL421)","v":1},null,{"$f":"IF(OR($A421='Cost Escalators'!$A$68,$A421='Cost Escalators'!$A$69,$A421='Cost Escalators'!$A$70,$A421='Cost Escalators'!$A$71),SUM($H421:$L421),0)","v":0}]
[{"$f":"'Input Data'!A422","v":6193},{"$f":"'Input Data'!B422","v":"Capacitor Bank"},{"$f":"'Input Data'!C422","v":"Coffs Harbour No.1 Capacitor"},{"$f":"'Input Data'!D422","v":"PS Replacement"},{"$f":"'Input Data'!E422","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F422","v":2014},{"$f":"'Input Data'!G422","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H422","v":13665.287769635395},{"$f":"'Costs ($2014) Excl Real Esc'!I422","v":-38308.231162576063},{"$f":"'Costs ($2014) Excl Real Esc'!J422","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K422","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L422*W422","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M422*X422","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N422*Y422","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O422*Z422","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P422*AA422","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA422:$AL422)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA422:$AL422)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA422:$AL422)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA422:$AL422)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA422:$AL422)","v":1},null,{"$f":"IF(OR($A422='Cost Escalators'!$A$68,$A422='Cost Escalators'!$A$69,$A422='Cost Escalators'!$A$70,$A422='Cost Escalators'!$A$71),SUM($H422:$L422),0)","v":0}]
[{"$f":"'Input Data'!A423","v":7026},{"$f":"'Input Data'!B423","v":"Capacitor Bank"},{"$f":"'Input Data'!C423","v":"Coffs Harbour No.3 Capacitor"},{"$f":"'Input Data'!D423","v":"PS Replacement"},{"$f":"'Input Data'!E423","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F423","v":2014},{"$f":"'Input Data'!G423","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H423","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I423","v":250673.96845460832},{"$f":"'Costs ($2014) Excl Real Esc'!J423","v":426036.04370473535},{"$f":"'Costs ($2014) Excl Real Esc'!K423","v":1548908.4261127005},{"$f":"'Costs ($2014) Excl Real Esc'!L423*W423","v":341599.79140795924},{"$f":"'Costs ($2014) Excl Real Esc'!M423*X423","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N423*Y423","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O423*Z423","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P423*AA423","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA423:$AL423)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA423:$AL423)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA423:$AL423)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA423:$AL423)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA423:$AL423)","v":1},null,{"$f":"IF(OR($A423='Cost Escalators'!$A$68,$A423='Cost Escalators'!$A$69,$A423='Cost Escalators'!$A$70,$A423='Cost Escalators'!$A$71),SUM($H423:$L423),0)","v":0}]
[{"$f":"'Input Data'!A424","v":7474},{"$f":"'Input Data'!B424","v":"Capacitor Bank"},{"$f":"'Input Data'!C424","v":"Canberra No.1 132kV 80MVAr Capacitor"},{"$f":"'Input Data'!D424","v":"PS Replacement"},{"$f":"'Input Data'!E424","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F424","v":2015},{"$f":"'Input Data'!G424","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H424","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I424","v":11125.723978825068},{"$f":"'Costs ($2014) Excl Real Esc'!J424","v":5988.9383331257586},{"$f":"'Costs ($2014) Excl Real Esc'!K424","v":105034.16430874087},{"$f":"'Costs ($2014) Excl Real Esc'!L424*W424","v":1257177.851740405},{"$f":"'Costs ($2014) Excl Real Esc'!M424*X424","v":2001928.5124511719},{"$f":"'Costs ($2014) Excl Real Esc'!N424*Y424","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O424*Z424","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P424*AA424","v":0},null,3381255.1908122683,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA424:$AL424)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA424:$AL424)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA424:$AL424)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA424:$AL424)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA424:$AL424)","v":1},null,{"$f":"IF(OR($A424='Cost Escalators'!$A$68,$A424='Cost Escalators'!$A$69,$A424='Cost Escalators'!$A$70,$A424='Cost Escalators'!$A$71),SUM($H424:$L424),0)","v":0}]
[{"$f":"'Input Data'!A425","v":7272},{"$f":"'Input Data'!B425","v":"Capacitor Bank"},{"$f":"'Input Data'!C425","v":"Sydney North No.1 & No.2 Capacitors"},{"$f":"'Input Data'!D425","v":"PS Replacement"},{"$f":"'Input Data'!E425","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F425","v":2016},{"$f":"'Input Data'!G425","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H425","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I425","v":-196.95950958204247},{"$f":"'Costs ($2014) Excl Real Esc'!J425","v":-2607.0125209423181},{"$f":"'Costs ($2014) Excl Real Esc'!K425","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L425*W425","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M425*X425","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N425*Y425","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O425*Z425","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P425*AA425","v":0},null,0,-2803.9720305243604,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA425:$AL425)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA425:$AL425)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA425:$AL425)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA425:$AL425)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA425:$AL425)","v":1},null,{"$f":"IF(OR($A425='Cost Escalators'!$A$68,$A425='Cost Escalators'!$A$69,$A425='Cost Escalators'!$A$70,$A425='Cost Escalators'!$A$71),SUM($H425:$L425),0)","v":0}]
[{"$f":"'Input Data'!A426","v":6712},{"$f":"'Input Data'!B426","v":"Capacitor Bank"},{"$f":"'Input Data'!C426","v":"New 66kV Capacitor at Panorama"},{"$f":"'Input Data'!D426","v":"PS Replacement"},{"$f":"'Input Data'!E426","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F426","v":2017},{"$f":"'Input Data'!G426","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H426","v":-1.7649737887549559},{"$f":"'Costs ($2014) Excl Real Esc'!I426","v":-2747.4479824642463},{"$f":"'Costs ($2014) Excl Real Esc'!J426","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K426","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L426*W426","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M426*X426","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N426*Y426","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O426*Z426","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P426*AA426","v":0},null,0,0,-2749.2129562530013,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA426:$AL426)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA426:$AL426)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA426:$AL426)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA426:$AL426)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA426:$AL426)","v":1},null,{"$f":"IF(OR($A426='Cost Escalators'!$A$68,$A426='Cost Escalators'!$A$69,$A426='Cost Escalators'!$A$70,$A426='Cost Escalators'!$A$71),SUM($H426:$L426),0)","v":0}]
[{"$f":"'Input Data'!A427","v":6196},{"$f":"'Input Data'!B427","v":"Capacitor Bank"},{"$f":"'Input Data'!C427","v":"Taree No.3 132kV Capacitor"},{"$f":"'Input Data'!D427","v":"PS Replacement"},{"$f":"'Input Data'!E427","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F427","v":2018},{"$f":"'Input Data'!G427","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H427","v":50.650389777294947},{"$f":"'Costs ($2014) Excl Real Esc'!I427","v":-2445.7985705047531},{"$f":"'Costs ($2014) Excl Real Esc'!J427","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K427","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L427*W427","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M427*X427","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N427*Y427","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O427*Z427","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P427*AA427","v":0},null,0,0,0,-2395.1481807274581,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA427:$AL427)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA427:$AL427)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA427:$AL427)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA427:$AL427)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA427:$AL427)","v":1},null,{"$f":"IF(OR($A427='Cost Escalators'!$A$68,$A427='Cost Escalators'!$A$69,$A427='Cost Escalators'!$A$70,$A427='Cost Escalators'!$A$71),SUM($H427:$L427),0)","v":0}]
[{"$f":"'Input Data'!A428","v":7643},{"$f":"'Input Data'!B428","v":"Capacitor Bank"},{"$f":"'Input Data'!C428","v":"Taree No.4 & No.5 Capacitors"},{"$f":"'Input Data'!D428","v":"PS Replacement"},{"$f":"'Input Data'!E428","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F428","v":2018},{"$f":"'Input Data'!G428","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H428","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I428","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J428","v":7311.6087460772769},{"$f":"'Costs ($2014) Excl Real Esc'!K428","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L428*W428","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M428*X428","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N428*Y428","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O428*Z428","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P428*AA428","v":0},null,0,0,0,7311.6087460772769,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA428:$AL428)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA428:$AL428)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA428:$AL428)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA428:$AL428)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA428:$AL428)","v":1},null,{"$f":"IF(OR($A428='Cost Escalators'!$A$68,$A428='Cost Escalators'!$A$69,$A428='Cost Escalators'!$A$70,$A428='Cost Escalators'!$A$71),SUM($H428:$L428),0)","v":0}]
[{"$f":"'Input Data'!A429","v":7757},{"$f":"'Input Data'!B429","v":"Capacitor Bank"},{"$f":"'Input Data'!C429","v":"Taree No.3 132kV Capacitor"},{"$f":"'Input Data'!D429","v":"PS Replacement"},{"$f":"'Input Data'!E429","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F429","v":2018},{"$f":"'Input Data'!G429","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H429","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I429","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J429","v":1826.3572786317623},{"$f":"'Costs ($2014) Excl Real Esc'!K429","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L429*W429","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M429*X429","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N429*Y429","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O429*Z429","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P429*AA429","v":0},null,0,0,0,1826.3572786317623,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA429:$AL429)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA429:$AL429)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA429:$AL429)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA429:$AL429)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA429:$AL429)","v":1},null,{"$f":"IF(OR($A429='Cost Escalators'!$A$68,$A429='Cost Escalators'!$A$69,$A429='Cost Escalators'!$A$70,$A429='Cost Escalators'!$A$71),SUM($H429:$L429),0)","v":0}]
[{"$f":"'Input Data'!A430","v":6152},{"$f":"'Input Data'!B430","v":"Capacitor Bank"},{"$f":"'Input Data'!C430","v":"Canberra No.1 132kV 80MVAr Capacitor"},{"$f":"'Input Data'!D430","v":"PS Replacement"},{"$f":"'Input Data'!E430","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F430","v":2019},{"$f":"'Input Data'!G430","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H430","v":50.214593780071517},{"$f":"'Costs ($2014) Excl Real Esc'!I430","v":-3681.7668136059719},{"$f":"'Costs ($2014) Excl Real Esc'!J430","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K430","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L430*W430","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M430*X430","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N430*Y430","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O430*Z430","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P430*AA430","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA430:$AL430)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA430:$AL430)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA430:$AL430)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA430:$AL430)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA430:$AL430)","v":1},null,{"$f":"IF(OR($A430='Cost Escalators'!$A$68,$A430='Cost Escalators'!$A$69,$A430='Cost Escalators'!$A$70,$A430='Cost Escalators'!$A$71),SUM($H430:$L430),0)","v":0}]
[{"$f":"'Input Data'!A431","v":7344},{"$f":"'Input Data'!B431","v":"Capacitor Bank"},{"$f":"'Input Data'!C431","v":"Broken Hill No.3 and No.4 Capacitors"},{"$f":"'Input Data'!D431","v":"PS Replacement"},{"$f":"'Input Data'!E431","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F431","v":2020},{"$f":"'Input Data'!G431","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H431","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I431","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J431","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K431","v":5984.2191994254208},{"$f":"'Costs ($2014) Excl Real Esc'!L431*W431","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M431*X431","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N431*Y431","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O431*Z431","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P431*AA431","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA431:$AL431)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA431:$AL431)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA431:$AL431)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA431:$AL431)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA431:$AL431)","v":1},null,{"$f":"IF(OR($A431='Cost Escalators'!$A$68,$A431='Cost Escalators'!$A$69,$A431='Cost Escalators'!$A$70,$A431='Cost Escalators'!$A$71),SUM($H431:$L431),0)","v":0}]
[{"$f":"'Input Data'!A432","v":7333},{"$f":"'Input Data'!B432","v":"Capacitor Bank"},{"$f":"'Input Data'!C432","v":"Newcastle No.1 Capacitor"},{"$f":"'Input Data'!D432","v":"PS Replacement"},{"$f":"'Input Data'!E432","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F432","v":2021},{"$f":"'Input Data'!G432","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H432","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I432","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J432","v":2491.6316094346448},{"$f":"'Costs ($2014) Excl Real Esc'!K432","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L432*W432","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M432*X432","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N432*Y432","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O432*Z432","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P432*AA432","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA432:$AL432)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA432:$AL432)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA432:$AL432)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA432:$AL432)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA432:$AL432)","v":1},null,{"$f":"IF(OR($A432='Cost Escalators'!$A$68,$A432='Cost Escalators'!$A$69,$A432='Cost Escalators'!$A$70,$A432='Cost Escalators'!$A$71),SUM($H432:$L432),0)","v":0}]
[{"$f":"'Input Data'!A433","v":7334},{"$f":"'Input Data'!B433","v":"Capacitor Bank"},{"$f":"'Input Data'!C433","v":"Newcastle No.2 Capacitor"},{"$f":"'Input Data'!D433","v":"PS Replacement"},{"$f":"'Input Data'!E433","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F433","v":2021},{"$f":"'Input Data'!G433","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H433","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I433","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J433","v":470.87125058471696},{"$f":"'Costs ($2014) Excl Real Esc'!K433","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L433*W433","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M433*X433","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N433*Y433","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O433*Z433","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P433*AA433","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA433:$AL433)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA433:$AL433)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA433:$AL433)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA433:$AL433)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA433:$AL433)","v":1},null,{"$f":"IF(OR($A433='Cost Escalators'!$A$68,$A433='Cost Escalators'!$A$69,$A433='Cost Escalators'!$A$70,$A433='Cost Escalators'!$A$71),SUM($H433:$L433),0)","v":0}]
[{"$f":"'Input Data'!A434","v":5642},{"$f":"'Input Data'!B434","v":"Communications"},{"$f":"'Input Data'!C434","v":"MMRN Modifications - Sydney - Newcastle"},{"$f":"'Input Data'!D434","v":"PS Replacement"},{"$f":"'Input Data'!E434","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F434","v":2009},{"$f":"'Input Data'!G434","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H434","v":-32.619330392174909},{"$f":"'Costs ($2014) Excl Real Esc'!I434","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J434","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K434","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L434*W434","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M434*X434","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N434*Y434","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O434*Z434","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P434*AA434","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA434:$AL434)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA434:$AL434)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA434:$AL434)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA434:$AL434)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA434:$AL434)","v":1},null,{"$f":"IF(OR($A434='Cost Escalators'!$A$68,$A434='Cost Escalators'!$A$69,$A434='Cost Escalators'!$A$70,$A434='Cost Escalators'!$A$71),SUM($H434:$L434),0)","v":0}]
[{"$f":"'Input Data'!A435","v":5946},{"$f":"'Input Data'!B435","v":"Communications"},{"$f":"'Input Data'!C435","v":"Port Macquarie & Taree Radio Network Modification"},{"$f":"'Input Data'!D435","v":"PS Replacement"},{"$f":"'Input Data'!E435","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F435","v":2009},{"$f":"'Input Data'!G435","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H435","v":-30.60377390501651},{"$f":"'Costs ($2014) Excl Real Esc'!I435","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J435","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K435","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L435*W435","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M435*X435","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N435*Y435","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O435*Z435","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P435*AA435","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA435:$AL435)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA435:$AL435)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA435:$AL435)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA435:$AL435)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA435:$AL435)","v":1},null,{"$f":"IF(OR($A435='Cost Escalators'!$A$68,$A435='Cost Escalators'!$A$69,$A435='Cost Escalators'!$A$70,$A435='Cost Escalators'!$A$71),SUM($H435:$L435),0)","v":0}]
[{"$f":"'Input Data'!A436","v":5947},{"$f":"'Input Data'!B436","v":"Communications"},{"$f":"'Input Data'!C436","v":"Kempsey & Nambucca Microwave Radio Modification"},{"$f":"'Input Data'!D436","v":"PS Replacement"},{"$f":"'Input Data'!E436","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F436","v":2009},{"$f":"'Input Data'!G436","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H436","v":-1.0459103933362706},{"$f":"'Costs ($2014) Excl Real Esc'!I436","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J436","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K436","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L436*W436","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M436*X436","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N436*Y436","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O436*Z436","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P436*AA436","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA436:$AL436)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA436:$AL436)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA436:$AL436)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA436:$AL436)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA436:$AL436)","v":1},null,{"$f":"IF(OR($A436='Cost Escalators'!$A$68,$A436='Cost Escalators'!$A$69,$A436='Cost Escalators'!$A$70,$A436='Cost Escalators'!$A$71),SUM($H436:$L436),0)","v":0}]
[{"$f":"'Input Data'!A437","v":5948},{"$f":"'Input Data'!B437","v":"Communications"},{"$f":"'Input Data'!C437","v":"Koolkhan Microwave Radio Network Modification"},{"$f":"'Input Data'!D437","v":"PS Replacement"},{"$f":"'Input Data'!E437","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F437","v":2009},{"$f":"'Input Data'!G437","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H437","v":-0.37042659763992958},{"$f":"'Costs ($2014) Excl Real Esc'!I437","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J437","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K437","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L437*W437","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M437*X437","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N437*Y437","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O437*Z437","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P437*AA437","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA437:$AL437)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA437:$AL437)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA437:$AL437)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA437:$AL437)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA437:$AL437)","v":1},null,{"$f":"IF(OR($A437='Cost Escalators'!$A$68,$A437='Cost Escalators'!$A$69,$A437='Cost Escalators'!$A$70,$A437='Cost Escalators'!$A$71),SUM($H437:$L437),0)","v":0}]
[{"$f":"'Input Data'!A438","v":4167},{"$f":"'Input Data'!B438","v":"Communications"},{"$f":"'Input Data'!C438","v":"OPGW Backup North & West NSW"},{"$f":"'Input Data'!D438","v":"PS Replacement"},{"$f":"'Input Data'!E438","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F438","v":2011},{"$f":"'Input Data'!G438","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H438","v":-79331.508006861128},{"$f":"'Costs ($2014) Excl Real Esc'!I438","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J438","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K438","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L438*W438","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M438*X438","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N438*Y438","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O438*Z438","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P438*AA438","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA438:$AL438)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA438:$AL438)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA438:$AL438)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA438:$AL438)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA438:$AL438)","v":1},null,{"$f":"IF(OR($A438='Cost Escalators'!$A$68,$A438='Cost Escalators'!$A$69,$A438='Cost Escalators'!$A$70,$A438='Cost Escalators'!$A$71),SUM($H438:$L438),0)","v":0}]
[{"$f":"'Input Data'!A439","v":4339},{"$f":"'Input Data'!B439","v":"Communications"},{"$f":"'Input Data'!C439","v":"OPGW Backup - Southern Region"},{"$f":"'Input Data'!D439","v":"PS Replacement"},{"$f":"'Input Data'!E439","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F439","v":2011},{"$f":"'Input Data'!G439","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H439","v":-80639.320899628743},{"$f":"'Costs ($2014) Excl Real Esc'!I439","v":926.81135820333213},{"$f":"'Costs ($2014) Excl Real Esc'!J439","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K439","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L439*W439","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M439*X439","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N439*Y439","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O439*Z439","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P439*AA439","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA439:$AL439)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA439:$AL439)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA439:$AL439)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA439:$AL439)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA439:$AL439)","v":1},null,{"$f":"IF(OR($A439='Cost Escalators'!$A$68,$A439='Cost Escalators'!$A$69,$A439='Cost Escalators'!$A$70,$A439='Cost Escalators'!$A$71),SUM($H439:$L439),0)","v":0}]
[{"$f":"'Input Data'!A440","v":5488},{"$f":"'Input Data'!B440","v":"Communications"},{"$f":"'Input Data'!C440","v":"North Coast Microwave Radio Network - Extension To Coffs Harbour 330 and Lismore 330 Substations"},{"$f":"'Input Data'!D440","v":"PS Replacement"},{"$f":"'Input Data'!E440","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F440","v":2011},{"$f":"'Input Data'!G440","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H440","v":1140.5652839332004},{"$f":"'Costs ($2014) Excl Real Esc'!I440","v":104358.4144824},{"$f":"'Costs ($2014) Excl Real Esc'!J440","v":73415.304595176625},{"$f":"'Costs ($2014) Excl Real Esc'!K440","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L440*W440","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M440*X440","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N440*Y440","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O440*Z440","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P440*AA440","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA440:$AL440)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA440:$AL440)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA440:$AL440)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA440:$AL440)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA440:$AL440)","v":1},null,{"$f":"IF(OR($A440='Cost Escalators'!$A$68,$A440='Cost Escalators'!$A$69,$A440='Cost Escalators'!$A$70,$A440='Cost Escalators'!$A$71),SUM($H440:$L440),0)","v":0}]
[{"$f":"'Input Data'!A441","v":5607},{"$f":"'Input Data'!B441","v":"Communications"},{"$f":"'Input Data'!C441","v":"South Western NSW Replacement"},{"$f":"'Input Data'!D441","v":"PS Replacement"},{"$f":"'Input Data'!E441","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F441","v":2011},{"$f":"'Input Data'!G441","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H441","v":-20.972682366378365},{"$f":"'Costs ($2014) Excl Real Esc'!I441","v":-119473.09490407245},{"$f":"'Costs ($2014) Excl Real Esc'!J441","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K441","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L441*W441","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M441*X441","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N441*Y441","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O441*Z441","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P441*AA441","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA441:$AL441)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA441:$AL441)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA441:$AL441)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA441:$AL441)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA441:$AL441)","v":1},null,{"$f":"IF(OR($A441='Cost Escalators'!$A$68,$A441='Cost Escalators'!$A$69,$A441='Cost Escalators'!$A$70,$A441='Cost Escalators'!$A$71),SUM($H441:$L441),0)","v":0}]
[{"$f":"'Input Data'!A442","v":5731},{"$f":"'Input Data'!B442","v":"Communications"},{"$f":"'Input Data'!C442","v":"Augmentation of Fault Clearing Times on Selected Transmission Line"},{"$f":"'Input Data'!D442","v":"PS Replacement"},{"$f":"'Input Data'!E442","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F442","v":2011},{"$f":"'Input Data'!G442","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H442","v":-41664.864639143787},{"$f":"'Costs ($2014) Excl Real Esc'!I442","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J442","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K442","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L442*W442","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M442*X442","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N442*Y442","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O442*Z442","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P442*AA442","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA442:$AL442)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA442:$AL442)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA442:$AL442)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA442:$AL442)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA442:$AL442)","v":1},null,{"$f":"IF(OR($A442='Cost Escalators'!$A$68,$A442='Cost Escalators'!$A$69,$A442='Cost Escalators'!$A$70,$A442='Cost Escalators'!$A$71),SUM($H442:$L442),0)","v":0}]
[{"$f":"'Input Data'!A443","v":6037},{"$f":"'Input Data'!B443","v":"Communications"},{"$f":"'Input Data'!C443","v":"Mount Piper 132kV - 330kV Substation No.2 Intertrip On 94Y Line"},{"$f":"'Input Data'!D443","v":"PS Replacement"},{"$f":"'Input Data'!E443","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F443","v":2011},{"$f":"'Input Data'!G443","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H443","v":-0.71906339541868536},{"$f":"'Costs ($2014) Excl Real Esc'!I443","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J443","v":-10320.484895132906},{"$f":"'Costs ($2014) Excl Real Esc'!K443","v":-4294.985325481246},{"$f":"'Costs ($2014) Excl Real Esc'!L443*W443","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M443*X443","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N443*Y443","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O443*Z443","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P443*AA443","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA443:$AL443)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA443:$AL443)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA443:$AL443)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA443:$AL443)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA443:$AL443)","v":1},null,{"$f":"IF(OR($A443='Cost Escalators'!$A$68,$A443='Cost Escalators'!$A$69,$A443='Cost Escalators'!$A$70,$A443='Cost Escalators'!$A$71),SUM($H443:$L443),0)","v":0}]
[{"$f":"'Input Data'!A444","v":6154},{"$f":"'Input Data'!B444","v":"Communications"},{"$f":"'Input Data'!C444","v":"SCADA Comms to Beryl Substation"},{"$f":"'Input Data'!D444","v":"PS Replacement"},{"$f":"'Input Data'!E444","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F444","v":2011},{"$f":"'Input Data'!G444","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H444","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I444","v":-1886.1621883492801},{"$f":"'Costs ($2014) Excl Real Esc'!J444","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K444","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L444*W444","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M444*X444","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N444*Y444","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O444*Z444","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P444*AA444","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA444:$AL444)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA444:$AL444)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA444:$AL444)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA444:$AL444)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA444:$AL444)","v":1},null,{"$f":"IF(OR($A444='Cost Escalators'!$A$68,$A444='Cost Escalators'!$A$69,$A444='Cost Escalators'!$A$70,$A444='Cost Escalators'!$A$71),SUM($H444:$L444),0)","v":0}]
[{"$f":"'Input Data'!A445","v":6243},{"$f":"'Input Data'!B445","v":"Communications"},{"$f":"'Input Data'!C445","v":"North Coast Microwave Replacement"},{"$f":"'Input Data'!D445","v":"PS Replacement"},{"$f":"'Input Data'!E445","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F445","v":2011},{"$f":"'Input Data'!G445","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H445","v":48260.048732524396},{"$f":"'Costs ($2014) Excl Real Esc'!I445","v":3396.0574893726107},{"$f":"'Costs ($2014) Excl Real Esc'!J445","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K445","v":-95353.195027921582},{"$f":"'Costs ($2014) Excl Real Esc'!L445*W445","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M445*X445","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N445*Y445","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O445*Z445","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P445*AA445","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA445:$AL445)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA445:$AL445)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA445:$AL445)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA445:$AL445)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA445:$AL445)","v":1},null,{"$f":"IF(OR($A445='Cost Escalators'!$A$68,$A445='Cost Escalators'!$A$69,$A445='Cost Escalators'!$A$70,$A445='Cost Escalators'!$A$71),SUM($H445:$L445),0)","v":0}]
[{"$f":"'Input Data'!A446","v":6245},{"$f":"'Input Data'!B446","v":"Communications"},{"$f":"'Input Data'!C446","v":"Replace PNX Telephone Network - Technical Services"},{"$f":"'Input Data'!D446","v":"PS Replacement"},{"$f":"'Input Data'!E446","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F446","v":2011},{"$f":"'Input Data'!G446","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H446","v":1395.3316239100332},{"$f":"'Costs ($2014) Excl Real Esc'!I446","v":1446.0392457895505},{"$f":"'Costs ($2014) Excl Real Esc'!J446","v":-8236.2712875320267},{"$f":"'Costs ($2014) Excl Real Esc'!K446","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L446*W446","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M446*X446","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N446*Y446","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O446*Z446","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P446*AA446","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA446:$AL446)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA446:$AL446)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA446:$AL446)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA446:$AL446)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA446:$AL446)","v":1},null,{"$f":"IF(OR($A446='Cost Escalators'!$A$68,$A446='Cost Escalators'!$A$69,$A446='Cost Escalators'!$A$70,$A446='Cost Escalators'!$A$71),SUM($H446:$L446),0)","v":0}]
[{"$f":"'Input Data'!A447","v":6281},{"$f":"'Input Data'!B447","v":"Communications"},{"$f":"'Input Data'!C447","v":"Communications Upgrade and Replacement"},{"$f":"'Input Data'!D447","v":"PS Replacement"},{"$f":"'Input Data'!E447","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F447","v":2011},{"$f":"'Input Data'!G447","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H447","v":18740542.862345126},{"$f":"'Costs ($2014) Excl Real Esc'!I447","v":6057219.16105696},{"$f":"'Costs ($2014) Excl Real Esc'!J447","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K447","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L447*W447","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M447*X447","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N447*Y447","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O447*Z447","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P447*AA447","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA447:$AL447)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA447:$AL447)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA447:$AL447)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA447:$AL447)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA447:$AL447)","v":1},null,{"$f":"IF(OR($A447='Cost Escalators'!$A$68,$A447='Cost Escalators'!$A$69,$A447='Cost Escalators'!$A$70,$A447='Cost Escalators'!$A$71),SUM($H447:$L447),0)","v":0}]
[{"$f":"'Input Data'!A448","v":6589},{"$f":"'Input Data'!B448","v":"Communications"},{"$f":"'Input Data'!C448","v":"Armidale to Dumaresq OPGW PSR 216"},{"$f":"'Input Data'!D448","v":"PS Replacement"},{"$f":"'Input Data'!E448","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F448","v":2011},{"$f":"'Input Data'!G448","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H448","v":-11.679332725588401},{"$f":"'Costs ($2014) Excl Real Esc'!I448","v":-16873.704725529431},{"$f":"'Costs ($2014) Excl Real Esc'!J448","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K448","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L448*W448","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M448*X448","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N448*Y448","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O448*Z448","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P448*AA448","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA448:$AL448)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA448:$AL448)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA448:$AL448)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA448:$AL448)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA448:$AL448)","v":1},null,{"$f":"IF(OR($A448='Cost Escalators'!$A$68,$A448='Cost Escalators'!$A$69,$A448='Cost Escalators'!$A$70,$A448='Cost Escalators'!$A$71),SUM($H448:$L448),0)","v":0}]
[{"$f":"'Input Data'!A449","v":6642},{"$f":"'Input Data'!B449","v":"Communications"},{"$f":"'Input Data'!C449","v":"Augmentation of Optical Terminal Equipment Between Armidale & Dumaresq"},{"$f":"'Input Data'!D449","v":"PS Replacement"},{"$f":"'Input Data'!E449","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F449","v":2011},{"$f":"'Input Data'!G449","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H449","v":-1.3073879916703408},{"$f":"'Costs ($2014) Excl Real Esc'!I449","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J449","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K449","v":-1871.2326875601379},{"$f":"'Costs ($2014) Excl Real Esc'!L449*W449","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M449*X449","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N449*Y449","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O449*Z449","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P449*AA449","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA449:$AL449)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA449:$AL449)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA449:$AL449)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA449:$AL449)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA449:$AL449)","v":1},null,{"$f":"IF(OR($A449='Cost Escalators'!$A$68,$A449='Cost Escalators'!$A$69,$A449='Cost Escalators'!$A$70,$A449='Cost Escalators'!$A$71),SUM($H449:$L449),0)","v":0}]
[{"$f":"'Input Data'!A450","v":6772},{"$f":"'Input Data'!B450","v":"Communications"},{"$f":"'Input Data'!C450","v":"OPGW Installation For Protection at Murray and Lower Tumut Switching Station"},{"$f":"'Input Data'!D450","v":"PS Replacement"},{"$f":"'Input Data'!E450","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F450","v":2011},{"$f":"'Input Data'!G450","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H450","v":12614.485566230307},{"$f":"'Costs ($2014) Excl Real Esc'!I450","v":-13552.264711523316},{"$f":"'Costs ($2014) Excl Real Esc'!J450","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K450","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L450*W450","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M450*X450","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N450*Y450","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O450*Z450","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P450*AA450","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA450:$AL450)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA450:$AL450)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA450:$AL450)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA450:$AL450)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA450:$AL450)","v":1},null,{"$f":"IF(OR($A450='Cost Escalators'!$A$68,$A450='Cost Escalators'!$A$69,$A450='Cost Escalators'!$A$70,$A450='Cost Escalators'!$A$71),SUM($H450:$L450),0)","v":0}]
[{"$f":"'Input Data'!A451","v":6842},{"$f":"'Input Data'!B451","v":"Communications"},{"$f":"'Input Data'!C451","v":"Lismore 330 Substation - Augmentation of Communications Services"},{"$f":"'Input Data'!D451","v":"PS Replacement"},{"$f":"'Input Data'!E451","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F451","v":2011},{"$f":"'Input Data'!G451","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H451","v":720.20735991139668},{"$f":"'Costs ($2014) Excl Real Esc'!I451","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J451","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K451","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L451*W451","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M451*X451","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N451*Y451","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O451*Z451","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P451*AA451","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA451:$AL451)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA451:$AL451)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA451:$AL451)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA451:$AL451)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA451:$AL451)","v":1},null,{"$f":"IF(OR($A451='Cost Escalators'!$A$68,$A451='Cost Escalators'!$A$69,$A451='Cost Escalators'!$A$70,$A451='Cost Escalators'!$A$71),SUM($H451:$L451),0)","v":0}]
[{"$f":"'Input Data'!A452","v":6848},{"$f":"'Input Data'!B452","v":"Communications"},{"$f":"'Input Data'!C452","v":"Communications Upgrade & Replacement (SP9)"},{"$f":"'Input Data'!D452","v":"PS Replacement"},{"$f":"'Input Data'!E452","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F452","v":2011},{"$f":"'Input Data'!G452","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H452","v":2586020.9214252769},{"$f":"'Costs ($2014) Excl Real Esc'!I452","v":2499654.3846716108},{"$f":"'Costs ($2014) Excl Real Esc'!J452","v":1243017.6821407345},{"$f":"'Costs ($2014) Excl Real Esc'!K452","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L452*W452","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M452*X452","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N452*Y452","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O452*Z452","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P452*AA452","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA452:$AL452)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA452:$AL452)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA452:$AL452)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA452:$AL452)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA452:$AL452)","v":1},null,{"$f":"IF(OR($A452='Cost Escalators'!$A$68,$A452='Cost Escalators'!$A$69,$A452='Cost Escalators'!$A$70,$A452='Cost Escalators'!$A$71),SUM($H452:$L452),0)","v":0}]
[{"$f":"'Input Data'!A453","v":6960},{"$f":"'Input Data'!B453","v":"Communications"},{"$f":"'Input Data'!C453","v":"Western Microwave Extension - TSP 46 & 47"},{"$f":"'Input Data'!D453","v":"PS Replacement"},{"$f":"'Input Data'!E453","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F453","v":2011},{"$f":"'Input Data'!G453","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H453","v":3340790.6953416686},{"$f":"'Costs ($2014) Excl Real Esc'!I453","v":6551585.2438378045},{"$f":"'Costs ($2014) Excl Real Esc'!J453","v":1880326.6062008012},{"$f":"'Costs ($2014) Excl Real Esc'!K453","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L453*W453","v":6391.6189630444951},{"$f":"'Costs ($2014) Excl Real Esc'!M453*X453","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N453*Y453","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O453*Z453","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P453*AA453","v":0},null,{"$f":"IF($F453=0,M453,IF($F453=R$4,SUM($H453:$P453),0))","v":0},{"$f":"IF($F453=0,N453,IF($F453=S$4,SUM($H453:$P453),0))","v":0},{"$f":"IF($F453=0,O453,IF($F453=T$4,SUM($H453:$P453),0))","v":0},{"$f":"IF($F453=0,P453,IF($F453=U$4,SUM($H453:$P453),0))","v":0},null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA453:$AL453)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA453:$AL453)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA453:$AL453)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA453:$AL453)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA453:$AL453)","v":1},null,{"$f":"IF(OR($A453='Cost Escalators'!$A$68,$A453='Cost Escalators'!$A$69,$A453='Cost Escalators'!$A$70,$A453='Cost Escalators'!$A$71),SUM($H453:$L453),0)","v":0}]
[{"$f":"'Input Data'!A454","v":7287},{"$f":"'Input Data'!B454","v":"Communications"},{"$f":"'Input Data'!C454","v":"Southern NSW Microwave Radio"},{"$f":"'Input Data'!D454","v":"PS Replacement"},{"$f":"'Input Data'!E454","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F454","v":2011},{"$f":"'Input Data'!G454","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H454","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I454","v":2816.2593951899457},{"$f":"'Costs ($2014) Excl Real Esc'!J454","v":-3255.5403628730187},{"$f":"'Costs ($2014) Excl Real Esc'!K454","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L454*W454","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M454*X454","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N454*Y454","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O454*Z454","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P454*AA454","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA454:$AL454)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA454:$AL454)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA454:$AL454)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA454:$AL454)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA454:$AL454)","v":1},null,{"$f":"IF(OR($A454='Cost Escalators'!$A$68,$A454='Cost Escalators'!$A$69,$A454='Cost Escalators'!$A$70,$A454='Cost Escalators'!$A$71),SUM($H454:$L454),0)","v":0}]
[{"$f":"'Input Data'!A455","v":7288},{"$f":"'Input Data'!B455","v":"Communications"},{"$f":"'Input Data'!C455","v":"Beryl SCADA Microwave Radio"},{"$f":"'Input Data'!D455","v":"PS Replacement"},{"$f":"'Input Data'!E455","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F455","v":2011},{"$f":"'Input Data'!G455","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H455","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I455","v":1888.0550073054169},{"$f":"'Costs ($2014) Excl Real Esc'!J455","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K455","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L455*W455","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M455*X455","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N455*Y455","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O455*Z455","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P455*AA455","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA455:$AL455)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA455:$AL455)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA455:$AL455)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA455:$AL455)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA455:$AL455)","v":1},null,{"$f":"IF(OR($A455='Cost Escalators'!$A$68,$A455='Cost Escalators'!$A$69,$A455='Cost Escalators'!$A$70,$A455='Cost Escalators'!$A$71),SUM($H455:$L455),0)","v":0}]
[{"$f":"'Input Data'!A456","v":8022},{"$f":"'Input Data'!B456","v":"Communications"},{"$f":"'Input Data'!C456","v":"Dumaresq Protection & Communication Replacement"},{"$f":"'Input Data'!D456","v":"PS Replacement"},{"$f":"'Input Data'!E456","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F456","v":2014},{"$f":"'Input Data'!G456","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H456","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I456","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J456","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K456","v":8978.043376288535},{"$f":"'Costs ($2014) Excl Real Esc'!L456*W456","v":253969.01128374951},{"$f":"'Costs ($2014) Excl Real Esc'!M456*X456","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N456*Y456","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O456*Z456","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P456*AA456","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA456:$AL456)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA456:$AL456)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA456:$AL456)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA456:$AL456)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA456:$AL456)","v":1},null,{"$f":"IF(OR($A456='Cost Escalators'!$A$68,$A456='Cost Escalators'!$A$69,$A456='Cost Escalators'!$A$70,$A456='Cost Escalators'!$A$71),SUM($H456:$L456),0)","v":0}]
[{"$f":"'Input Data'!A457","v":7462},{"$f":"'Input Data'!B457","v":"Communications"},{"$f":"'Input Data'!C457","v":"Spur Microwave System Replacement"},{"$f":"'Input Data'!D457","v":"PS Replacement"},{"$f":"'Input Data'!E457","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F457","v":2015},{"$f":"'Input Data'!G457","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H457","v":13754.124783669373},{"$f":"'Costs ($2014) Excl Real Esc'!I457","v":-1890.8942357396222},{"$f":"'Costs ($2014) Excl Real Esc'!J457","v":30215.542936491871},{"$f":"'Costs ($2014) Excl Real Esc'!K457","v":434245.60824283125},{"$f":"'Costs ($2014) Excl Real Esc'!L457*W457","v":72339.765134402856},{"$f":"'Costs ($2014) Excl Real Esc'!M457*X457","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N457*Y457","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O457*Z457","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P457*AA457","v":0},null,548664.14686165575,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA457:$AL457)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA457:$AL457)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA457:$AL457)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA457:$AL457)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA457:$AL457)","v":1},null,{"$f":"IF(OR($A457='Cost Escalators'!$A$68,$A457='Cost Escalators'!$A$69,$A457='Cost Escalators'!$A$70,$A457='Cost Escalators'!$A$71),SUM($H457:$L457),0)","v":0}]
[{"$f":"'Input Data'!A458","v":7466},{"$f":"'Input Data'!B458","v":"Communications"},{"$f":"'Input Data'!C458","v":"Albury to Hume District Communications Augmentation"},{"$f":"'Input Data'!D458","v":"PS Replacement"},{"$f":"'Input Data'!E458","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F458","v":2017},{"$f":"'Input Data'!G458","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H458","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I458","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J458","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K458","v":71865.902678995},{"$f":"'Costs ($2014) Excl Real Esc'!L458*W458","v":64373.413585694994},{"$f":"'Costs ($2014) Excl Real Esc'!M458*X458","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N458*Y458","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O458*Z458","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P458*AA458","v":0},null,0,0,136239.31626468999,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA458:$AL458)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA458:$AL458)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA458:$AL458)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA458:$AL458)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA458:$AL458)","v":1},null,{"$f":"IF(OR($A458='Cost Escalators'!$A$68,$A458='Cost Escalators'!$A$69,$A458='Cost Escalators'!$A$70,$A458='Cost Escalators'!$A$71),SUM($H458:$L458),0)","v":0}]
[{"$f":"'Input Data'!A459","v":8222},{"$f":"'Input Data'!B459","v":"Communications Network Upgrade"},{"$f":"'Input Data'!C459","v":"Hammonds Hill Radio Repeater Site - Mains Power"},{"$f":"'Input Data'!D459","v":"PS Replacement"},{"$f":"'Input Data'!E459","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F459","v":2016},{"$f":"'Input Data'!G459","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H459","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I459","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J459","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K459","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L459*W459","v":4566.3856411644219},{"$f":"'Costs ($2014) Excl Real Esc'!M459*X459","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N459*Y459","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O459*Z459","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P459*AA459","v":0},null,0,4566.3856411644219,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA459:$AL459)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA459:$AL459)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA459:$AL459)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA459:$AL459)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA459:$AL459)","v":1},null,{"$f":"IF(OR($A459='Cost Escalators'!$A$68,$A459='Cost Escalators'!$A$69,$A459='Cost Escalators'!$A$70,$A459='Cost Escalators'!$A$71),SUM($H459:$L459),0)","v":0}]
[{"$f":"'Input Data'!A460","v":6056},{"$f":"'Input Data'!B460","v":"Control System"},{"$f":"'Input Data'!C460","v":"Modification of Autoreclose Facilities"},{"$f":"'Input Data'!D460","v":"PS Replacement"},{"$f":"'Input Data'!E460","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F460","v":2009},{"$f":"'Input Data'!G460","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H460","v":-7.6264299514103087E-2},{"$f":"'Costs ($2014) Excl Real Esc'!I460","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J460","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K460","v":-2329.9784568490018},{"$f":"'Costs ($2014) Excl Real Esc'!L460*W460","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M460*X460","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N460*Y460","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O460*Z460","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P460*AA460","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA460:$AL460)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA460:$AL460)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA460:$AL460)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA460:$AL460)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA460:$AL460)","v":1},null,{"$f":"IF(OR($A460='Cost Escalators'!$A$68,$A460='Cost Escalators'!$A$69,$A460='Cost Escalators'!$A$70,$A460='Cost Escalators'!$A$71),SUM($H460:$L460),0)","v":0}]
[{"$f":"'Input Data'!A461","v":6380},{"$f":"'Input Data'!B461","v":"Control System"},{"$f":"'Input Data'!C461","v":"Jindera to Albury Transmission Lines"},{"$f":"'Input Data'!D461","v":"PS Replacement"},{"$f":"'Input Data'!E461","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F461","v":2016},{"$f":"'Input Data'!G461","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H461","v":49391.473195415863},{"$f":"'Costs ($2014) Excl Real Esc'!I461","v":-72083.841489318584},{"$f":"'Costs ($2014) Excl Real Esc'!J461","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K461","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L461*W461","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M461*X461","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N461*Y461","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O461*Z461","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P461*AA461","v":0},null,0,-22692.36829390272,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA461:$AL461)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA461:$AL461)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA461:$AL461)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA461:$AL461)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA461:$AL461)","v":1},null,{"$f":"IF(OR($A461='Cost Escalators'!$A$68,$A461='Cost Escalators'!$A$69,$A461='Cost Escalators'!$A$70,$A461='Cost Escalators'!$A$71),SUM($H461:$L461),0)","v":0}]
[{"$f":"'Input Data'!A462","v":7670},{"$f":"'Input Data'!B462","v":"Control System"},{"$f":"'Input Data'!C462","v":"Modification of Auto Reclose Facilities At Ingleburn and Panorama"},{"$f":"'Input Data'!D462","v":"PS Replacement"},{"$f":"'Input Data'!E462","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F462","v":2017},{"$f":"'Input Data'!G462","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H462","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I462","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J462","v":408.23083701240864},{"$f":"'Costs ($2014) Excl Real Esc'!K462","v":-397.43695437826165},{"$f":"'Costs ($2014) Excl Real Esc'!L462*W462","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M462*X462","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N462*Y462","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O462*Z462","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P462*AA462","v":0},null,0,0,10.793882634146996,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA462:$AL462)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA462:$AL462)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA462:$AL462)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA462:$AL462)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA462:$AL462)","v":1},null,{"$f":"IF(OR($A462='Cost Escalators'!$A$68,$A462='Cost Escalators'!$A$69,$A462='Cost Escalators'!$A$70,$A462='Cost Escalators'!$A$71),SUM($H462:$L462),0)","v":0}]
[{"$f":"'Input Data'!A463","v":6847},{"$f":"'Input Data'!B463","v":"Fault Recorders"},{"$f":"'Input Data'!C463","v":"Travelling Wave Fault Locators Installation"},{"$f":"'Input Data'!D463","v":"PS Replacement"},{"$f":"'Input Data'!E463","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F463","v":2011},{"$f":"'Input Data'!G463","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H463","v":97023.605265340884},{"$f":"'Costs ($2014) Excl Real Esc'!I463","v":56084.959403584762},{"$f":"'Costs ($2014) Excl Real Esc'!J463","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K463","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L463*W463","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M463*X463","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N463*Y463","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O463*Z463","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P463*AA463","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA463:$AL463)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA463:$AL463)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA463:$AL463)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA463:$AL463)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA463:$AL463)","v":1},null,{"$f":"IF(OR($A463='Cost Escalators'!$A$68,$A463='Cost Escalators'!$A$69,$A463='Cost Escalators'!$A$70,$A463='Cost Escalators'!$A$71),SUM($H463:$L463),0)","v":0}]
[{"$f":"'Input Data'!A464","v":7788},{"$f":"'Input Data'!B464","v":"Oil Containment"},{"$f":"'Input Data'!C464","v":"Murray Oil Containment Upgrade"},{"$f":"'Input Data'!D464","v":"PS Replacement"},{"$f":"'Input Data'!E464","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F464","v":2014},{"$f":"'Input Data'!G464","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H464","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I464","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J464","v":328.55214758072248},{"$f":"'Costs ($2014) Excl Real Esc'!K464","v":85854.031797606396},{"$f":"'Costs ($2014) Excl Real Esc'!L464*W464","v":2032911.8343127},{"$f":"'Costs ($2014) Excl Real Esc'!M464*X464","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N464*Y464","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O464*Z464","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P464*AA464","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA464:$AL464)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA464:$AL464)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA464:$AL464)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA464:$AL464)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA464:$AL464)","v":1},null,{"$f":"IF(OR($A464='Cost Escalators'!$A$68,$A464='Cost Escalators'!$A$69,$A464='Cost Escalators'!$A$70,$A464='Cost Escalators'!$A$71),SUM($H464:$L464),0)","v":0}]
[{"$f":"'Input Data'!A465","v":8023},{"$f":"'Input Data'!B465","v":"Oil Containment"},{"$f":"'Input Data'!C465","v":"Beryl Oil Containment Upgrade"},{"$f":"'Input Data'!D465","v":"PS Replacement"},{"$f":"'Input Data'!E465","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F465","v":2016},{"$f":"'Input Data'!G465","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H465","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I465","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J465","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K465","v":2046.1398477551979},{"$f":"'Costs ($2014) Excl Real Esc'!L465*W465","v":143134.44262061856},{"$f":"'Costs ($2014) Excl Real Esc'!M465*X465","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N465*Y465","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O465*Z465","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P465*AA465","v":0},null,0,145180.58246837376,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA465:$AL465)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA465:$AL465)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA465:$AL465)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA465:$AL465)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA465:$AL465)","v":1},null,{"$f":"IF(OR($A465='Cost Escalators'!$A$68,$A465='Cost Escalators'!$A$69,$A465='Cost Escalators'!$A$70,$A465='Cost Escalators'!$A$71),SUM($H465:$L465),0)","v":0}]
[{"$f":"'Input Data'!A466","v":8025},{"$f":"'Input Data'!B466","v":"Oil Containment"},{"$f":"'Input Data'!C466","v":"Deniliquin Oil Containment"},{"$f":"'Input Data'!D466","v":"PS Replacement"},{"$f":"'Input Data'!E466","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F466","v":2016},{"$f":"'Input Data'!G466","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H466","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I466","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J466","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K466","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L466*W466","v":22223.344626271024},{"$f":"'Costs ($2014) Excl Real Esc'!M466*X466","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N466*Y466","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O466*Z466","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P466*AA466","v":0},null,0,22223.344626271024,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA466:$AL466)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA466:$AL466)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA466:$AL466)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA466:$AL466)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA466:$AL466)","v":1},null,{"$f":"IF(OR($A466='Cost Escalators'!$A$68,$A466='Cost Escalators'!$A$69,$A466='Cost Escalators'!$A$70,$A466='Cost Escalators'!$A$71),SUM($H466:$L466),0)","v":0}]
[{"$f":"'Input Data'!A467","v":8026},{"$f":"'Input Data'!B467","v":"Oil Containment"},{"$f":"'Input Data'!C467","v":"Murrumburrah Oil Containment"},{"$f":"'Input Data'!D467","v":"PS Replacement"},{"$f":"'Input Data'!E467","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F467","v":2016},{"$f":"'Input Data'!G467","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H467","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I467","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J467","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K467","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L467*W467","v":68438.452809910523},{"$f":"'Costs ($2014) Excl Real Esc'!M467*X467","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N467*Y467","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O467*Z467","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P467*AA467","v":0},null,0,68438.452809910523,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA467:$AL467)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA467:$AL467)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA467:$AL467)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA467:$AL467)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA467:$AL467)","v":1},null,{"$f":"IF(OR($A467='Cost Escalators'!$A$68,$A467='Cost Escalators'!$A$69,$A467='Cost Escalators'!$A$70,$A467='Cost Escalators'!$A$71),SUM($H467:$L467),0)","v":0}]
[{"$f":"'Input Data'!A468","v":8027},{"$f":"'Input Data'!B468","v":"Oil Containment"},{"$f":"'Input Data'!C468","v":"Muswellbrook Oil Containment Upgrade"},{"$f":"'Input Data'!D468","v":"PS Replacement"},{"$f":"'Input Data'!E468","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F468","v":2016},{"$f":"'Input Data'!G468","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H468","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I468","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J468","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K468","v":10029.140042047749},{"$f":"'Costs ($2014) Excl Real Esc'!L468*W468","v":74450.815423627195},{"$f":"'Costs ($2014) Excl Real Esc'!M468*X468","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N468*Y468","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O468*Z468","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P468*AA468","v":0},null,0,84479.955465674939,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA468:$AL468)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA468:$AL468)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA468:$AL468)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA468:$AL468)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA468:$AL468)","v":1},null,{"$f":"IF(OR($A468='Cost Escalators'!$A$68,$A468='Cost Escalators'!$A$69,$A468='Cost Escalators'!$A$70,$A468='Cost Escalators'!$A$71),SUM($H468:$L468),0)","v":0}]
[{"$f":"'Input Data'!A469","v":8078},{"$f":"'Input Data'!B469","v":"Oil Containment"},{"$f":"'Input Data'!C469","v":"Inverell Oil Containment Upgrade"},{"$f":"'Input Data'!D469","v":"PS Replacement"},{"$f":"'Input Data'!E469","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F469","v":2016},{"$f":"'Input Data'!G469","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H469","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I469","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J469","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K469","v":1264.6173208325949},{"$f":"'Costs ($2014) Excl Real Esc'!L469*W469","v":111577.50813145599},{"$f":"'Costs ($2014) Excl Real Esc'!M469*X469","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N469*Y469","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O469*Z469","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P469*AA469","v":0},null,0,112842.12545228859,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA469:$AL469)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA469:$AL469)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA469:$AL469)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA469:$AL469)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA469:$AL469)","v":1},null,{"$f":"IF(OR($A469='Cost Escalators'!$A$68,$A469='Cost Escalators'!$A$69,$A469='Cost Escalators'!$A$70,$A469='Cost Escalators'!$A$71),SUM($H469:$L469),0)","v":0}]
[{"$f":"'Input Data'!A470","v":5641},{"$f":"'Input Data'!B470","v":"Oil Containment"},{"$f":"'Input Data'!C470","v":"Yass Oil Contaimnent Upgrade"},{"$f":"'Input Data'!D470","v":"PS Replacement"},{"$f":"'Input Data'!E470","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F470","v":2017},{"$f":"'Input Data'!G470","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H470","v":-9098.1675085335355},{"$f":"'Costs ($2014) Excl Real Esc'!I470","v":228.97792462099827},{"$f":"'Costs ($2014) Excl Real Esc'!J470","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K470","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L470*W470","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M470*X470","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N470*Y470","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O470*Z470","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P470*AA470","v":0},null,0,0,-8869.1895839125373,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA470:$AL470)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA470:$AL470)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA470:$AL470)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA470:$AL470)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA470:$AL470)","v":1},null,{"$f":"IF(OR($A470='Cost Escalators'!$A$68,$A470='Cost Escalators'!$A$69,$A470='Cost Escalators'!$A$70,$A470='Cost Escalators'!$A$71),SUM($H470:$L470),0)","v":0}]
[{"$f":"'Input Data'!A471","v":8024},{"$f":"'Input Data'!B471","v":"Oil Containment"},{"$f":"'Input Data'!C471","v":"Panorama Oil Containment"},{"$f":"'Input Data'!D471","v":"PS Replacement"},{"$f":"'Input Data'!E471","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F471","v":2017},{"$f":"'Input Data'!G471","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H471","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I471","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J471","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K471","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L471*W471","v":153708.58485167549},{"$f":"'Costs ($2014) Excl Real Esc'!M471*X471","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N471*Y471","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O471*Z471","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P471*AA471","v":0},null,0,0,153708.58485167549,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA471:$AL471)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA471:$AL471)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA471:$AL471)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA471:$AL471)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA471:$AL471)","v":1},null,{"$f":"IF(OR($A471='Cost Escalators'!$A$68,$A471='Cost Escalators'!$A$69,$A471='Cost Escalators'!$A$70,$A471='Cost Escalators'!$A$71),SUM($H471:$L471),0)","v":0}]
[{"$f":"'Input Data'!A472","v":8029},{"$f":"'Input Data'!B472","v":"Oil Containment"},{"$f":"'Input Data'!C472","v":"Mount Piper 132 Oil Containment"},{"$f":"'Input Data'!D472","v":"PS Replacement"},{"$f":"'Input Data'!E472","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F472","v":2017},{"$f":"'Input Data'!G472","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H472","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I472","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J472","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K472","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L472*W472","v":15833.206895557645},{"$f":"'Costs ($2014) Excl Real Esc'!M472*X472","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N472*Y472","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O472*Z472","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P472*AA472","v":0},null,0,0,15833.206895557645,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA472:$AL472)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA472:$AL472)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA472:$AL472)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA472:$AL472)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA472:$AL472)","v":1},null,{"$f":"IF(OR($A472='Cost Escalators'!$A$68,$A472='Cost Escalators'!$A$69,$A472='Cost Escalators'!$A$70,$A472='Cost Escalators'!$A$71),SUM($H472:$L472),0)","v":0}]
[{"$f":"'Input Data'!A473","v":8079},{"$f":"'Input Data'!B473","v":"Oil Containment"},{"$f":"'Input Data'!C473","v":"Dapto Oil Containment"},{"$f":"'Input Data'!D473","v":"PS Replacement"},{"$f":"'Input Data'!E473","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F473","v":2017},{"$f":"'Input Data'!G473","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H473","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I473","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J473","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K473","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L473*W473","v":4205.6345505486497},{"$f":"'Costs ($2014) Excl Real Esc'!M473*X473","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N473*Y473","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O473*Z473","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P473*AA473","v":0},null,0,0,4205.6345505486497,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA473:$AL473)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA473:$AL473)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA473:$AL473)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA473:$AL473)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA473:$AL473)","v":1},null,{"$f":"IF(OR($A473='Cost Escalators'!$A$68,$A473='Cost Escalators'!$A$69,$A473='Cost Escalators'!$A$70,$A473='Cost Escalators'!$A$71),SUM($H473:$L473),0)","v":0}]
[{"$f":"'Input Data'!A474","v":8094},{"$f":"'Input Data'!B474","v":"Oil Containment"},{"$f":"'Input Data'!C474","v":"Yass Oil Containment"},{"$f":"'Input Data'!D474","v":"PS Replacement"},{"$f":"'Input Data'!E474","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F474","v":2017},{"$f":"'Input Data'!G474","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H474","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I474","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J474","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K474","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L474*W474","v":71795.909378636221},{"$f":"'Costs ($2014) Excl Real Esc'!M474*X474","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N474*Y474","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O474*Z474","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P474*AA474","v":0},null,0,0,71795.909378636221,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA474:$AL474)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA474:$AL474)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA474:$AL474)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA474:$AL474)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA474:$AL474)","v":1},null,{"$f":"IF(OR($A474='Cost Escalators'!$A$68,$A474='Cost Escalators'!$A$69,$A474='Cost Escalators'!$A$70,$A474='Cost Escalators'!$A$71),SUM($H474:$L474),0)","v":0}]
[{"$f":"'Input Data'!A475","v":"P0001472"},{"$f":"'Input Data'!B475","v":"Oil Containment"},{"$f":"'Input Data'!C475","v":"Mount Piper 500 Oil Containment"},{"$f":"'Input Data'!D475","v":"PS Replacement"},{"$f":"'Input Data'!E475","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F475","v":2017},{"$f":"'Input Data'!G475","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H475","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I475","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J475","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K475","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L475*W475","v":10311.355382833473},{"$f":"'Costs ($2014) Excl Real Esc'!M475*X475","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N475*Y475","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O475*Z475","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P475*AA475","v":0},null,0,0,10311.355382833473,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA475:$AL475)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA475:$AL475)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA475:$AL475)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA475:$AL475)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA475:$AL475)","v":1},null,{"$f":"IF(OR($A475='Cost Escalators'!$A$68,$A475='Cost Escalators'!$A$69,$A475='Cost Escalators'!$A$70,$A475='Cost Escalators'!$A$71),SUM($H475:$L475),0)","v":0}]
[{"$f":"'Input Data'!A476","v":8032},{"$f":"'Input Data'!B476","v":"Oil Containment"},{"$f":"'Input Data'!C476","v":"Sydney South Oil Containment Upgrade"},{"$f":"'Input Data'!D476","v":"PS Replacement"},{"$f":"'Input Data'!E476","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F476","v":2018},{"$f":"'Input Data'!G476","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H476","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I476","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J476","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K476","v":324.65366161495842},{"$f":"'Costs ($2014) Excl Real Esc'!L476*W476","v":38048.181544615152},{"$f":"'Costs ($2014) Excl Real Esc'!M476*X476","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N476*Y476","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O476*Z476","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P476*AA476","v":0},null,0,0,0,38372.835206230113,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA476:$AL476)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA476:$AL476)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA476:$AL476)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA476:$AL476)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA476:$AL476)","v":1},null,{"$f":"IF(OR($A476='Cost Escalators'!$A$68,$A476='Cost Escalators'!$A$69,$A476='Cost Escalators'!$A$70,$A476='Cost Escalators'!$A$71),SUM($H476:$L476),0)","v":0}]
[{"$f":"'Input Data'!A477","v":7680},{"$f":"'Input Data'!B477","v":"Property"},{"$f":"'Input Data'!C477","v":"Yass Strategic Site Acquisition"},{"$f":"'Input Data'!D477","v":"PS Replacement"},{"$f":"'Input Data'!E477","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F477","v":2014},{"$f":"'Input Data'!G477","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H477","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I477","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J477","v":17551.445802142429},{"$f":"'Costs ($2014) Excl Real Esc'!K477","v":-17087.364281230111},{"$f":"'Costs ($2014) Excl Real Esc'!L477*W477","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M477*X477","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N477*Y477","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O477*Z477","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P477*AA477","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA477:$AL477)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA477:$AL477)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA477:$AL477)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA477:$AL477)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA477:$AL477)","v":1},null,{"$f":"IF(OR($A477='Cost Escalators'!$A$68,$A477='Cost Escalators'!$A$69,$A477='Cost Escalators'!$A$70,$A477='Cost Escalators'!$A$71),SUM($H477:$L477),0)","v":0}]
[{"$f":"'Input Data'!A478","v":"P0001885"},{"$f":"'Input Data'!B478","v":"Protection Change"},{"$f":"'Input Data'!C478","v":"Gadara Secondary System Protection Change"},{"$f":"'Input Data'!D478","v":"PS Replacement"},{"$f":"'Input Data'!E478","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F478","v":2014},{"$f":"'Input Data'!G478","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H478","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I478","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J478","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K478","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L478*W478","v":153031.71240348907},{"$f":"'Costs ($2014) Excl Real Esc'!M478*X478","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N478*Y478","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O478*Z478","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P478*AA478","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA478:$AL478)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA478:$AL478)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA478:$AL478)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA478:$AL478)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA478:$AL478)","v":1},null,{"$f":"IF(OR($A478='Cost Escalators'!$A$68,$A478='Cost Escalators'!$A$69,$A478='Cost Escalators'!$A$70,$A478='Cost Escalators'!$A$71),SUM($H478:$L478),0)","v":0}]
[{"$f":"'Input Data'!A479","v":"P0002051"},{"$f":"'Input Data'!B479","v":"Protection Change"},{"$f":"'Input Data'!C479","v":"Sydney North - Lines 926 and 927 Protection Relay Replacement"},{"$f":"'Input Data'!D479","v":"PS Replacement"},{"$f":"'Input Data'!E479","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F479","v":2014},{"$f":"'Input Data'!G479","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H479","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I479","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J479","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K479","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L479*W479","v":193091.76254370518},{"$f":"'Costs ($2014) Excl Real Esc'!M479*X479","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N479*Y479","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O479*Z479","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P479*AA479","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA479:$AL479)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA479:$AL479)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA479:$AL479)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA479:$AL479)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA479:$AL479)","v":1},null,{"$f":"IF(OR($A479='Cost Escalators'!$A$68,$A479='Cost Escalators'!$A$69,$A479='Cost Escalators'!$A$70,$A479='Cost Escalators'!$A$71),SUM($H479:$L479),0)","v":0}]
[{"$f":"'Input Data'!A480","v":"P0002053"},{"$f":"'Input Data'!B480","v":"Protection Change"},{"$f":"'Input Data'!C480","v":"Sydney South - Lines 91J and 91F Protection Relay Replacement"},{"$f":"'Input Data'!D480","v":"PS Replacement"},{"$f":"'Input Data'!E480","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F480","v":2014},{"$f":"'Input Data'!G480","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H480","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I480","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J480","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K480","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L480*W480","v":433107.83919484768},{"$f":"'Costs ($2014) Excl Real Esc'!M480*X480","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N480*Y480","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O480*Z480","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P480*AA480","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA480:$AL480)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA480:$AL480)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA480:$AL480)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA480:$AL480)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA480:$AL480)","v":1},null,{"$f":"IF(OR($A480='Cost Escalators'!$A$68,$A480='Cost Escalators'!$A$69,$A480='Cost Escalators'!$A$70,$A480='Cost Escalators'!$A$71),SUM($H480:$L480),0)","v":0}]
[{"$f":"'Input Data'!A481","v":6916},{"$f":"'Input Data'!B481","v":"Reactor Installation"},{"$f":"'Input Data'!C481","v":"Vales Point to Munmorah 330kV Line 23 Series Reactor Replacement"},{"$f":"'Input Data'!D481","v":"PS Replacement"},{"$f":"'Input Data'!E481","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F481","v":2009},{"$f":"'Input Data'!G481","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H481","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I481","v":7231.2596103837986},{"$f":"'Costs ($2014) Excl Real Esc'!J481","v":-7031.9517607792477},{"$f":"'Costs ($2014) Excl Real Esc'!K481","v":-53.121455381747552},{"$f":"'Costs ($2014) Excl Real Esc'!L481*W481","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M481*X481","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N481*Y481","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O481*Z481","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P481*AA481","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA481:$AL481)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA481:$AL481)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA481:$AL481)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA481:$AL481)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA481:$AL481)","v":1},null,{"$f":"IF(OR($A481='Cost Escalators'!$A$68,$A481='Cost Escalators'!$A$69,$A481='Cost Escalators'!$A$70,$A481='Cost Escalators'!$A$71),SUM($H481:$L481),0)","v":0}]
[{"$f":"'Input Data'!A482","v":5577},{"$f":"'Input Data'!B482","v":"Reactor Replacement"},{"$f":"'Input Data'!C482","v":"Munmorah Substation Line 23 330kV Reactor Replacement"},{"$f":"'Input Data'!D482","v":"PS Replacement"},{"$f":"'Input Data'!E482","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F482","v":2009},{"$f":"'Input Data'!G482","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H482","v":-542592.67636332056},{"$f":"'Costs ($2014) Excl Real Esc'!I482","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J482","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K482","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L482*W482","v":108953.17025779147},{"$f":"'Costs ($2014) Excl Real Esc'!M482*X482","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N482*Y482","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O482*Z482","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P482*AA482","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA482:$AL482)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA482:$AL482)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA482:$AL482)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA482:$AL482)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA482:$AL482)","v":1},null,{"$f":"IF(OR($A482='Cost Escalators'!$A$68,$A482='Cost Escalators'!$A$69,$A482='Cost Escalators'!$A$70,$A482='Cost Escalators'!$A$71),SUM($H482:$L482),0)","v":0}]
[{"$f":"'Input Data'!A483","v":5627},{"$f":"'Input Data'!B483","v":"Reactor Replacement"},{"$f":"'Input Data'!C483","v":"Tamworth Substation - Replacement of Shunt Reactors"},{"$f":"'Input Data'!D483","v":"PS Replacement"},{"$f":"'Input Data'!E483","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F483","v":2009},{"$f":"'Input Data'!G483","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H483","v":49414.189061771125},{"$f":"'Costs ($2014) Excl Real Esc'!I483","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J483","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K483","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L483*W483","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M483*X483","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N483*Y483","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O483*Z483","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P483*AA483","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA483:$AL483)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA483:$AL483)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA483:$AL483)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA483:$AL483)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA483:$AL483)","v":1},null,{"$f":"IF(OR($A483='Cost Escalators'!$A$68,$A483='Cost Escalators'!$A$69,$A483='Cost Escalators'!$A$70,$A483='Cost Escalators'!$A$71),SUM($H483:$L483),0)","v":0}]
[{"$f":"'Input Data'!A484","v":6706},{"$f":"'Input Data'!B484","v":"Reactor Replacement"},{"$f":"'Input Data'!C484","v":"Beaconsfield Shunt Reactor"},{"$f":"'Input Data'!D484","v":"PS Replacement"},{"$f":"'Input Data'!E484","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F484","v":2009},{"$f":"'Input Data'!G484","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H484","v":-192.61093587283281},{"$f":"'Costs ($2014) Excl Real Esc'!I484","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J484","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K484","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L484*W484","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M484*X484","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N484*Y484","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O484*Z484","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P484*AA484","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA484:$AL484)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA484:$AL484)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA484:$AL484)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA484:$AL484)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA484:$AL484)","v":1},null,{"$f":"IF(OR($A484='Cost Escalators'!$A$68,$A484='Cost Escalators'!$A$69,$A484='Cost Escalators'!$A$70,$A484='Cost Escalators'!$A$71),SUM($H484:$L484),0)","v":0}]
[{"$f":"'Input Data'!A485","v":7849},{"$f":"'Input Data'!B485","v":"Reactor Replacement"},{"$f":"'Input Data'!C485","v":"Armidale No.1 330kV 50MVAr Reactor Replacement"},{"$f":"'Input Data'!D485","v":"PS Replacement"},{"$f":"'Input Data'!E485","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F485","v":2014},{"$f":"'Input Data'!G485","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H485","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I485","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J485","v":2531.0749575250156},{"$f":"'Costs ($2014) Excl Real Esc'!K485","v":1385824.7363111558},{"$f":"'Costs ($2014) Excl Real Esc'!L485*W485","v":2305504.1970779146},{"$f":"'Costs ($2014) Excl Real Esc'!M485*X485","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N485*Y485","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O485*Z485","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P485*AA485","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA485:$AL485)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA485:$AL485)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA485:$AL485)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA485:$AL485)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA485:$AL485)","v":1},null,{"$f":"IF(OR($A485='Cost Escalators'!$A$68,$A485='Cost Escalators'!$A$69,$A485='Cost Escalators'!$A$70,$A485='Cost Escalators'!$A$71),SUM($H485:$L485),0)","v":0}]
[{"$f":"'Input Data'!A486","v":7346},{"$f":"'Input Data'!B486","v":"Reactor Replacement"},{"$f":"'Input Data'!C486","v":"Buronga X2 220kV Reactor"},{"$f":"'Input Data'!D486","v":"PS Replacement"},{"$f":"'Input Data'!E486","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F486","v":2016},{"$f":"'Input Data'!G486","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H486","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I486","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J486","v":4199.3566358442977},{"$f":"'Costs ($2014) Excl Real Esc'!K486","v":51968.772556183685},{"$f":"'Costs ($2014) Excl Real Esc'!L486*W486","v":237522.73652993966},{"$f":"'Costs ($2014) Excl Real Esc'!M486*X486","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N486*Y486","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O486*Z486","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P486*AA486","v":0},null,0,293690.86572196765,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA486:$AL486)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA486:$AL486)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA486:$AL486)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA486:$AL486)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA486:$AL486)","v":1},null,{"$f":"IF(OR($A486='Cost Escalators'!$A$68,$A486='Cost Escalators'!$A$69,$A486='Cost Escalators'!$A$70,$A486='Cost Escalators'!$A$71),SUM($H486:$L486),0)","v":0}]
[{"$f":"'Input Data'!A487","v":7342},{"$f":"'Input Data'!B487","v":"Reactor Replacement"},{"$f":"'Input Data'!C487","v":"Broken Hill No.1 & No.2 220kV Reactors"},{"$f":"'Input Data'!D487","v":"PS Replacement"},{"$f":"'Input Data'!E487","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F487","v":2018},{"$f":"'Input Data'!G487","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H487","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I487","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J487","v":3391.346363484281},{"$f":"'Costs ($2014) Excl Real Esc'!K487","v":43518.747924231116},{"$f":"'Costs ($2014) Excl Real Esc'!L487*W487","v":283258.85881757399},{"$f":"'Costs ($2014) Excl Real Esc'!M487*X487","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N487*Y487","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O487*Z487","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P487*AA487","v":0},null,0,0,0,330168.95310528937,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA487:$AL487)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA487:$AL487)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA487:$AL487)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA487:$AL487)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA487:$AL487)","v":1},null,{"$f":"IF(OR($A487='Cost Escalators'!$A$68,$A487='Cost Escalators'!$A$69,$A487='Cost Escalators'!$A$70,$A487='Cost Escalators'!$A$71),SUM($H487:$L487),0)","v":0}]
[{"$f":"'Input Data'!A488","v":7325},{"$f":"'Input Data'!B488","v":"Reactor Replacement"},{"$f":"'Input Data'!C488","v":"Beaconsfield West No.1 132kV Reactor"},{"$f":"'Input Data'!D488","v":"PS Replacement"},{"$f":"'Input Data'!E488","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F488","v":2019},{"$f":"'Input Data'!G488","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H488","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I488","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J488","v":98.686527454625846},{"$f":"'Costs ($2014) Excl Real Esc'!K488","v":21271.00354620428},{"$f":"'Costs ($2014) Excl Real Esc'!L488*W488","v":-18201.768411004199},{"$f":"'Costs ($2014) Excl Real Esc'!M488*X488","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N488*Y488","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O488*Z488","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P488*AA488","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA488:$AL488)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA488:$AL488)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA488:$AL488)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA488:$AL488)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA488:$AL488)","v":1},null,{"$f":"IF(OR($A488='Cost Escalators'!$A$68,$A488='Cost Escalators'!$A$69,$A488='Cost Escalators'!$A$70,$A488='Cost Escalators'!$A$71),SUM($H488:$L488),0)","v":0}]
[{"$f":"'Input Data'!A489","v":6922},{"$f":"'Input Data'!B489","v":"Reinforcement of Supply to the Orange Area"},{"$f":"'Input Data'!C489","v":"944 Line Wallerawang to Orange North Rebuild"},{"$f":"'Input Data'!D489","v":"PS Replacement"},{"$f":"'Input Data'!E489","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F489","v":2014},{"$f":"'Input Data'!G489","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H489","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I489","v":18581.186931182114},{"$f":"'Costs ($2014) Excl Real Esc'!J489","v":-18228.464559179924},{"$f":"'Costs ($2014) Excl Real Esc'!K489","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L489*W489","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M489*X489","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N489*Y489","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O489*Z489","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P489*AA489","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA489:$AL489)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA489:$AL489)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA489:$AL489)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA489:$AL489)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA489:$AL489)","v":1},null,{"$f":"IF(OR($A489='Cost Escalators'!$A$68,$A489='Cost Escalators'!$A$69,$A489='Cost Escalators'!$A$70,$A489='Cost Escalators'!$A$71),SUM($H489:$L489),0)","v":0}]
[{"$f":"'Input Data'!A490","v":6251},{"$f":"'Input Data'!B490","v":"SCADA"},{"$f":"'Input Data'!C490","v":"SCADA to Tumut"},{"$f":"'Input Data'!D490","v":"PS Replacement"},{"$f":"'Input Data'!E490","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F490","v":2015},{"$f":"'Input Data'!G490","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H490","v":3954.6089870043015},{"$f":"'Costs ($2014) Excl Real Esc'!I490","v":-6195.4091197296402},{"$f":"'Costs ($2014) Excl Real Esc'!J490","v":-7666.963612624565},{"$f":"'Costs ($2014) Excl Real Esc'!K490","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L490*W490","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M490*X490","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N490*Y490","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O490*Z490","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P490*AA490","v":0},null,-9907.7637453499046,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA490:$AL490)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA490:$AL490)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA490:$AL490)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA490:$AL490)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA490:$AL490)","v":1},null,{"$f":"IF(OR($A490='Cost Escalators'!$A$68,$A490='Cost Escalators'!$A$69,$A490='Cost Escalators'!$A$70,$A490='Cost Escalators'!$A$71),SUM($H490:$L490),0)","v":0}]
[{"$f":"'Input Data'!A491","v":6255},{"$f":"'Input Data'!B491","v":"SCADA"},{"$f":"'Input Data'!C491","v":"SCADA to Molong"},{"$f":"'Input Data'!D491","v":"PS Replacement"},{"$f":"'Input Data'!E491","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F491","v":2015},{"$f":"'Input Data'!G491","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H491","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I491","v":-1244.4008578889614},{"$f":"'Costs ($2014) Excl Real Esc'!J491","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K491","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L491*W491","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M491*X491","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N491*Y491","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O491*Z491","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P491*AA491","v":0},null,-1244.4008578889614,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA491:$AL491)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA491:$AL491)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA491:$AL491)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA491:$AL491)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA491:$AL491)","v":1},null,{"$f":"IF(OR($A491='Cost Escalators'!$A$68,$A491='Cost Escalators'!$A$69,$A491='Cost Escalators'!$A$70,$A491='Cost Escalators'!$A$71),SUM($H491:$L491),0)","v":0}]
[{"$f":"'Input Data'!A492","v":7303},{"$f":"'Input Data'!B492","v":"SCADA"},{"$f":"'Input Data'!C492","v":"SCADA to Molong"},{"$f":"'Input Data'!D492","v":"PS Replacement"},{"$f":"'Input Data'!E492","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F492","v":2015},{"$f":"'Input Data'!G492","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H492","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I492","v":1245.645014169123},{"$f":"'Costs ($2014) Excl Real Esc'!J492","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K492","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L492*W492","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M492*X492","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N492*Y492","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O492*Z492","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P492*AA492","v":0},null,1245.645014169123,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA492:$AL492)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA492:$AL492)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA492:$AL492)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA492:$AL492)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA492:$AL492)","v":1},null,{"$f":"IF(OR($A492='Cost Escalators'!$A$68,$A492='Cost Escalators'!$A$69,$A492='Cost Escalators'!$A$70,$A492='Cost Escalators'!$A$71),SUM($H492:$L492),0)","v":0}]
[{"$f":"'Input Data'!A493","v":7318},{"$f":"'Input Data'!B493","v":"SCADA"},{"$f":"'Input Data'!C493","v":"SCADA to Tumut"},{"$f":"'Input Data'!D493","v":"PS Replacement"},{"$f":"'Input Data'!E493","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F493","v":2015},{"$f":"'Input Data'!G493","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H493","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I493","v":52247.8963650605},{"$f":"'Costs ($2014) Excl Real Esc'!J493","v":7666.963612624565},{"$f":"'Costs ($2014) Excl Real Esc'!K493","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L493*W493","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M493*X493","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N493*Y493","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O493*Z493","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P493*AA493","v":0},null,59914.859977685068,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA493:$AL493)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA493:$AL493)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA493:$AL493)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA493:$AL493)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA493:$AL493)","v":1},null,{"$f":"IF(OR($A493='Cost Escalators'!$A$68,$A493='Cost Escalators'!$A$69,$A493='Cost Escalators'!$A$70,$A493='Cost Escalators'!$A$71),SUM($H493:$L493),0)","v":0}]
[{"$f":"'Input Data'!A494","v":6277},{"$f":"'Input Data'!B494","v":"SCADA"},{"$f":"'Input Data'!C494","v":"SCADA to Albury"},{"$f":"'Input Data'!D494","v":"PS Replacement"},{"$f":"'Input Data'!E494","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F494","v":2016},{"$f":"'Input Data'!G494","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H494","v":-1.1221746928503766},{"$f":"'Costs ($2014) Excl Real Esc'!I494","v":-2412.2382523835508},{"$f":"'Costs ($2014) Excl Real Esc'!J494","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K494","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L494*W494","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M494*X494","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N494*Y494","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O494*Z494","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P494*AA494","v":0},null,0,-2413.3604270764013,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA494:$AL494)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA494:$AL494)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA494:$AL494)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA494:$AL494)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA494:$AL494)","v":1},null,{"$f":"IF(OR($A494='Cost Escalators'!$A$68,$A494='Cost Escalators'!$A$69,$A494='Cost Escalators'!$A$70,$A494='Cost Escalators'!$A$71),SUM($H494:$L494),0)","v":0}]
[{"$f":"'Input Data'!A495","v":7279},{"$f":"'Input Data'!B495","v":"SCADA"},{"$f":"'Input Data'!C495","v":"SCADA to Albury"},{"$f":"'Input Data'!D495","v":"PS Replacement"},{"$f":"'Input Data'!E495","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F495","v":2016},{"$f":"'Input Data'!G495","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H495","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I495","v":5599.9155155511262},{"$f":"'Costs ($2014) Excl Real Esc'!J495","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K495","v":459.53711258904815},{"$f":"'Costs ($2014) Excl Real Esc'!L495*W495","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M495*X495","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N495*Y495","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O495*Z495","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P495*AA495","v":0},null,0,6059.4526281401741,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA495:$AL495)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA495:$AL495)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA495:$AL495)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA495:$AL495)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA495:$AL495)","v":1},null,{"$f":"IF(OR($A495='Cost Escalators'!$A$68,$A495='Cost Escalators'!$A$69,$A495='Cost Escalators'!$A$70,$A495='Cost Escalators'!$A$71),SUM($H495:$L495),0)","v":0}]
[{"$f":"'Input Data'!A496","v":6247},{"$f":"'Input Data'!B496","v":"SCADA"},{"$f":"'Input Data'!C496","v":"SCADA to Cooma"},{"$f":"'Input Data'!D496","v":"PS Replacement"},{"$f":"'Input Data'!E496","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F496","v":2017},{"$f":"'Input Data'!G496","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H496","v":-0.92606649409982222},{"$f":"'Costs ($2014) Excl Real Esc'!I496","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J496","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K496","v":-1271.922028218931},{"$f":"'Costs ($2014) Excl Real Esc'!L496*W496","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M496*X496","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N496*Y496","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O496*Z496","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P496*AA496","v":0},null,0,0,-1272.8480947130308,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA496:$AL496)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA496:$AL496)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA496:$AL496)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA496:$AL496)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA496:$AL496)","v":1},null,{"$f":"IF(OR($A496='Cost Escalators'!$A$68,$A496='Cost Escalators'!$A$69,$A496='Cost Escalators'!$A$70,$A496='Cost Escalators'!$A$71),SUM($H496:$L496),0)","v":0}]
[{"$f":"'Input Data'!A497","v":7297},{"$f":"'Input Data'!B497","v":"SCADA"},{"$f":"'Input Data'!C497","v":"SCADA to Hume"},{"$f":"'Input Data'!D497","v":"PS Replacement"},{"$f":"'Input Data'!E497","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F497","v":2017},{"$f":"'Input Data'!G497","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H497","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I497","v":64725.954417531961},{"$f":"'Costs ($2014) Excl Real Esc'!J497","v":239.57795841413335},{"$f":"'Costs ($2014) Excl Real Esc'!K497","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L497*W497","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M497*X497","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N497*Y497","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O497*Z497","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P497*AA497","v":0},null,0,0,64965.532375946095,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA497:$AL497)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA497:$AL497)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA497:$AL497)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA497:$AL497)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA497:$AL497)","v":1},null,{"$f":"IF(OR($A497='Cost Escalators'!$A$68,$A497='Cost Escalators'!$A$69,$A497='Cost Escalators'!$A$70,$A497='Cost Escalators'!$A$71),SUM($H497:$L497),0)","v":0}]
[{"$f":"'Input Data'!A498","v":6278},{"$f":"'Input Data'!B498","v":"SCADA"},{"$f":"'Input Data'!C498","v":"ANM SCADA"},{"$f":"'Input Data'!D498","v":"PS Replacement"},{"$f":"'Input Data'!E498","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F498","v":2018},{"$f":"'Input Data'!G498","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H498","v":-1.2420185920868256},{"$f":"'Costs ($2014) Excl Real Esc'!I498","v":-1758.7797261268763},{"$f":"'Costs ($2014) Excl Real Esc'!J498","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K498","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L498*W498","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M498*X498","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N498*Y498","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O498*Z498","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P498*AA498","v":0},null,0,0,0,-1760.0217447189632,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA498:$AL498)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA498:$AL498)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA498:$AL498)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA498:$AL498)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA498:$AL498)","v":1},null,{"$f":"IF(OR($A498='Cost Escalators'!$A$68,$A498='Cost Escalators'!$A$69,$A498='Cost Escalators'!$A$70,$A498='Cost Escalators'!$A$71),SUM($H498:$L498),0)","v":0}]
[{"$f":"'Input Data'!A499","v":7280},{"$f":"'Input Data'!B499","v":"SCADA"},{"$f":"'Input Data'!C499","v":"ANM SCADA"},{"$f":"'Input Data'!D499","v":"PS Replacement"},{"$f":"'Input Data'!E499","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F499","v":2018},{"$f":"'Input Data'!G499","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H499","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I499","v":5695.5879433510227},{"$f":"'Costs ($2014) Excl Real Esc'!J499","v":-5581.5620151472776},{"$f":"'Costs ($2014) Excl Real Esc'!K499","v":428.7660327241054},{"$f":"'Costs ($2014) Excl Real Esc'!L499*W499","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M499*X499","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N499*Y499","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O499*Z499","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P499*AA499","v":0},null,0,0,0,542.79196092785037,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA499:$AL499)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA499:$AL499)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA499:$AL499)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA499:$AL499)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA499:$AL499)","v":1},null,{"$f":"IF(OR($A499='Cost Escalators'!$A$68,$A499='Cost Escalators'!$A$69,$A499='Cost Escalators'!$A$70,$A499='Cost Escalators'!$A$71),SUM($H499:$L499),0)","v":0}]
[{"$f":"'Input Data'!A500","v":6461},{"$f":"'Input Data'!B500","v":"Secondary System Renewal"},{"$f":"'Input Data'!C500","v":"Lismore Substation Control System Replacement"},{"$f":"'Input Data'!D500","v":"PS Replacement"},{"$f":"'Input Data'!E500","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F500","v":2011},{"$f":"'Input Data'!G500","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H500","v":1033049.8682449084},{"$f":"'Costs ($2014) Excl Real Esc'!I500","v":943696.89836424426},{"$f":"'Costs ($2014) Excl Real Esc'!J500","v":798.22498732517715},{"$f":"'Costs ($2014) Excl Real Esc'!K500","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L500*W500","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M500*X500","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N500*Y500","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O500*Z500","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P500*AA500","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA500:$AL500)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA500:$AL500)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA500:$AL500)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA500:$AL500)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA500:$AL500)","v":1},null,{"$f":"IF(OR($A500='Cost Escalators'!$A$68,$A500='Cost Escalators'!$A$69,$A500='Cost Escalators'!$A$70,$A500='Cost Escalators'!$A$71),SUM($H500:$L500),0)","v":0}]
[{"$f":"'Input Data'!A501","v":6715},{"$f":"'Input Data'!B501","v":"Secondary System Renewal"},{"$f":"'Input Data'!C501","v":"Dapto Secondary System Replacement"},{"$f":"'Input Data'!D501","v":"PS Replacement"},{"$f":"'Input Data'!E501","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F501","v":2014},{"$f":"'Input Data'!G501","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H501","v":4910509.1816922426},{"$f":"'Costs ($2014) Excl Real Esc'!I501","v":3266328.1443208894},{"$f":"'Costs ($2014) Excl Real Esc'!J501","v":1526000.5701494056},{"$f":"'Costs ($2014) Excl Real Esc'!K501","v":1253297.5303042256},{"$f":"'Costs ($2014) Excl Real Esc'!L501*W501","v":604780.36335954082},{"$f":"'Costs ($2014) Excl Real Esc'!M501*X501","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N501*Y501","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O501*Z501","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P501*AA501","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA501:$AL501)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA501:$AL501)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA501:$AL501)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA501:$AL501)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA501:$AL501)","v":1},null,{"$f":"IF(OR($A501='Cost Escalators'!$A$68,$A501='Cost Escalators'!$A$69,$A501='Cost Escalators'!$A$70,$A501='Cost Escalators'!$A$71),SUM($H501:$L501),0)","v":0}]
[{"$f":"'Input Data'!A502","v":7083},{"$f":"'Input Data'!B502","v":"Secondary System Renewal"},{"$f":"'Input Data'!C502","v":"Guthega Secondary System Renewal"},{"$f":"'Input Data'!D502","v":"PS Replacement"},{"$f":"'Input Data'!E502","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F502","v":2014},{"$f":"'Input Data'!G502","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H502","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I502","v":16041.736357605909},{"$f":"'Costs ($2014) Excl Real Esc'!J502","v":5785.5523820875396},{"$f":"'Costs ($2014) Excl Real Esc'!K502","v":594238.58504037571},{"$f":"'Costs ($2014) Excl Real Esc'!L502*W502","v":1647114.4035923649},{"$f":"'Costs ($2014) Excl Real Esc'!M502*X502","v":606573.94041503908},{"$f":"'Costs ($2014) Excl Real Esc'!N502*Y502","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O502*Z502","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P502*AA502","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA502:$AL502)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA502:$AL502)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA502:$AL502)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA502:$AL502)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA502:$AL502)","v":1},null,{"$f":"IF(OR($A502='Cost Escalators'!$A$68,$A502='Cost Escalators'!$A$69,$A502='Cost Escalators'!$A$70,$A502='Cost Escalators'!$A$71),SUM($H502:$L502),0)","v":0}]
[{"$f":"'Input Data'!A503","v":7455},{"$f":"'Input Data'!B503","v":"Secondary System Renewal"},{"$f":"'Input Data'!C503","v":"Guthega Secondary System Renewal"},{"$f":"'Input Data'!D503","v":"PS Replacement"},{"$f":"'Input Data'!E503","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F503","v":2014},{"$f":"'Input Data'!G503","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H503","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I503","v":33208.764218450728},{"$f":"'Costs ($2014) Excl Real Esc'!J503","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K503","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L503*W503","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M503*X503","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N503*Y503","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O503*Z503","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P503*AA503","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA503:$AL503)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA503:$AL503)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA503:$AL503)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA503:$AL503)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA503:$AL503)","v":1},null,{"$f":"IF(OR($A503='Cost Escalators'!$A$68,$A503='Cost Escalators'!$A$69,$A503='Cost Escalators'!$A$70,$A503='Cost Escalators'!$A$71),SUM($H503:$L503),0)","v":0}]
[{"$f":"'Input Data'!A504","v":7669},{"$f":"'Input Data'!B504","v":"Secondary System Renewal"},{"$f":"'Input Data'!C504","v":"Yass Secondary System Renewal"},{"$f":"'Input Data'!D504","v":"PS Replacement"},{"$f":"'Input Data'!E504","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F504","v":2014},{"$f":"'Input Data'!G504","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H504","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I504","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J504","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K504","v":1032.7537338779641},{"$f":"'Costs ($2014) Excl Real Esc'!L504*W504","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M504*X504","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N504*Y504","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O504*Z504","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P504*AA504","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA504:$AL504)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA504:$AL504)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA504:$AL504)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA504:$AL504)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA504:$AL504)","v":1},null,{"$f":"IF(OR($A504='Cost Escalators'!$A$68,$A504='Cost Escalators'!$A$69,$A504='Cost Escalators'!$A$70,$A504='Cost Escalators'!$A$71),SUM($H504:$L504),0)","v":0}]
[{"$f":"'Input Data'!A505","v":7151},{"$f":"'Input Data'!B505","v":"Secondary System Renewal"},{"$f":"'Input Data'!C505","v":"Tumut Secondary System Renewal"},{"$f":"'Input Data'!D505","v":"PS Replacement"},{"$f":"'Input Data'!E505","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F505","v":2015},{"$f":"'Input Data'!G505","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H505","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I505","v":31277.876206901939},{"$f":"'Costs ($2014) Excl Real Esc'!J505","v":162943.60767141148},{"$f":"'Costs ($2014) Excl Real Esc'!K505","v":2048280.6850178833},{"$f":"'Costs ($2014) Excl Real Esc'!L505*W505","v":10499489.481055779},{"$f":"'Costs ($2014) Excl Real Esc'!M505*X505","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N505*Y505","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O505*Z505","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P505*AA505","v":0},null,12741991.649951976,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA505:$AL505)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA505:$AL505)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA505:$AL505)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA505:$AL505)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA505:$AL505)","v":1},null,{"$f":"IF(OR($A505='Cost Escalators'!$A$68,$A505='Cost Escalators'!$A$69,$A505='Cost Escalators'!$A$70,$A505='Cost Escalators'!$A$71),SUM($H505:$L505),0)","v":0}]
[{"$f":"'Input Data'!A506","v":7301},{"$f":"'Input Data'!B506","v":"Secondary System Renewal"},{"$f":"'Input Data'!C506","v":"Molong Secondary System Renewal"},{"$f":"'Input Data'!D506","v":"PS Replacement"},{"$f":"'Input Data'!E506","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F506","v":2015},{"$f":"'Input Data'!G506","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H506","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I506","v":37603.060397085079},{"$f":"'Costs ($2014) Excl Real Esc'!J506","v":-36850.351765772102},{"$f":"'Costs ($2014) Excl Real Esc'!K506","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L506*W506","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M506*X506","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N506*Y506","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O506*Z506","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P506*AA506","v":0},null,752.70863131297665,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA506:$AL506)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA506:$AL506)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA506:$AL506)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA506:$AL506)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA506:$AL506)","v":1},null,{"$f":"IF(OR($A506='Cost Escalators'!$A$68,$A506='Cost Escalators'!$A$69,$A506='Cost Escalators'!$A$70,$A506='Cost Escalators'!$A$71),SUM($H506:$L506),0)","v":0}]
[{"$f":"'Input Data'!A507","v":"0588B"},{"$f":"'Input Data'!B507","v":"Secondary System Renewal"},{"$f":"'Input Data'!C507","v":"Molong SCADA Remediation"},{"$f":"'Input Data'!D507","v":"PS Replacement"},{"$f":"'Input Data'!E507","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F507","v":2015},{"$f":"'Input Data'!G507","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H507","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I507","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J507","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K507","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L507*W507","v":9030.5763969086111},{"$f":"'Costs ($2014) Excl Real Esc'!M507*X507","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N507*Y507","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O507*Z507","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P507*AA507","v":0},null,9030.5763969086111,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA507:$AL507)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA507:$AL507)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA507:$AL507)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA507:$AL507)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA507:$AL507)","v":1},null,{"$f":"IF(OR($A507='Cost Escalators'!$A$68,$A507='Cost Escalators'!$A$69,$A507='Cost Escalators'!$A$70,$A507='Cost Escalators'!$A$71),SUM($H507:$L507),0)","v":0}]
[{"$f":"'Input Data'!A508","v":6985},{"$f":"'Input Data'!B508","v":"Secondary System Renewal"},{"$f":"'Input Data'!C508","v":"Sydney West Secondary System Renewal"},{"$f":"'Input Data'!D508","v":"PS Replacement"},{"$f":"'Input Data'!E508","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F508","v":2016},{"$f":"'Input Data'!G508","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H508","v":48283.854088872773},{"$f":"'Costs ($2014) Excl Real Esc'!I508","v":730585.14582576312},{"$f":"'Costs ($2014) Excl Real Esc'!J508","v":2186776.4834964997},{"$f":"'Costs ($2014) Excl Real Esc'!K508","v":4895161.1361035239},{"$f":"'Costs ($2014) Excl Real Esc'!L508*W508","v":20946711.579204675},{"$f":"'Costs ($2014) Excl Real Esc'!M508*X508","v":5749071.3442626931},{"$f":"'Costs ($2014) Excl Real Esc'!N508*Y508","v":3776167.1277929735},{"$f":"'Costs ($2014) Excl Real Esc'!O508*Z508","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P508*AA508","v":0},null,0,38332756.670775004,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA508:$AL508)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA508:$AL508)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA508:$AL508)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA508:$AL508)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA508:$AL508)","v":1},null,{"$f":"IF(OR($A508='Cost Escalators'!$A$68,$A508='Cost Escalators'!$A$69,$A508='Cost Escalators'!$A$70,$A508='Cost Escalators'!$A$71),SUM($H508:$L508),0)","v":0}]
[{"$f":"'Input Data'!A509","v":7061},{"$f":"'Input Data'!B509","v":"Secondary System Renewal"},{"$f":"'Input Data'!C509","v":"Griffith Secondary System Renewal"},{"$f":"'Input Data'!D509","v":"PS Replacement"},{"$f":"'Input Data'!E509","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F509","v":2016},{"$f":"'Input Data'!G509","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H509","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I509","v":14281.978320557912},{"$f":"'Costs ($2014) Excl Real Esc'!J509","v":678777.41973505518},{"$f":"'Costs ($2014) Excl Real Esc'!K509","v":1634771.4467585557},{"$f":"'Costs ($2014) Excl Real Esc'!L509*W509","v":10606137.995842325},{"$f":"'Costs ($2014) Excl Real Esc'!M509*X509","v":4131808.1114355465},{"$f":"'Costs ($2014) Excl Real Esc'!N509*Y509","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O509*Z509","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P509*AA509","v":0},null,0,17065776.95209204,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA509:$AL509)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA509:$AL509)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA509:$AL509)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA509:$AL509)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA509:$AL509)","v":1},null,{"$f":"IF(OR($A509='Cost Escalators'!$A$68,$A509='Cost Escalators'!$A$69,$A509='Cost Escalators'!$A$70,$A509='Cost Escalators'!$A$71),SUM($H509:$L509),0)","v":0}]
[{"$f":"'Input Data'!A510","v":7353},{"$f":"'Input Data'!B510","v":"Secondary System Renewal"},{"$f":"'Input Data'!C510","v":"Balranald Secondary System Renewal"},{"$f":"'Input Data'!D510","v":"PS Replacement"},{"$f":"'Input Data'!E510","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F510","v":2016},{"$f":"'Input Data'!G510","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H510","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I510","v":-360.06095424079308},{"$f":"'Costs ($2014) Excl Real Esc'!J510","v":408.62683363788716},{"$f":"'Costs ($2014) Excl Real Esc'!K510","v":46273.76904212252},{"$f":"'Costs ($2014) Excl Real Esc'!L510*W510","v":372332.54184997745},{"$f":"'Costs ($2014) Excl Real Esc'!M510*X510","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N510*Y510","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O510*Z510","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P510*AA510","v":0},null,0,418654.87677149707,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA510:$AL510)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA510:$AL510)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA510:$AL510)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA510:$AL510)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA510:$AL510)","v":1},null,{"$f":"IF(OR($A510='Cost Escalators'!$A$68,$A510='Cost Escalators'!$A$69,$A510='Cost Escalators'!$A$70,$A510='Cost Escalators'!$A$71),SUM($H510:$L510),0)","v":0}]
[{"$f":"'Input Data'!A511","v":7062},{"$f":"'Input Data'!B511","v":"Secondary System Renewal"},{"$f":"'Input Data'!C511","v":"Kangaroo Valley Secondary System Renewal"},{"$f":"'Input Data'!D511","v":"PS Replacement"},{"$f":"'Input Data'!E511","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F511","v":2016},{"$f":"'Input Data'!G511","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H511","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I511","v":14684.223616366127},{"$f":"'Costs ($2014) Excl Real Esc'!J511","v":11809.880308374422},{"$f":"'Costs ($2014) Excl Real Esc'!K511","v":-25325.48138099039},{"$f":"'Costs ($2014) Excl Real Esc'!L511*W511","v":162682.14394926297},{"$f":"'Costs ($2014) Excl Real Esc'!M511*X511","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N511*Y511","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O511*Z511","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P511*AA511","v":0},null,0,163850.76649301313,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA511:$AL511)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA511:$AL511)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA511:$AL511)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA511:$AL511)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA511:$AL511)","v":1},null,{"$f":"IF(OR($A511='Cost Escalators'!$A$68,$A511='Cost Escalators'!$A$69,$A511='Cost Escalators'!$A$70,$A511='Cost Escalators'!$A$71),SUM($H511:$L511),0)","v":0}]
[{"$f":"'Input Data'!A512","v":7350},{"$f":"'Input Data'!B512","v":"Secondary System Renewal"},{"$f":"'Input Data'!C512","v":"Albury Secondary System Renewal"},{"$f":"'Input Data'!D512","v":"PS Replacement"},{"$f":"'Input Data'!E512","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F512","v":2016},{"$f":"'Input Data'!G512","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H512","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I512","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J512","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K512","v":21893.831305158761},{"$f":"'Costs ($2014) Excl Real Esc'!L512*W512","v":273938.14350145089},{"$f":"'Costs ($2014) Excl Real Esc'!M512*X512","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N512*Y512","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O512*Z512","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P512*AA512","v":0},null,0,295831.97480660968,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA512:$AL512)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA512:$AL512)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA512:$AL512)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA512:$AL512)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA512:$AL512)","v":1},null,{"$f":"IF(OR($A512='Cost Escalators'!$A$68,$A512='Cost Escalators'!$A$69,$A512='Cost Escalators'!$A$70,$A512='Cost Escalators'!$A$71),SUM($H512:$L512),0)","v":0}]
[{"$f":"'Input Data'!A513","v":7366},{"$f":"'Input Data'!B513","v":"Secondary System Renewal"},{"$f":"'Input Data'!C513","v":"Hume Secondary System Renewal"},{"$f":"'Input Data'!D513","v":"PS Replacement"},{"$f":"'Input Data'!E513","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F513","v":2017},{"$f":"'Input Data'!G513","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H513","v":1468.3056636450915},{"$f":"'Costs ($2014) Excl Real Esc'!I513","v":-61184.256206680278},{"$f":"'Costs ($2014) Excl Real Esc'!J513","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K513","v":4638.4891903237167},{"$f":"'Costs ($2014) Excl Real Esc'!L513*W513","v":305560.57686684415},{"$f":"'Costs ($2014) Excl Real Esc'!M513*X513","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N513*Y513","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O513*Z513","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P513*AA513","v":0},null,0,0,250483.11551413266,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA513:$AL513)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA513:$AL513)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA513:$AL513)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA513:$AL513)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA513:$AL513)","v":1},null,{"$f":"IF(OR($A513='Cost Escalators'!$A$68,$A513='Cost Escalators'!$A$69,$A513='Cost Escalators'!$A$70,$A513='Cost Escalators'!$A$71),SUM($H513:$L513),0)","v":0}]
[{"$f":"'Input Data'!A514","v":7365},{"$f":"'Input Data'!B514","v":"Secondary System Renewal"},{"$f":"'Input Data'!C514","v":"Deniliquin Secondary System Renewal"},{"$f":"'Input Data'!D514","v":"PS Replacement"},{"$f":"'Input Data'!E514","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F514","v":2018},{"$f":"'Input Data'!G514","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H514","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I514","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J514","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K514","v":4797.8129747612602},{"$f":"'Costs ($2014) Excl Real Esc'!L514*W514","v":3053.0633246809202},{"$f":"'Costs ($2014) Excl Real Esc'!M514*X514","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N514*Y514","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O514*Z514","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P514*AA514","v":0},null,0,0,0,7850.8762994421804,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA514:$AL514)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA514:$AL514)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA514:$AL514)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA514:$AL514)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA514:$AL514)","v":1},null,{"$f":"IF(OR($A514='Cost Escalators'!$A$68,$A514='Cost Escalators'!$A$69,$A514='Cost Escalators'!$A$70,$A514='Cost Escalators'!$A$71),SUM($H514:$L514),0)","v":0}]
[{"$f":"'Input Data'!A515","v":7655},{"$f":"'Input Data'!B515","v":"Secondary System Renewal"},{"$f":"'Input Data'!C515","v":"Haymarket Secondary System Replacement"},{"$f":"'Input Data'!D515","v":"PS Replacement"},{"$f":"'Input Data'!E515","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F515","v":2018},{"$f":"'Input Data'!G515","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H515","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I515","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J515","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K515","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L515*W515","v":1440.0317523739245},{"$f":"'Costs ($2014) Excl Real Esc'!M515*X515","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N515*Y515","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O515*Z515","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P515*AA515","v":0},null,0,0,0,1440.0317523739245,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA515:$AL515)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA515:$AL515)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA515:$AL515)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA515:$AL515)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA515:$AL515)","v":1},null,{"$f":"IF(OR($A515='Cost Escalators'!$A$68,$A515='Cost Escalators'!$A$69,$A515='Cost Escalators'!$A$70,$A515='Cost Escalators'!$A$71),SUM($H515:$L515),0)","v":0}]
[{"$f":"'Input Data'!A516","v":7675},{"$f":"'Input Data'!B516","v":"Secondary System Renewal"},{"$f":"'Input Data'!C516","v":"ANM Secondary System Replacement"},{"$f":"'Input Data'!D516","v":"PS Replacement"},{"$f":"'Input Data'!E516","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F516","v":2018},{"$f":"'Input Data'!G516","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H516","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I516","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J516","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K516","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L516*W516","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M516*X516","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N516*Y516","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O516*Z516","v":1028180.3452148438},{"$f":"'Costs ($2014) Excl Real Esc'!P516*AA516","v":2824570.751953125},null,0,0,0,3852751.0971679688,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA516:$AL516)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA516:$AL516)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA516:$AL516)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA516:$AL516)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA516:$AL516)","v":1},null,{"$f":"IF(OR($A516='Cost Escalators'!$A$68,$A516='Cost Escalators'!$A$69,$A516='Cost Escalators'!$A$70,$A516='Cost Escalators'!$A$71),SUM($H516:$L516),0)","v":0}]
[{"$f":"'Input Data'!A517","v":8075},{"$f":"'Input Data'!B517","v":"Secondary System Renewal"},{"$f":"'Input Data'!C517","v":"Taree 132kV Substation Secondary Systems Condition"},{"$f":"'Input Data'!D517","v":"PS Replacement"},{"$f":"'Input Data'!E517","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F517","v":2018},{"$f":"'Input Data'!G517","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H517","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I517","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J517","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K517","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L517*W517","v":180101.55790833669},{"$f":"'Costs ($2014) Excl Real Esc'!M517*X517","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N517*Y517","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O517*Z517","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P517*AA517","v":0},null,{"$f":"IF($F517=0,M517,IF($F517=R$4,SUM($H517:$P517),0))","v":0},{"$f":"IF($F517=0,N517,IF($F517=S$4,SUM($H517:$P517),0))","v":0},{"$f":"IF($F517=0,O517,IF($F517=T$4,SUM($H517:$P517),0))","v":0},{"$f":"IF($F517=0,P517,IF($F517=U$4,SUM($H517:$P517),0))","v":180101.55790833669},null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA517:$AL517)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA517:$AL517)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA517:$AL517)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA517:$AL517)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA517:$AL517)","v":1},null,{"$f":"IF(OR($A517='Cost Escalators'!$A$68,$A517='Cost Escalators'!$A$69,$A517='Cost Escalators'!$A$70,$A517='Cost Escalators'!$A$71),SUM($H517:$L517),0)","v":0}]
[{"$f":"'Input Data'!A518","v":7467},{"$f":"'Input Data'!B518","v":"Secondary System Renewal"},{"$f":"'Input Data'!C518","v":"Murrumburrah Secondary Systems Replacement"},{"$f":"'Input Data'!D518","v":"PS Replacement"},{"$f":"'Input Data'!E518","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F518","v":2019},{"$f":"'Input Data'!G518","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H518","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I518","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J518","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K518","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L518*W518","v":249.73982919730682},{"$f":"'Costs ($2014) Excl Real Esc'!M518*X518","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N518*Y518","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O518*Z518","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P518*AA518","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA518:$AL518)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA518:$AL518)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA518:$AL518)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA518:$AL518)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA518:$AL518)","v":1},null,{"$f":"IF(OR($A518='Cost Escalators'!$A$68,$A518='Cost Escalators'!$A$69,$A518='Cost Escalators'!$A$70,$A518='Cost Escalators'!$A$71),SUM($H518:$L518),0)","v":0}]
[{"$f":"'Input Data'!A519","v":7638},{"$f":"'Input Data'!B519","v":"Secondary System Renewal"},{"$f":"'Input Data'!C519","v":"Sydney North Secondary System Renewal"},{"$f":"'Input Data'!D519","v":"PS Replacement"},{"$f":"'Input Data'!E519","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F519","v":2019},{"$f":"'Input Data'!G519","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H519","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I519","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J519","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K519","v":34534.475255810314},{"$f":"'Costs ($2014) Excl Real Esc'!L519*W519","v":622184.3867059683},{"$f":"'Costs ($2014) Excl Real Esc'!M519*X519","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N519*Y519","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O519*Z519","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P519*AA519","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA519:$AL519)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA519:$AL519)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA519:$AL519)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA519:$AL519)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA519:$AL519)","v":1},null,{"$f":"IF(OR($A519='Cost Escalators'!$A$68,$A519='Cost Escalators'!$A$69,$A519='Cost Escalators'!$A$70,$A519='Cost Escalators'!$A$71),SUM($H519:$L519),0)","v":0}]
[{"$f":"'Input Data'!A520","v":6928},{"$f":"'Input Data'!B520","v":"Secondary System Renewal"},{"$f":"'Input Data'!C520","v":"Liddell Secondary System Renewal"},{"$f":"'Input Data'!D520","v":"PS Replacement"},{"$f":"'Input Data'!E520","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F520","v":2020},{"$f":"'Input Data'!G520","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H520","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I520","v":2484.7183310635669},{"$f":"'Costs ($2014) Excl Real Esc'!J520","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K520","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L520*W520","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M520*X520","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N520*Y520","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O520*Z520","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P520*AA520","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA520:$AL520)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA520:$AL520)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA520:$AL520)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA520:$AL520)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA520:$AL520)","v":1},null,{"$f":"IF(OR($A520='Cost Escalators'!$A$68,$A520='Cost Escalators'!$A$69,$A520='Cost Escalators'!$A$70,$A520='Cost Escalators'!$A$71),SUM($H520:$L520),0)","v":0}]
[{"$f":"'Input Data'!A521","v":7351},{"$f":"'Input Data'!B521","v":"Secondary System Renewal"},{"$f":"'Input Data'!C521","v":"Beryl Secondary System Renewal"},{"$f":"'Input Data'!D521","v":"PS Replacement"},{"$f":"'Input Data'!E521","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F521","v":2020},{"$f":"'Input Data'!G521","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H521","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I521","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J521","v":-385.22134887937636},{"$f":"'Costs ($2014) Excl Real Esc'!K521","v":375.05614258068044},{"$f":"'Costs ($2014) Excl Real Esc'!L521*W521","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M521*X521","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N521*Y521","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O521*Z521","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P521*AA521","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA521:$AL521)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA521:$AL521)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA521:$AL521)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA521:$AL521)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA521:$AL521)","v":1},null,{"$f":"IF(OR($A521='Cost Escalators'!$A$68,$A521='Cost Escalators'!$A$69,$A521='Cost Escalators'!$A$70,$A521='Cost Escalators'!$A$71),SUM($H521:$L521),0)","v":0}]
[{"$f":"'Input Data'!A522","v":7354},{"$f":"'Input Data'!B522","v":"Secondary System Renewal"},{"$f":"'Input Data'!C522","v":"Buronga Secondary System Renewal"},{"$f":"'Input Data'!D522","v":"PS Replacement"},{"$f":"'Input Data'!E522","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F522","v":2020},{"$f":"'Input Data'!G522","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H522","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I522","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J522","v":385.22134887937636},{"$f":"'Costs ($2014) Excl Real Esc'!K522","v":3011.1627114787384},{"$f":"'Costs ($2014) Excl Real Esc'!L522*W522","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M522*X522","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N522*Y522","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O522*Z522","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P522*AA522","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA522:$AL522)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA522:$AL522)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA522:$AL522)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA522:$AL522)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA522:$AL522)","v":1},null,{"$f":"IF(OR($A522='Cost Escalators'!$A$68,$A522='Cost Escalators'!$A$69,$A522='Cost Escalators'!$A$70,$A522='Cost Escalators'!$A$71),SUM($H522:$L522),0)","v":0}]
[{"$f":"'Input Data'!A523","v":7651},{"$f":"'Input Data'!B523","v":"Secondary System Renewal"},{"$f":"'Input Data'!C523","v":"Liddell Secondary System Renewal"},{"$f":"'Input Data'!D523","v":"PS Replacement"},{"$f":"'Input Data'!E523","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F523","v":2020},{"$f":"'Input Data'!G523","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H523","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I523","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J523","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K523","v":16129.534525196748},{"$f":"'Costs ($2014) Excl Real Esc'!L523*W523","v":-2370.6007462585758},{"$f":"'Costs ($2014) Excl Real Esc'!M523*X523","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N523*Y523","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O523*Z523","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P523*AA523","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA523:$AL523)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA523:$AL523)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA523:$AL523)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA523:$AL523)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA523:$AL523)","v":1},null,{"$f":"IF(OR($A523='Cost Escalators'!$A$68,$A523='Cost Escalators'!$A$69,$A523='Cost Escalators'!$A$70,$A523='Cost Escalators'!$A$71),SUM($H523:$L523),0)","v":0}]
[{"$f":"'Input Data'!A524","v":7667},{"$f":"'Input Data'!B524","v":"Secondary System Renewal"},{"$f":"'Input Data'!C524","v":"Avon Secondary System Renewal"},{"$f":"'Input Data'!D524","v":"PS Replacement"},{"$f":"'Input Data'!E524","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F524","v":2021},{"$f":"'Input Data'!G524","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H524","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I524","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J524","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K524","v":21751.622855944523},{"$f":"'Costs ($2014) Excl Real Esc'!L524*W524","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M524*X524","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N524*Y524","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O524*Z524","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P524*AA524","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA524:$AL524)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA524:$AL524)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA524:$AL524)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA524:$AL524)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA524:$AL524)","v":1},null,{"$f":"IF(OR($A524='Cost Escalators'!$A$68,$A524='Cost Escalators'!$A$69,$A524='Cost Escalators'!$A$70,$A524='Cost Escalators'!$A$71),SUM($H524:$L524),0)","v":0}]
[{"$f":"'Input Data'!A525","v":6364},{"$f":"'Input Data'!B525","v":"Substation Minor Projects"},{"$f":"'Input Data'!C525","v":"Double Breaker Autoreclose Modifications at Various Sites"},{"$f":"'Input Data'!D525","v":"PS Replacement"},{"$f":"'Input Data'!E525","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F525","v":2009},{"$f":"'Input Data'!G525","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H525","v":476.68455666293534},{"$f":"'Costs ($2014) Excl Real Esc'!I525","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J525","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K525","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L525*W525","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M525*X525","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N525*Y525","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O525*Z525","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P525*AA525","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA525:$AL525)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA525:$AL525)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA525:$AL525)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA525:$AL525)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA525:$AL525)","v":1},null,{"$f":"IF(OR($A525='Cost Escalators'!$A$68,$A525='Cost Escalators'!$A$69,$A525='Cost Escalators'!$A$70,$A525='Cost Escalators'!$A$71),SUM($H525:$L525),0)","v":0}]
[{"$f":"'Input Data'!A526","v":4025},{"$f":"'Input Data'!B526","v":"Substation Minor Projects"},{"$f":"'Input Data'!C526","v":"Communications Upgrade and Replacement"},{"$f":"'Input Data'!D526","v":"PS Replacement"},{"$f":"'Input Data'!E526","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F526","v":2011},{"$f":"'Input Data'!G526","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H526","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I526","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J526","v":274119.6602743332},{"$f":"'Costs ($2014) Excl Real Esc'!K526","v":-229214.68700238233},{"$f":"'Costs ($2014) Excl Real Esc'!L526*W526","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M526*X526","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N526*Y526","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O526*Z526","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P526*AA526","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA526:$AL526)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA526:$AL526)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA526:$AL526)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA526:$AL526)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA526:$AL526)","v":1},null,{"$f":"IF(OR($A526='Cost Escalators'!$A$68,$A526='Cost Escalators'!$A$69,$A526='Cost Escalators'!$A$70,$A526='Cost Escalators'!$A$71),SUM($H526:$L526),0)","v":0}]
[{"$f":"'Input Data'!A527","v":6874},{"$f":"'Input Data'!B527","v":"Substation Minor Projects"},{"$f":"'Input Data'!C527","v":"Tumut 132/66kV Synchronism-Check System on Feeder 850"},{"$f":"'Input Data'!D527","v":"PS Replacement"},{"$f":"'Input Data'!E527","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F527","v":2011},{"$f":"'Input Data'!G527","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H527","v":107852.95058304464},{"$f":"'Costs ($2014) Excl Real Esc'!I527","v":6258.6271461018023},{"$f":"'Costs ($2014) Excl Real Esc'!J527","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K527","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L527*W527","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M527*X527","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N527*Y527","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O527*Z527","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P527*AA527","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA527:$AL527)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA527:$AL527)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA527:$AL527)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA527:$AL527)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA527:$AL527)","v":1},null,{"$f":"IF(OR($A527='Cost Escalators'!$A$68,$A527='Cost Escalators'!$A$69,$A527='Cost Escalators'!$A$70,$A527='Cost Escalators'!$A$71),SUM($H527:$L527),0)","v":0}]
[{"$f":"'Input Data'!A528","v":7308},{"$f":"'Input Data'!B528","v":"Substation Minor Projects"},{"$f":"'Input Data'!C528","v":"Installation of Point On Wave Breakers For Capacitor Banks"},{"$f":"'Input Data'!D528","v":"PS Replacement"},{"$f":"'Input Data'!E528","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F528","v":2014},{"$f":"'Input Data'!G528","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H528","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I528","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J528","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K528","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L528*W528","v":1346.1459716056452},{"$f":"'Costs ($2014) Excl Real Esc'!M528*X528","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N528*Y528","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O528*Z528","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P528*AA528","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA528:$AL528)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA528:$AL528)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA528:$AL528)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA528:$AL528)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA528:$AL528)","v":1},null,{"$f":"IF(OR($A528='Cost Escalators'!$A$68,$A528='Cost Escalators'!$A$69,$A528='Cost Escalators'!$A$70,$A528='Cost Escalators'!$A$71),SUM($H528:$L528),0)","v":0}]
[{"$f":"'Input Data'!A529","v":7827},{"$f":"'Input Data'!B529","v":"Substation Minor Projects"},{"$f":"'Input Data'!C529","v":"Replacement of Line 11 Wave Trap at Sydney South"},{"$f":"'Input Data'!D529","v":"PS Replacement"},{"$f":"'Input Data'!E529","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F529","v":2014},{"$f":"'Input Data'!G529","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H529","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I529","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J529","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K529","v":27650.143634130491},{"$f":"'Costs ($2014) Excl Real Esc'!L529*W529","v":151356.15456504043},{"$f":"'Costs ($2014) Excl Real Esc'!M529*X529","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N529*Y529","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O529*Z529","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P529*AA529","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA529:$AL529)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA529:$AL529)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA529:$AL529)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA529:$AL529)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA529:$AL529)","v":1},null,{"$f":"IF(OR($A529='Cost Escalators'!$A$68,$A529='Cost Escalators'!$A$69,$A529='Cost Escalators'!$A$70,$A529='Cost Escalators'!$A$71),SUM($H529:$L529),0)","v":0}]
[{"$f":"'Input Data'!A530","v":"P0000885"},{"$f":"'Input Data'!B530","v":"Substation Minor Projects"},{"$f":"'Input Data'!C530","v":"Armidale AC System Replacement"},{"$f":"'Input Data'!D530","v":"PS Replacement"},{"$f":"'Input Data'!E530","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F530","v":2014},{"$f":"'Input Data'!G530","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H530","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I530","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J530","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K530","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L530*W530","v":166952.51646902307},{"$f":"'Costs ($2014) Excl Real Esc'!M530*X530","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N530*Y530","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O530*Z530","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P530*AA530","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA530:$AL530)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA530:$AL530)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA530:$AL530)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA530:$AL530)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA530:$AL530)","v":1},null,{"$f":"IF(OR($A530='Cost Escalators'!$A$68,$A530='Cost Escalators'!$A$69,$A530='Cost Escalators'!$A$70,$A530='Cost Escalators'!$A$71),SUM($H530:$L530),0)","v":0}]
[{"$f":"'Input Data'!A531","v":"P0001205"},{"$f":"'Input Data'!B531","v":"Substation Minor Projects"},{"$f":"'Input Data'!C531","v":"Cowra Duplicated DC & AC Supplies"},{"$f":"'Input Data'!D531","v":"PS Replacement"},{"$f":"'Input Data'!E531","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F531","v":2014},{"$f":"'Input Data'!G531","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H531","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I531","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J531","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K531","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L531*W531","v":25064.693181871287},{"$f":"'Costs ($2014) Excl Real Esc'!M531*X531","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N531*Y531","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O531*Z531","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P531*AA531","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA531:$AL531)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA531:$AL531)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA531:$AL531)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA531:$AL531)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA531:$AL531)","v":1},null,{"$f":"IF(OR($A531='Cost Escalators'!$A$68,$A531='Cost Escalators'!$A$69,$A531='Cost Escalators'!$A$70,$A531='Cost Escalators'!$A$71),SUM($H531:$L531),0)","v":0}]
[{"$f":"'Input Data'!A532","v":"P0002189"},{"$f":"'Input Data'!B532","v":"Substation Minor Projects"},{"$f":"'Input Data'!C532","v":"Modifications of Secondary Systems for a 66kV Switchbay at Beryl"},{"$f":"'Input Data'!D532","v":"PS Replacement"},{"$f":"'Input Data'!E532","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F532","v":2014},{"$f":"'Input Data'!G532","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H532","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I532","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J532","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K532","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L532*W532","v":28413.546428564208},{"$f":"'Costs ($2014) Excl Real Esc'!M532*X532","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N532*Y532","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O532*Z532","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P532*AA532","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA532:$AL532)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA532:$AL532)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA532:$AL532)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA532:$AL532)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA532:$AL532)","v":1},null,{"$f":"IF(OR($A532='Cost Escalators'!$A$68,$A532='Cost Escalators'!$A$69,$A532='Cost Escalators'!$A$70,$A532='Cost Escalators'!$A$71),SUM($H532:$L532),0)","v":0}]
[{"$f":"'Input Data'!A533","v":6106},{"$f":"'Input Data'!B533","v":"Substation Minor Projects"},{"$f":"'Input Data'!C533","v":"Newcastle Substation 330kV Bus Coupling"},{"$f":"'Input Data'!D533","v":"PS Replacement"},{"$f":"'Input Data'!E533","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F533","v":2015},{"$f":"'Input Data'!G533","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H533","v":4236.2203604100932},{"$f":"'Costs ($2014) Excl Real Esc'!I533","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J533","v":-16189.196568570793},{"$f":"'Costs ($2014) Excl Real Esc'!K533","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L533*W533","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M533*X533","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N533*Y533","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O533*Z533","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P533*AA533","v":0},null,-11952.9762081607,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA533:$AL533)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA533:$AL533)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA533:$AL533)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA533:$AL533)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA533:$AL533)","v":1},null,{"$f":"IF(OR($A533='Cost Escalators'!$A$68,$A533='Cost Escalators'!$A$69,$A533='Cost Escalators'!$A$70,$A533='Cost Escalators'!$A$71),SUM($H533:$L533),0)","v":0}]
[{"$f":"'Input Data'!A534","v":8176},{"$f":"'Input Data'!B534","v":"Substation Minor Projects"},{"$f":"'Input Data'!C534","v":"Lower Tumut 11kV Switchboard Replacement"},{"$f":"'Input Data'!D534","v":"PS Replacement"},{"$f":"'Input Data'!E534","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F534","v":2015},{"$f":"'Input Data'!G534","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H534","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I534","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J534","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K534","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L534*W534","v":1269.6595980145498},{"$f":"'Costs ($2014) Excl Real Esc'!M534*X534","v":198010.986328125},{"$f":"'Costs ($2014) Excl Real Esc'!N534*Y534","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O534*Z534","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P534*AA534","v":0},null,199280.64592613955,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA534:$AL534)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA534:$AL534)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA534:$AL534)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA534:$AL534)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA534:$AL534)","v":1},null,{"$f":"IF(OR($A534='Cost Escalators'!$A$68,$A534='Cost Escalators'!$A$69,$A534='Cost Escalators'!$A$70,$A534='Cost Escalators'!$A$71),SUM($H534:$L534),0)","v":0}]
[{"$f":"'Input Data'!A535","v":7682},{"$f":"'Input Data'!B535","v":"Substation Minor Projects"},{"$f":"'Input Data'!C535","v":"Murray 11kV Switchboard Replacement"},{"$f":"'Input Data'!D535","v":"PS Replacement"},{"$f":"'Input Data'!E535","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F535","v":2015},{"$f":"'Input Data'!G535","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H535","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I535","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J535","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K535","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L535*W535","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M535*X535","v":198010.986328125},{"$f":"'Costs ($2014) Excl Real Esc'!N535*Y535","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O535*Z535","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P535*AA535","v":0},null,198010.986328125,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA535:$AL535)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA535:$AL535)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA535:$AL535)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA535:$AL535)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA535:$AL535)","v":1},null,{"$f":"IF(OR($A535='Cost Escalators'!$A$68,$A535='Cost Escalators'!$A$69,$A535='Cost Escalators'!$A$70,$A535='Cost Escalators'!$A$71),SUM($H535:$L535),0)","v":0}]
[{"$f":"'Input Data'!A536","v":8083},{"$f":"'Input Data'!B536","v":"Substation Minor Projects"},{"$f":"'Input Data'!C536","v":"Dapto 415V AC System Replacement"},{"$f":"'Input Data'!D536","v":"PS Replacement"},{"$f":"'Input Data'!E536","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F536","v":2015},{"$f":"'Input Data'!G536","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H536","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I536","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J536","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K536","v":7203.4458801934798},{"$f":"'Costs ($2014) Excl Real Esc'!L536*W536","v":43301.645933453015},{"$f":"'Costs ($2014) Excl Real Esc'!M536*X536","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N536*Y536","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O536*Z536","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P536*AA536","v":0},null,50505.091813646497,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA536:$AL536)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA536:$AL536)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA536:$AL536)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA536:$AL536)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA536:$AL536)","v":1},null,{"$f":"IF(OR($A536='Cost Escalators'!$A$68,$A536='Cost Escalators'!$A$69,$A536='Cost Escalators'!$A$70,$A536='Cost Escalators'!$A$71),SUM($H536:$L536),0)","v":0}]
[{"$f":"'Input Data'!A537","v":8118},{"$f":"'Input Data'!B537","v":"Substation Minor Projects"},{"$f":"'Input Data'!C537","v":"Disconnection Of Munmorah Power Station"},{"$f":"'Input Data'!D537","v":"PS Replacement"},{"$f":"'Input Data'!E537","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F537","v":2015},{"$f":"'Input Data'!G537","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H537","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I537","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J537","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K537","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L537*W537","v":1722638.3008218985},{"$f":"'Costs ($2014) Excl Real Esc'!M537*X537","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N537*Y537","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O537*Z537","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P537*AA537","v":0},null,1722638.3008218985,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA537:$AL537)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA537:$AL537)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA537:$AL537)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA537:$AL537)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA537:$AL537)","v":1},null,{"$f":"IF(OR($A537='Cost Escalators'!$A$68,$A537='Cost Escalators'!$A$69,$A537='Cost Escalators'!$A$70,$A537='Cost Escalators'!$A$71),SUM($H537:$L537),0)","v":0}]
[{"$f":"'Input Data'!A538","v":6040},{"$f":"'Input Data'!B538","v":"Substation Minor Projects"},{"$f":"'Input Data'!C538","v":"Sydney West 132kV Disconnector Replacement"},{"$f":"'Input Data'!D538","v":"PS Replacement"},{"$f":"'Input Data'!E538","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F538","v":2016},{"$f":"'Input Data'!G538","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H538","v":32729.848257070833},{"$f":"'Costs ($2014) Excl Real Esc'!I538","v":174748.82103483583},{"$f":"'Costs ($2014) Excl Real Esc'!J538","v":175234.95735058351},{"$f":"'Costs ($2014) Excl Real Esc'!K538","v":17560.37452077616},{"$f":"'Costs ($2014) Excl Real Esc'!L538*W538","v":196276.94976323648},{"$f":"'Costs ($2014) Excl Real Esc'!M538*X538","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N538*Y538","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O538*Z538","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P538*AA538","v":0},null,0,596550.95092650282,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA538:$AL538)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA538:$AL538)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA538:$AL538)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA538:$AL538)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA538:$AL538)","v":1},null,{"$f":"IF(OR($A538='Cost Escalators'!$A$68,$A538='Cost Escalators'!$A$69,$A538='Cost Escalators'!$A$70,$A538='Cost Escalators'!$A$71),SUM($H538:$L538),0)","v":0}]
[{"$f":"'Input Data'!A539","v":5811},{"$f":"'Input Data'!B539","v":"Substation Minor Projects"},{"$f":"'Input Data'!C539","v":"Tamworth 66kV Line Bay"},{"$f":"'Input Data'!D539","v":"PS Replacement"},{"$f":"'Input Data'!E539","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F539","v":2017},{"$f":"'Input Data'!G539","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H539","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I539","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J539","v":-19048.77156885741},{"$f":"'Costs ($2014) Excl Real Esc'!K539","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L539*W539","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M539*X539","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N539*Y539","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O539*Z539","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P539*AA539","v":0},null,0,0,-19048.77156885741,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA539:$AL539)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA539:$AL539)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA539:$AL539)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA539:$AL539)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA539:$AL539)","v":1},null,{"$f":"IF(OR($A539='Cost Escalators'!$A$68,$A539='Cost Escalators'!$A$69,$A539='Cost Escalators'!$A$70,$A539='Cost Escalators'!$A$71),SUM($H539:$L539),0)","v":0}]
[{"$f":"'Input Data'!A540","v":8120},{"$f":"'Input Data'!B540","v":"Substation Minor Projects"},{"$f":"'Input Data'!C540","v":"Tamworth 66kV Line Bay"},{"$f":"'Input Data'!D540","v":"PS Replacement"},{"$f":"'Input Data'!E540","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F540","v":2017},{"$f":"'Input Data'!G540","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H540","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I540","v":-3916.901716741605},{"$f":"'Costs ($2014) Excl Real Esc'!J540","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K540","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L540*W540","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M540*X540","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N540*Y540","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O540*Z540","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P540*AA540","v":0},null,0,0,-3916.901716741605,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA540:$AL540)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA540:$AL540)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA540:$AL540)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA540:$AL540)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA540:$AL540)","v":1},null,{"$f":"IF(OR($A540='Cost Escalators'!$A$68,$A540='Cost Escalators'!$A$69,$A540='Cost Escalators'!$A$70,$A540='Cost Escalators'!$A$71),SUM($H540:$L540),0)","v":0}]
[{"$f":"'Input Data'!A541","v":8073},{"$f":"'Input Data'!B541","v":"Substation Minor Projects"},{"$f":"'Input Data'!C541","v":"Removal of SICAM from Haymarket GIS"},{"$f":"'Input Data'!D541","v":"PS Replacement"},{"$f":"'Input Data'!E541","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F541","v":2017},{"$f":"'Input Data'!G541","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H541","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I541","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J541","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K541","v":12238.428500191423},{"$f":"'Costs ($2014) Excl Real Esc'!L541*W541","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M541*X541","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N541*Y541","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O541*Z541","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P541*AA541","v":0},null,0,0,12238.428500191423,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA541:$AL541)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA541:$AL541)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA541:$AL541)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA541:$AL541)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA541:$AL541)","v":1},null,{"$f":"IF(OR($A541='Cost Escalators'!$A$68,$A541='Cost Escalators'!$A$69,$A541='Cost Escalators'!$A$70,$A541='Cost Escalators'!$A$71),SUM($H541:$L541),0)","v":0}]
[{"$f":"'Input Data'!A542","v":"P0002049"},{"$f":"'Input Data'!B542","v":"Substation Minor Projects"},{"$f":"'Input Data'!C542","v":"Sydney South 415V AC Auxiliary Supply System"},{"$f":"'Input Data'!D542","v":"PS Replacement"},{"$f":"'Input Data'!E542","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F542","v":2017},{"$f":"'Input Data'!G542","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H542","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I542","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J542","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K542","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L542*W542","v":130224.3868579612},{"$f":"'Costs ($2014) Excl Real Esc'!M542*X542","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N542*Y542","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O542*Z542","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P542*AA542","v":0},null,0,0,130224.3868579612,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA542:$AL542)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA542:$AL542)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA542:$AL542)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA542:$AL542)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA542:$AL542)","v":1},null,{"$f":"IF(OR($A542='Cost Escalators'!$A$68,$A542='Cost Escalators'!$A$69,$A542='Cost Escalators'!$A$70,$A542='Cost Escalators'!$A$71),SUM($H542:$L542),0)","v":0}]
[{"$f":"'Input Data'!A543","v":5738},{"$f":"'Input Data'!B543","v":"Substation Minor Projects"},{"$f":"'Input Data'!C543","v":"Supply to Nabiac"},{"$f":"'Input Data'!D543","v":"PS Replacement"},{"$f":"'Input Data'!E543","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F543","v":2018},{"$f":"'Input Data'!G543","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H543","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I543","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J543","v":-1509.3724009005275},{"$f":"'Costs ($2014) Excl Real Esc'!K543","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L543*W543","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M543*X543","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N543*Y543","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O543*Z543","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P543*AA543","v":0},null,0,0,0,-1509.3724009005275,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA543:$AL543)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA543:$AL543)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA543:$AL543)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA543:$AL543)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA543:$AL543)","v":1},null,{"$f":"IF(OR($A543='Cost Escalators'!$A$68,$A543='Cost Escalators'!$A$69,$A543='Cost Escalators'!$A$70,$A543='Cost Escalators'!$A$71),SUM($H543:$L543),0)","v":0}]
[{"$f":"'Input Data'!A544","v":6432},{"$f":"'Input Data'!B544","v":"Substation Minor Projects"},{"$f":"'Input Data'!C544","v":"Taree 33kV Line Bay"},{"$f":"'Input Data'!D544","v":"PS Replacement"},{"$f":"'Input Data'!E544","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F544","v":2018},{"$f":"'Input Data'!G544","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H544","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I544","v":-1165.4341524491501},{"$f":"'Costs ($2014) Excl Real Esc'!J544","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K544","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L544*W544","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M544*X544","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N544*Y544","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O544*Z544","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P544*AA544","v":0},null,0,0,0,-1165.4341524491501,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA544:$AL544)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA544:$AL544)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA544:$AL544)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA544:$AL544)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA544:$AL544)","v":1},null,{"$f":"IF(OR($A544='Cost Escalators'!$A$68,$A544='Cost Escalators'!$A$69,$A544='Cost Escalators'!$A$70,$A544='Cost Escalators'!$A$71),SUM($H544:$L544),0)","v":0}]
[{"$f":"'Input Data'!A545","v":7315},{"$f":"'Input Data'!B545","v":"Substation Minor Projects"},{"$f":"'Input Data'!C545","v":"Taree 33kV Line Bay"},{"$f":"'Input Data'!D545","v":"PS Replacement"},{"$f":"'Input Data'!E545","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F545","v":2018},{"$f":"'Input Data'!G545","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H545","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I545","v":1166.6038720287859},{"$f":"'Costs ($2014) Excl Real Esc'!J545","v":-1143.2630996823798},{"$f":"'Costs ($2014) Excl Real Esc'!K545","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L545*W545","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M545*X545","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N545*Y545","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O545*Z545","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P545*AA545","v":0},null,0,0,0,23.340772346406084,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA545:$AL545)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA545:$AL545)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA545:$AL545)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA545:$AL545)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA545:$AL545)","v":1},null,{"$f":"IF(OR($A545='Cost Escalators'!$A$68,$A545='Cost Escalators'!$A$69,$A545='Cost Escalators'!$A$70,$A545='Cost Escalators'!$A$71),SUM($H545:$L545),0)","v":0}]
[{"$f":"'Input Data'!A546","v":6915},{"$f":"'Input Data'!B546","v":"Substation Minor Projects"},{"$f":"'Input Data'!C546","v":"Canberra 330kV Substation - Uprating to 362kV"},{"$f":"'Input Data'!D546","v":"PS Replacement"},{"$f":"'Input Data'!E546","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F546","v":2019},{"$f":"'Input Data'!G546","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H546","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I546","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J546","v":97.123382880370954},{"$f":"'Costs ($2014) Excl Real Esc'!K546","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L546*W546","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M546*X546","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N546*Y546","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O546*Z546","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P546*AA546","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA546:$AL546)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA546:$AL546)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA546:$AL546)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA546:$AL546)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA546:$AL546)","v":1},null,{"$f":"IF(OR($A546='Cost Escalators'!$A$68,$A546='Cost Escalators'!$A$69,$A546='Cost Escalators'!$A$70,$A546='Cost Escalators'!$A$71),SUM($H546:$L546),0)","v":0}]
[{"$f":"'Input Data'!A547","v":7029},{"$f":"'Input Data'!B547","v":"Substation Minor Projects"},{"$f":"'Input Data'!C547","v":"Junee East Switching Station Second Supply to Temora"},{"$f":"'Input Data'!D547","v":"PS Replacement"},{"$f":"'Input Data'!E547","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F547","v":2020},{"$f":"'Input Data'!G547","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H547","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I547","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J547","v":-478.66613152833412},{"$f":"'Costs ($2014) Excl Real Esc'!K547","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L547*W547","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M547*X547","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N547*Y547","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O547*Z547","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P547*AA547","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA547:$AL547)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA547:$AL547)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA547:$AL547)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA547:$AL547)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA547:$AL547)","v":1},null,{"$f":"IF(OR($A547='Cost Escalators'!$A$68,$A547='Cost Escalators'!$A$69,$A547='Cost Escalators'!$A$70,$A547='Cost Escalators'!$A$71),SUM($H547:$L547),0)","v":0}]
[{"$f":"'Input Data'!A548","v":8062},{"$f":"'Input Data'!B548","v":"Substation Minor Projects"},{"$f":"'Input Data'!C548","v":"Wagga 132 - 99X Line Wave Trap"},{"$f":"'Input Data'!D548","v":"PS Replacement"},{"$f":"'Input Data'!E548","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F548","v":2020},{"$f":"'Input Data'!G548","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H548","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I548","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J548","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K548","v":1228.0227659124314},{"$f":"'Costs ($2014) Excl Real Esc'!L548*W548","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M548*X548","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N548*Y548","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O548*Z548","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P548*AA548","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA548:$AL548)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA548:$AL548)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA548:$AL548)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA548:$AL548)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA548:$AL548)","v":1},null,{"$f":"IF(OR($A548='Cost Escalators'!$A$68,$A548='Cost Escalators'!$A$69,$A548='Cost Escalators'!$A$70,$A548='Cost Escalators'!$A$71),SUM($H548:$L548),0)","v":0}]
[{"$f":"'Input Data'!A549","v":5430},{"$f":"'Input Data'!B549","v":"Substation Renewal"},{"$f":"'Input Data'!C549","v":"Glen Innes 132kV Substation Rebuild"},{"$f":"'Input Data'!D549","v":"PS Replacement"},{"$f":"'Input Data'!E549","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F549","v":2009},{"$f":"'Input Data'!G549","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H549","v":-20834.06655456145},{"$f":"'Costs ($2014) Excl Real Esc'!I549","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J549","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K549","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L549*W549","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M549*X549","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N549*Y549","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O549*Z549","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P549*AA549","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA549:$AL549)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA549:$AL549)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA549:$AL549)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA549:$AL549)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA549:$AL549)","v":1},null,{"$f":"IF(OR($A549='Cost Escalators'!$A$68,$A549='Cost Escalators'!$A$69,$A549='Cost Escalators'!$A$70,$A549='Cost Escalators'!$A$71),SUM($H549:$L549),0)","v":0}]
[{"$f":"'Input Data'!A550","v":7337},{"$f":"'Input Data'!B550","v":"Substation Renewal"},{"$f":"'Input Data'!C550","v":"Kempsey 132kV Substation Condition"},{"$f":"'Input Data'!D550","v":"PS Replacement"},{"$f":"'Input Data'!E550","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F550","v":2009},{"$f":"'Input Data'!G550","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H550","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I550","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J550","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K550","v":157.82226125257301},{"$f":"'Costs ($2014) Excl Real Esc'!L550*W550","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M550*X550","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N550*Y550","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O550*Z550","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P550*AA550","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA550:$AL550)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA550:$AL550)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA550:$AL550)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA550:$AL550)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA550:$AL550)","v":1},null,{"$f":"IF(OR($A550='Cost Escalators'!$A$68,$A550='Cost Escalators'!$A$69,$A550='Cost Escalators'!$A$70,$A550='Cost Escalators'!$A$71),SUM($H550:$L550),0)","v":0}]
[{"$f":"'Input Data'!A551","v":6313},{"$f":"'Input Data'!B551","v":"Substation Renewal"},{"$f":"'Input Data'!C551","v":"Beaconsfield West Substation Renewal"},{"$f":"'Input Data'!D551","v":"PS Replacement"},{"$f":"'Input Data'!E551","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F551","v":2013},{"$f":"'Input Data'!G551","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H551","v":-89.872029527405076},{"$f":"'Costs ($2014) Excl Real Esc'!I551","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J551","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K551","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L551*W551","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M551*X551","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N551*Y551","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O551*Z551","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P551*AA551","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA551:$AL551)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA551:$AL551)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA551:$AL551)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA551:$AL551)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA551:$AL551)","v":1},null,{"$f":"IF(OR($A551='Cost Escalators'!$A$68,$A551='Cost Escalators'!$A$69,$A551='Cost Escalators'!$A$70,$A551='Cost Escalators'!$A$71),SUM($H551:$L551),0)","v":0}]
[{"$f":"'Input Data'!A552","v":6570},{"$f":"'Input Data'!B552","v":"Substation Renewal"},{"$f":"'Input Data'!C552","v":"Beaconsfield West Substation Renewal"},{"$f":"'Input Data'!D552","v":"PS Replacement"},{"$f":"'Input Data'!E552","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F552","v":2013},{"$f":"'Input Data'!G552","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H552","v":24669656.092091817},{"$f":"'Costs ($2014) Excl Real Esc'!I552","v":55578022.908073761},{"$f":"'Costs ($2014) Excl Real Esc'!J552","v":34844953.449907765},{"$f":"'Costs ($2014) Excl Real Esc'!K552","v":11657305.649153737},{"$f":"'Costs ($2014) Excl Real Esc'!L552*W552","v":1076640.9332718428},{"$f":"'Costs ($2014) Excl Real Esc'!M552*X552","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N552*Y552","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O552*Z552","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P552*AA552","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA552:$AL552)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA552:$AL552)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA552:$AL552)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA552:$AL552)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA552:$AL552)","v":1},null,{"$f":"IF(OR($A552='Cost Escalators'!$A$68,$A552='Cost Escalators'!$A$69,$A552='Cost Escalators'!$A$70,$A552='Cost Escalators'!$A$71),SUM($H552:$L552),0)","v":0}]
[{"$f":"'Input Data'!A553","v":7563},{"$f":"'Input Data'!B553","v":"Substation Renewal"},{"$f":"'Input Data'!C553","v":"Beaconsfield West Substation Renewal"},{"$f":"'Input Data'!D553","v":"PS Replacement"},{"$f":"'Input Data'!E553","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F553","v":2013},{"$f":"'Input Data'!G553","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H553","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I553","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J553","v":2548.7072283226098},{"$f":"'Costs ($2014) Excl Real Esc'!K553","v":-2481.3177902961979},{"$f":"'Costs ($2014) Excl Real Esc'!L553*W553","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M553*X553","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N553*Y553","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O553*Z553","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P553*AA553","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA553:$AL553)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA553:$AL553)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA553:$AL553)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA553:$AL553)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA553:$AL553)","v":1},null,{"$f":"IF(OR($A553='Cost Escalators'!$A$68,$A553='Cost Escalators'!$A$69,$A553='Cost Escalators'!$A$70,$A553='Cost Escalators'!$A$71),SUM($H553:$L553),0)","v":0}]
[{"$f":"'Input Data'!A554","v":6336},{"$f":"'Input Data'!B554","v":"Substation Renewal"},{"$f":"'Input Data'!C554","v":"Queanbeyan Substation Renewal"},{"$f":"'Input Data'!D554","v":"PS Replacement"},{"$f":"'Input Data'!E554","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F554","v":2014},{"$f":"'Input Data'!G554","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H554","v":15803604.230471238},{"$f":"'Costs ($2014) Excl Real Esc'!I554","v":444139.53628609149},{"$f":"'Costs ($2014) Excl Real Esc'!J554","v":736987.52727115457},{"$f":"'Costs ($2014) Excl Real Esc'!K554","v":1251636.2470814583},{"$f":"'Costs ($2014) Excl Real Esc'!L554*W554","v":816517.15816205065},{"$f":"'Costs ($2014) Excl Real Esc'!M554*X554","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N554*Y554","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O554*Z554","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P554*AA554","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA554:$AL554)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA554:$AL554)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA554:$AL554)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA554:$AL554)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA554:$AL554)","v":1},null,{"$f":"IF(OR($A554='Cost Escalators'!$A$68,$A554='Cost Escalators'!$A$69,$A554='Cost Escalators'!$A$70,$A554='Cost Escalators'!$A$71),SUM($H554:$L554),0)","v":0}]
[{"$f":"'Input Data'!A555","v":6314},{"$f":"'Input Data'!B555","v":"Substation Renewal"},{"$f":"'Input Data'!C555","v":"Upper Tumut Switching Station Renewal"},{"$f":"'Input Data'!D555","v":"PS Replacement"},{"$f":"'Input Data'!E555","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F555","v":2015},{"$f":"'Input Data'!G555","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H555","v":489644.68292946432},{"$f":"'Costs ($2014) Excl Real Esc'!I555","v":6336185.1476180507},{"$f":"'Costs ($2014) Excl Real Esc'!J555","v":10294213.812056964},{"$f":"'Costs ($2014) Excl Real Esc'!K555","v":12470986.84598187},{"$f":"'Costs ($2014) Excl Real Esc'!L555*W555","v":10354022.76711183},{"$f":"'Costs ($2014) Excl Real Esc'!M555*X555","v":4400283.1484033205},{"$f":"'Costs ($2014) Excl Real Esc'!N555*Y555","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O555*Z555","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P555*AA555","v":0},null,44345336.404101491,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA555:$AL555)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA555:$AL555)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA555:$AL555)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA555:$AL555)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA555:$AL555)","v":1},null,{"$f":"IF(OR($A555='Cost Escalators'!$A$68,$A555='Cost Escalators'!$A$69,$A555='Cost Escalators'!$A$70,$A555='Cost Escalators'!$A$71),SUM($H555:$L555),0)","v":39945053.255698174}]
[{"$f":"'Input Data'!A556","v":6838},{"$f":"'Input Data'!B556","v":"Substation Renewal"},{"$f":"'Input Data'!C556","v":"Wallerawang 132 Substation Renewal"},{"$f":"'Input Data'!D556","v":"PS Replacement"},{"$f":"'Input Data'!E556","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F556","v":2015},{"$f":"'Input Data'!G556","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H556","v":710576.59521975729},{"$f":"'Costs ($2014) Excl Real Esc'!I556","v":3385052.0125665739},{"$f":"'Costs ($2014) Excl Real Esc'!J556","v":14895767.171702351},{"$f":"'Costs ($2014) Excl Real Esc'!K556","v":24631955.072469857},{"$f":"'Costs ($2014) Excl Real Esc'!L556*W556","v":21154656.094585873},{"$f":"'Costs ($2014) Excl Real Esc'!M556*X556","v":810448.93911621103},{"$f":"'Costs ($2014) Excl Real Esc'!N556*Y556","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O556*Z556","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P556*AA556","v":0},null,65588455.885660626,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA556:$AL556)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA556:$AL556)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA556:$AL556)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA556:$AL556)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA556:$AL556)","v":1},null,{"$f":"IF(OR($A556='Cost Escalators'!$A$68,$A556='Cost Escalators'!$A$69,$A556='Cost Escalators'!$A$70,$A556='Cost Escalators'!$A$71),SUM($H556:$L556),0)","v":0}]
[{"$f":"'Input Data'!A557","v":6931},{"$f":"'Input Data'!B557","v":"Substation Renewal"},{"$f":"'Input Data'!C557","v":"Lower Tumut Substation Renewal"},{"$f":"'Input Data'!D557","v":"PS Replacement"},{"$f":"'Input Data'!E557","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F557","v":2015},{"$f":"'Input Data'!G557","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H557","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I557","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J557","v":-233.94021698298744},{"$f":"'Costs ($2014) Excl Real Esc'!K557","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L557*W557","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M557*X557","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N557*Y557","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O557*Z557","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P557*AA557","v":0},null,-233.94021698298744,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA557:$AL557)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA557:$AL557)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA557:$AL557)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA557:$AL557)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA557:$AL557)","v":1},null,{"$f":"IF(OR($A557='Cost Escalators'!$A$68,$A557='Cost Escalators'!$A$69,$A557='Cost Escalators'!$A$70,$A557='Cost Escalators'!$A$71),SUM($H557:$L557),0)","v":0}]
[{"$f":"'Input Data'!A558","v":7479},{"$f":"'Input Data'!B558","v":"Substation Renewal"},{"$f":"'Input Data'!C558","v":"Yanco Substation Renewal"},{"$f":"'Input Data'!D558","v":"PS Replacement"},{"$f":"'Input Data'!E558","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F558","v":2016},{"$f":"'Input Data'!G558","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H558","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I558","v":796.56839991800314},{"$f":"'Costs ($2014) Excl Real Esc'!J558","v":154561.78678208846},{"$f":"'Costs ($2014) Excl Real Esc'!K558","v":146715.82905244356},{"$f":"'Costs ($2014) Excl Real Esc'!L558*W558","v":1874152.6428835611},{"$f":"'Costs ($2014) Excl Real Esc'!M558*X558","v":9141993.5063232407},{"$f":"'Costs ($2014) Excl Real Esc'!N558*Y558","v":4054906.0018359371},{"$f":"'Costs ($2014) Excl Real Esc'!O558*Z558","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P558*AA558","v":0},null,0,15373126.335277189,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA558:$AL558)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA558:$AL558)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA558:$AL558)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA558:$AL558)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA558:$AL558)","v":1},null,{"$f":"IF(OR($A558='Cost Escalators'!$A$68,$A558='Cost Escalators'!$A$69,$A558='Cost Escalators'!$A$70,$A558='Cost Escalators'!$A$71),SUM($H558:$L558),0)","v":0}]
[{"$f":"'Input Data'!A559","v":6912},{"$f":"'Input Data'!B559","v":"Substation Renewal"},{"$f":"'Input Data'!C559","v":"Tamworth 132 Substation Renewal"},{"$f":"'Input Data'!D559","v":"PS Replacement"},{"$f":"'Input Data'!E559","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F559","v":2017},{"$f":"'Input Data'!G559","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H559","v":6306.8723565174978},{"$f":"'Costs ($2014) Excl Real Esc'!I559","v":73735.315394735342},{"$f":"'Costs ($2014) Excl Real Esc'!J559","v":160101.72746770494},{"$f":"'Costs ($2014) Excl Real Esc'!K559","v":620375.72086625767},{"$f":"'Costs ($2014) Excl Real Esc'!L559*W559","v":1414965.3750511836},{"$f":"'Costs ($2014) Excl Real Esc'!M559*X559","v":21488314.257949218},{"$f":"'Costs ($2014) Excl Real Esc'!N559*Y559","v":9704605.0089550782},{"$f":"'Costs ($2014) Excl Real Esc'!O559*Z559","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P559*AA559","v":0},null,0,0,33468404.278040692,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA559:$AL559)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA559:$AL559)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA559:$AL559)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA559:$AL559)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA559:$AL559)","v":1},null,{"$f":"IF(OR($A559='Cost Escalators'!$A$68,$A559='Cost Escalators'!$A$69,$A559='Cost Escalators'!$A$70,$A559='Cost Escalators'!$A$71),SUM($H559:$L559),0)","v":0}]
[{"$f":"'Input Data'!A560","v":6965},{"$f":"'Input Data'!B560","v":"Substation Renewal"},{"$f":"'Input Data'!C560","v":"Cooma Substation Renewal"},{"$f":"'Input Data'!D560","v":"PS Replacement"},{"$f":"'Input Data'!E560","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F560","v":2017},{"$f":"'Input Data'!G560","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H560","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I560","v":249473.77236301574},{"$f":"'Costs ($2014) Excl Real Esc'!J560","v":117285.15506995258},{"$f":"'Costs ($2014) Excl Real Esc'!K560","v":1066498.5499744564},{"$f":"'Costs ($2014) Excl Real Esc'!L560*W560","v":1366033.8490991043},{"$f":"'Costs ($2014) Excl Real Esc'!M560*X560","v":21861125.915449221},{"$f":"'Costs ($2014) Excl Real Esc'!N560*Y560","v":6337065.6449267585},{"$f":"'Costs ($2014) Excl Real Esc'!O560*Z560","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P560*AA560","v":0},null,0,0,30997482.886882506,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA560:$AL560)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA560:$AL560)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA560:$AL560)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA560:$AL560)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA560:$AL560)","v":1},null,{"$f":"IF(OR($A560='Cost Escalators'!$A$68,$A560='Cost Escalators'!$A$69,$A560='Cost Escalators'!$A$70,$A560='Cost Escalators'!$A$71),SUM($H560:$L560),0)","v":0}]
[{"$f":"'Input Data'!A561","v":7027},{"$f":"'Input Data'!B561","v":"Substation Renewal"},{"$f":"'Input Data'!C561","v":"Orange Substation Renewal"},{"$f":"'Input Data'!D561","v":"PS Replacement"},{"$f":"'Input Data'!E561","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F561","v":2017},{"$f":"'Input Data'!G561","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H561","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I561","v":145446.93084618458},{"$f":"'Costs ($2014) Excl Real Esc'!J561","v":266301.02995415096},{"$f":"'Costs ($2014) Excl Real Esc'!K561","v":281693.83540547878},{"$f":"'Costs ($2014) Excl Real Esc'!L561*W561","v":795406.57410639175},{"$f":"'Costs ($2014) Excl Real Esc'!M561*X561","v":3331753.8072949215},{"$f":"'Costs ($2014) Excl Real Esc'!N561*Y561","v":13063228.667783204},{"$f":"'Costs ($2014) Excl Real Esc'!O561*Z561","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P561*AA561","v":0},null,0,0,17883830.845390331,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA561:$AL561)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA561:$AL561)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA561:$AL561)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA561:$AL561)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA561:$AL561)","v":1},null,{"$f":"IF(OR($A561='Cost Escalators'!$A$68,$A561='Cost Escalators'!$A$69,$A561='Cost Escalators'!$A$70,$A561='Cost Escalators'!$A$71),SUM($H561:$L561),0)","v":0}]
[{"$f":"'Input Data'!A562","v":6962},{"$f":"'Input Data'!B562","v":"Substation Renewal"},{"$f":"'Input Data'!C562","v":"Burrinjuck Substation Renewal"},{"$f":"'Input Data'!D562","v":"PS Replacement"},{"$f":"'Input Data'!E562","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F562","v":2017},{"$f":"'Input Data'!G562","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H562","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I562","v":38250.82983265895},{"$f":"'Costs ($2014) Excl Real Esc'!J562","v":-37254.445480144605},{"$f":"'Costs ($2014) Excl Real Esc'!K562","v":-224.64004298370526},{"$f":"'Costs ($2014) Excl Real Esc'!L562*W562","v":608468.34779207141},{"$f":"'Costs ($2014) Excl Real Esc'!M562*X562","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N562*Y562","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O562*Z562","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P562*AA562","v":0},null,0,0,609240.092101602,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA562:$AL562)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA562:$AL562)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA562:$AL562)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA562:$AL562)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA562:$AL562)","v":1},null,{"$f":"IF(OR($A562='Cost Escalators'!$A$68,$A562='Cost Escalators'!$A$69,$A562='Cost Escalators'!$A$70,$A562='Cost Escalators'!$A$71),SUM($H562:$L562),0)","v":0}]
[{"$f":"'Input Data'!A563","v":7378},{"$f":"'Input Data'!B563","v":"Substation Renewal"},{"$f":"'Input Data'!C563","v":"Vales Point Substation Renewal"},{"$f":"'Input Data'!D563","v":"PS Replacement"},{"$f":"'Input Data'!E563","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F563","v":2018},{"$f":"'Input Data'!G563","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H563","v":6766.7133978877455},{"$f":"'Costs ($2014) Excl Real Esc'!I563","v":4319.0725758493054},{"$f":"'Costs ($2014) Excl Real Esc'!J563","v":273459.77358182956},{"$f":"'Costs ($2014) Excl Real Esc'!K563","v":196906.49379481521},{"$f":"'Costs ($2014) Excl Real Esc'!L563*W563","v":1018619.0946491173},{"$f":"'Costs ($2014) Excl Real Esc'!M563*X563","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N563*Y563","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O563*Z563","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P563*AA563","v":0},null,0,0,0,1500071.1479994992,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA563:$AL563)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA563:$AL563)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA563:$AL563)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA563:$AL563)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA563:$AL563)","v":1},null,{"$f":"IF(OR($A563='Cost Escalators'!$A$68,$A563='Cost Escalators'!$A$69,$A563='Cost Escalators'!$A$70,$A563='Cost Escalators'!$A$71),SUM($H563:$L563),0)","v":0}]
[{"$f":"'Input Data'!A564","v":8076},{"$f":"'Input Data'!B564","v":"Substation Renewal"},{"$f":"'Input Data'!C564","v":"Taree Substation 33kV Switchyard Renewal"},{"$f":"'Input Data'!D564","v":"PS Replacement"},{"$f":"'Input Data'!E564","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F564","v":2018},{"$f":"'Input Data'!G564","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H564","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I564","v":-97.533345312952093},{"$f":"'Costs ($2014) Excl Real Esc'!J564","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K564","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L564*W564","v":52577.98515220415},{"$f":"'Costs ($2014) Excl Real Esc'!M564*X564","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N564*Y564","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O564*Z564","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P564*AA564","v":0},null,0,0,0,52480.4518068912,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA564:$AL564)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA564:$AL564)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA564:$AL564)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA564:$AL564)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA564:$AL564)","v":1},null,{"$f":"IF(OR($A564='Cost Escalators'!$A$68,$A564='Cost Escalators'!$A$69,$A564='Cost Escalators'!$A$70,$A564='Cost Escalators'!$A$71),SUM($H564:$L564),0)","v":0}]
[{"$f":"'Input Data'!A565","v":6350},{"$f":"'Input Data'!B565","v":"Substation Renewal"},{"$f":"'Input Data'!C565","v":"Canberra Substation Renewal"},{"$f":"'Input Data'!D565","v":"PS Replacement"},{"$f":"'Input Data'!E565","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F565","v":2019},{"$f":"'Input Data'!G565","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H565","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I565","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J565","v":-171686.87969112082},{"$f":"'Costs ($2014) Excl Real Esc'!K565","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L565*W565","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M565*X565","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N565*Y565","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O565*Z565","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P565*AA565","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA565:$AL565)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA565:$AL565)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA565:$AL565)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA565:$AL565)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA565:$AL565)","v":1},null,{"$f":"IF(OR($A565='Cost Escalators'!$A$68,$A565='Cost Escalators'!$A$69,$A565='Cost Escalators'!$A$70,$A565='Cost Escalators'!$A$71),SUM($H565:$L565),0)","v":0}]
[{"$f":"'Input Data'!A566","v":7398},{"$f":"'Input Data'!B566","v":"Substation Renewal"},{"$f":"'Input Data'!C566","v":"Canberra Substation Renewal"},{"$f":"'Input Data'!D566","v":"PS Replacement"},{"$f":"'Input Data'!E566","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F566","v":2019},{"$f":"'Input Data'!G566","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H566","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I566","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J566","v":392.98496693150952},{"$f":"'Costs ($2014) Excl Real Esc'!K566","v":-186.78745512478227},{"$f":"'Costs ($2014) Excl Real Esc'!L566*W566","v":126529.34120829057},{"$f":"'Costs ($2014) Excl Real Esc'!M566*X566","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N566*Y566","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O566*Z566","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P566*AA566","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA566:$AL566)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA566:$AL566)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA566:$AL566)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA566:$AL566)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA566:$AL566)","v":1},null,{"$f":"IF(OR($A566='Cost Escalators'!$A$68,$A566='Cost Escalators'!$A$69,$A566='Cost Escalators'!$A$70,$A566='Cost Escalators'!$A$71),SUM($H566:$L566),0)","v":0}]
[{"$f":"'Input Data'!A567","v":7406},{"$f":"'Input Data'!B567","v":"Substation Renewal"},{"$f":"'Input Data'!C567","v":"Wagga 132kV Substation Renewal"},{"$f":"'Input Data'!D567","v":"PS Replacement"},{"$f":"'Input Data'!E567","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F567","v":2020},{"$f":"'Input Data'!G567","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H567","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I567","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J567","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K567","v":-2.2928664851512499},{"$f":"'Costs ($2014) Excl Real Esc'!L567*W567","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M567*X567","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N567*Y567","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O567*Z567","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P567*AA567","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA567:$AL567)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA567:$AL567)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA567:$AL567)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA567:$AL567)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA567:$AL567)","v":1},null,{"$f":"IF(OR($A567='Cost Escalators'!$A$68,$A567='Cost Escalators'!$A$69,$A567='Cost Escalators'!$A$70,$A567='Cost Escalators'!$A$71),SUM($H567:$L567),0)","v":0}]
[{"$f":"'Input Data'!A568","v":7544},{"$f":"'Input Data'!B568","v":"Substation Renewal"},{"$f":"'Input Data'!C568","v":"Wagga 132kV Substation Renewal"},{"$f":"'Input Data'!D568","v":"PS Replacement"},{"$f":"'Input Data'!E568","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F568","v":2020},{"$f":"'Input Data'!G568","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H568","v":31014.882058997271},{"$f":"'Costs ($2014) Excl Real Esc'!I568","v":12589.362187380993},{"$f":"'Costs ($2014) Excl Real Esc'!J568","v":51.646296733381789},{"$f":"'Costs ($2014) Excl Real Esc'!K568","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L568*W568","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M568*X568","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N568*Y568","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O568*Z568","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P568*AA568","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA568:$AL568)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA568:$AL568)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA568:$AL568)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA568:$AL568)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA568:$AL568)","v":1},null,{"$f":"IF(OR($A568='Cost Escalators'!$A$68,$A568='Cost Escalators'!$A$69,$A568='Cost Escalators'!$A$70,$A568='Cost Escalators'!$A$71),SUM($H568:$L568),0)","v":0}]
[{"$f":"'Input Data'!A569","v":6914},{"$f":"'Input Data'!B569","v":"Substation Renewal"},{"$f":"'Input Data'!C569","v":"Wagga 132kV Substation Renewal"},{"$f":"'Input Data'!D569","v":"PS Replacement"},{"$f":"'Input Data'!E569","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F569","v":2020},{"$f":"'Input Data'!G569","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H569","v":11087.739659357539},{"$f":"'Costs ($2014) Excl Real Esc'!I569","v":2733.8686015261114},{"$f":"'Costs ($2014) Excl Real Esc'!J569","v":-10866.803923834994},{"$f":"'Costs ($2014) Excl Real Esc'!K569","v":35502.622911026854},{"$f":"'Costs ($2014) Excl Real Esc'!L569*W569","v":-37392.563765837578},{"$f":"'Costs ($2014) Excl Real Esc'!M569*X569","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N569*Y569","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O569*Z569","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P569*AA569","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA569:$AL569)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA569:$AL569)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA569:$AL569)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA569:$AL569)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA569:$AL569)","v":1},null,{"$f":"IF(OR($A569='Cost Escalators'!$A$68,$A569='Cost Escalators'!$A$69,$A569='Cost Escalators'!$A$70,$A569='Cost Escalators'!$A$71),SUM($H569:$L569),0)","v":0}]
[{"$f":"'Input Data'!A570","v":7678},{"$f":"'Input Data'!B570","v":"Substation Renewal"},{"$f":"'Input Data'!C570","v":"Munmorah Substation Renewal"},{"$f":"'Input Data'!D570","v":"PS Replacement"},{"$f":"'Input Data'!E570","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F570","v":2020},{"$f":"'Input Data'!G570","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H570","v":82150.857526198408},{"$f":"'Costs ($2014) Excl Real Esc'!I570","v":82744.79334389673},{"$f":"'Costs ($2014) Excl Real Esc'!J570","v":75955.883471713169},{"$f":"'Costs ($2014) Excl Real Esc'!K570","v":-96542.918807190363},{"$f":"'Costs ($2014) Excl Real Esc'!L570*W570","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M570*X570","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N570*Y570","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O570*Z570","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P570*AA570","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA570:$AL570)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA570:$AL570)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA570:$AL570)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA570:$AL570)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA570:$AL570)","v":1},null,{"$f":"IF(OR($A570='Cost Escalators'!$A$68,$A570='Cost Escalators'!$A$69,$A570='Cost Escalators'!$A$70,$A570='Cost Escalators'!$A$71),SUM($H570:$L570),0)","v":0}]
[{"$f":"'Input Data'!A571","v":7657},{"$f":"'Input Data'!B571","v":"Substation Renewal"},{"$f":"'Input Data'!C571","v":"Newcastle Substation Rebuild"},{"$f":"'Input Data'!D571","v":"PS Replacement"},{"$f":"'Input Data'!E571","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F571","v":2021},{"$f":"'Input Data'!G571","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H571","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I571","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J571","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K571","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L571*W571","v":3388.2885211522162},{"$f":"'Costs ($2014) Excl Real Esc'!M571*X571","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N571*Y571","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O571*Z571","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P571*AA571","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA571:$AL571)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA571:$AL571)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA571:$AL571)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA571:$AL571)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA571:$AL571)","v":1},null,{"$f":"IF(OR($A571='Cost Escalators'!$A$68,$A571='Cost Escalators'!$A$69,$A571='Cost Escalators'!$A$70,$A571='Cost Escalators'!$A$71),SUM($H571:$L571),0)","v":0}]
[{"$f":"'Input Data'!A572","v":7298},{"$f":"'Input Data'!B572","v":"SVC Control System Replacement"},{"$f":"'Input Data'!C572","v":"Kemps Creek SVC Control System Replacement "},{"$f":"'Input Data'!D572","v":"PS Replacement"},{"$f":"'Input Data'!E572","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F572","v":2015},{"$f":"'Input Data'!G572","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H572","v":88831.359580935517},{"$f":"'Costs ($2014) Excl Real Esc'!I572","v":1329.3650346279921},{"$f":"'Costs ($2014) Excl Real Esc'!J572","v":70677.123402526733},{"$f":"'Costs ($2014) Excl Real Esc'!K572","v":91965.799304338841},{"$f":"'Costs ($2014) Excl Real Esc'!L572*W572","v":-338198.82110315014},{"$f":"'Costs ($2014) Excl Real Esc'!M572*X572","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N572*Y572","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O572*Z572","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P572*AA572","v":0},null,-85395.173780721059,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA572:$AL572)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA572:$AL572)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA572:$AL572)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA572:$AL572)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA572:$AL572)","v":1},null,{"$f":"IF(OR($A572='Cost Escalators'!$A$68,$A572='Cost Escalators'!$A$69,$A572='Cost Escalators'!$A$70,$A572='Cost Escalators'!$A$71),SUM($H572:$L572),0)","v":-85395.173780721059}]
[{"$f":"'Input Data'!A573","v":7822},{"$f":"'Input Data'!B573","v":"SVC Control System Replacement"},{"$f":"'Input Data'!C573","v":"Broken Hill SVC Control System Replacement"},{"$f":"'Input Data'!D573","v":"PS Replacement"},{"$f":"'Input Data'!E573","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F573","v":2015},{"$f":"'Input Data'!G573","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H573","v":10922.562081509892},{"$f":"'Costs ($2014) Excl Real Esc'!I573","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J573","v":93300.066724273216},{"$f":"'Costs ($2014) Excl Real Esc'!K573","v":321944.51811762352},{"$f":"'Costs ($2014) Excl Real Esc'!L573*W573","v":5397990.1955978852},{"$f":"'Costs ($2014) Excl Real Esc'!M573*X573","v":4898251.4208984375},{"$f":"'Costs ($2014) Excl Real Esc'!N573*Y573","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O573*Z573","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P573*AA573","v":0},null,10722408.763419729,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA573:$AL573)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA573:$AL573)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA573:$AL573)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA573:$AL573)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA573:$AL573)","v":1},null,{"$f":"IF(OR($A573='Cost Escalators'!$A$68,$A573='Cost Escalators'!$A$69,$A573='Cost Escalators'!$A$70,$A573='Cost Escalators'!$A$71),SUM($H573:$L573),0)","v":0}]
[{"$f":"'Input Data'!A574","v":7091},{"$f":"'Input Data'!B574","v":"SVC Control System Replacement"},{"$f":"'Input Data'!C574","v":"Armidale SVC Control System Replacement"},{"$f":"'Input Data'!D574","v":"PS Replacement"},{"$f":"'Input Data'!E574","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F574","v":2018},{"$f":"'Input Data'!G574","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H574","v":3476.8022556485157},{"$f":"'Costs ($2014) Excl Real Esc'!I574","v":-250.03287705445425},{"$f":"'Costs ($2014) Excl Real Esc'!J574","v":-30461.675681154047},{"$f":"'Costs ($2014) Excl Real Esc'!K574","v":1.0145426925467457E-2},{"$f":"'Costs ($2014) Excl Real Esc'!L574*W574","v":342320.97908095602},{"$f":"'Costs ($2014) Excl Real Esc'!M574*X574","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N574*Y574","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O574*Z574","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P574*AA574","v":0},null,0,0,0,315086.08292382298,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA574:$AL574)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA574:$AL574)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA574:$AL574)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA574:$AL574)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA574:$AL574)","v":1},null,{"$f":"IF(OR($A574='Cost Escalators'!$A$68,$A574='Cost Escalators'!$A$69,$A574='Cost Escalators'!$A$70,$A574='Cost Escalators'!$A$71),SUM($H574:$L574),0)","v":0}]
[{"$f":"'Input Data'!A575","v":5533},{"$f":"'Input Data'!B575","v":"Transformer Replacement"},{"$f":"'Input Data'!C575","v":"Sydney West No.2 Transformer Replacement"},{"$f":"'Input Data'!D575","v":"PS Replacement"},{"$f":"'Input Data'!E575","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F575","v":2009},{"$f":"'Input Data'!G575","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H575","v":46820.516499596015},{"$f":"'Costs ($2014) Excl Real Esc'!I575","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J575","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K575","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L575*W575","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M575*X575","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N575*Y575","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O575*Z575","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P575*AA575","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA575:$AL575)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA575:$AL575)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA575:$AL575)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA575:$AL575)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA575:$AL575)","v":1},null,{"$f":"IF(OR($A575='Cost Escalators'!$A$68,$A575='Cost Escalators'!$A$69,$A575='Cost Escalators'!$A$70,$A575='Cost Escalators'!$A$71),SUM($H575:$L575),0)","v":0}]
[{"$f":"'Input Data'!A576","v":6393},{"$f":"'Input Data'!B576","v":"Transformer Replacement"},{"$f":"'Input Data'!C576","v":"Kempsey 132kV Substation 66/33kV 2 x 25MVA Transformer Replacements"},{"$f":"'Input Data'!D576","v":"PS Replacement"},{"$f":"'Input Data'!E576","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F576","v":2009},{"$f":"'Input Data'!G576","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H576","v":-2.5603014836877471},{"$f":"'Costs ($2014) Excl Real Esc'!I576","v":1246.910438078},{"$f":"'Costs ($2014) Excl Real Esc'!J576","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K576","v":-4867.5526394469252},{"$f":"'Costs ($2014) Excl Real Esc'!L576*W576","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M576*X576","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N576*Y576","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O576*Z576","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P576*AA576","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA576:$AL576)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA576:$AL576)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA576:$AL576)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA576:$AL576)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA576:$AL576)","v":1},null,{"$f":"IF(OR($A576='Cost Escalators'!$A$68,$A576='Cost Escalators'!$A$69,$A576='Cost Escalators'!$A$70,$A576='Cost Escalators'!$A$71),SUM($H576:$L576),0)","v":0}]
[{"$f":"'Input Data'!A577","v":6415},{"$f":"'Input Data'!B577","v":"Transformer Replacement"},{"$f":"'Input Data'!C577","v":"Kempsey 2x60MVA 132/33kV Transformer"},{"$f":"'Input Data'!D577","v":"PS Replacement"},{"$f":"'Input Data'!E577","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F577","v":2009},{"$f":"'Input Data'!G577","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H577","v":190653.89589320109},{"$f":"'Costs ($2014) Excl Real Esc'!I577","v":-774.70527759316315},{"$f":"'Costs ($2014) Excl Real Esc'!J577","v":-14290.851271812639},{"$f":"'Costs ($2014) Excl Real Esc'!K577","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L577*W577","v":-7141.9950293059192},{"$f":"'Costs ($2014) Excl Real Esc'!M577*X577","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N577*Y577","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O577*Z577","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P577*AA577","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA577:$AL577)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA577:$AL577)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA577:$AL577)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA577:$AL577)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA577:$AL577)","v":1},null,{"$f":"IF(OR($A577='Cost Escalators'!$A$68,$A577='Cost Escalators'!$A$69,$A577='Cost Escalators'!$A$70,$A577='Cost Escalators'!$A$71),SUM($H577:$L577),0)","v":0}]
[{"$f":"'Input Data'!A578","v":6694},{"$f":"'Input Data'!B578","v":"Transformer Replacement"},{"$f":"'Input Data'!C578","v":"Tuggerah Substation No.1 Transformer Replacement"},{"$f":"'Input Data'!D578","v":"PS Replacement"},{"$f":"'Input Data'!E578","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F578","v":2009},{"$f":"'Input Data'!G578","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H578","v":680786.50691605674},{"$f":"'Costs ($2014) Excl Real Esc'!I578","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J578","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K578","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L578*W578","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M578*X578","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N578*Y578","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O578*Z578","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P578*AA578","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA578:$AL578)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA578:$AL578)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA578:$AL578)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA578:$AL578)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA578:$AL578)","v":1},null,{"$f":"IF(OR($A578='Cost Escalators'!$A$68,$A578='Cost Escalators'!$A$69,$A578='Cost Escalators'!$A$70,$A578='Cost Escalators'!$A$71),SUM($H578:$L578),0)","v":0}]
[{"$f":"'Input Data'!A579","v":5677},{"$f":"'Input Data'!B579","v":"Transformer Replacement"},{"$f":"'Input Data'!C579","v":"Sydney South No.1 & No.2 Transformers"},{"$f":"'Input Data'!D579","v":"PS Replacement"},{"$f":"'Input Data'!E579","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F579","v":2011},{"$f":"'Input Data'!G579","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H579","v":1744455.2602921848},{"$f":"'Costs ($2014) Excl Real Esc'!I579","v":300600.49251099396},{"$f":"'Costs ($2014) Excl Real Esc'!J579","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K579","v":102655.35591209985},{"$f":"'Costs ($2014) Excl Real Esc'!L579*W579","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M579*X579","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N579*Y579","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O579*Z579","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P579*AA579","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA579:$AL579)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA579:$AL579)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA579:$AL579)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA579:$AL579)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA579:$AL579)","v":1},null,{"$f":"IF(OR($A579='Cost Escalators'!$A$68,$A579='Cost Escalators'!$A$69,$A579='Cost Escalators'!$A$70,$A579='Cost Escalators'!$A$71),SUM($H579:$L579),0)","v":0}]
[{"$f":"'Input Data'!A580","v":5878},{"$f":"'Input Data'!B580","v":"Transformer Replacement"},{"$f":"'Input Data'!C580","v":"Orange No.1 & No.2 Transformer Replacement"},{"$f":"'Input Data'!D580","v":"PS Replacement"},{"$f":"'Input Data'!E580","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F580","v":2011},{"$f":"'Input Data'!G580","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H580","v":3717546.2384053748},{"$f":"'Costs ($2014) Excl Real Esc'!I580","v":2038924.6517846491},{"$f":"'Costs ($2014) Excl Real Esc'!J580","v":78782.486542446772},{"$f":"'Costs ($2014) Excl Real Esc'!K580","v":50.635825785008024},{"$f":"'Costs ($2014) Excl Real Esc'!L580*W580","v":699.83154931874492},{"$f":"'Costs ($2014) Excl Real Esc'!M580*X580","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N580*Y580","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O580*Z580","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P580*AA580","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA580:$AL580)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA580:$AL580)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA580:$AL580)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA580:$AL580)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA580:$AL580)","v":1},null,{"$f":"IF(OR($A580='Cost Escalators'!$A$68,$A580='Cost Escalators'!$A$69,$A580='Cost Escalators'!$A$70,$A580='Cost Escalators'!$A$71),SUM($H580:$L580),0)","v":0}]
[{"$f":"'Input Data'!A581","v":6172},{"$f":"'Input Data'!B581","v":"Transformer Replacement"},{"$f":"'Input Data'!C581","v":"Wallerawang 132kV Transformer Replacements"},{"$f":"'Input Data'!D581","v":"PS Replacement"},{"$f":"'Input Data'!E581","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F581","v":2012},{"$f":"'Input Data'!G581","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H581","v":1708.1677805168767},{"$f":"'Costs ($2014) Excl Real Esc'!I581","v":483.17925690470082},{"$f":"'Costs ($2014) Excl Real Esc'!J581","v":-2718.6835693270846},{"$f":"'Costs ($2014) Excl Real Esc'!K581","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L581*W581","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M581*X581","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N581*Y581","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O581*Z581","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P581*AA581","v":0},null,{"$f":"IF($F581=0,M581,IF($F581=R$4,SUM($H581:$P581),0))","v":0},{"$f":"IF($F581=0,N581,IF($F581=S$4,SUM($H581:$P581),0))","v":0},{"$f":"IF($F581=0,O581,IF($F581=T$4,SUM($H581:$P581),0))","v":0},{"$f":"IF($F581=0,P581,IF($F581=U$4,SUM($H581:$P581),0))","v":0},null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA581:$AL581)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA581:$AL581)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA581:$AL581)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA581:$AL581)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA581:$AL581)","v":1},null,{"$f":"IF(OR($A581='Cost Escalators'!$A$68,$A581='Cost Escalators'!$A$69,$A581='Cost Escalators'!$A$70,$A581='Cost Escalators'!$A$71),SUM($H581:$L581),0)","v":0}]
[{"$f":"'Input Data'!A582","v":6721},{"$f":"'Input Data'!B582","v":"Transformer Replacement"},{"$f":"'Input Data'!C582","v":"Wallerawang 330/132kV Transformer Replacements & Relocation"},{"$f":"'Input Data'!D582","v":"PS Replacement"},{"$f":"'Input Data'!E582","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F582","v":2012},{"$f":"'Input Data'!G582","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H582","v":4378132.1518284418},{"$f":"'Costs ($2014) Excl Real Esc'!I582","v":15300738.814702416},{"$f":"'Costs ($2014) Excl Real Esc'!J582","v":4248930.4321334166},{"$f":"'Costs ($2014) Excl Real Esc'!K582","v":17063.593545943659},{"$f":"'Costs ($2014) Excl Real Esc'!L582*W582","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M582*X582","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N582*Y582","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O582*Z582","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P582*AA582","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA582:$AL582)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA582:$AL582)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA582:$AL582)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA582:$AL582)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA582:$AL582)","v":1},null,{"$f":"IF(OR($A582='Cost Escalators'!$A$68,$A582='Cost Escalators'!$A$69,$A582='Cost Escalators'!$A$70,$A582='Cost Escalators'!$A$71),SUM($H582:$L582),0)","v":0}]
[{"$f":"'Input Data'!A583","v":6834},{"$f":"'Input Data'!B583","v":"Transformer Replacement"},{"$f":"'Input Data'!C583","v":"Narrabri No.1 & No.3 Transformer Replacements"},{"$f":"'Input Data'!D583","v":"PS Replacement"},{"$f":"'Input Data'!E583","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F583","v":2013},{"$f":"'Input Data'!G583","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H583","v":598021.89609716833},{"$f":"'Costs ($2014) Excl Real Esc'!I583","v":1336927.707696748},{"$f":"'Costs ($2014) Excl Real Esc'!J583","v":1949895.8977806587},{"$f":"'Costs ($2014) Excl Real Esc'!K583","v":7429929.0733230161},{"$f":"'Costs ($2014) Excl Real Esc'!L583*W583","v":624712.94160402985},{"$f":"'Costs ($2014) Excl Real Esc'!M583*X583","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N583*Y583","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O583*Z583","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P583*AA583","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA583:$AL583)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA583:$AL583)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA583:$AL583)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA583:$AL583)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA583:$AL583)","v":1},null,{"$f":"IF(OR($A583='Cost Escalators'!$A$68,$A583='Cost Escalators'!$A$69,$A583='Cost Escalators'!$A$70,$A583='Cost Escalators'!$A$71),SUM($H583:$L583),0)","v":0}]
[{"$f":"'Input Data'!A584","v":5619},{"$f":"'Input Data'!B584","v":"Transformer Replacement"},{"$f":"'Input Data'!C584","v":"Yass No.3 Transformer"},{"$f":"'Input Data'!D584","v":"PS Replacement"},{"$f":"'Input Data'!E584","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F584","v":2014},{"$f":"'Input Data'!G584","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H584","v":66083.734592365727},{"$f":"'Costs ($2014) Excl Real Esc'!I584","v":-66068.856297840699},{"$f":"'Costs ($2014) Excl Real Esc'!J584","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K584","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L584*W584","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M584*X584","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N584*Y584","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O584*Z584","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P584*AA584","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA584:$AL584)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA584:$AL584)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA584:$AL584)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA584:$AL584)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA584:$AL584)","v":1},null,{"$f":"IF(OR($A584='Cost Escalators'!$A$68,$A584='Cost Escalators'!$A$69,$A584='Cost Escalators'!$A$70,$A584='Cost Escalators'!$A$71),SUM($H584:$L584),0)","v":0}]
[{"$f":"'Input Data'!A585","v":5889},{"$f":"'Input Data'!B585","v":"Transformer Replacement"},{"$f":"'Input Data'!C585","v":"Sydney East No.4 Transformer"},{"$f":"'Input Data'!D585","v":"PS Replacement"},{"$f":"'Input Data'!E585","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F585","v":2014},{"$f":"'Input Data'!G585","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H585","v":6989.9934770651817},{"$f":"'Costs ($2014) Excl Real Esc'!I585","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J585","v":-689345.30873243778},{"$f":"'Costs ($2014) Excl Real Esc'!K585","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L585*W585","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M585*X585","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N585*Y585","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O585*Z585","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P585*AA585","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA585:$AL585)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA585:$AL585)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA585:$AL585)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA585:$AL585)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA585:$AL585)","v":1},null,{"$f":"IF(OR($A585='Cost Escalators'!$A$68,$A585='Cost Escalators'!$A$69,$A585='Cost Escalators'!$A$70,$A585='Cost Escalators'!$A$71),SUM($H585:$L585),0)","v":0}]
[{"$f":"'Input Data'!A586","v":6851},{"$f":"'Input Data'!B586","v":"Transformer Replacement"},{"$f":"'Input Data'!C586","v":"Dapto Substation Temporary Transformer Installation (System Spare)"},{"$f":"'Input Data'!D586","v":"PS Replacement"},{"$f":"'Input Data'!E586","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F586","v":2014},{"$f":"'Input Data'!G586","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H586","v":45658.346629100459},{"$f":"'Costs ($2014) Excl Real Esc'!I586","v":9441.9870806390863},{"$f":"'Costs ($2014) Excl Real Esc'!J586","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K586","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L586*W586","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M586*X586","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N586*Y586","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O586*Z586","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P586*AA586","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA586:$AL586)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA586:$AL586)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA586:$AL586)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA586:$AL586)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA586:$AL586)","v":1},null,{"$f":"IF(OR($A586='Cost Escalators'!$A$68,$A586='Cost Escalators'!$A$69,$A586='Cost Escalators'!$A$70,$A586='Cost Escalators'!$A$71),SUM($H586:$L586),0)","v":0}]
[{"$f":"'Input Data'!A587","v":6984},{"$f":"'Input Data'!B587","v":"Transformer Replacement"},{"$f":"'Input Data'!C587","v":"Dapto Substation Temporary Transformer Installation (System Spare)"},{"$f":"'Input Data'!D587","v":"PS Replacement"},{"$f":"'Input Data'!E587","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F587","v":2014},{"$f":"'Input Data'!G587","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H587","v":100886.67530312832},{"$f":"'Costs ($2014) Excl Real Esc'!I587","v":914640.36217432946},{"$f":"'Costs ($2014) Excl Real Esc'!J587","v":566328.12335061922},{"$f":"'Costs ($2014) Excl Real Esc'!K587","v":1911404.093906292},{"$f":"'Costs ($2014) Excl Real Esc'!L587*W587","v":1170723.8396852803},{"$f":"'Costs ($2014) Excl Real Esc'!M587*X587","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N587*Y587","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O587*Z587","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P587*AA587","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA587:$AL587)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA587:$AL587)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA587:$AL587)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA587:$AL587)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA587:$AL587)","v":1},null,{"$f":"IF(OR($A587='Cost Escalators'!$A$68,$A587='Cost Escalators'!$A$69,$A587='Cost Escalators'!$A$70,$A587='Cost Escalators'!$A$71),SUM($H587:$L587),0)","v":0}]
[{"$f":"'Input Data'!A588","v":7140},{"$f":"'Input Data'!B588","v":"Transformer Replacement"},{"$f":"'Input Data'!C588","v":"Yass No.3 Transformer"},{"$f":"'Input Data'!D588","v":"PS Replacement"},{"$f":"'Input Data'!E588","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F588","v":2014},{"$f":"'Input Data'!G588","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H588","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I588","v":353135.10841265274},{"$f":"'Costs ($2014) Excl Real Esc'!J588","v":1686194.3043067534},{"$f":"'Costs ($2014) Excl Real Esc'!K588","v":568056.65715461853},{"$f":"'Costs ($2014) Excl Real Esc'!L588*W588","v":772367.49657360569},{"$f":"'Costs ($2014) Excl Real Esc'!M588*X588","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N588*Y588","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O588*Z588","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P588*AA588","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA588:$AL588)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA588:$AL588)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA588:$AL588)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA588:$AL588)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA588:$AL588)","v":1},null,{"$f":"IF(OR($A588='Cost Escalators'!$A$68,$A588='Cost Escalators'!$A$69,$A588='Cost Escalators'!$A$70,$A588='Cost Escalators'!$A$71),SUM($H588:$L588),0)","v":0}]
[{"$f":"'Input Data'!A589","v":7262},{"$f":"'Input Data'!B589","v":"Transformer Replacement"},{"$f":"'Input Data'!C589","v":"Sydney East No.4 Transformer"},{"$f":"'Input Data'!D589","v":"PS Replacement"},{"$f":"'Input Data'!E589","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F589","v":2014},{"$f":"'Input Data'!G589","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H589","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I589","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J589","v":370887.8550235781},{"$f":"'Costs ($2014) Excl Real Esc'!K589","v":3742676.3695640592},{"$f":"'Costs ($2014) Excl Real Esc'!L589*W589","v":9406919.9028572906},{"$f":"'Costs ($2014) Excl Real Esc'!M589*X589","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N589*Y589","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O589*Z589","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P589*AA589","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA589:$AL589)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA589:$AL589)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA589:$AL589)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA589:$AL589)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA589:$AL589)","v":1},null,{"$f":"IF(OR($A589='Cost Escalators'!$A$68,$A589='Cost Escalators'!$A$69,$A589='Cost Escalators'!$A$70,$A589='Cost Escalators'!$A$71),SUM($H589:$L589),0)","v":0}]
[{"$f":"'Input Data'!A590","v":7628},{"$f":"'Input Data'!B590","v":"Transformer Replacement"},{"$f":"'Input Data'!C590","v":"Surge Arresters Installation At 330kV Line Entries"},{"$f":"'Input Data'!D590","v":"PS Replacement"},{"$f":"'Input Data'!E590","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F590","v":2014},{"$f":"'Input Data'!G590","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H590","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I590","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J590","v":467292.34771424998},{"$f":"'Costs ($2014) Excl Real Esc'!K590","v":443955.03544617706},{"$f":"'Costs ($2014) Excl Real Esc'!L590*W590","v":1292847.4379423445},{"$f":"'Costs ($2014) Excl Real Esc'!M590*X590","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N590*Y590","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O590*Z590","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P590*AA590","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA590:$AL590)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA590:$AL590)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA590:$AL590)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA590:$AL590)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA590:$AL590)","v":1},null,{"$f":"IF(OR($A590='Cost Escalators'!$A$68,$A590='Cost Escalators'!$A$69,$A590='Cost Escalators'!$A$70,$A590='Cost Escalators'!$A$71),SUM($H590:$L590),0)","v":0}]
[{"$f":"'Input Data'!A591","v":6919},{"$f":"'Input Data'!B591","v":"Transformer Replacement"},{"$f":"'Input Data'!C591","v":"Kemps Creek Replace No.1 and No.2 Transformer VCC"},{"$f":"'Input Data'!D591","v":"PS Replacement"},{"$f":"'Input Data'!E591","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F591","v":2015},{"$f":"'Input Data'!G591","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H591","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I591","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J591","v":-54.585008532980972},{"$f":"'Costs ($2014) Excl Real Esc'!K591","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L591*W591","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M591*X591","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N591*Y591","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O591*Z591","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P591*AA591","v":0},null,-54.585008532980972,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA591:$AL591)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA591:$AL591)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA591:$AL591)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA591:$AL591)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA591:$AL591)","v":1},null,{"$f":"IF(OR($A591='Cost Escalators'!$A$68,$A591='Cost Escalators'!$A$69,$A591='Cost Escalators'!$A$70,$A591='Cost Escalators'!$A$71),SUM($H591:$L591),0)","v":0}]
[{"$f":"'Input Data'!A592","v":7085},{"$f":"'Input Data'!B592","v":"Transformer Replacement"},{"$f":"'Input Data'!C592","v":"Yanco Transformer Replacement"},{"$f":"'Input Data'!D592","v":"PS Replacement"},{"$f":"'Input Data'!E592","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F592","v":2015},{"$f":"'Input Data'!G592","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H592","v":11039.627781264058},{"$f":"'Costs ($2014) Excl Real Esc'!I592","v":43578.14751708306},{"$f":"'Costs ($2014) Excl Real Esc'!J592","v":554003.54121779813},{"$f":"'Costs ($2014) Excl Real Esc'!K592","v":3683048.7837855509},{"$f":"'Costs ($2014) Excl Real Esc'!L592*W592","v":5493963.4994103434},{"$f":"'Costs ($2014) Excl Real Esc'!M592*X592","v":1105812.8644628907},{"$f":"'Costs ($2014) Excl Real Esc'!N592*Y592","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O592*Z592","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P592*AA592","v":0},null,10891446.46417493,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA592:$AL592)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA592:$AL592)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA592:$AL592)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA592:$AL592)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA592:$AL592)","v":1},null,{"$f":"IF(OR($A592='Cost Escalators'!$A$68,$A592='Cost Escalators'!$A$69,$A592='Cost Escalators'!$A$70,$A592='Cost Escalators'!$A$71),SUM($H592:$L592),0)","v":0}]
[{"$f":"'Input Data'!A593","v":7471},{"$f":"'Input Data'!B593","v":"Transformer Replacement"},{"$f":"'Input Data'!C593","v":"Newcastle No.1, No.2 and No.3 Transformer Replacement"},{"$f":"'Input Data'!D593","v":"PS Replacement"},{"$f":"'Input Data'!E593","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F593","v":2015},{"$f":"'Input Data'!G593","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H593","v":45756.662206073997},{"$f":"'Costs ($2014) Excl Real Esc'!I593","v":843.05943630137574},{"$f":"'Costs ($2014) Excl Real Esc'!J593","v":425078.55512722139},{"$f":"'Costs ($2014) Excl Real Esc'!K593","v":5017952.2628705734},{"$f":"'Costs ($2014) Excl Real Esc'!L593*W593","v":11271938.972969798},{"$f":"'Costs ($2014) Excl Real Esc'!M593*X593","v":2870964.7646484375},{"$f":"'Costs ($2014) Excl Real Esc'!N593*Y593","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O593*Z593","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P593*AA593","v":0},null,19632534.277258407,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA593:$AL593)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA593:$AL593)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA593:$AL593)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA593:$AL593)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA593:$AL593)","v":1},null,{"$f":"IF(OR($A593='Cost Escalators'!$A$68,$A593='Cost Escalators'!$A$69,$A593='Cost Escalators'!$A$70,$A593='Cost Escalators'!$A$71),SUM($H593:$L593),0)","v":0}]
[{"$f":"'Input Data'!A594","v":7092},{"$f":"'Input Data'!B594","v":"Transformer Replacement"},{"$f":"'Input Data'!C594","v":"Griffith Transformer Replacement"},{"$f":"'Input Data'!D594","v":"PS Replacement"},{"$f":"'Input Data'!E594","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F594","v":2016},{"$f":"'Input Data'!G594","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H594","v":37990.973643750949},{"$f":"'Costs ($2014) Excl Real Esc'!I594","v":3177.5219704534534},{"$f":"'Costs ($2014) Excl Real Esc'!J594","v":40941.778479245993},{"$f":"'Costs ($2014) Excl Real Esc'!K594","v":1505362.0927726536},{"$f":"'Costs ($2014) Excl Real Esc'!L594*W594","v":4911451.2828823784},{"$f":"'Costs ($2014) Excl Real Esc'!M594*X594","v":4653667.8800390624},{"$f":"'Costs ($2014) Excl Real Esc'!N594*Y594","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O594*Z594","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P594*AA594","v":0},null,0,11152591.529787544,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA594:$AL594)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA594:$AL594)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA594:$AL594)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA594:$AL594)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA594:$AL594)","v":1},null,{"$f":"IF(OR($A594='Cost Escalators'!$A$68,$A594='Cost Escalators'!$A$69,$A594='Cost Escalators'!$A$70,$A594='Cost Escalators'!$A$71),SUM($H594:$L594),0)","v":0}]
[{"$f":"'Input Data'!A595","v":7363},{"$f":"'Input Data'!B595","v":"Transformer Replacement"},{"$f":"'Input Data'!C595","v":"Forbes No.1&2 132V Transforme"},{"$f":"'Input Data'!D595","v":"PS Replacement"},{"$f":"'Input Data'!E595","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F595","v":2018},{"$f":"'Input Data'!G595","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H595","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I595","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J595","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K595","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L595*W595","v":2225.6834680551988},{"$f":"'Costs ($2014) Excl Real Esc'!M595*X595","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N595*Y595","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O595*Z595","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P595*AA595","v":0},null,0,0,0,2225.6834680551988,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA595:$AL595)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA595:$AL595)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA595:$AL595)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA595:$AL595)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA595:$AL595)","v":1},null,{"$f":"IF(OR($A595='Cost Escalators'!$A$68,$A595='Cost Escalators'!$A$69,$A595='Cost Escalators'!$A$70,$A595='Cost Escalators'!$A$71),SUM($H595:$L595),0)","v":0}]
[{"$f":"'Input Data'!A596","v":"7356, 7357, 7563"},{"$f":"'Input Data'!B596","v":"Transformer Replacement"},{"$f":"'Input Data'!C596","v":"Beaconsfield West No.1 & No.2 330kV Transformers"},{"$f":"'Input Data'!D596","v":"PS Replacement"},{"$f":"'Input Data'!E596","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F596","v":2018},{"$f":"'Input Data'!G596","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H596","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I596","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J596","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K596","v":1461669.6855757458},{"$f":"'Costs ($2014) Excl Real Esc'!L596*W596","v":4740886.3349751402},{"$f":"'Costs ($2014) Excl Real Esc'!M596*X596","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N596*Y596","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O596*Z596","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P596*AA596","v":0},null,0,0,0,6202556.0205508862,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA596:$AL596)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA596:$AL596)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA596:$AL596)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA596:$AL596)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA596:$AL596)","v":1},null,{"$f":"IF(OR($A596='Cost Escalators'!$A$68,$A596='Cost Escalators'!$A$69,$A596='Cost Escalators'!$A$70,$A596='Cost Escalators'!$A$71),SUM($H596:$L596),0)","v":0}]
[{"$f":"'Input Data'!A597","v":7284},{"$f":"'Input Data'!B597","v":"Transformer Replacement"},{"$f":"'Input Data'!C597","v":"Canberra No.2 Transformer Replacement"},{"$f":"'Input Data'!D597","v":"PS Replacement"},{"$f":"'Input Data'!E597","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F597","v":2019},{"$f":"'Input Data'!G597","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H597","v":1010.6980767606162},{"$f":"'Costs ($2014) Excl Real Esc'!I597","v":4.2535257441322294},{"$f":"'Costs ($2014) Excl Real Esc'!J597","v":-6492.1666763975518},{"$f":"'Costs ($2014) Excl Real Esc'!K597","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L597*W597","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M597*X597","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N597*Y597","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O597*Z597","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P597*AA597","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA597:$AL597)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA597:$AL597)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA597:$AL597)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA597:$AL597)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA597:$AL597)","v":1},null,{"$f":"IF(OR($A597='Cost Escalators'!$A$68,$A597='Cost Escalators'!$A$69,$A597='Cost Escalators'!$A$70,$A597='Cost Escalators'!$A$71),SUM($H597:$L597),0)","v":0}]
[{"$f":"'Input Data'!A598","v":6379},{"$f":"'Input Data'!B598","v":"Transformer Replacement"},{"$f":"'Input Data'!C598","v":"Wagga 132 No.2 Transformer Replacement"},{"$f":"'Input Data'!D598","v":"PS Replacement"},{"$f":"'Input Data'!E598","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F598","v":2020},{"$f":"'Input Data'!G598","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H598","v":5408.5987521406023},{"$f":"'Costs ($2014) Excl Real Esc'!I598","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J598","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K598","v":-13101.895640390965},{"$f":"'Costs ($2014) Excl Real Esc'!L598*W598","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M598*X598","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N598*Y598","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O598*Z598","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P598*AA598","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA598:$AL598)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA598:$AL598)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA598:$AL598)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA598:$AL598)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA598:$AL598)","v":1},null,{"$f":"IF(OR($A598='Cost Escalators'!$A$68,$A598='Cost Escalators'!$A$69,$A598='Cost Escalators'!$A$70,$A598='Cost Escalators'!$A$71),SUM($H598:$L598),0)","v":0}]
[{"$f":"'Input Data'!A599","v":6021},{"$f":"'Input Data'!B599","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C599","v":"11 Line Dapto to Sydney South Life Extension"},{"$f":"'Input Data'!D599","v":"PS Replacement"},{"$f":"'Input Data'!E599","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F599","v":2013},{"$f":"'Input Data'!G599","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H599","v":4370.7832694527569},{"$f":"'Costs ($2014) Excl Real Esc'!I599","v":1836044.5214797631},{"$f":"'Costs ($2014) Excl Real Esc'!J599","v":2886618.141309632},{"$f":"'Costs ($2014) Excl Real Esc'!K599","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L599*W599","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M599*X599","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N599*Y599","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O599*Z599","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P599*AA599","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA599:$AL599)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA599:$AL599)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA599:$AL599)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA599:$AL599)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA599:$AL599)","v":1},null,{"$f":"IF(OR($A599='Cost Escalators'!$A$68,$A599='Cost Escalators'!$A$69,$A599='Cost Escalators'!$A$70,$A599='Cost Escalators'!$A$71),SUM($H599:$L599),0)","v":0}]
[{"$f":"'Input Data'!A600","v":7779},{"$f":"'Input Data'!B600","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C600","v":"21 Line Sydney North to Tuggerah Life Extension"},{"$f":"'Input Data'!D600","v":"PS Replacement"},{"$f":"'Input Data'!E600","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F600","v":2015},{"$f":"'Input Data'!G600","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H600","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I600","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J600","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K600","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L600*W600","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M600*X600","v":3805825.1953125},{"$f":"'Costs ($2014) Excl Real Esc'!N600*Y600","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O600*Z600","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P600*AA600","v":0},null,3805825.1953125,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA600:$AL600)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA600:$AL600)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA600:$AL600)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA600:$AL600)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA600:$AL600)","v":1},null,{"$f":"IF(OR($A600='Cost Escalators'!$A$68,$A600='Cost Escalators'!$A$69,$A600='Cost Escalators'!$A$70,$A600='Cost Escalators'!$A$71),SUM($H600:$L600),0)","v":0}]
[{"$f":"'Input Data'!A601","v":7706},{"$f":"'Input Data'!B601","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C601","v":"8 Line Dapto to Marulan Life Extension"},{"$f":"'Input Data'!D601","v":"PS Replacement"},{"$f":"'Input Data'!E601","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F601","v":2016},{"$f":"'Input Data'!G601","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H601","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I601","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J601","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K601","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L601*W601","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M601*X601","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N601*Y601","v":2115205.078125},{"$f":"'Costs ($2014) Excl Real Esc'!O601*Z601","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P601*AA601","v":0},null,0,2115205.078125,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA601:$AL601)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA601:$AL601)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA601:$AL601)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA601:$AL601)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA601:$AL601)","v":1},null,{"$f":"IF(OR($A601='Cost Escalators'!$A$68,$A601='Cost Escalators'!$A$69,$A601='Cost Escalators'!$A$70,$A601='Cost Escalators'!$A$71),SUM($H601:$L601),0)","v":0}]
[{"$f":"'Input Data'!A602","v":7716},{"$f":"'Input Data'!B602","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C602","v":"24 Line Vales Point to Eraring Life Extension"},{"$f":"'Input Data'!D602","v":"PS Replacement"},{"$f":"'Input Data'!E602","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F602","v":2016},{"$f":"'Input Data'!G602","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H602","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I602","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J602","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K602","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L602*W602","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M602*X602","v":1245963.8671875},{"$f":"'Costs ($2014) Excl Real Esc'!N602*Y602","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O602*Z602","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P602*AA602","v":1246735.83984375},null,0,2492699.70703125,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA602:$AL602)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA602:$AL602)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA602:$AL602)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA602:$AL602)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA602:$AL602)","v":1},null,{"$f":"IF(OR($A602='Cost Escalators'!$A$68,$A602='Cost Escalators'!$A$69,$A602='Cost Escalators'!$A$70,$A602='Cost Escalators'!$A$71),SUM($H602:$L602),0)","v":0}]
[{"$f":"'Input Data'!A603","v":7322},{"$f":"'Input Data'!B603","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C603","v":"11 Line Dapto to Sydney South Life Extension"},{"$f":"'Input Data'!D603","v":"PS Replacement"},{"$f":"'Input Data'!E603","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F603","v":2017},{"$f":"'Input Data'!G603","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H603","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I603","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J603","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K603","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L603*W603","v":8490.1903771505131},{"$f":"'Costs ($2014) Excl Real Esc'!M603*X603","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N603*Y603","v":2326725.5859375},{"$f":"'Costs ($2014) Excl Real Esc'!O603*Z603","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P603*AA603","v":0},null,0,0,2335215.7763146507,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA603:$AL603)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA603:$AL603)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA603:$AL603)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA603:$AL603)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA603:$AL603)","v":1},null,{"$f":"IF(OR($A603='Cost Escalators'!$A$68,$A603='Cost Escalators'!$A$69,$A603='Cost Escalators'!$A$70,$A603='Cost Escalators'!$A$71),SUM($H603:$L603),0)","v":0}]
[{"$f":"'Input Data'!A604","v":7703},{"$f":"'Input Data'!B604","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C604","v":"22 Line Vales Point to Structure 136 Life Extension"},{"$f":"'Input Data'!D604","v":"PS Replacement"},{"$f":"'Input Data'!E604","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F604","v":2017},{"$f":"'Input Data'!G604","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H604","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I604","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J604","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K604","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L604*W604","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M604*X604","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N604*Y604","v":3331833.984375},{"$f":"'Costs ($2014) Excl Real Esc'!O604*Z604","v":3332605.95703125},{"$f":"'Costs ($2014) Excl Real Esc'!P604*AA604","v":0},null,0,0,6664439.94140625,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA604:$AL604)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA604:$AL604)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA604:$AL604)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA604:$AL604)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA604:$AL604)","v":1},null,{"$f":"IF(OR($A604='Cost Escalators'!$A$68,$A604='Cost Escalators'!$A$69,$A604='Cost Escalators'!$A$70,$A604='Cost Escalators'!$A$71),SUM($H604:$L604),0)","v":0}]
[{"$f":"'Input Data'!A605","v":7720},{"$f":"'Input Data'!B605","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C605","v":"18 Line Kangaroo Valley to Dapto Life Extension"},{"$f":"'Input Data'!D605","v":"PS Replacement"},{"$f":"'Input Data'!E605","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F605","v":2017},{"$f":"'Input Data'!G605","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H605","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I605","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J605","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K605","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L605*W605","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M605*X605","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N605*Y605","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O605*Z605","v":1586403.80859375},{"$f":"'Costs ($2014) Excl Real Esc'!P605*AA605","v":0},null,0,0,1586403.80859375,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA605:$AL605)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA605:$AL605)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA605:$AL605)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA605:$AL605)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA605:$AL605)","v":1},null,{"$f":"IF(OR($A605='Cost Escalators'!$A$68,$A605='Cost Escalators'!$A$69,$A605='Cost Escalators'!$A$70,$A605='Cost Escalators'!$A$71),SUM($H605:$L605),0)","v":0}]
[{"$f":"'Input Data'!A606","v":7915},{"$f":"'Input Data'!B606","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C606","v":"17 Line Avon to Picton Rd Life Extension"},{"$f":"'Input Data'!D606","v":"PS Replacement"},{"$f":"'Input Data'!E606","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F606","v":2018},{"$f":"'Input Data'!G606","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H606","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I606","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J606","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K606","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L606*W606","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M606*X606","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N606*Y606","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O606*Z606","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P606*AA606","v":849169.921875},null,0,0,0,849169.921875,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA606:$AL606)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA606:$AL606)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA606:$AL606)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA606:$AL606)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA606:$AL606)","v":1},null,{"$f":"IF(OR($A606='Cost Escalators'!$A$68,$A606='Cost Escalators'!$A$69,$A606='Cost Escalators'!$A$70,$A606='Cost Escalators'!$A$71),SUM($H606:$L606),0)","v":0}]
[{"$f":"'Input Data'!A607","v":7697},{"$f":"'Input Data'!B607","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C607","v":"26 Line Sydney North to Vales Point Life Extension"},{"$f":"'Input Data'!D607","v":"PS Replacement"},{"$f":"'Input Data'!E607","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F607","v":2019},{"$f":"'Input Data'!G607","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H607","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I607","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J607","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K607","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L607*W607","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M607*X607","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N607*Y607","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O607*Z607","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P607*AA607","v":1163362.79296875},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA607:$AL607)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA607:$AL607)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA607:$AL607)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA607:$AL607)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA607:$AL607)","v":1},null,{"$f":"IF(OR($A607='Cost Escalators'!$A$68,$A607='Cost Escalators'!$A$69,$A607='Cost Escalators'!$A$70,$A607='Cost Escalators'!$A$71),SUM($H607:$L607),0)","v":0}]
[{"$f":"'Input Data'!A608","v":7715},{"$f":"'Input Data'!B608","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C608","v":"959/92Z Line Sydney North to Sydney East Life Extension"},{"$f":"'Input Data'!D608","v":"PS Replacement"},{"$f":"'Input Data'!E608","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F608","v":2019},{"$f":"'Input Data'!G608","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H608","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I608","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J608","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K608","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L608*W608","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M608*X608","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N608*Y608","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O608*Z608","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P608*AA608","v":3278567.87109375},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA608:$AL608)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA608:$AL608)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA608:$AL608)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA608:$AL608)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA608:$AL608)","v":1},null,{"$f":"IF(OR($A608='Cost Escalators'!$A$68,$A608='Cost Escalators'!$A$69,$A608='Cost Escalators'!$A$70,$A608='Cost Escalators'!$A$71),SUM($H608:$L608),0)","v":0}]
[{"$f":"'Input Data'!A609","v":7727},{"$f":"'Input Data'!B609","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C609","v":"10 Line Avon to Dapto Life Extension"},{"$f":"'Input Data'!D609","v":"PS Replacement"},{"$f":"'Input Data'!E609","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F609","v":2019},{"$f":"'Input Data'!G609","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H609","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I609","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J609","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K609","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L609*W609","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M609*X609","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N609*Y609","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O609*Z609","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P609*AA609","v":1163362.79296875},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA609:$AL609)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA609:$AL609)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA609:$AL609)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA609:$AL609)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA609:$AL609)","v":1},null,{"$f":"IF(OR($A609='Cost Escalators'!$A$68,$A609='Cost Escalators'!$A$69,$A609='Cost Escalators'!$A$70,$A609='Cost Escalators'!$A$71),SUM($H609:$L609),0)","v":0}]
[{"$f":"'Input Data'!A610","v":7728},{"$f":"'Input Data'!B610","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C610","v":"23 Line Munmorah to Vales Point Life Extension"},{"$f":"'Input Data'!D610","v":"PS Replacement"},{"$f":"'Input Data'!E610","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F610","v":2019},{"$f":"'Input Data'!G610","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H610","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I610","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J610","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K610","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L610*W610","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M610*X610","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N610*Y610","v":1163362.79296875},{"$f":"'Costs ($2014) Excl Real Esc'!O610*Z610","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P610*AA610","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA610:$AL610)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA610:$AL610)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA610:$AL610)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA610:$AL610)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA610:$AL610)","v":1},null,{"$f":"IF(OR($A610='Cost Escalators'!$A$68,$A610='Cost Escalators'!$A$69,$A610='Cost Escalators'!$A$70,$A610='Cost Escalators'!$A$71),SUM($H610:$L610),0)","v":0}]
[{"$f":"'Input Data'!A611","v":7761},{"$f":"'Input Data'!B611","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C611","v":"2M Line Munmorah to Tuggerah Life Extension"},{"$f":"'Input Data'!D611","v":"PS Replacement"},{"$f":"'Input Data'!E611","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F611","v":2019},{"$f":"'Input Data'!G611","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H611","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I611","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J611","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K611","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L611*W611","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M611*X611","v":846082.03125},{"$f":"'Costs ($2014) Excl Real Esc'!N611*Y611","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O611*Z611","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P611*AA611","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA611:$AL611)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA611:$AL611)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA611:$AL611)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA611:$AL611)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA611:$AL611)","v":1},null,{"$f":"IF(OR($A611='Cost Escalators'!$A$68,$A611='Cost Escalators'!$A$69,$A611='Cost Escalators'!$A$70,$A611='Cost Escalators'!$A$71),SUM($H611:$L611),0)","v":0}]
[{"$f":"'Input Data'!A612","v":7914},{"$f":"'Input Data'!B612","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C612","v":"16 Line Structure 104 to 159 Life Extension"},{"$f":"'Input Data'!D612","v":"PS Replacement"},{"$f":"'Input Data'!E612","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F612","v":2019},{"$f":"'Input Data'!G612","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H612","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I612","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J612","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K612","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L612*W612","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M612*X612","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N612*Y612","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O612*Z612","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P612*AA612","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA612:$AL612)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA612:$AL612)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA612:$AL612)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA612:$AL612)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA612:$AL612)","v":1},null,{"$f":"IF(OR($A612='Cost Escalators'!$A$68,$A612='Cost Escalators'!$A$69,$A612='Cost Escalators'!$A$70,$A612='Cost Escalators'!$A$71),SUM($H612:$L612),0)","v":0}]
[{"$f":"'Input Data'!A613","v":7912},{"$f":"'Input Data'!B613","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C613","v":"93 Line Eraring to Newcastle Life Extension"},{"$f":"'Input Data'!D613","v":"PS Replacement"},{"$f":"'Input Data'!E613","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F613","v":2021},{"$f":"'Input Data'!G613","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H613","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I613","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J613","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K613","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L613*W613","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M613*X613","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N613*Y613","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O613*Z613","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P613*AA613","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA613:$AL613)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA613:$AL613)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA613:$AL613)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA613:$AL613)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA613:$AL613)","v":1},null,{"$f":"IF(OR($A613='Cost Escalators'!$A$68,$A613='Cost Escalators'!$A$69,$A613='Cost Escalators'!$A$70,$A613='Cost Escalators'!$A$71),SUM($H613:$L613),0)","v":0}]
[{"$f":"'Input Data'!A614","v":7911},{"$f":"'Input Data'!B614","v":"Transmission Line Life Extension"},{"$f":"'Input Data'!C614","v":"90 Line Eraring to Newcastle Life Extension"},{"$f":"'Input Data'!D614","v":"PS Replacement"},{"$f":"'Input Data'!E614","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F614","v":2022},{"$f":"'Input Data'!G614","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H614","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I614","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J614","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K614","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L614*W614","v":233.74049093584466},{"$f":"'Costs ($2014) Excl Real Esc'!M614*X614","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N614*Y614","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O614*Z614","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P614*AA614","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA614:$AL614)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA614:$AL614)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA614:$AL614)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA614:$AL614)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA614:$AL614)","v":1},null,{"$f":"IF(OR($A614='Cost Escalators'!$A$68,$A614='Cost Escalators'!$A$69,$A614='Cost Escalators'!$A$70,$A614='Cost Escalators'!$A$71),SUM($H614:$L614),0)","v":0}]
[{"$f":"'Input Data'!A615","v":"P0002047"},{"$f":"'Input Data'!B615","v":"Transmission Line Minor Projects"},{"$f":"'Input Data'!C615","v":"Reconstruction of Geehi Tee"},{"$f":"'Input Data'!D615","v":"PS Replacement"},{"$f":"'Input Data'!E615","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F615","v":2015},{"$f":"'Input Data'!G615","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H615","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I615","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J615","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K615","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L615*W615","v":62352.099597626417},{"$f":"'Costs ($2014) Excl Real Esc'!M615*X615","v":1389550.78125},{"$f":"'Costs ($2014) Excl Real Esc'!N615*Y615","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O615*Z615","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P615*AA615","v":0},null,1451902.8808476264,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA615:$AL615)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA615:$AL615)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA615:$AL615)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA615:$AL615)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA615:$AL615)","v":1},null,{"$f":"IF(OR($A615='Cost Escalators'!$A$68,$A615='Cost Escalators'!$A$69,$A615='Cost Escalators'!$A$70,$A615='Cost Escalators'!$A$71),SUM($H615:$L615),0)","v":0}]
[{"$f":"'Input Data'!A616","v":5966},{"$f":"'Input Data'!B616","v":"Transmission Line Renewal"},{"$f":"'Input Data'!C616","v":"990 Line Yass to Wagga 132kV Transmission Line Rebuild"},{"$f":"'Input Data'!D616","v":"PS Replacement"},{"$f":"'Input Data'!E616","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F616","v":2010},{"$f":"'Input Data'!G616","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H616","v":9205675.8643266745},{"$f":"'Costs ($2014) Excl Real Esc'!I616","v":707178.41900837794},{"$f":"'Costs ($2014) Excl Real Esc'!J616","v":225315.99405405292},{"$f":"'Costs ($2014) Excl Real Esc'!K616","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L616*W616","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M616*X616","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N616*Y616","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O616*Z616","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P616*AA616","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA616:$AL616)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA616:$AL616)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA616:$AL616)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA616:$AL616)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA616:$AL616)","v":1},null,{"$f":"IF(OR($A616='Cost Escalators'!$A$68,$A616='Cost Escalators'!$A$69,$A616='Cost Escalators'!$A$70,$A616='Cost Escalators'!$A$71),SUM($H616:$L616),0)","v":0}]
[{"$f":"'Input Data'!A617","v":7264},{"$f":"'Input Data'!B617","v":"Transmission Line Renewal"},{"$f":"'Input Data'!C617","v":"944 Line Wallerawang to Orange North Rebuild"},{"$f":"'Input Data'!D617","v":"PS Replacement"},{"$f":"'Input Data'!E617","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F617","v":2014},{"$f":"'Input Data'!G617","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H617","v":14319.722618665835},{"$f":"'Costs ($2014) Excl Real Esc'!I617","v":76744.865633553098},{"$f":"'Costs ($2014) Excl Real Esc'!J617","v":534151.20912813547},{"$f":"'Costs ($2014) Excl Real Esc'!K617","v":1564708.1936811097},{"$f":"'Costs ($2014) Excl Real Esc'!L617*W617","v":-1702477.7446889682},{"$f":"'Costs ($2014) Excl Real Esc'!M617*X617","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N617*Y617","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O617*Z617","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P617*AA617","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA617:$AL617)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA617:$AL617)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA617:$AL617)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA617:$AL617)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA617:$AL617)","v":1},null,{"$f":"IF(OR($A617='Cost Escalators'!$A$68,$A617='Cost Escalators'!$A$69,$A617='Cost Escalators'!$A$70,$A617='Cost Escalators'!$A$71),SUM($H617:$L617),0)","v":0}]
[{"$f":"'Input Data'!A618","v":7725},{"$f":"'Input Data'!B618","v":"Transmission Line Renewal"},{"$f":"'Input Data'!C618","v":"99J Yanco to Griffith 132kV Line Partial Rebuild"},{"$f":"'Input Data'!D618","v":"PS Replacement"},{"$f":"'Input Data'!E618","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F618","v":2018},{"$f":"'Input Data'!G618","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H618","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I618","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J618","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K618","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L618*W618","v":94577.932229411977},{"$f":"'Costs ($2014) Excl Real Esc'!M618*X618","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N618*Y618","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O618*Z618","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P618*AA618","v":0},null,0,0,0,94577.932229411977,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA618:$AL618)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA618:$AL618)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA618:$AL618)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA618:$AL618)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA618:$AL618)","v":1},null,{"$f":"IF(OR($A618='Cost Escalators'!$A$68,$A618='Cost Escalators'!$A$69,$A618='Cost Escalators'!$A$70,$A618='Cost Escalators'!$A$71),SUM($H618:$L618),0)","v":0}]
[{"$f":"'Input Data'!A619","v":7744},{"$f":"'Input Data'!B619","v":"Transmission Line Wood Pole Replacement"},{"$f":"'Input Data'!C619","v":"Line 85 Armidale to Tamworth Temporary Pole Replacement"},{"$f":"'Input Data'!D619","v":"PS Replacement"},{"$f":"'Input Data'!E619","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F619","v":2015},{"$f":"'Input Data'!G619","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H619","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I619","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J619","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K619","v":49074.170654651687},{"$f":"'Costs ($2014) Excl Real Esc'!L619*W619","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M619*X619","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N619*Y619","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O619*Z619","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P619*AA619","v":0},null,49074.170654651687,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA619:$AL619)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA619:$AL619)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA619:$AL619)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA619:$AL619)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA619:$AL619)","v":1},null,{"$f":"IF(OR($A619='Cost Escalators'!$A$68,$A619='Cost Escalators'!$A$69,$A619='Cost Escalators'!$A$70,$A619='Cost Escalators'!$A$71),SUM($H619:$L619),0)","v":0}]
[{"$f":"'Input Data'!A620","v":7709},{"$f":"'Input Data'!B620","v":"Transmission Line Wood Pole Replacement"},{"$f":"'Input Data'!C620","v":"Line 973 Cowra To Yass Pole Replacements"},{"$f":"'Input Data'!D620","v":"PS Replacement"},{"$f":"'Input Data'!E620","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F620","v":2016},{"$f":"'Input Data'!G620","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H620","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I620","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J620","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K620","v":18341.166576960146},{"$f":"'Costs ($2014) Excl Real Esc'!L620*W620","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M620*X620","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N620*Y620","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O620*Z620","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P620*AA620","v":0},null,0,18341.166576960146,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA620:$AL620)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA620:$AL620)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA620:$AL620)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA620:$AL620)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA620:$AL620)","v":1},null,{"$f":"IF(OR($A620='Cost Escalators'!$A$68,$A620='Cost Escalators'!$A$69,$A620='Cost Escalators'!$A$70,$A620='Cost Escalators'!$A$71),SUM($H620:$L620),0)","v":0}]
[{"$f":"'Input Data'!A621","v":7711},{"$f":"'Input Data'!B621","v":"Transmission Line Wood Pole Replacement"},{"$f":"'Input Data'!C621","v":"Line 970 Burrinjuck to Yass Pole Replacements"},{"$f":"'Input Data'!D621","v":"PS Replacement"},{"$f":"'Input Data'!E621","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F621","v":2016},{"$f":"'Input Data'!G621","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H621","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I621","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J621","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K621","v":20379.474155128904},{"$f":"'Costs ($2014) Excl Real Esc'!L621*W621","v":196738.49567035676},{"$f":"'Costs ($2014) Excl Real Esc'!M621*X621","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N621*Y621","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O621*Z621","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P621*AA621","v":0},null,0,217117.96982548566,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA621:$AL621)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA621:$AL621)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA621:$AL621)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA621:$AL621)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA621:$AL621)","v":1},null,{"$f":"IF(OR($A621='Cost Escalators'!$A$68,$A621='Cost Escalators'!$A$69,$A621='Cost Escalators'!$A$70,$A621='Cost Escalators'!$A$71),SUM($H621:$L621),0)","v":0}]
[{"$f":"'Input Data'!A622","v":7777},{"$f":"'Input Data'!B622","v":"Transmission Line Wood Pole Replacement"},{"$f":"'Input Data'!C622","v":"Line 96H Coffs Harbour To Koolkhan Wood Pole Replacement"},{"$f":"'Input Data'!D622","v":"PS Replacement"},{"$f":"'Input Data'!E622","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F622","v":2016},{"$f":"'Input Data'!G622","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H622","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I622","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J622","v":2990.0246254900835},{"$f":"'Costs ($2014) Excl Real Esc'!K622","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L622*W622","v":67305.726039108995},{"$f":"'Costs ($2014) Excl Real Esc'!M622*X622","v":5348921.337890625},{"$f":"'Costs ($2014) Excl Real Esc'!N622*Y622","v":5348921.337890625},{"$f":"'Costs ($2014) Excl Real Esc'!O622*Z622","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P622*AA622","v":0},null,0,10768138.426445849,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA622:$AL622)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA622:$AL622)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA622:$AL622)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA622:$AL622)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA622:$AL622)","v":1},null,{"$f":"IF(OR($A622='Cost Escalators'!$A$68,$A622='Cost Escalators'!$A$69,$A622='Cost Escalators'!$A$70,$A622='Cost Escalators'!$A$71),SUM($H622:$L622),0)","v":0}]
[{"$f":"'Input Data'!A623","v":7699},{"$f":"'Input Data'!B623","v":"Transmission Line Wood Pole Replacement"},{"$f":"'Input Data'!C623","v":"Line 99F Uranquinty to Yanco Pole Replacements"},{"$f":"'Input Data'!D623","v":"PS Replacement"},{"$f":"'Input Data'!E623","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F623","v":2018},{"$f":"'Input Data'!G623","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H623","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I623","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J623","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K623","v":3964.1936805763762},{"$f":"'Costs ($2014) Excl Real Esc'!L623*W623","v":185826.19621444709},{"$f":"'Costs ($2014) Excl Real Esc'!M623*X623","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N623*Y623","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O623*Z623","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P623*AA623","v":0},null,0,0,0,189790.38989502346,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA623:$AL623)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA623:$AL623)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA623:$AL623)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA623:$AL623)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA623:$AL623)","v":1},null,{"$f":"IF(OR($A623='Cost Escalators'!$A$68,$A623='Cost Escalators'!$A$69,$A623='Cost Escalators'!$A$70,$A623='Cost Escalators'!$A$71),SUM($H623:$L623),0)","v":0}]
[{"$f":"'Input Data'!A624","v":"P0002076"},{"$f":"'Input Data'!B624","v":"Cable Minor Projects"},{"$f":"'Input Data'!C624","v":"Cable 41 Temperature Monitoring"},{"$f":"'Input Data'!D624","v":"PS Security/Compliance"},{"$f":"'Input Data'!E624","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F624","v":2014},{"$f":"'Input Data'!G624","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H624","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I624","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J624","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K624","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L624*W624","v":75493.82618412681},{"$f":"'Costs ($2014) Excl Real Esc'!M624*X624","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N624*Y624","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O624*Z624","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P624*AA624","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA624:$AL624)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA624:$AL624)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA624:$AL624)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA624:$AL624)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA624:$AL624)","v":1},null,{"$f":"IF(OR($A624='Cost Escalators'!$A$68,$A624='Cost Escalators'!$A$69,$A624='Cost Escalators'!$A$70,$A624='Cost Escalators'!$A$71),SUM($H624:$L624),0)","v":0}]
[{"$f":"'Input Data'!A625","v":7839},{"$f":"'Input Data'!B625","v":"Cable Remediation"},{"$f":"'Input Data'!C625","v":"Sydney South 330kV Series Reactor Recon"},{"$f":"'Input Data'!D625","v":"PS Security/Compliance"},{"$f":"'Input Data'!E625","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F625","v":2018},{"$f":"'Input Data'!G625","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H625","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I625","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J625","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K625","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L625*W625","v":112055.6012298917},{"$f":"'Costs ($2014) Excl Real Esc'!M625*X625","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N625*Y625","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O625*Z625","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P625*AA625","v":0},null,0,0,0,112055.6012298917,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA625:$AL625)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA625:$AL625)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA625:$AL625)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA625:$AL625)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA625:$AL625)","v":1},null,{"$f":"IF(OR($A625='Cost Escalators'!$A$68,$A625='Cost Escalators'!$A$69,$A625='Cost Escalators'!$A$70,$A625='Cost Escalators'!$A$71),SUM($H625:$L625),0)","v":0}]
[{"$f":"'Input Data'!A626","v":7087},{"$f":"'Input Data'!B626","v":"Capacity of Victoria to NSW Interconnector"},{"$f":"'Input Data'!C626","v":"Snowy to Yass/Canberra Low Span Remediation"},{"$f":"'Input Data'!D626","v":"PS Security/Compliance"},{"$f":"'Input Data'!E626","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F626","v":2019},{"$f":"'Input Data'!G626","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H626","v":193597.31653294794},{"$f":"'Costs ($2014) Excl Real Esc'!I626","v":73288.578219643605},{"$f":"'Costs ($2014) Excl Real Esc'!J626","v":-576099.61102934612},{"$f":"'Costs ($2014) Excl Real Esc'!K626","v":-5334.4654774107885},{"$f":"'Costs ($2014) Excl Real Esc'!L626*W626","v":54390.922216650542},{"$f":"'Costs ($2014) Excl Real Esc'!M626*X626","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N626*Y626","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O626*Z626","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P626*AA626","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA626:$AL626)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA626:$AL626)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA626:$AL626)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA626:$AL626)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA626:$AL626)","v":1},null,{"$f":"IF(OR($A626='Cost Escalators'!$A$68,$A626='Cost Escalators'!$A$69,$A626='Cost Escalators'!$A$70,$A626='Cost Escalators'!$A$71),SUM($H626:$L626),0)","v":0}]
[{"$f":"'Input Data'!A627","v":6244},{"$f":"'Input Data'!B627","v":"Communications"},{"$f":"'Input Data'!C627","v":"Replace FSX/FLX Multiplex Network"},{"$f":"'Input Data'!D627","v":"PS Security/Compliance"},{"$f":"'Input Data'!E627","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F627","v":2014},{"$f":"'Input Data'!G627","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H627","v":9690.6975361583864},{"$f":"'Costs ($2014) Excl Real Esc'!I627","v":-79314.122788781198},{"$f":"'Costs ($2014) Excl Real Esc'!J627","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K627","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L627*W627","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M627*X627","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N627*Y627","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O627*Z627","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P627*AA627","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA627:$AL627)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA627:$AL627)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA627:$AL627)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA627:$AL627)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA627:$AL627)","v":1},null,{"$f":"IF(OR($A627='Cost Escalators'!$A$68,$A627='Cost Escalators'!$A$69,$A627='Cost Escalators'!$A$70,$A627='Cost Escalators'!$A$71),SUM($H627:$L627),0)","v":0}]
[{"$f":"'Input Data'!A628","v":7044},{"$f":"'Input Data'!B628","v":"Communications"},{"$f":"'Input Data'!C628","v":"Northern Microwave Replacement"},{"$f":"'Input Data'!D628","v":"PS Security/Compliance"},{"$f":"'Input Data'!E628","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F628","v":2014},{"$f":"'Input Data'!G628","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H628","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I628","v":4778944.5001994511},{"$f":"'Costs ($2014) Excl Real Esc'!J628","v":3903531.7544277562},{"$f":"'Costs ($2014) Excl Real Esc'!K628","v":3662532.2753489404},{"$f":"'Costs ($2014) Excl Real Esc'!L628*W628","v":261836.11012084546},{"$f":"'Costs ($2014) Excl Real Esc'!M628*X628","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N628*Y628","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O628*Z628","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P628*AA628","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA628:$AL628)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA628:$AL628)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA628:$AL628)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA628:$AL628)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA628:$AL628)","v":1},null,{"$f":"IF(OR($A628='Cost Escalators'!$A$68,$A628='Cost Escalators'!$A$69,$A628='Cost Escalators'!$A$70,$A628='Cost Escalators'!$A$71),SUM($H628:$L628),0)","v":0}]
[{"$f":"'Input Data'!A629","v":7138},{"$f":"'Input Data'!B629","v":"Communications"},{"$f":"'Input Data'!C629","v":"Communications To Yanco and Colleambally"},{"$f":"'Input Data'!D629","v":"PS Security/Compliance"},{"$f":"'Input Data'!E629","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F629","v":2014},{"$f":"'Input Data'!G629","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H629","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I629","v":154980.40063176549},{"$f":"'Costs ($2014) Excl Real Esc'!J629","v":3729447.2402209383},{"$f":"'Costs ($2014) Excl Real Esc'!K629","v":2060158.9305713626},{"$f":"'Costs ($2014) Excl Real Esc'!L629*W629","v":129216.15462096213},{"$f":"'Costs ($2014) Excl Real Esc'!M629*X629","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N629*Y629","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O629*Z629","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P629*AA629","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA629:$AL629)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA629:$AL629)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA629:$AL629)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA629:$AL629)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA629:$AL629)","v":1},null,{"$f":"IF(OR($A629='Cost Escalators'!$A$68,$A629='Cost Escalators'!$A$69,$A629='Cost Escalators'!$A$70,$A629='Cost Escalators'!$A$71),SUM($H629:$L629),0)","v":0}]
[{"$f":"'Input Data'!A630","v":7289},{"$f":"'Input Data'!B630","v":"Communications"},{"$f":"'Input Data'!C630","v":"Replace FSX/FLX Multiplex Network"},{"$f":"'Input Data'!D630","v":"PS Security/Compliance"},{"$f":"'Input Data'!E630","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F630","v":2014},{"$f":"'Input Data'!G630","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H630","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I630","v":139032.50768588966},{"$f":"'Costs ($2014) Excl Real Esc'!J630","v":2107933.2531558927},{"$f":"'Costs ($2014) Excl Real Esc'!K630","v":640644.41710478743},{"$f":"'Costs ($2014) Excl Real Esc'!L630*W630","v":763704.90495671064},{"$f":"'Costs ($2014) Excl Real Esc'!M630*X630","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N630*Y630","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O630*Z630","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P630*AA630","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA630:$AL630)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA630:$AL630)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA630:$AL630)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA630:$AL630)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA630:$AL630)","v":1},null,{"$f":"IF(OR($A630='Cost Escalators'!$A$68,$A630='Cost Escalators'!$A$69,$A630='Cost Escalators'!$A$70,$A630='Cost Escalators'!$A$71),SUM($H630:$L630),0)","v":0}]
[{"$f":"'Input Data'!A631","v":7645},{"$f":"'Input Data'!B631","v":"Communications"},{"$f":"'Input Data'!C631","v":"Communications To Tumut/Gadara"},{"$f":"'Input Data'!D631","v":"PS Security/Compliance"},{"$f":"'Input Data'!E631","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F631","v":2014},{"$f":"'Input Data'!G631","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H631","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I631","v":5223.4359519379877},{"$f":"'Costs ($2014) Excl Real Esc'!J631","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K631","v":3094487.3057261407},{"$f":"'Costs ($2014) Excl Real Esc'!L631*W631","v":1379707.9366726649},{"$f":"'Costs ($2014) Excl Real Esc'!M631*X631","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N631*Y631","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O631*Z631","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P631*AA631","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA631:$AL631)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA631:$AL631)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA631:$AL631)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA631:$AL631)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA631:$AL631)","v":1},null,{"$f":"IF(OR($A631='Cost Escalators'!$A$68,$A631='Cost Escalators'!$A$69,$A631='Cost Escalators'!$A$70,$A631='Cost Escalators'!$A$71),SUM($H631:$L631),0)","v":0}]
[{"$f":"'Input Data'!A632","v":7786},{"$f":"'Input Data'!B632","v":"Communications"},{"$f":"'Input Data'!C632","v":"Kangaroo Valley Communications – Vacate 2Ghz Band and Migrate To 6.7Ghz Band"},{"$f":"'Input Data'!D632","v":"PS Security/Compliance"},{"$f":"'Input Data'!E632","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F632","v":2014},{"$f":"'Input Data'!G632","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H632","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I632","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J632","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K632","v":902492.86406477448},{"$f":"'Costs ($2014) Excl Real Esc'!L632*W632","v":2265657.413957098},{"$f":"'Costs ($2014) Excl Real Esc'!M632*X632","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N632*Y632","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O632*Z632","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P632*AA632","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA632:$AL632)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA632:$AL632)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA632:$AL632)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA632:$AL632)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA632:$AL632)","v":1},null,{"$f":"IF(OR($A632='Cost Escalators'!$A$68,$A632='Cost Escalators'!$A$69,$A632='Cost Escalators'!$A$70,$A632='Cost Escalators'!$A$71),SUM($H632:$L632),0)","v":0}]
[{"$f":"'Input Data'!A633","v":"P0001927"},{"$f":"'Input Data'!B633","v":"Communications"},{"$f":"'Input Data'!C633","v":"Haymarket  330kV  Telecommunications Augmentation"},{"$f":"'Input Data'!D633","v":"PS Security/Compliance"},{"$f":"'Input Data'!E633","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F633","v":2014},{"$f":"'Input Data'!G633","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H633","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I633","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J633","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K633","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L633*W633","v":21759.810215473339},{"$f":"'Costs ($2014) Excl Real Esc'!M633*X633","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N633*Y633","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O633*Z633","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P633*AA633","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA633:$AL633)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA633:$AL633)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA633:$AL633)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA633:$AL633)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA633:$AL633)","v":1},null,{"$f":"IF(OR($A633='Cost Escalators'!$A$68,$A633='Cost Escalators'!$A$69,$A633='Cost Escalators'!$A$70,$A633='Cost Escalators'!$A$71),SUM($H633:$L633),0)","v":0}]
[{"$f":"'Input Data'!A634","v":6700},{"$f":"'Input Data'!B634","v":"Communications"},{"$f":"'Input Data'!C634","v":"VHF Network Augmentationfor Control Room Access"},{"$f":"'Input Data'!D634","v":"PS Security/Compliance"},{"$f":"'Input Data'!E634","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F634","v":2015},{"$f":"'Input Data'!G634","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H634","v":23296.248569474341},{"$f":"'Costs ($2014) Excl Real Esc'!I634","v":-30148.83096719383},{"$f":"'Costs ($2014) Excl Real Esc'!J634","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K634","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L634*W634","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M634*X634","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N634*Y634","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O634*Z634","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P634*AA634","v":0},null,-6852.5823977194887,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA634:$AL634)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA634:$AL634)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA634:$AL634)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA634:$AL634)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA634:$AL634)","v":1},null,{"$f":"IF(OR($A634='Cost Escalators'!$A$68,$A634='Cost Escalators'!$A$69,$A634='Cost Escalators'!$A$70,$A634='Cost Escalators'!$A$71),SUM($H634:$L634),0)","v":0}]
[{"$f":"'Input Data'!A635","v":7119},{"$f":"'Input Data'!B635","v":"Communications"},{"$f":"'Input Data'!C635","v":"VHF Network Augmentationfor Control Room Access"},{"$f":"'Input Data'!D635","v":"PS Security/Compliance"},{"$f":"'Input Data'!E635","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F635","v":2015},{"$f":"'Input Data'!G635","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H635","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I635","v":34960.727669572705},{"$f":"'Costs ($2014) Excl Real Esc'!J635","v":-36543.298066569238},{"$f":"'Costs ($2014) Excl Real Esc'!K635","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L635*W635","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M635*X635","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N635*Y635","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O635*Z635","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P635*AA635","v":0},null,-1582.5703969965325,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA635:$AL635)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA635:$AL635)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA635:$AL635)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA635:$AL635)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA635:$AL635)","v":1},null,{"$f":"IF(OR($A635='Cost Escalators'!$A$68,$A635='Cost Escalators'!$A$69,$A635='Cost Escalators'!$A$70,$A635='Cost Escalators'!$A$71),SUM($H635:$L635),0)","v":0}]
[{"$f":"'Input Data'!A636","v":7286},{"$f":"'Input Data'!B636","v":"Communications"},{"$f":"'Input Data'!C636","v":"New England District Telecommunications Augmentation"},{"$f":"'Input Data'!D636","v":"PS Security/Compliance"},{"$f":"'Input Data'!E636","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F636","v":2015},{"$f":"'Input Data'!G636","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H636","v":21635.44091895577},{"$f":"'Costs ($2014) Excl Real Esc'!I636","v":29055.993865382672},{"$f":"'Costs ($2014) Excl Real Esc'!J636","v":75210.711611238148},{"$f":"'Costs ($2014) Excl Real Esc'!K636","v":234807.26228620365},{"$f":"'Costs ($2014) Excl Real Esc'!L636*W636","v":3111955.9554420854},{"$f":"'Costs ($2014) Excl Real Esc'!M636*X636","v":1813821.7423095703},{"$f":"'Costs ($2014) Excl Real Esc'!N636*Y636","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O636*Z636","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P636*AA636","v":0},null,{"$f":"IF($F636=0,M636,IF($F636=R$4,SUM($H636:$P636),0))","v":5286487.1064334363},{"$f":"IF($F636=0,N636,IF($F636=S$4,SUM($H636:$P636),0))","v":0},{"$f":"IF($F636=0,O636,IF($F636=T$4,SUM($H636:$P636),0))","v":0},{"$f":"IF($F636=0,P636,IF($F636=U$4,SUM($H636:$P636),0))","v":0},null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA636:$AL636)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA636:$AL636)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA636:$AL636)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA636:$AL636)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA636:$AL636)","v":1},null,{"$f":"IF(OR($A636='Cost Escalators'!$A$68,$A636='Cost Escalators'!$A$69,$A636='Cost Escalators'!$A$70,$A636='Cost Escalators'!$A$71),SUM($H636:$L636),0)","v":0}]
[{"$f":"'Input Data'!A637","v":8098},{"$f":"'Input Data'!B637","v":"Communications"},{"$f":"'Input Data'!C637","v":"VHF Network Augmentationfor Control Room Access"},{"$f":"'Input Data'!D637","v":"PS Security/Compliance"},{"$f":"'Input Data'!E637","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F637","v":2015},{"$f":"'Input Data'!G637","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H637","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I637","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J637","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K637","v":3503.2463536446926},{"$f":"'Costs ($2014) Excl Real Esc'!L637*W637","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M637*X637","v":231591.796875},{"$f":"'Costs ($2014) Excl Real Esc'!N637*Y637","v":2315917.96875},{"$f":"'Costs ($2014) Excl Real Esc'!O637*Z637","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P637*AA637","v":0},null,2551013.0119786449,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA637:$AL637)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA637:$AL637)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA637:$AL637)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA637:$AL637)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA637:$AL637)","v":1},null,{"$f":"IF(OR($A637='Cost Escalators'!$A$68,$A637='Cost Escalators'!$A$69,$A637='Cost Escalators'!$A$70,$A637='Cost Escalators'!$A$71),SUM($H637:$L637),0)","v":0}]
[{"$f":"'Input Data'!A638","v":7783},{"$f":"'Input Data'!B638","v":"Communications"},{"$f":"'Input Data'!C638","v":"Northern Microwave Loop"},{"$f":"'Input Data'!D638","v":"PS Security/Compliance"},{"$f":"'Input Data'!E638","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F638","v":2016},{"$f":"'Input Data'!G638","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H638","v":467408.03964253829},{"$f":"'Costs ($2014) Excl Real Esc'!I638","v":126391.09297721517},{"$f":"'Costs ($2014) Excl Real Esc'!J638","v":30610.049364142298},{"$f":"'Costs ($2014) Excl Real Esc'!K638","v":404907.09309604508},{"$f":"'Costs ($2014) Excl Real Esc'!L638*W638","v":1183297.8078901777},{"$f":"'Costs ($2014) Excl Real Esc'!M638*X638","v":11051227.95532229},{"$f":"'Costs ($2014) Excl Real Esc'!N638*Y638","v":687993.52334960969},{"$f":"'Costs ($2014) Excl Real Esc'!O638*Z638","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P638*AA638","v":0},null,0,13951835.561642017,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA638:$AL638)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA638:$AL638)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA638:$AL638)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA638:$AL638)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA638:$AL638)","v":1},null,{"$f":"IF(OR($A638='Cost Escalators'!$A$68,$A638='Cost Escalators'!$A$69,$A638='Cost Escalators'!$A$70,$A638='Cost Escalators'!$A$71),SUM($H638:$L638),0)","v":0}]
[{"$f":"'Input Data'!A639","v":"P0002364"},{"$f":"'Input Data'!B639","v":"Communications Network Upgrade"},{"$f":"'Input Data'!C639","v":"VHF Network Augmentation For Control Room Access"},{"$f":"'Input Data'!D639","v":"PS Security/Compliance"},{"$f":"'Input Data'!E639","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F639","v":2015},{"$f":"'Input Data'!G639","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H639","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I639","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J639","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K639","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L639*W639","v":14856.202282635129},{"$f":"'Costs ($2014) Excl Real Esc'!M639*X639","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N639*Y639","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O639*Z639","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P639*AA639","v":0},null,14856.202282635129,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA639:$AL639)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA639:$AL639)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA639:$AL639)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA639:$AL639)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA639:$AL639)","v":1},null,{"$f":"IF(OR($A639='Cost Escalators'!$A$68,$A639='Cost Escalators'!$A$69,$A639='Cost Escalators'!$A$70,$A639='Cost Escalators'!$A$71),SUM($H639:$L639),0)","v":0}]
[{"$f":"'Input Data'!A640","v":7646},{"$f":"'Input Data'!B640","v":"Communications Network Upgrade"},{"$f":"'Input Data'!C640","v":"Beryl and Ilford Communications"},{"$f":"'Input Data'!D640","v":"PS Security/Compliance"},{"$f":"'Input Data'!E640","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F640","v":2017},{"$f":"'Input Data'!G640","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H640","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I640","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J640","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K640","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L640*W640","v":3499.2794917168308},{"$f":"'Costs ($2014) Excl Real Esc'!M640*X640","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N640*Y640","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O640*Z640","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P640*AA640","v":0},null,0,0,3499.2794917168308,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA640:$AL640)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA640:$AL640)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA640:$AL640)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA640:$AL640)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA640:$AL640)","v":1},null,{"$f":"IF(OR($A640='Cost Escalators'!$A$68,$A640='Cost Escalators'!$A$69,$A640='Cost Escalators'!$A$70,$A640='Cost Escalators'!$A$71),SUM($H640:$L640),0)","v":0}]
[{"$f":"'Input Data'!A641","v":6155},{"$f":"'Input Data'!B641","v":"Control System"},{"$f":"'Input Data'!C641","v":"Replacement of Electromechanical Underfrequency Relays"},{"$f":"'Input Data'!D641","v":"PS Security/Compliance"},{"$f":"'Input Data'!E641","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F641","v":2011},{"$f":"'Input Data'!G641","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H641","v":74663.195915204065},{"$f":"'Costs ($2014) Excl Real Esc'!I641","v":5353.6363749658713},{"$f":"'Costs ($2014) Excl Real Esc'!J641","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K641","v":418.40755183320329},{"$f":"'Costs ($2014) Excl Real Esc'!L641*W641","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M641*X641","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N641*Y641","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O641*Z641","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P641*AA641","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA641:$AL641)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA641:$AL641)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA641:$AL641)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA641:$AL641)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA641:$AL641)","v":1},null,{"$f":"IF(OR($A641='Cost Escalators'!$A$68,$A641='Cost Escalators'!$A$69,$A641='Cost Escalators'!$A$70,$A641='Cost Escalators'!$A$71),SUM($H641:$L641),0)","v":0}]
[{"$f":"'Input Data'!A642","v":6941},{"$f":"'Input Data'!B642","v":"Control System"},{"$f":"'Input Data'!C642","v":"Auto Underfrequency Loadshedding Schemes Modification"},{"$f":"'Input Data'!D642","v":"PS Security/Compliance"},{"$f":"'Input Data'!E642","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F642","v":2012},{"$f":"'Input Data'!G642","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H642","v":45275.292842440926},{"$f":"'Costs ($2014) Excl Real Esc'!I642","v":1007998.5104197281},{"$f":"'Costs ($2014) Excl Real Esc'!J642","v":565048.60614888114},{"$f":"'Costs ($2014) Excl Real Esc'!K642","v":55577.551640707097},{"$f":"'Costs ($2014) Excl Real Esc'!L642*W642","v":75792.395953116371},{"$f":"'Costs ($2014) Excl Real Esc'!M642*X642","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N642*Y642","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O642*Z642","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P642*AA642","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA642:$AL642)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA642:$AL642)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA642:$AL642)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA642:$AL642)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA642:$AL642)","v":1},null,{"$f":"IF(OR($A642='Cost Escalators'!$A$68,$A642='Cost Escalators'!$A$69,$A642='Cost Escalators'!$A$70,$A642='Cost Escalators'!$A$71),SUM($H642:$L642),0)","v":0}]
[{"$f":"'Input Data'!A643","v":"P0002149"},{"$f":"'Input Data'!B643","v":"Control System"},{"$f":"'Input Data'!C643","v":"Indication and Metering CT Ratio Changes at Dumaresq"},{"$f":"'Input Data'!D643","v":"PS Security/Compliance"},{"$f":"'Input Data'!E643","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F643","v":2014},{"$f":"'Input Data'!G643","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H643","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I643","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J643","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K643","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L643*W643","v":74666.811562870425},{"$f":"'Costs ($2014) Excl Real Esc'!M643*X643","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N643*Y643","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O643*Z643","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P643*AA643","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA643:$AL643)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA643:$AL643)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA643:$AL643)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA643:$AL643)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA643:$AL643)","v":1},null,{"$f":"IF(OR($A643='Cost Escalators'!$A$68,$A643='Cost Escalators'!$A$69,$A643='Cost Escalators'!$A$70,$A643='Cost Escalators'!$A$71),SUM($H643:$L643),0)","v":0}]
[{"$f":"'Input Data'!A644","v":6113},{"$f":"'Input Data'!B644","v":"Control System"},{"$f":"'Input Data'!C644","v":"Multiple Contingency System Protection Scheme"},{"$f":"'Input Data'!D644","v":"PS Security/Compliance"},{"$f":"'Input Data'!E644","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F644","v":2016},{"$f":"'Input Data'!G644","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H644","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I644","v":-3311.9865530398383},{"$f":"'Costs ($2014) Excl Real Esc'!J644","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K644","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L644*W644","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M644*X644","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N644*Y644","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O644*Z644","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P644*AA644","v":0},null,0,-3311.9865530398383,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA644:$AL644)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA644:$AL644)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA644:$AL644)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA644:$AL644)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA644:$AL644)","v":1},null,{"$f":"IF(OR($A644='Cost Escalators'!$A$68,$A644='Cost Escalators'!$A$69,$A644='Cost Escalators'!$A$70,$A644='Cost Escalators'!$A$71),SUM($H644:$L644),0)","v":0}]
[{"$f":"'Input Data'!A645","v":7065},{"$f":"'Input Data'!B645","v":"Control System"},{"$f":"'Input Data'!C645","v":"Modification of Synchronising Angle at Gen Sites"},{"$f":"'Input Data'!D645","v":"PS Security/Compliance"},{"$f":"'Input Data'!E645","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F645","v":2016},{"$f":"'Input Data'!G645","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H645","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I645","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J645","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K645","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L645*W645","v":1457976.293630661},{"$f":"'Costs ($2014) Excl Real Esc'!M645*X645","v":1198137.1041210939},{"$f":"'Costs ($2014) Excl Real Esc'!N645*Y645","v":106799.26734375001},{"$f":"'Costs ($2014) Excl Real Esc'!O645*Z645","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P645*AA645","v":0},null,0,2762912.6650955053,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA645:$AL645)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA645:$AL645)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA645:$AL645)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA645:$AL645)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA645:$AL645)","v":1},null,{"$f":"IF(OR($A645='Cost Escalators'!$A$68,$A645='Cost Escalators'!$A$69,$A645='Cost Escalators'!$A$70,$A645='Cost Escalators'!$A$71),SUM($H645:$L645),0)","v":0}]
[{"$f":"'Input Data'!A646","v":7505},{"$f":"'Input Data'!B646","v":"Control System"},{"$f":"'Input Data'!C646","v":"Modification of Synchronising Angle at Gen Sites"},{"$f":"'Input Data'!D646","v":"PS Security/Compliance"},{"$f":"'Input Data'!E646","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F646","v":2016},{"$f":"'Input Data'!G646","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H646","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I646","v":11586.657296087986},{"$f":"'Costs ($2014) Excl Real Esc'!J646","v":48924.330560448812},{"$f":"'Costs ($2014) Excl Real Esc'!K646","v":-58685.268380235495},{"$f":"'Costs ($2014) Excl Real Esc'!L646*W646","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M646*X646","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N646*Y646","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O646*Z646","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P646*AA646","v":0},null,0,1825.7194763013031,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA646:$AL646)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA646:$AL646)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA646:$AL646)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA646:$AL646)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA646:$AL646)","v":1},null,{"$f":"IF(OR($A646='Cost Escalators'!$A$68,$A646='Cost Escalators'!$A$69,$A646='Cost Escalators'!$A$70,$A646='Cost Escalators'!$A$71),SUM($H646:$L646),0)","v":0}]
[{"$f":"'Input Data'!A647","v":7316},{"$f":"'Input Data'!B647","v":"Control System"},{"$f":"'Input Data'!C647","v":"Multiple Contingency System Protection Scheme"},{"$f":"'Input Data'!D647","v":"PS Security/Compliance"},{"$f":"'Input Data'!E647","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F647","v":2016},{"$f":"'Input Data'!G647","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H647","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I647","v":3315.3043031202619},{"$f":"'Costs ($2014) Excl Real Esc'!J647","v":-3248.9959975888023},{"$f":"'Costs ($2014) Excl Real Esc'!K647","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L647*W647","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M647*X647","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N647*Y647","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O647*Z647","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P647*AA647","v":0},null,0,66.308305531459609,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA647:$AL647)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA647:$AL647)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA647:$AL647)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA647:$AL647)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA647:$AL647)","v":1},null,{"$f":"IF(OR($A647='Cost Escalators'!$A$68,$A647='Cost Escalators'!$A$69,$A647='Cost Escalators'!$A$70,$A647='Cost Escalators'!$A$71),SUM($H647:$L647),0)","v":0}]
[{"$f":"'Input Data'!A648","v":"P0001493"},{"$f":"'Input Data'!B648","v":"Protection Change"},{"$f":"'Input Data'!C648","v":"Gadara 132kV  Fault and Disturbance Recorder"},{"$f":"'Input Data'!D648","v":"PS Security/Compliance"},{"$f":"'Input Data'!E648","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F648","v":2014},{"$f":"'Input Data'!G648","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H648","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I648","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J648","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K648","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L648*W648","v":88355.082443272651},{"$f":"'Costs ($2014) Excl Real Esc'!M648*X648","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N648*Y648","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O648*Z648","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P648*AA648","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA648:$AL648)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA648:$AL648)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA648:$AL648)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA648:$AL648)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA648:$AL648)","v":1},null,{"$f":"IF(OR($A648='Cost Escalators'!$A$68,$A648='Cost Escalators'!$A$69,$A648='Cost Escalators'!$A$70,$A648='Cost Escalators'!$A$71),SUM($H648:$L648),0)","v":0}]
[{"$f":"'Input Data'!A649","v":6832},{"$f":"'Input Data'!B649","v":"Quality of Supply"},{"$f":"'Input Data'!C649","v":"Voltage Unbalance Limits"},{"$f":"'Input Data'!D649","v":"PS Security/Compliance"},{"$f":"'Input Data'!E649","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F649","v":2015},{"$f":"'Input Data'!G649","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H649","v":76524.698517344004},{"$f":"'Costs ($2014) Excl Real Esc'!I649","v":10496.414844980793},{"$f":"'Costs ($2014) Excl Real Esc'!J649","v":1270.8261179054068},{"$f":"'Costs ($2014) Excl Real Esc'!K649","v":14523.645333445253},{"$f":"'Costs ($2014) Excl Real Esc'!L649*W649","v":168553.76920066957},{"$f":"'Costs ($2014) Excl Real Esc'!M649*X649","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N649*Y649","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O649*Z649","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P649*AA649","v":0},null,271369.35401434504,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA649:$AL649)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA649:$AL649)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA649:$AL649)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA649:$AL649)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA649:$AL649)","v":1},null,{"$f":"IF(OR($A649='Cost Escalators'!$A$68,$A649='Cost Escalators'!$A$69,$A649='Cost Escalators'!$A$70,$A649='Cost Escalators'!$A$71),SUM($H649:$L649),0)","v":0}]
[{"$f":"'Input Data'!A650","v":7397},{"$f":"'Input Data'!B650","v":"Quality of Supply"},{"$f":"'Input Data'!C650","v":"Assessment of NER Quality of Supply Compliance"},{"$f":"'Input Data'!D650","v":"PS Security/Compliance"},{"$f":"'Input Data'!E650","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F650","v":2019},{"$f":"'Input Data'!G650","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H650","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I650","v":107723.87848785827},{"$f":"'Costs ($2014) Excl Real Esc'!J650","v":52251.19199976309},{"$f":"'Costs ($2014) Excl Real Esc'!K650","v":-153646.00785839921},{"$f":"'Costs ($2014) Excl Real Esc'!L650*W650","v":104743.66015415729},{"$f":"'Costs ($2014) Excl Real Esc'!M650*X650","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N650*Y650","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O650*Z650","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P650*AA650","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA650:$AL650)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA650:$AL650)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA650:$AL650)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA650:$AL650)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA650:$AL650)","v":1},null,{"$f":"IF(OR($A650='Cost Escalators'!$A$68,$A650='Cost Escalators'!$A$69,$A650='Cost Escalators'!$A$70,$A650='Cost Escalators'!$A$71),SUM($H650:$L650),0)","v":0}]
[{"$f":"'Input Data'!A651","v":6254},{"$f":"'Input Data'!B651","v":"SCADA"},{"$f":"'Input Data'!C651","v":"SCADA to Gadara"},{"$f":"'Input Data'!D651","v":"PS Security/Compliance"},{"$f":"'Input Data'!E651","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F651","v":2014},{"$f":"'Input Data'!G651","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H651","v":-2.5494065837571562},{"$f":"'Costs ($2014) Excl Real Esc'!I651","v":-8440.2498664528648},{"$f":"'Costs ($2014) Excl Real Esc'!J651","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K651","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L651*W651","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M651*X651","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N651*Y651","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O651*Z651","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P651*AA651","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA651:$AL651)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA651:$AL651)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA651:$AL651)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA651:$AL651)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA651:$AL651)","v":1},null,{"$f":"IF(OR($A651='Cost Escalators'!$A$68,$A651='Cost Escalators'!$A$69,$A651='Cost Escalators'!$A$70,$A651='Cost Escalators'!$A$71),SUM($H651:$L651),0)","v":0}]
[{"$f":"'Input Data'!A652","v":7290},{"$f":"'Input Data'!B652","v":"SCADA"},{"$f":"'Input Data'!C652","v":"SCADA to Deniliquin"},{"$f":"'Input Data'!D652","v":"PS Security/Compliance"},{"$f":"'Input Data'!E652","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F652","v":2014},{"$f":"'Input Data'!G652","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H652","v":-1.3945471911150273},{"$f":"'Costs ($2014) Excl Real Esc'!I652","v":-2048.7532099187292},{"$f":"'Costs ($2014) Excl Real Esc'!J652","v":28058.226267634978},{"$f":"'Costs ($2014) Excl Real Esc'!K652","v":74535.560174735612},{"$f":"'Costs ($2014) Excl Real Esc'!L652*W652","v":4377.7314274853552},{"$f":"'Costs ($2014) Excl Real Esc'!M652*X652","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N652*Y652","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O652*Z652","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P652*AA652","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA652:$AL652)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA652:$AL652)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA652:$AL652)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA652:$AL652)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA652:$AL652)","v":1},null,{"$f":"IF(OR($A652='Cost Escalators'!$A$68,$A652='Cost Escalators'!$A$69,$A652='Cost Escalators'!$A$70,$A652='Cost Escalators'!$A$71),SUM($H652:$L652),0)","v":0}]
[{"$f":"'Input Data'!A653","v":7293},{"$f":"'Input Data'!B653","v":"SCADA"},{"$f":"'Input Data'!C653","v":"SCADA to Gadara"},{"$f":"'Input Data'!D653","v":"PS Security/Compliance"},{"$f":"'Input Data'!E653","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F653","v":2014},{"$f":"'Input Data'!G653","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H653","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I653","v":9522.25111143086},{"$f":"'Costs ($2014) Excl Real Esc'!J653","v":-9331.6500584230598},{"$f":"'Costs ($2014) Excl Real Esc'!K653","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L653*W653","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M653*X653","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N653*Y653","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O653*Z653","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P653*AA653","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA653:$AL653)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA653:$AL653)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA653:$AL653)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA653:$AL653)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA653:$AL653)","v":1},null,{"$f":"IF(OR($A653='Cost Escalators'!$A$68,$A653='Cost Escalators'!$A$69,$A653='Cost Escalators'!$A$70,$A653='Cost Escalators'!$A$71),SUM($H653:$L653),0)","v":0}]
[{"$f":"'Input Data'!A654","v":7461},{"$f":"'Input Data'!B654","v":"SCADA"},{"$f":"'Input Data'!C654","v":"SCADA to Colleambally"},{"$f":"'Input Data'!D654","v":"PS Security/Compliance"},{"$f":"'Input Data'!E654","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F654","v":2014},{"$f":"'Input Data'!G654","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H654","v":-1.8412380882690618},{"$f":"'Costs ($2014) Excl Real Esc'!I654","v":928.90621963231729},{"$f":"'Costs ($2014) Excl Real Esc'!J654","v":51116.34903885403},{"$f":"'Costs ($2014) Excl Real Esc'!K654","v":258698.19044535985},{"$f":"'Costs ($2014) Excl Real Esc'!L654*W654","v":175803.11299227382},{"$f":"'Costs ($2014) Excl Real Esc'!M654*X654","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N654*Y654","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O654*Z654","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P654*AA654","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA654:$AL654)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA654:$AL654)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA654:$AL654)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA654:$AL654)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA654:$AL654)","v":1},null,{"$f":"IF(OR($A654='Cost Escalators'!$A$68,$A654='Cost Escalators'!$A$69,$A654='Cost Escalators'!$A$70,$A654='Cost Escalators'!$A$71),SUM($H654:$L654),0)","v":0}]
[{"$f":"'Input Data'!A655","v":"P0002366"},{"$f":"'Input Data'!B655","v":"SCADA"},{"$f":"'Input Data'!C655","v":"SCADA to Tenterfield"},{"$f":"'Input Data'!D655","v":"PS Security/Compliance"},{"$f":"'Input Data'!E655","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F655","v":2014},{"$f":"'Input Data'!G655","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H655","v":1462.8255289800079},{"$f":"'Costs ($2014) Excl Real Esc'!I655","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J655","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K655","v":-5333.785733806777},{"$f":"'Costs ($2014) Excl Real Esc'!L655*W655","v":22556.692918761106},{"$f":"'Costs ($2014) Excl Real Esc'!M655*X655","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N655*Y655","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O655*Z655","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P655*AA655","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA655:$AL655)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA655:$AL655)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA655:$AL655)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA655:$AL655)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA655:$AL655)","v":1},null,{"$f":"IF(OR($A655='Cost Escalators'!$A$68,$A655='Cost Escalators'!$A$69,$A655='Cost Escalators'!$A$70,$A655='Cost Escalators'!$A$71),SUM($H655:$L655),0)","v":0}]
[{"$f":"'Input Data'!A656","v":7759},{"$f":"'Input Data'!B656","v":"Secondary System Renewal"},{"$f":"'Input Data'!C656","v":"Gadara Relay Replacement"},{"$f":"'Input Data'!D656","v":"PS Security/Compliance"},{"$f":"'Input Data'!E656","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F656","v":2014},{"$f":"'Input Data'!G656","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H656","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I656","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J656","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K656","v":2097.3843991557328},{"$f":"'Costs ($2014) Excl Real Esc'!L656*W656","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M656*X656","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N656*Y656","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O656*Z656","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P656*AA656","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA656:$AL656)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA656:$AL656)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA656:$AL656)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA656:$AL656)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA656:$AL656)","v":1},null,{"$f":"IF(OR($A656='Cost Escalators'!$A$68,$A656='Cost Escalators'!$A$69,$A656='Cost Escalators'!$A$70,$A656='Cost Escalators'!$A$71),SUM($H656:$L656),0)","v":0}]
[{"$f":"'Input Data'!A657","v":7076},{"$f":"'Input Data'!B657","v":"Substation Minor Projects"},{"$f":"'Input Data'!C657","v":"Canberra Substation Noise Management"},{"$f":"'Input Data'!D657","v":"PS Security/Compliance"},{"$f":"'Input Data'!E657","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F657","v":2014},{"$f":"'Input Data'!G657","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H657","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I657","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J657","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K657","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L657*W657","v":129459.95937540803},{"$f":"'Costs ($2014) Excl Real Esc'!M657*X657","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N657*Y657","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O657*Z657","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P657*AA657","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA657:$AL657)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA657:$AL657)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA657:$AL657)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA657:$AL657)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA657:$AL657)","v":1},null,{"$f":"IF(OR($A657='Cost Escalators'!$A$68,$A657='Cost Escalators'!$A$69,$A657='Cost Escalators'!$A$70,$A657='Cost Escalators'!$A$71),SUM($H657:$L657),0)","v":0}]
[{"$f":"'Input Data'!A658","v":"P0001495"},{"$f":"'Input Data'!B658","v":"Substation Minor Projects"},{"$f":"'Input Data'!C658","v":"Canberra Reduce AVR Settings"},{"$f":"'Input Data'!D658","v":"PS Security/Compliance"},{"$f":"'Input Data'!E658","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F658","v":2014},{"$f":"'Input Data'!G658","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H658","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I658","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J658","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K658","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L658*W658","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M658*X658","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N658*Y658","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O658*Z658","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P658*AA658","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA658:$AL658)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA658:$AL658)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA658:$AL658)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA658:$AL658)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA658:$AL658)","v":1},null,{"$f":"IF(OR($A658='Cost Escalators'!$A$68,$A658='Cost Escalators'!$A$69,$A658='Cost Escalators'!$A$70,$A658='Cost Escalators'!$A$71),SUM($H658:$L658),0)","v":0}]
[{"$f":"'Input Data'!A659","v":6959},{"$f":"'Input Data'!B659","v":"Substation Minor Projects"},{"$f":"'Input Data'!C659","v":"Surge Arresters Instalation at 330kV Line Entries"},{"$f":"'Input Data'!D659","v":"PS Security/Compliance"},{"$f":"'Input Data'!E659","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F659","v":2015},{"$f":"'Input Data'!G659","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H659","v":38899.107132565048},{"$f":"'Costs ($2014) Excl Real Esc'!I659","v":12014.827831306749},{"$f":"'Costs ($2014) Excl Real Esc'!J659","v":137.5358806067737},{"$f":"'Costs ($2014) Excl Real Esc'!K659","v":943289.43161807116},{"$f":"'Costs ($2014) Excl Real Esc'!L659*W659","v":1665054.9171146115},{"$f":"'Costs ($2014) Excl Real Esc'!M659*X659","v":2034675.4304150392},{"$f":"'Costs ($2014) Excl Real Esc'!N659*Y659","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O659*Z659","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P659*AA659","v":0},null,4694071.2499922002,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA659:$AL659)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA659:$AL659)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA659:$AL659)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA659:$AL659)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA659:$AL659)","v":1},null,{"$f":"IF(OR($A659='Cost Escalators'!$A$68,$A659='Cost Escalators'!$A$69,$A659='Cost Escalators'!$A$70,$A659='Cost Escalators'!$A$71),SUM($H659:$L659),0)","v":0}]
[{"$f":"'Input Data'!A660","v":6335},{"$f":"'Input Data'!B660","v":"Transformer Replacement"},{"$f":"'Input Data'!C660","v":"Wagga Substation 330kV Transformer Replacements"},{"$f":"'Input Data'!D660","v":"PS Security/Compliance"},{"$f":"'Input Data'!E660","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F660","v":2010},{"$f":"'Input Data'!G660","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H660","v":5598046.7024553884},{"$f":"'Costs ($2014) Excl Real Esc'!I660","v":-14597.972748089534},{"$f":"'Costs ($2014) Excl Real Esc'!J660","v":694.67186976270489},{"$f":"'Costs ($2014) Excl Real Esc'!K660","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L660*W660","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M660*X660","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N660*Y660","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O660*Z660","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P660*AA660","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA660:$AL660)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA660:$AL660)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA660:$AL660)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA660:$AL660)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA660:$AL660)","v":1},null,{"$f":"IF(OR($A660='Cost Escalators'!$A$68,$A660='Cost Escalators'!$A$69,$A660='Cost Escalators'!$A$70,$A660='Cost Escalators'!$A$71),SUM($H660:$L660),0)","v":0}]
[{"$f":"'Input Data'!A661","v":6943},{"$f":"'Input Data'!B661","v":"Transformer Replacement"},{"$f":"'Input Data'!C661","v":"Munyang Transformer Replacement"},{"$f":"'Input Data'!D661","v":"PS Security/Compliance"},{"$f":"'Input Data'!E661","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F661","v":2014},{"$f":"'Input Data'!G661","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H661","v":225454.42883107974},{"$f":"'Costs ($2014) Excl Real Esc'!I661","v":674752.2503577756},{"$f":"'Costs ($2014) Excl Real Esc'!J661","v":10835375.912178038},{"$f":"'Costs ($2014) Excl Real Esc'!K661","v":2805511.2756366758},{"$f":"'Costs ($2014) Excl Real Esc'!L661*W661","v":965682.99621729844},{"$f":"'Costs ($2014) Excl Real Esc'!M661*X661","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N661*Y661","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O661*Z661","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P661*AA661","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA661:$AL661)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA661:$AL661)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA661:$AL661)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA661:$AL661)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA661:$AL661)","v":1},null,{"$f":"IF(OR($A661='Cost Escalators'!$A$68,$A661='Cost Escalators'!$A$69,$A661='Cost Escalators'!$A$70,$A661='Cost Escalators'!$A$71),SUM($H661:$L661),0)","v":0}]
[{"$f":"'Input Data'!A662","v":7470},{"$f":"'Input Data'!B662","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C662","v":"97G Line Murray to Guthega Low Spans Remediation"},{"$f":"'Input Data'!D662","v":"PS Security/Compliance"},{"$f":"'Input Data'!E662","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F662","v":2014},{"$f":"'Input Data'!G662","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H662","v":160809.86693994456},{"$f":"'Costs ($2014) Excl Real Esc'!I662","v":9287.8180400430119},{"$f":"'Costs ($2014) Excl Real Esc'!J662","v":98085.071106307863},{"$f":"'Costs ($2014) Excl Real Esc'!K662","v":1092615.9326541089},{"$f":"'Costs ($2014) Excl Real Esc'!L662*W662","v":1649127.6316751745},{"$f":"'Costs ($2014) Excl Real Esc'!M662*X662","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N662*Y662","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O662*Z662","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P662*AA662","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA662:$AL662)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA662:$AL662)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA662:$AL662)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA662:$AL662)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA662:$AL662)","v":1},null,{"$f":"IF(OR($A662='Cost Escalators'!$A$68,$A662='Cost Escalators'!$A$69,$A662='Cost Escalators'!$A$70,$A662='Cost Escalators'!$A$71),SUM($H662:$L662),0)","v":0}]
[{"$f":"'Input Data'!A663","v":7459},{"$f":"'Input Data'!B663","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C663","v":"999 Line Yass to Cowra Low Spans Remediation"},{"$f":"'Input Data'!D663","v":"PS Security/Compliance"},{"$f":"'Input Data'!E663","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F663","v":2016},{"$f":"'Input Data'!G663","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H663","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I663","v":13626.626975345069},{"$f":"'Costs ($2014) Excl Real Esc'!J663","v":-13353.860730148934},{"$f":"'Costs ($2014) Excl Real Esc'!K663","v":7590.6968259385594},{"$f":"'Costs ($2014) Excl Real Esc'!L663*W663","v":83775.355565701204},{"$f":"'Costs ($2014) Excl Real Esc'!M663*X663","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N663*Y663","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O663*Z663","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P663*AA663","v":0},null,0,91638.818636835902,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA663:$AL663)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA663:$AL663)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA663:$AL663)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA663:$AL663)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA663:$AL663)","v":1},null,{"$f":"IF(OR($A663='Cost Escalators'!$A$68,$A663='Cost Escalators'!$A$69,$A663='Cost Escalators'!$A$70,$A663='Cost Escalators'!$A$71),SUM($H663:$L663),0)","v":0}]
[{"$f":"'Input Data'!A664","v":7698},{"$f":"'Input Data'!B664","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C664","v":"992 Line Burrinjuck to Tumut Low Spans Remediation"},{"$f":"'Input Data'!D664","v":"PS Security/Compliance"},{"$f":"'Input Data'!E664","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F664","v":2016},{"$f":"'Input Data'!G664","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H664","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I664","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J664","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K664","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L664*W664","v":57865.538175511574},{"$f":"'Costs ($2014) Excl Real Esc'!M664*X664","v":178553.89679411479},{"$f":"'Costs ($2014) Excl Real Esc'!N664*Y664","v":366076.67205354135},{"$f":"'Costs ($2014) Excl Real Esc'!O664*Z664","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P664*AA664","v":0},null,0,602496.10702316766,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA664:$AL664)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA664:$AL664)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA664:$AL664)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA664:$AL664)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA664:$AL664)","v":1},null,{"$f":"IF(OR($A664='Cost Escalators'!$A$68,$A664='Cost Escalators'!$A$69,$A664='Cost Escalators'!$A$70,$A664='Cost Escalators'!$A$71),SUM($H664:$L664),0)","v":0}]
[{"$f":"'Input Data'!A665","v":6913},{"$f":"'Input Data'!B665","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C665","v":"97K Line Cooma to Munyang Low Spans Remediation"},{"$f":"'Input Data'!D665","v":"PS Security/Compliance"},{"$f":"'Input Data'!E665","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F665","v":2018},{"$f":"'Input Data'!G665","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H665","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I665","v":1058.7876282293987},{"$f":"'Costs ($2014) Excl Real Esc'!J665","v":-1037.5841054989153},{"$f":"'Costs ($2014) Excl Real Esc'!K665","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L665*W665","v":59484.758458243094},{"$f":"'Costs ($2014) Excl Real Esc'!M665*X665","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N665*Y665","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O665*Z665","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P665*AA665","v":0},null,0,0,0,59505.961980973574,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA665:$AL665)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA665:$AL665)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA665:$AL665)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA665:$AL665)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA665:$AL665)","v":1},null,{"$f":"IF(OR($A665='Cost Escalators'!$A$68,$A665='Cost Escalators'!$A$69,$A665='Cost Escalators'!$A$70,$A665='Cost Escalators'!$A$71),SUM($H665:$L665),0)","v":0}]
[{"$f":"'Input Data'!A666","v":7708},{"$f":"'Input Data'!B666","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C666","v":"993 Line Gadara to Wagga Low Spans Remediation"},{"$f":"'Input Data'!D666","v":"PS Security/Compliance"},{"$f":"'Input Data'!E666","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F666","v":2018},{"$f":"'Input Data'!G666","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H666","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I666","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J666","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K666","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L666*W666","v":37657.126063773008},{"$f":"'Costs ($2014) Excl Real Esc'!M666*X666","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N666*Y666","v":1146297.7324983967},{"$f":"'Costs ($2014) Excl Real Esc'!O666*Z666","v":1146297.7324983967},{"$f":"'Costs ($2014) Excl Real Esc'!P666*AA666","v":184886.73104812848},null,0,0,0,2515139.3221086948,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA666:$AL666)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA666:$AL666)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA666:$AL666)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA666:$AL666)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA666:$AL666)","v":1},null,{"$f":"IF(OR($A666='Cost Escalators'!$A$68,$A666='Cost Escalators'!$A$69,$A666='Cost Escalators'!$A$70,$A666='Cost Escalators'!$A$71),SUM($H666:$L666),0)","v":0}]
[{"$f":"'Input Data'!A667","v":8089},{"$f":"'Input Data'!B667","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C667","v":"Transmission Line-4&5 Yass - Marulan 330 kV Line Remediation"},{"$f":"'Input Data'!D667","v":"PS Security/Compliance"},{"$f":"'Input Data'!E667","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F667","v":2018},{"$f":"'Input Data'!G667","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H667","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I667","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J667","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K667","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L667*W667","v":845.17493545299158},{"$f":"'Costs ($2014) Excl Real Esc'!M667*X667","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N667*Y667","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O667*Z667","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P667*AA667","v":0},null,0,0,0,845.17493545299158,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA667:$AL667)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA667:$AL667)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA667:$AL667)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA667:$AL667)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA667:$AL667)","v":1},null,{"$f":"IF(OR($A667='Cost Escalators'!$A$68,$A667='Cost Escalators'!$A$69,$A667='Cost Escalators'!$A$70,$A667='Cost Escalators'!$A$71),SUM($H667:$L667),0)","v":0}]
[{"$f":"'Input Data'!A668","v":8090},{"$f":"'Input Data'!B668","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C668","v":"Snowy-Yass - Canberra Remediation (5562)"},{"$f":"'Input Data'!D668","v":"PS Security/Compliance"},{"$f":"'Input Data'!E668","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F668","v":2019},{"$f":"'Input Data'!G668","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H668","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I668","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J668","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K668","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L668*W668","v":209540.76641735795},{"$f":"'Costs ($2014) Excl Real Esc'!M668*X668","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N668*Y668","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O668*Z668","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P668*AA668","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA668:$AL668)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA668:$AL668)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA668:$AL668)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA668:$AL668)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA668:$AL668)","v":1},null,{"$f":"IF(OR($A668='Cost Escalators'!$A$68,$A668='Cost Escalators'!$A$69,$A668='Cost Escalators'!$A$70,$A668='Cost Escalators'!$A$71),SUM($H668:$L668),0)","v":0}]
[{"$f":"'Input Data'!A669","v":"P0002240"},{"$f":"'Input Data'!B669","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C669","v":"Southern Region Pole Lines Low Spans Remediation"},{"$f":"'Input Data'!D669","v":"PS Security/Compliance"},{"$f":"'Input Data'!E669","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F669","v":2019},{"$f":"'Input Data'!G669","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H669","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I669","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J669","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K669","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L669*W669","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M669*X669","v":263147.2513834635},{"$f":"'Costs ($2014) Excl Real Esc'!N669*Y669","v":263147.2513834635},{"$f":"'Costs ($2014) Excl Real Esc'!O669*Z669","v":526294.50276692701},{"$f":"'Costs ($2014) Excl Real Esc'!P669*AA669","v":526294.50276692701},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA669:$AL669)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA669:$AL669)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA669:$AL669)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA669:$AL669)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA669:$AL669)","v":1},null,{"$f":"IF(OR($A669='Cost Escalators'!$A$68,$A669='Cost Escalators'!$A$69,$A669='Cost Escalators'!$A$70,$A669='Cost Escalators'!$A$71),SUM($H669:$L669),0)","v":0}]
[{"$f":"'Input Data'!A670","v":"P0002243"},{"$f":"'Input Data'!B670","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C670","v":"Central Region Pole Lines Low Spans Remediation"},{"$f":"'Input Data'!D670","v":"PS Security/Compliance"},{"$f":"'Input Data'!E670","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F670","v":2019},{"$f":"'Input Data'!G670","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H670","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I670","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J670","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K670","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L670*W670","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M670*X670","v":487112.05434698798},{"$f":"'Costs ($2014) Excl Real Esc'!N670*Y670","v":487112.05434698798},{"$f":"'Costs ($2014) Excl Real Esc'!O670*Z670","v":974224.10869397596},{"$f":"'Costs ($2014) Excl Real Esc'!P670*AA670","v":974224.10869397596},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA670:$AL670)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA670:$AL670)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA670:$AL670)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA670:$AL670)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA670:$AL670)","v":1},null,{"$f":"IF(OR($A670='Cost Escalators'!$A$68,$A670='Cost Escalators'!$A$69,$A670='Cost Escalators'!$A$70,$A670='Cost Escalators'!$A$71),SUM($H670:$L670),0)","v":0}]
[{"$f":"'Input Data'!A671","v":"P0002246"},{"$f":"'Input Data'!B671","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C671","v":"Southern Region Tower Lines Low Spans Remediation"},{"$f":"'Input Data'!D671","v":"PS Security/Compliance"},{"$f":"'Input Data'!E671","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F671","v":2019},{"$f":"'Input Data'!G671","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H671","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I671","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J671","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K671","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L671*W671","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M671*X671","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N671*Y671","v":263234.24242458126},{"$f":"'Costs ($2014) Excl Real Esc'!O671*Z671","v":526469.08179416868},{"$f":"'Costs ($2014) Excl Real Esc'!P671*AA671","v":789703.32421874988},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA671:$AL671)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA671:$AL671)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA671:$AL671)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA671:$AL671)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA671:$AL671)","v":1},null,{"$f":"IF(OR($A671='Cost Escalators'!$A$68,$A671='Cost Escalators'!$A$69,$A671='Cost Escalators'!$A$70,$A671='Cost Escalators'!$A$71),SUM($H671:$L671),0)","v":0}]
[{"$f":"'Input Data'!A672","v":"P0002249"},{"$f":"'Input Data'!B672","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C672","v":"Northern Region Tower Lines Low Spans Remediation"},{"$f":"'Input Data'!D672","v":"PS Security/Compliance"},{"$f":"'Input Data'!E672","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F672","v":2019},{"$f":"'Input Data'!G672","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H672","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I672","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J672","v":6535.3719924299585},{"$f":"'Costs ($2014) Excl Real Esc'!K672","v":3506.6856533724167},{"$f":"'Costs ($2014) Excl Real Esc'!L672*W672","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M672*X672","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N672*Y672","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O672*Z672","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P672*AA672","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA672:$AL672)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA672:$AL672)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA672:$AL672)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA672:$AL672)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA672:$AL672)","v":1},null,{"$f":"IF(OR($A672='Cost Escalators'!$A$68,$A672='Cost Escalators'!$A$69,$A672='Cost Escalators'!$A$70,$A672='Cost Escalators'!$A$71),SUM($H672:$L672),0)","v":0}]
[{"$f":"'Input Data'!A673","v":"P0002252"},{"$f":"'Input Data'!B673","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C673","v":"Northern Region Pole Lines Low Spans Remediation"},{"$f":"'Input Data'!D673","v":"PS Security/Compliance"},{"$f":"'Input Data'!E673","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F673","v":2019},{"$f":"'Input Data'!G673","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H673","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I673","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J673","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K673","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L673*W673","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M673*X673","v":144409.02091254765},{"$f":"'Costs ($2014) Excl Real Esc'!N673*Y673","v":144409.02091254765},{"$f":"'Costs ($2014) Excl Real Esc'!O673*Z673","v":288818.04182509531},{"$f":"'Costs ($2014) Excl Real Esc'!P673*AA673","v":288818.04182509531},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA673:$AL673)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA673:$AL673)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA673:$AL673)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA673:$AL673)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA673:$AL673)","v":1},null,{"$f":"IF(OR($A673='Cost Escalators'!$A$68,$A673='Cost Escalators'!$A$69,$A673='Cost Escalators'!$A$70,$A673='Cost Escalators'!$A$71),SUM($H673:$L673),0)","v":0}]
[{"$f":"'Input Data'!A674","v":"P0002255"},{"$f":"'Input Data'!B674","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C674","v":"Central Region Tower Lines Low Spans Remediation"},{"$f":"'Input Data'!D674","v":"PS Security/Compliance"},{"$f":"'Input Data'!E674","v":"Input_Proj_Commit"},{"$f":"'Input Data'!F674","v":2019},{"$f":"'Input Data'!G674","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H674","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I674","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J674","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K674","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L674*W674","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M674*X674","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N674*Y674","v":378529.61778022815},{"$f":"'Costs ($2014) Excl Real Esc'!O674*Z674","v":757059.9149346156},{"$f":"'Costs ($2014) Excl Real Esc'!P674*AA674","v":1135589.5327148438},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA674:$AL674)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA674:$AL674)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA674:$AL674)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA674:$AL674)","v":1},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA674:$AL674)","v":1},null,{"$f":"IF(OR($A674='Cost Escalators'!$A$68,$A674='Cost Escalators'!$A$69,$A674='Cost Escalators'!$A$70,$A674='Cost Escalators'!$A$71),SUM($H674:$L674),0)","v":0}]
[{"$f":"'Input Data'!A675","v":6969},{"$f":"'Input Data'!B675","v":"Supply to Gunnedah, Narrabri and Moree"},{"$f":"'Input Data'!C675","v":"Installation of Phase Shifting Transformer on 969 Line"},{"$f":"'Input Data'!D675","v":"PS Augmentation"},{"$f":"'Input Data'!E675","v":"Input_Proj_Future"},{"$f":"'Input Data'!F675","v":2018},{"$f":"'Input Data'!G675","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H675","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I675","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J675","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K675","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L675*W675","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M675*X675","v":297904.29361583997},{"$f":"'Costs ($2014) Excl Real Esc'!N675*Y675","v":986645.01532251085},{"$f":"'Costs ($2014) Excl Real Esc'!O675*Z675","v":2256207.3314976953},{"$f":"'Costs ($2014) Excl Real Esc'!P675*AA675","v":12424543.220628111},null,0,0,0,15965299.861064157,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA675:$AL675)","v":1.0020944900833508},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA675:$AL675)","v":1.00554511279939},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA675:$AL675)","v":1.0090350840635192},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA675:$AL675)","v":1.0129750685344434},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA675:$AL675)","v":1.0174040161706546},null,{"$f":"IF(OR($A675='Cost Escalators'!$A$68,$A675='Cost Escalators'!$A$69,$A675='Cost Escalators'!$A$70,$A675='Cost Escalators'!$A$71),SUM($H675:$L675),0)","v":0}]
[{"$f":"'Input Data'!A676","v":6704},{"$f":"'Input Data'!B676","v":"Supply to the ACT"},{"$f":"'Input Data'!C676","v":"Wallaroo 330kV Switching Station"},{"$f":"'Input Data'!D676","v":"PS Augmentation"},{"$f":"'Input Data'!E676","v":"Input_Proj_Future"},{"$f":"'Input Data'!F676","v":2018},{"$f":"'Input Data'!G676","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H676","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I676","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J676","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K676","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L676*W676","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M676*X676","v":1486625.2441212079},{"$f":"'Costs ($2014) Excl Real Esc'!N676*Y676","v":3823722.943798726},{"$f":"'Costs ($2014) Excl Real Esc'!O676*Z676","v":20382648.345854551},{"$f":"'Costs ($2014) Excl Real Esc'!P676*AA676","v":8140516.3063970236},null,0,0,0,33833512.840171508,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA676:$AL676)","v":1.0071820829303304},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA676:$AL676)","v":1.0194230438876439},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA676:$AL676)","v":1.0325145765159449},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA676:$AL676)","v":1.0460316905873057},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA676:$AL676)","v":1.0608851425769945},null,{"$f":"IF(OR($A676='Cost Escalators'!$A$68,$A676='Cost Escalators'!$A$69,$A676='Cost Escalators'!$A$70,$A676='Cost Escalators'!$A$71),SUM($H676:$L676),0)","v":0}]
[{"$f":"'Input Data'!A677","v":7661},{"$f":"'Input Data'!B677","v":"Substation Minor Projects"},{"$f":"'Input Data'!C677","v":"Supply to Temora"},{"$f":"'Input Data'!D677","v":"PS Connections"},{"$f":"'Input Data'!E677","v":"Input_Proj_Future"},{"$f":"'Input Data'!F677","v":2015},{"$f":"'Input Data'!G677","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H677","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I677","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J677","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K677","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L677*W677","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M677*X677","v":2333058.6742785363},{"$f":"'Costs ($2014) Excl Real Esc'!N677*Y677","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O677*Z677","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P677*AA677","v":0},null,2333058.6742785363,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA677:$AL677)","v":1.0019169589069028},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA677:$AL677)","v":1.0051421448147886},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA677:$AL677)","v":1.0085292329824602},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA677:$AL677)","v":1.0119960972159212},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA677:$AL677)","v":1.0155084121325002},null,{"$f":"IF(OR($A677='Cost Escalators'!$A$68,$A677='Cost Escalators'!$A$69,$A677='Cost Escalators'!$A$70,$A677='Cost Escalators'!$A$71),SUM($H677:$L677),0)","v":0}]
[{"$f":"'Input Data'!A678","v":"P0000851"},{"$f":"'Input Data'!B678","v":"Substation Minor Projects"},{"$f":"'Input Data'!C678","v":"Supply to Gulgong West"},{"$f":"'Input Data'!D678","v":"PS Connections"},{"$f":"'Input Data'!E678","v":"Input_Proj_Future"},{"$f":"'Input Data'!F678","v":2016},{"$f":"'Input Data'!G678","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H678","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I678","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J678","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K678","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L678*W678","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M678*X678","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N678*Y678","v":1522169.1202812975},{"$f":"'Costs ($2014) Excl Real Esc'!O678*Z678","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P678*AA678","v":0},null,0,1522169.1202812975,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA678:$AL678)","v":1.004524440018266},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA678:$AL678)","v":1.0118841658342361},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA678:$AL678)","v":1.019152038898026},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA678:$AL678)","v":1.0278585474492874},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA678:$AL678)","v":1.0381861308935263},null,{"$f":"IF(OR($A678='Cost Escalators'!$A$68,$A678='Cost Escalators'!$A$69,$A678='Cost Escalators'!$A$70,$A678='Cost Escalators'!$A$71),SUM($H678:$L678),0)","v":0}]
[{"$f":"'Input Data'!A679","v":7094},{"$f":"'Input Data'!B679","v":"Substation Minor Projects"},{"$f":"'Input Data'!C679","v":"Supply to Marsden Park"},{"$f":"'Input Data'!D679","v":"PS Connections"},{"$f":"'Input Data'!E679","v":"Input_Proj_Future"},{"$f":"'Input Data'!F679","v":2016},{"$f":"'Input Data'!G679","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H679","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I679","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J679","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K679","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L679*W679","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M679*X679","v":1251247.8902416164},{"$f":"'Costs ($2014) Excl Real Esc'!N679*Y679","v":405783.46134481375},{"$f":"'Costs ($2014) Excl Real Esc'!O679*Z679","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P679*AA679","v":0},null,0,1657031.3515864301,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA679:$AL679)","v":1.0044238422406433},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA679:$AL679)","v":1.0116429121760404},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA679:$AL679)","v":1.0188153275838252},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA679:$AL679)","v":1.0272805465447599},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA679:$AL679)","v":1.0371929643219953},null,{"$f":"IF(OR($A679='Cost Escalators'!$A$68,$A679='Cost Escalators'!$A$69,$A679='Cost Escalators'!$A$70,$A679='Cost Escalators'!$A$71),SUM($H679:$L679),0)","v":0}]
[{"$f":"'Input Data'!A680","v":8093},{"$f":"'Input Data'!B680","v":"Substation Minor Projects"},{"$f":"'Input Data'!C680","v":"Supply to Molong"},{"$f":"'Input Data'!D680","v":"PS Connections"},{"$f":"'Input Data'!E680","v":"Input_Proj_Future"},{"$f":"'Input Data'!F680","v":2016},{"$f":"'Input Data'!G680","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H680","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I680","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J680","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K680","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L680*W680","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M680*X680","v":874765.77165677864},{"$f":"'Costs ($2014) Excl Real Esc'!N680*Y680","v":392093.91731588682},{"$f":"'Costs ($2014) Excl Real Esc'!O680*Z680","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P680*AA680","v":0},null,0,1266859.6889726655,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA680:$AL680)","v":1.0042083727867839},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA680:$AL680)","v":1.0111076392875562},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA680:$AL680)","v":1.018022258455159},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA680:$AL680)","v":1.0260091336008057},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA680:$AL680)","v":1.0351819370438975},null,{"$f":"IF(OR($A680='Cost Escalators'!$A$68,$A680='Cost Escalators'!$A$69,$A680='Cost Escalators'!$A$70,$A680='Cost Escalators'!$A$71),SUM($H680:$L680),0)","v":0}]
[{"$f":"'Input Data'!A681","v":"P0002157"},{"$f":"'Input Data'!B681","v":"Substation Minor Projects"},{"$f":"'Input Data'!C681","v":"Supply to Googong"},{"$f":"'Input Data'!D681","v":"PS Connections"},{"$f":"'Input Data'!E681","v":"Input_Proj_Future"},{"$f":"'Input Data'!F681","v":2018},{"$f":"'Input Data'!G681","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H681","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I681","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J681","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K681","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L681*W681","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M681*X681","v":3446.4291883577666},{"$f":"'Costs ($2014) Excl Real Esc'!N681*Y681","v":153184.34901416351},{"$f":"'Costs ($2014) Excl Real Esc'!O681*Z681","v":1122861.3765182346},{"$f":"'Costs ($2014) Excl Real Esc'!P681*AA681","v":191542.48711037863},null,0,0,0,1471034.6418311344,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA681:$AL681)","v":1.0048571459031694},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA681:$AL681)","v":1.0128050456470821},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA681:$AL681)","v":1.02074254580827},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA681:$AL681)","v":1.0299917813095418},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA681:$AL681)","v":1.0406995781247121},null,{"$f":"IF(OR($A681='Cost Escalators'!$A$68,$A681='Cost Escalators'!$A$69,$A681='Cost Escalators'!$A$70,$A681='Cost Escalators'!$A$71),SUM($H681:$L681),0)","v":0}]
[{"$f":"'Input Data'!A682","v":"P0002186"},{"$f":"'Input Data'!B682","v":"Easements"},{"$f":"'Input Data'!C682","v":"Easement Acquisition in the ACT"},{"$f":"'Input Data'!D682","v":"PS Easements"},{"$f":"'Input Data'!E682","v":"Input_Proj_Future"},{"$f":"'Input Data'!F682","v":2017},{"$f":"'Input Data'!G682","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H682","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I682","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J682","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K682","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L682*W682","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M682*X682","v":180772.25607071954},{"$f":"'Costs ($2014) Excl Real Esc'!N682*Y682","v":2152198.8542775535},{"$f":"'Costs ($2014) Excl Real Esc'!O682*Z682","v":7847744.9980681809},{"$f":"'Costs ($2014) Excl Real Esc'!P682*AA682","v":0},null,{"$f":"IF($F682=0,M682,IF($F682=R$4,SUM($H682:$P682),0))","v":0},{"$f":"IF($F682=0,N682,IF($F682=S$4,SUM($H682:$P682),0))","v":0},{"$f":"IF($F682=0,O682,IF($F682=T$4,SUM($H682:$P682),0))","v":10180716.108416453},{"$f":"IF($F682=0,P682,IF($F682=U$4,SUM($H682:$P682),0))","v":0},null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA682:$AL682)","v":1.0015400000000001},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA682:$AL682)","v":1.0024082400000001},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA682:$AL682)","v":1.01025348},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA682:$AL682)","v":1.0091724619420801},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA682:$AL682)","v":1.0270711864962159},null,{"$f":"IF(OR($A682='Cost Escalators'!$A$68,$A682='Cost Escalators'!$A$69,$A682='Cost Escalators'!$A$70,$A682='Cost Escalators'!$A$71),SUM($H682:$L682),0)","v":0}]
[{"$f":"'Input Data'!A683","v":7673},{"$f":"'Input Data'!B683","v":"Property"},{"$f":"'Input Data'!C683","v":"Strategic Property Acquisition at Maraylya"},{"$f":"'Input Data'!D683","v":"PS Easements"},{"$f":"'Input Data'!E683","v":"Input_Proj_Future"},{"$f":"'Input Data'!F683","v":2016},{"$f":"'Input Data'!G683","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H683","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I683","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J683","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K683","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L683*W683","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M683*X683","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N683*Y683","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O683*Z683","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P683*AA683","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA683:$AL683)","v":0.99863157894736854},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA683:$AL683)","v":1.0092503157894739},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA683:$AL683)","v":1.0231845517894738},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA683:$AL683)","v":1.036133496706737},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA683:$AL683)","v":1.0552274984067216},null,{"$f":"IF(OR($A683='Cost Escalators'!$A$68,$A683='Cost Escalators'!$A$69,$A683='Cost Escalators'!$A$70,$A683='Cost Escalators'!$A$71),SUM($H683:$L683),0)","v":0}]
[{"$f":"'Input Data'!A684","v":"P0002217"},{"$f":"'Input Data'!B684","v":"Property"},{"$f":"'Input Data'!C684","v":"Strategic Property Acquisition in Sydney"},{"$f":"'Input Data'!D684","v":"PS Easements"},{"$f":"'Input Data'!E684","v":"Input_Proj_Future"},{"$f":"'Input Data'!F684","v":2019},{"$f":"'Input Data'!G684","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H684","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I684","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J684","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K684","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L684*W684","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M684*X684","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N684*Y684","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O684*Z684","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P684*AA684","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA684:$AL684)","v":1.034077311421554},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA684:$AL684)","v":1.0746110681653682},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA684:$AL684)","v":1.1103982092626676},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA684:$AL684)","v":1.1218758489993537},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA684:$AL684)","v":1.1203549632085457},null,{"$f":"IF(OR($A684='Cost Escalators'!$A$68,$A684='Cost Escalators'!$A$69,$A684='Cost Escalators'!$A$70,$A684='Cost Escalators'!$A$71),SUM($H684:$L684),0)","v":0}]
[{"$f":"'Input Data'!A685","v":"2001B"},{"$f":"'Input Data'!B685","v":"Cable Remediation"},{"$f":"'Input Data'!C685","v":"Cable 41 Backfill Rehabilitation"},{"$f":"'Input Data'!D685","v":"PS Replacement"},{"$f":"'Input Data'!E685","v":"Input_Proj_Future"},{"$f":"'Input Data'!F685","v":2017},{"$f":"'Input Data'!G685","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H685","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I685","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J685","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K685","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L685*W685","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M685*X685","v":525891.6899682061},{"$f":"'Costs ($2014) Excl Real Esc'!N685*Y685","v":14849511.529517828},{"$f":"'Costs ($2014) Excl Real Esc'!O685*Z685","v":4336573.1545540178},{"$f":"'Costs ($2014) Excl Real Esc'!P685*AA685","v":0},null,0,0,19711976.374040052,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA685:$AL685)","v":1.0108244047619046},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA685:$AL685)","v":1.0289721034051567},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA685:$AL685)","v":1.0479141835306085},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA685:$AL685)","v":1.0676228275813346},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA685:$AL685)","v":1.0879708151187164},null,{"$f":"IF(OR($A685='Cost Escalators'!$A$68,$A685='Cost Escalators'!$A$69,$A685='Cost Escalators'!$A$70,$A685='Cost Escalators'!$A$71),SUM($H685:$L685),0)","v":0}]
[{"$f":"'Input Data'!A686","v":7344},{"$f":"'Input Data'!B686","v":"Capacitor Bank"},{"$f":"'Input Data'!C686","v":"Broken Hill No.3 and No.4 Capacitors"},{"$f":"'Input Data'!D686","v":"PS Replacement"},{"$f":"'Input Data'!E686","v":"Input_Proj_Future"},{"$f":"'Input Data'!F686","v":2020},{"$f":"'Input Data'!G686","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H686","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I686","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J686","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K686","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L686*W686","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M686*X686","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N686*Y686","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O686*Z686","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P686*AA686","v":7187.3041611541585},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA686:$AL686)","v":1.0043112524611297},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA686:$AL686)","v":1.0113898327917172},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA686:$AL686)","v":1.0185041420648586},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA686:$AL686)","v":1.0266641578481603},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA686:$AL686)","v":1.0359752140430067},null,{"$f":"IF(OR($A686='Cost Escalators'!$A$68,$A686='Cost Escalators'!$A$69,$A686='Cost Escalators'!$A$70,$A686='Cost Escalators'!$A$71),SUM($H686:$L686),0)","v":0}]
[{"$f":"'Input Data'!A687","v":8022},{"$f":"'Input Data'!B687","v":"Communications"},{"$f":"'Input Data'!C687","v":"Dumaresq Protection & Communication Replacement"},{"$f":"'Input Data'!D687","v":"PS Replacement"},{"$f":"'Input Data'!E687","v":"Input_Proj_Future"},{"$f":"'Input Data'!F687","v":2014},{"$f":"'Input Data'!G687","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H687","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I687","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J687","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K687","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L687*W687","v":645383.0276716121},{"$f":"'Costs ($2014) Excl Real Esc'!M687*X687","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N687*Y687","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O687*Z687","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P687*AA687","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA687:$AL687)","v":1.0036840844735346},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA687:$AL687)","v":1.0094158511067319},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA687:$AL687)","v":1.0145827520659121},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA687:$AL687)","v":1.0222138886415297},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA687:$AL687)","v":1.0327302160922287},null,{"$f":"IF(OR($A687='Cost Escalators'!$A$68,$A687='Cost Escalators'!$A$69,$A687='Cost Escalators'!$A$70,$A687='Cost Escalators'!$A$71),SUM($H687:$L687),0)","v":0}]
[{"$f":"'Input Data'!A688","v":7462},{"$f":"'Input Data'!B688","v":"Communications"},{"$f":"'Input Data'!C688","v":"Spur Microwave System Replacement"},{"$f":"'Input Data'!D688","v":"PS Replacement"},{"$f":"'Input Data'!E688","v":"Input_Proj_Future"},{"$f":"'Input Data'!F688","v":2015},{"$f":"'Input Data'!G688","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H688","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I688","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J688","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K688","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L688*W688","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M688*X688","v":1146854.2700745084},{"$f":"'Costs ($2014) Excl Real Esc'!N688*Y688","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O688*Z688","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P688*AA688","v":0},null,1146854.2700745084,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA688:$AL688)","v":1.0090212887319852},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA688:$AL688)","v":1.024145448092681},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA688:$AL688)","v":1.0399306892217779},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA688:$AL688)","v":1.0563573667704014},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA688:$AL688)","v":1.0733199931456689},null,{"$f":"IF(OR($A688='Cost Escalators'!$A$68,$A688='Cost Escalators'!$A$69,$A688='Cost Escalators'!$A$70,$A688='Cost Escalators'!$A$71),SUM($H688:$L688),0)","v":0}]
[{"$f":"'Input Data'!A689","v":8222},{"$f":"'Input Data'!B689","v":"Communications"},{"$f":"'Input Data'!C689","v":"Hammonds Hill Radio Repeater Site Mains Power"},{"$f":"'Input Data'!D689","v":"PS Replacement"},{"$f":"'Input Data'!E689","v":"Input_Proj_Future"},{"$f":"'Input Data'!F689","v":2016},{"$f":"'Input Data'!G689","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H689","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I689","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J689","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K689","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L689*W689","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M689*X689","v":427265.30764955253},{"$f":"'Costs ($2014) Excl Real Esc'!N689*Y689","v":542102.69970982254},{"$f":"'Costs ($2014) Excl Real Esc'!O689*Z689","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P689*AA689","v":0},null,0,969368.00735937501,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA689:$AL689)","v":1.0066150470172786},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA689:$AL689)","v":1.0178665739994726},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA689:$AL689)","v":1.0298264859081101},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA689:$AL689)","v":1.0428509379343249},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA689:$AL689)","v":1.0585444254861629},null,{"$f":"IF(OR($A689='Cost Escalators'!$A$68,$A689='Cost Escalators'!$A$69,$A689='Cost Escalators'!$A$70,$A689='Cost Escalators'!$A$71),SUM($H689:$L689),0)","v":0}]
[{"$f":"'Input Data'!A690","v":"P0002577"},{"$f":"'Input Data'!B690","v":"Communications"},{"$f":"'Input Data'!C690","v":"Communications Between Lismore and Coffs Harbour"},{"$f":"'Input Data'!D690","v":"PS Replacement"},{"$f":"'Input Data'!E690","v":"Input_Proj_Future"},{"$f":"'Input Data'!F690","v":2016},{"$f":"'Input Data'!G690","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H690","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I690","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J690","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K690","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L690*W690","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M690*X690","v":971085.36040197196},{"$f":"'Costs ($2014) Excl Real Esc'!N690*Y690","v":10135071.799032448},{"$f":"'Costs ($2014) Excl Real Esc'!O690*Z690","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P690*AA690","v":0},null,0,11106157.159434419,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA690:$AL690)","v":1.0111542513293674},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA690:$AL690)","v":1.0299371654253129},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA690:$AL690)","v":1.0496930393399106},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA690:$AL690)","v":1.0698316059249513},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA690:$AL690)","v":1.0901359623838986},null,{"$f":"IF(OR($A690='Cost Escalators'!$A$68,$A690='Cost Escalators'!$A$69,$A690='Cost Escalators'!$A$70,$A690='Cost Escalators'!$A$71),SUM($H690:$L690),0)","v":0}]
[{"$f":"'Input Data'!A691","v":"P0002583"},{"$f":"'Input Data'!B691","v":"Communications"},{"$f":"'Input Data'!C691","v":"Communications Between Wallerawang and Orange North via Panorama Substation"},{"$f":"'Input Data'!D691","v":"PS Replacement"},{"$f":"'Input Data'!E691","v":"Input_Proj_Future"},{"$f":"'Input Data'!F691","v":2016},{"$f":"'Input Data'!G691","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H691","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I691","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J691","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K691","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L691*W691","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M691*X691","v":584561.24037141923},{"$f":"'Costs ($2014) Excl Real Esc'!N691*Y691","v":7934603.3164163558},{"$f":"'Costs ($2014) Excl Real Esc'!O691*Z691","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P691*AA691","v":0},null,0,8519164.5567877758,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA691:$AL691)","v":1.0108366660900461},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA691:$AL691)","v":1.0292415424154522},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA691:$AL691)","v":1.0488516517004225},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA691:$AL691)","v":1.068659766054439},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA691:$AL691)","v":1.089091634297048},null,{"$f":"IF(OR($A691='Cost Escalators'!$A$68,$A691='Cost Escalators'!$A$69,$A691='Cost Escalators'!$A$70,$A691='Cost Escalators'!$A$71),SUM($H691:$L691),0)","v":0}]
[{"$f":"'Input Data'!A692","v":"P0002589"},{"$f":"'Input Data'!B692","v":"Communications"},{"$f":"'Input Data'!C692","v":"Communications Between Williamsdale and Cooma"},{"$f":"'Input Data'!D692","v":"PS Replacement"},{"$f":"'Input Data'!E692","v":"Input_Proj_Future"},{"$f":"'Input Data'!F692","v":2016},{"$f":"'Input Data'!G692","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H692","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I692","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J692","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K692","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L692*W692","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M692*X692","v":195531.09484809145},{"$f":"'Costs ($2014) Excl Real Esc'!N692*Y692","v":5304291.4412695095},{"$f":"'Costs ($2014) Excl Real Esc'!O692*Z692","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P692*AA692","v":0},null,0,5499822.5361176012,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA692:$AL692)","v":1.0106389245054337},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA692:$AL692)","v":1.0285539907871319},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA692:$AL692)","v":1.0473969224800395},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA692:$AL692)","v":1.0666052453164312},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA692:$AL692)","v":1.0859721572508576},null,{"$f":"IF(OR($A692='Cost Escalators'!$A$68,$A692='Cost Escalators'!$A$69,$A692='Cost Escalators'!$A$70,$A692='Cost Escalators'!$A$71),SUM($H692:$L692),0)","v":0}]
[{"$f":"'Input Data'!A693","v":"P0002579"},{"$f":"'Input Data'!B693","v":"Communications"},{"$f":"'Input Data'!C693","v":"Communications Between Coffs Harbour and Port Macquarie"},{"$f":"'Input Data'!D693","v":"PS Replacement"},{"$f":"'Input Data'!E693","v":"Input_Proj_Future"},{"$f":"'Input Data'!F693","v":2017},{"$f":"'Input Data'!G693","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H693","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I693","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J693","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K693","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L693*W693","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M693*X693","v":90447.231835818748},{"$f":"'Costs ($2014) Excl Real Esc'!N693*Y693","v":740726.64145188255},{"$f":"'Costs ($2014) Excl Real Esc'!O693*Z693","v":9647463.5530607514},{"$f":"'Costs ($2014) Excl Real Esc'!P693*AA693","v":0},null,0,0,10478637.426348453,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA693:$AL693)","v":1.0109832145101441},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA693:$AL693)","v":1.0294772522114826},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA693:$AL693)","v":1.0489277094047498},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA693:$AL693)","v":1.0687592677882487},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA693:$AL693)","v":1.0887592516169267},null,{"$f":"IF(OR($A693='Cost Escalators'!$A$68,$A693='Cost Escalators'!$A$69,$A693='Cost Escalators'!$A$70,$A693='Cost Escalators'!$A$71),SUM($H693:$L693),0)","v":0}]
[{"$f":"'Input Data'!A694","v":"P0002585"},{"$f":"'Input Data'!B694","v":"Communications"},{"$f":"'Input Data'!C694","v":"Communications Between Wellington and Orange North"},{"$f":"'Input Data'!D694","v":"PS Replacement"},{"$f":"'Input Data'!E694","v":"Input_Proj_Future"},{"$f":"'Input Data'!F694","v":2017},{"$f":"'Input Data'!G694","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H694","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I694","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J694","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K694","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L694*W694","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M694*X694","v":44597.823610024119},{"$f":"'Costs ($2014) Excl Real Esc'!N694*Y694","v":238241.68473237989},{"$f":"'Costs ($2014) Excl Real Esc'!O694*Z694","v":6477593.0236618584},{"$f":"'Costs ($2014) Excl Real Esc'!P694*AA694","v":0},null,0,0,6760432.5320042623,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA694:$AL694)","v":1.0108744940060583},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA694:$AL694)","v":1.02918511015476},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA694:$AL694)","v":1.0484420155341392},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA694:$AL694)","v":1.0680779983026114},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA694:$AL694)","v":1.087882856394641},null,{"$f":"IF(OR($A694='Cost Escalators'!$A$68,$A694='Cost Escalators'!$A$69,$A694='Cost Escalators'!$A$70,$A694='Cost Escalators'!$A$71),SUM($H694:$L694),0)","v":0}]
[{"$f":"'Input Data'!A695","v":"P0002581"},{"$f":"'Input Data'!B695","v":"Communications"},{"$f":"'Input Data'!C695","v":"Communications Between Port Macquarie and Stroud - Includes Waratah West to Tomago"},{"$f":"'Input Data'!D695","v":"PS Replacement"},{"$f":"'Input Data'!E695","v":"Input_Proj_Future"},{"$f":"'Input Data'!F695","v":2018},{"$f":"'Input Data'!G695","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H695","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I695","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J695","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K695","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L695*W695","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M695*X695","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N695*Y695","v":111055.40526064071},{"$f":"'Costs ($2014) Excl Real Esc'!O695*Z695","v":991441.43942836579},{"$f":"'Costs ($2014) Excl Real Esc'!P695*AA695","v":11326880.439417399},null,0,0,0,12429377.284106405,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA695:$AL695)","v":1.0108957188498995},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA695:$AL695)","v":1.0292797296229612},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA695:$AL695)","v":1.0486743690517066},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA695:$AL695)","v":1.0684063851340613},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA695:$AL695)","v":1.0884171464223587},null,{"$f":"IF(OR($A695='Cost Escalators'!$A$68,$A695='Cost Escalators'!$A$69,$A695='Cost Escalators'!$A$70,$A695='Cost Escalators'!$A$71),SUM($H695:$L695),0)","v":0}]
[{"$f":"'Input Data'!A696","v":"P0002587"},{"$f":"'Input Data'!B696","v":"Communications"},{"$f":"'Input Data'!C696","v":"Communications Between Parkes and Cowra"},{"$f":"'Input Data'!D696","v":"PS Replacement"},{"$f":"'Input Data'!E696","v":"Input_Proj_Future"},{"$f":"'Input Data'!F696","v":2018},{"$f":"'Input Data'!G696","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H696","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I696","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J696","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K696","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L696*W696","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M696*X696","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N696*Y696","v":62828.310834372023},{"$f":"'Costs ($2014) Excl Real Esc'!O696*Z696","v":309584.50927173573},{"$f":"'Costs ($2014) Excl Real Esc'!P696*AA696","v":7990016.4833438536},null,0,0,0,8362429.3034499614,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA696:$AL696)","v":1.0110144691046061},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA696:$AL696)","v":1.0295614394338093},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA696:$AL696)","v":1.0490681230955075},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA696:$AL696)","v":1.0689554830122932},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA696:$AL696)","v":1.0890099201907373},null,{"$f":"IF(OR($A696='Cost Escalators'!$A$68,$A696='Cost Escalators'!$A$69,$A696='Cost Escalators'!$A$70,$A696='Cost Escalators'!$A$71),SUM($H696:$L696),0)","v":0}]
[{"$f":"'Input Data'!A697","v":"P0002591"},{"$f":"'Input Data'!B697","v":"Communications"},{"$f":"'Input Data'!C697","v":"Communications Between Uranquinty and Griffith"},{"$f":"'Input Data'!D697","v":"PS Replacement"},{"$f":"'Input Data'!E697","v":"Input_Proj_Future"},{"$f":"'Input Data'!F697","v":2019},{"$f":"'Input Data'!G697","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H697","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I697","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J697","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K697","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L697*W697","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M697*X697","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N697*Y697","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O697*Z697","v":94539.56294720099},{"$f":"'Costs ($2014) Excl Real Esc'!P697*AA697","v":755654.72710476047},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA697:$AL697)","v":1.0111277453471574},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA697:$AL697)","v":1.0298658274345116},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA697:$AL697)","v":1.0495741855924359},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA697:$AL697)","v":1.0696653075425211},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA697:$AL697)","v":1.0899230125175947},null,{"$f":"IF(OR($A697='Cost Escalators'!$A$68,$A697='Cost Escalators'!$A$69,$A697='Cost Escalators'!$A$70,$A697='Cost Escalators'!$A$71),SUM($H697:$L697),0)","v":0}]
[{"$f":"'Input Data'!A698","v":"P0002593"},{"$f":"'Input Data'!B698","v":"Communications"},{"$f":"'Input Data'!C698","v":"Communications Between Yass and Wagga"},{"$f":"'Input Data'!D698","v":"PS Replacement"},{"$f":"'Input Data'!E698","v":"Input_Proj_Future"},{"$f":"'Input Data'!F698","v":2019},{"$f":"'Input Data'!G698","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H698","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I698","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J698","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K698","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L698*W698","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M698*X698","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N698*Y698","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O698*Z698","v":95263.928319059632},{"$f":"'Costs ($2014) Excl Real Esc'!P698*AA698","v":955720.27891558327},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA698:$AL698)","v":1.01096112250876},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA698:$AL698)","v":1.0294177758884748},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA698:$AL698)","v":1.0488285779704332},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA698:$AL698)","v":1.0686206301068386},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA698:$AL698)","v":1.0885818772203997},null,{"$f":"IF(OR($A698='Cost Escalators'!$A$68,$A698='Cost Escalators'!$A$69,$A698='Cost Escalators'!$A$70,$A698='Cost Escalators'!$A$71),SUM($H698:$L698),0)","v":0}]
[{"$f":"'Input Data'!A699","v":8118},{"$f":"'Input Data'!B699","v":"Disconnection of Munmorah Power Station"},{"$f":"'Input Data'!C699","v":"Disconnection of Munmorah Power Station"},{"$f":"'Input Data'!D699","v":"PS Replacement"},{"$f":"'Input Data'!E699","v":"Input_Proj_Future"},{"$f":"'Input Data'!F699","v":2015},{"$f":"'Input Data'!G699","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H699","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I699","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J699","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K699","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L699*W699","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M699*X699","v":2031053.4285748762},{"$f":"'Costs ($2014) Excl Real Esc'!N699*Y699","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O699*Z699","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P699*AA699","v":0},null,2031053.4285748762,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA699:$AL699)","v":1.0035581758505179},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA699:$AL699)","v":1.0107069253774141},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA699:$AL699)","v":1.0185049168620164},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA699:$AL699)","v":1.026644106802606},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA699:$AL699)","v":1.0350770356388346},null,{"$f":"IF(OR($A699='Cost Escalators'!$A$68,$A699='Cost Escalators'!$A$69,$A699='Cost Escalators'!$A$70,$A699='Cost Escalators'!$A$71),SUM($H699:$L699),0)","v":0}]
[{"$f":"'Input Data'!A700","v":8023},{"$f":"'Input Data'!B700","v":"Oil Containment"},{"$f":"'Input Data'!C700","v":"Beryl Oil Containment Upgrade"},{"$f":"'Input Data'!D700","v":"PS Replacement"},{"$f":"'Input Data'!E700","v":"Input_Proj_Future"},{"$f":"'Input Data'!F700","v":2016},{"$f":"'Input Data'!G700","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H700","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I700","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J700","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K700","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L700*W700","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M700*X700","v":1218509.6822991464},{"$f":"'Costs ($2014) Excl Real Esc'!N700*Y700","v":423164.40352268482},{"$f":"'Costs ($2014) Excl Real Esc'!O700*Z700","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P700*AA700","v":0},null,0,1641674.0858218311,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA700:$AL700)","v":1.0086575220218603},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA700:$AL700)","v":1.0230553708190311},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA700:$AL700)","v":1.0378689647326838},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA700:$AL700)","v":1.0538750049924541},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA700:$AL700)","v":1.071093808198273},null,{"$f":"IF(OR($A700='Cost Escalators'!$A$68,$A700='Cost Escalators'!$A$69,$A700='Cost Escalators'!$A$70,$A700='Cost Escalators'!$A$71),SUM($H700:$L700),0)","v":0}]
[{"$f":"'Input Data'!A701","v":8025},{"$f":"'Input Data'!B701","v":"Oil Containment"},{"$f":"'Input Data'!C701","v":"Deniliquin Oil Containment Upgrade"},{"$f":"'Input Data'!D701","v":"PS Replacement"},{"$f":"'Input Data'!E701","v":"Input_Proj_Future"},{"$f":"'Input Data'!F701","v":2016},{"$f":"'Input Data'!G701","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H701","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I701","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J701","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K701","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L701*W701","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M701*X701","v":1267795.4711346745},{"$f":"'Costs ($2014) Excl Real Esc'!N701*Y701","v":441014.57400451665},{"$f":"'Costs ($2014) Excl Real Esc'!O701*Z701","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P701*AA701","v":0},null,0,1708810.0451391912,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA701:$AL701)","v":1.0094660524318113},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA701:$AL701)","v":1.025342158216594},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA701:$AL701)","v":1.0419237711539409},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA701:$AL701)","v":1.0591472289776207},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA701:$AL701)","v":1.0768952661469624},null,{"$f":"IF(OR($A701='Cost Escalators'!$A$68,$A701='Cost Escalators'!$A$69,$A701='Cost Escalators'!$A$70,$A701='Cost Escalators'!$A$71),SUM($H701:$L701),0)","v":0}]
[{"$f":"'Input Data'!A702","v":8026},{"$f":"'Input Data'!B702","v":"Oil Containment"},{"$f":"'Input Data'!C702","v":"Murrumburrah Oil Containment Upgrade"},{"$f":"'Input Data'!D702","v":"PS Replacement"},{"$f":"'Input Data'!E702","v":"Input_Proj_Future"},{"$f":"'Input Data'!F702","v":2016},{"$f":"'Input Data'!G702","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H702","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I702","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J702","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K702","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L702*W702","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M702*X702","v":1102943.7578215948},{"$f":"'Costs ($2014) Excl Real Esc'!N702*Y702","v":384136.51098725898},{"$f":"'Costs ($2014) Excl Real Esc'!O702*Z702","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P702*AA702","v":0},null,0,1487080.2688088538,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA702:$AL702)","v":1.0101836464006424},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA702:$AL702)","v":1.0272788074308494},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA702:$AL702)","v":1.0451621268942102},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA702:$AL702)","v":1.0636590006068651},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA702:$AL702)","v":1.0826270603124015},null,{"$f":"IF(OR($A702='Cost Escalators'!$A$68,$A702='Cost Escalators'!$A$69,$A702='Cost Escalators'!$A$70,$A702='Cost Escalators'!$A$71),SUM($H702:$L702),0)","v":0}]
[{"$f":"'Input Data'!A703","v":8027},{"$f":"'Input Data'!B703","v":"Oil Containment"},{"$f":"'Input Data'!C703","v":"Muswellbrook Oil Containment Upgrade"},{"$f":"'Input Data'!D703","v":"PS Replacement"},{"$f":"'Input Data'!E703","v":"Input_Proj_Future"},{"$f":"'Input Data'!F703","v":2016},{"$f":"'Input Data'!G703","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H703","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I703","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J703","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K703","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L703*W703","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M703*X703","v":1055962.8385632392},{"$f":"'Costs ($2014) Excl Real Esc'!N703*Y703","v":279333.01881727285},{"$f":"'Costs ($2014) Excl Real Esc'!O703*Z703","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P703*AA703","v":0},null,0,1335295.8573805122,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA703:$AL703)","v":1.0104849191118417},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA703:$AL703)","v":1.0281534856591035},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA703:$AL703)","v":1.0467605828247999},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA703:$AL703)","v":1.0656642151328031},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA703:$AL703)","v":1.0846471802807638},null,{"$f":"IF(OR($A703='Cost Escalators'!$A$68,$A703='Cost Escalators'!$A$69,$A703='Cost Escalators'!$A$70,$A703='Cost Escalators'!$A$71),SUM($H703:$L703),0)","v":0}]
[{"$f":"'Input Data'!A704","v":8078},{"$f":"'Input Data'!B704","v":"Oil Containment"},{"$f":"'Input Data'!C704","v":"Inverell Oil Containment Upgrade"},{"$f":"'Input Data'!D704","v":"PS Replacement"},{"$f":"'Input Data'!E704","v":"Input_Proj_Future"},{"$f":"'Input Data'!F704","v":2016},{"$f":"'Input Data'!G704","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H704","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I704","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J704","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K704","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L704*W704","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M704*X704","v":1019653.9137175373},{"$f":"'Costs ($2014) Excl Real Esc'!N704*Y704","v":476808.88390085276},{"$f":"'Costs ($2014) Excl Real Esc'!O704*Z704","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P704*AA704","v":0},null,0,1496462.7976183901,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA704:$AL704)","v":1.0085853376808744},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA704:$AL704)","v":1.0228634684936602},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA704:$AL704)","v":1.0375544936186007},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA704:$AL704)","v":1.053426398868776},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA704:$AL704)","v":1.070498989286925},null,{"$f":"IF(OR($A704='Cost Escalators'!$A$68,$A704='Cost Escalators'!$A$69,$A704='Cost Escalators'!$A$70,$A704='Cost Escalators'!$A$71),SUM($H704:$L704),0)","v":0}]
[{"$f":"'Input Data'!A705","v":8024},{"$f":"'Input Data'!B705","v":"Oil Containment"},{"$f":"'Input Data'!C705","v":"Panorama Oil Containment Upgrade"},{"$f":"'Input Data'!D705","v":"PS Replacement"},{"$f":"'Input Data'!E705","v":"Input_Proj_Future"},{"$f":"'Input Data'!F705","v":2017},{"$f":"'Input Data'!G705","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H705","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I705","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J705","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K705","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L705*W705","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M705*X705","v":77418.011238507635},{"$f":"'Costs ($2014) Excl Real Esc'!N705*Y705","v":1249895.3152612224},{"$f":"'Costs ($2014) Excl Real Esc'!O705*Z705","v":435621.20361033577},{"$f":"'Costs ($2014) Excl Real Esc'!P705*AA705","v":0},null,0,0,1762934.5301100658,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA705:$AL705)","v":1.0104564708019461},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA705:$AL705)","v":1.0280255662829976},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA705:$AL705)","v":1.0464338811228366},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA705:$AL705)","v":1.0653931908987664},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA705:$AL705)","v":1.084740668214226},null,{"$f":"IF(OR($A705='Cost Escalators'!$A$68,$A705='Cost Escalators'!$A$69,$A705='Cost Escalators'!$A$70,$A705='Cost Escalators'!$A$71),SUM($H705:$L705),0)","v":0}]
[{"$f":"'Input Data'!A706","v":8029},{"$f":"'Input Data'!B706","v":"Oil Containment"},{"$f":"'Input Data'!C706","v":"Mount Piper 132 Oil Containment Upgrade"},{"$f":"'Input Data'!D706","v":"PS Replacement"},{"$f":"'Input Data'!E706","v":"Input_Proj_Future"},{"$f":"'Input Data'!F706","v":2017},{"$f":"'Input Data'!G706","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H706","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I706","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J706","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K706","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L706*W706","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M706*X706","v":48920.467567711028},{"$f":"'Costs ($2014) Excl Real Esc'!N706*Y706","v":1226743.532866626},{"$f":"'Costs ($2014) Excl Real Esc'!O706*Z706","v":575661.57081487041},{"$f":"'Costs ($2014) Excl Real Esc'!P706*AA706","v":0},null,0,0,1851325.5712492075,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA706:$AL706)","v":1.0106998660775541},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA706:$AL706)","v":1.028695450809419},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA706:$AL706)","v":1.0475827131796229},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA706:$AL706)","v":1.0669469434723373},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA706:$AL706)","v":1.0866032238626468},null,{"$f":"IF(OR($A706='Cost Escalators'!$A$68,$A706='Cost Escalators'!$A$69,$A706='Cost Escalators'!$A$70,$A706='Cost Escalators'!$A$71),SUM($H706:$L706),0)","v":0}]
[{"$f":"'Input Data'!A707","v":8079},{"$f":"'Input Data'!B707","v":"Oil Containment"},{"$f":"'Input Data'!C707","v":"Dapto Oil Containment Upgrade"},{"$f":"'Input Data'!D707","v":"PS Replacement"},{"$f":"'Input Data'!E707","v":"Input_Proj_Future"},{"$f":"'Input Data'!F707","v":2017},{"$f":"'Input Data'!G707","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H707","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I707","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J707","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K707","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L707*W707","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M707*X707","v":19770.27273054927},{"$f":"'Costs ($2014) Excl Real Esc'!N707*Y707","v":1842618.3461576153},{"$f":"'Costs ($2014) Excl Real Esc'!O707*Z707","v":486290.91769408312},{"$f":"'Costs ($2014) Excl Real Esc'!P707*AA707","v":0},null,0,0,2348679.5365822478,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA707:$AL707)","v":1.008978791598262},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA707:$AL707)","v":1.0239112690087102},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA707:$AL707)","v":1.0392755630953043},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA707:$AL707)","v":1.0558748553777912},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA707:$AL707)","v":1.0737298585360864},null,{"$f":"IF(OR($A707='Cost Escalators'!$A$68,$A707='Cost Escalators'!$A$69,$A707='Cost Escalators'!$A$70,$A707='Cost Escalators'!$A$71),SUM($H707:$L707),0)","v":0}]
[{"$f":"'Input Data'!A708","v":8094},{"$f":"'Input Data'!B708","v":"Oil Containment"},{"$f":"'Input Data'!C708","v":"Yass Oil Containment Upgrade"},{"$f":"'Input Data'!D708","v":"PS Replacement"},{"$f":"'Input Data'!E708","v":"Input_Proj_Future"},{"$f":"'Input Data'!F708","v":2017},{"$f":"'Input Data'!G708","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H708","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I708","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J708","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K708","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L708*W708","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M708*X708","v":9400.4928977413711},{"$f":"'Costs ($2014) Excl Real Esc'!N708*Y708","v":856571.7175927565},{"$f":"'Costs ($2014) Excl Real Esc'!O708*Z708","v":226052.15535503128},{"$f":"'Costs ($2014) Excl Real Esc'!P708*AA708","v":0},null,0,0,1092024.3658455291,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA708:$AL708)","v":1.0088127623536343},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA708:$AL708)","v":1.0234691193176115},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA708:$AL708)","v":1.0385493081197117},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA708:$AL708)","v":1.0548416584346902},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA708:$AL708)","v":1.0723664999387408},null,{"$f":"IF(OR($A708='Cost Escalators'!$A$68,$A708='Cost Escalators'!$A$69,$A708='Cost Escalators'!$A$70,$A708='Cost Escalators'!$A$71),SUM($H708:$L708),0)","v":0}]
[{"$f":"'Input Data'!A709","v":"P0001472"},{"$f":"'Input Data'!B709","v":"Oil Containment"},{"$f":"'Input Data'!C709","v":"Mount Piper 500 Oil Containment Upgrade"},{"$f":"'Input Data'!D709","v":"PS Replacement"},{"$f":"'Input Data'!E709","v":"Input_Proj_Future"},{"$f":"'Input Data'!F709","v":2017},{"$f":"'Input Data'!G709","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H709","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I709","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J709","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K709","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L709*W709","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M709*X709","v":63311.283115214414},{"$f":"'Costs ($2014) Excl Real Esc'!N709*Y709","v":1419577.8222662171},{"$f":"'Costs ($2014) Excl Real Esc'!O709*Z709","v":179074.41130166882},{"$f":"'Costs ($2014) Excl Real Esc'!P709*AA709","v":0},null,0,0,1661963.5166831003,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA709:$AL709)","v":1.0059214350579455},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA709:$AL709)","v":1.0192552963729304},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA709:$AL709)","v":1.0337964832861097},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA709:$AL709)","v":1.0501316859372076},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA709:$AL709)","v":1.0684060198654113},null,{"$f":"IF(OR($A709='Cost Escalators'!$A$68,$A709='Cost Escalators'!$A$69,$A709='Cost Escalators'!$A$70,$A709='Cost Escalators'!$A$71),SUM($H709:$L709),0)","v":0}]
[{"$f":"'Input Data'!A710","v":8032},{"$f":"'Input Data'!B710","v":"Oil Containment"},{"$f":"'Input Data'!C710","v":"Sydney South Oil Containment Upgrade"},{"$f":"'Input Data'!D710","v":"PS Replacement"},{"$f":"'Input Data'!E710","v":"Input_Proj_Future"},{"$f":"'Input Data'!F710","v":2018},{"$f":"'Input Data'!G710","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H710","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I710","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J710","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K710","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L710*W710","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M710*X710","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N710*Y710","v":29742.716293659905},{"$f":"'Costs ($2014) Excl Real Esc'!O710*Z710","v":2719700.875901584},{"$f":"'Costs ($2014) Excl Real Esc'!P710*AA710","v":719537.56657936703},null,0,0,0,3468981.1587746111,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA710:$AL710)","v":1.0105854690098506},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA710:$AL710)","v":1.0283891094905029},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA710:$AL710)","v":1.0470757479519968},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA710:$AL710)","v":1.0662320028914716},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA710:$AL710)","v":1.0856744590219325},null,{"$f":"IF(OR($A710='Cost Escalators'!$A$68,$A710='Cost Escalators'!$A$69,$A710='Cost Escalators'!$A$70,$A710='Cost Escalators'!$A$71),SUM($H710:$L710),0)","v":0}]
[{"$f":"'Input Data'!A711","v":"P0002051"},{"$f":"'Input Data'!B711","v":"Protection Change"},{"$f":"'Input Data'!C711","v":"Sydney North Lines 926 and 927 Protection Relay Replacement"},{"$f":"'Input Data'!D711","v":"PS Replacement"},{"$f":"'Input Data'!E711","v":"Input_Proj_Future"},{"$f":"'Input Data'!F711","v":2014},{"$f":"'Input Data'!G711","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H711","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I711","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J711","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K711","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L711*W711","v":640741.39072083519},{"$f":"'Costs ($2014) Excl Real Esc'!M711*X711","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N711*Y711","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O711*Z711","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P711*AA711","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA711:$AL711)","v":1.00330560047671},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA711:$AL711)","v":1.0084616062944378},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA711:$AL711)","v":1.0131353608606153},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA711:$AL711)","v":1.0199553383790352},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA711:$AL711)","v":1.0292855831364733},null,{"$f":"IF(OR($A711='Cost Escalators'!$A$68,$A711='Cost Escalators'!$A$69,$A711='Cost Escalators'!$A$70,$A711='Cost Escalators'!$A$71),SUM($H711:$L711),0)","v":0}]
[{"$f":"'Input Data'!A712","v":"P0002053"},{"$f":"'Input Data'!B712","v":"Protection Change"},{"$f":"'Input Data'!C712","v":"Sydney South Lines 91J and 91F Protection Relay Replacement"},{"$f":"'Input Data'!D712","v":"PS Replacement"},{"$f":"'Input Data'!E712","v":"Input_Proj_Future"},{"$f":"'Input Data'!F712","v":2014},{"$f":"'Input Data'!G712","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H712","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I712","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J712","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K712","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L712*W712","v":508756.41225991241},{"$f":"'Costs ($2014) Excl Real Esc'!M712*X712","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N712*Y712","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O712*Z712","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P712*AA712","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA712:$AL712)","v":1.0032713562654074},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA712:$AL712)","v":1.008360992733317},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA712:$AL712)","v":1.0129490454631001},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA712:$AL712)","v":1.0197252653430078},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA712:$AL712)","v":1.0290634479883991},null,{"$f":"IF(OR($A712='Cost Escalators'!$A$68,$A712='Cost Escalators'!$A$69,$A712='Cost Escalators'!$A$70,$A712='Cost Escalators'!$A$71),SUM($H712:$L712),0)","v":0}]
[{"$f":"'Input Data'!A713","v":7346},{"$f":"'Input Data'!B713","v":"Reactor Replacement"},{"$f":"'Input Data'!C713","v":"Buronga X2 220kV Reactor"},{"$f":"'Input Data'!D713","v":"PS Replacement"},{"$f":"'Input Data'!E713","v":"Input_Proj_Future"},{"$f":"'Input Data'!F713","v":2016},{"$f":"'Input Data'!G713","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H713","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I713","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J713","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K713","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L713*W713","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M713*X713","v":3060654.3107196856},{"$f":"'Costs ($2014) Excl Real Esc'!N713*Y713","v":650740.8788208327},{"$f":"'Costs ($2014) Excl Real Esc'!O713*Z713","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P713*AA713","v":0},null,0,3711395.1895405184,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA713:$AL713)","v":1.0032014352388632},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA713:$AL713)","v":1.0086140355384208},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA713:$AL713)","v":1.0143464983013295},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA713:$AL713)","v":1.020081674527832},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA713:$AL713)","v":1.0257347380900019},null,{"$f":"IF(OR($A713='Cost Escalators'!$A$68,$A713='Cost Escalators'!$A$69,$A713='Cost Escalators'!$A$70,$A713='Cost Escalators'!$A$71),SUM($H713:$L713),0)","v":0}]
[{"$f":"'Input Data'!A714","v":7342},{"$f":"'Input Data'!B714","v":"Reactor Replacement"},{"$f":"'Input Data'!C714","v":"Broken Hill No.1 & No.2 220kV Reactors"},{"$f":"'Input Data'!D714","v":"PS Replacement"},{"$f":"'Input Data'!E714","v":"Input_Proj_Future"},{"$f":"'Input Data'!F714","v":2018},{"$f":"'Input Data'!G714","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H714","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I714","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J714","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K714","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L714*W714","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M714*X714","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N714*Y714","v":202165.46177013413},{"$f":"'Costs ($2014) Excl Real Esc'!O714*Z714","v":4054591.8494958612},{"$f":"'Costs ($2014) Excl Real Esc'!P714*AA714","v":3159656.3728391188},null,0,0,0,7416413.684105115,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA714:$AL714)","v":1.0043466886809851},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA714:$AL714)","v":1.0115257501920318},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA714:$AL714)","v":1.0188202622398577},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA714:$AL714)","v":1.026959546020686},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA714:$AL714)","v":1.0360056521381784},null,{"$f":"IF(OR($A714='Cost Escalators'!$A$68,$A714='Cost Escalators'!$A$69,$A714='Cost Escalators'!$A$70,$A714='Cost Escalators'!$A$71),SUM($H714:$L714),0)","v":0}]
[{"$f":"'Input Data'!A715","v":7325},{"$f":"'Input Data'!B715","v":"Reactor Replacement"},{"$f":"'Input Data'!C715","v":"Beaconsfield West No.1 132kV Reactor"},{"$f":"'Input Data'!D715","v":"PS Replacement"},{"$f":"'Input Data'!E715","v":"Input_Proj_Future"},{"$f":"'Input Data'!F715","v":2019},{"$f":"'Input Data'!G715","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H715","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I715","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J715","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K715","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L715*W715","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M715*X715","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N715*Y715","v":10765.292738660241},{"$f":"'Costs ($2014) Excl Real Esc'!O715*Z715","v":73800.523902825982},{"$f":"'Costs ($2014) Excl Real Esc'!P715*AA715","v":287095.15899087896},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA715:$AL715)","v":1.002448814927243},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA715:$AL715)","v":1.0063775214581894},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA715:$AL715)","v":1.010153831400918},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA715:$AL715)","v":1.0149796647311087},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA715:$AL715)","v":1.0210108398661859},null,{"$f":"IF(OR($A715='Cost Escalators'!$A$68,$A715='Cost Escalators'!$A$69,$A715='Cost Escalators'!$A$70,$A715='Cost Escalators'!$A$71),SUM($H715:$L715),0)","v":0}]
[{"$f":"'Input Data'!A716","v":"0588B"},{"$f":"'Input Data'!B716","v":"Secondary System Renewal"},{"$f":"'Input Data'!C716","v":"Molong SCADA Remediation"},{"$f":"'Input Data'!D716","v":"PS Replacement"},{"$f":"'Input Data'!E716","v":"Input_Proj_Future"},{"$f":"'Input Data'!F716","v":2015},{"$f":"'Input Data'!G716","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H716","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I716","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J716","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K716","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L716*W716","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M716*X716","v":98512.632949057137},{"$f":"'Costs ($2014) Excl Real Esc'!N716*Y716","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O716*Z716","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P716*AA716","v":0},null,98512.632949057137,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA716:$AL716)","v":1.0035535238020057},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA716:$AL716)","v":1.0090821617322496},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA716:$AL716)","v":1.0140659523247153},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA716:$AL716)","v":1.021426648218801},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA716:$AL716)","v":1.0315702863938201},null,{"$f":"IF(OR($A716='Cost Escalators'!$A$68,$A716='Cost Escalators'!$A$69,$A716='Cost Escalators'!$A$70,$A716='Cost Escalators'!$A$71),SUM($H716:$L716),0)","v":0}]
[{"$f":"'Input Data'!A717","v":7062},{"$f":"'Input Data'!B717","v":"Secondary System Renewal"},{"$f":"'Input Data'!C717","v":"Kangaroo Valley Secondary System Replacement"},{"$f":"'Input Data'!D717","v":"PS Replacement"},{"$f":"'Input Data'!E717","v":"Input_Proj_Future"},{"$f":"'Input Data'!F717","v":2016},{"$f":"'Input Data'!G717","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H717","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I717","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J717","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K717","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L717*W717","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M717*X717","v":701089.94853865157},{"$f":"'Costs ($2014) Excl Real Esc'!N717*Y717","v":4407512.7842706423},{"$f":"'Costs ($2014) Excl Real Esc'!O717*Z717","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P717*AA717","v":0},null,0,5108602.732809294,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA717:$AL717)","v":1.0058588441066858},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA717:$AL717)","v":1.0154680279052886},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA717:$AL717)","v":1.0251063050682299},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA717:$AL717)","v":1.0362169994865738},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA717:$AL717)","v":1.0489540735107032},null,{"$f":"IF(OR($A717='Cost Escalators'!$A$68,$A717='Cost Escalators'!$A$69,$A717='Cost Escalators'!$A$70,$A717='Cost Escalators'!$A$71),SUM($H717:$L717),0)","v":0}]
[{"$f":"'Input Data'!A718","v":7350},{"$f":"'Input Data'!B718","v":"Secondary System Renewal"},{"$f":"'Input Data'!C718","v":"Albury Secondary System Replacement"},{"$f":"'Input Data'!D718","v":"PS Replacement"},{"$f":"'Input Data'!E718","v":"Input_Proj_Future"},{"$f":"'Input Data'!F718","v":2016},{"$f":"'Input Data'!G718","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H718","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I718","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J718","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K718","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L718*W718","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M718*X718","v":5829816.5324897245},{"$f":"'Costs ($2014) Excl Real Esc'!N718*Y718","v":1758829.145400722},{"$f":"'Costs ($2014) Excl Real Esc'!O718*Z718","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P718*AA718","v":0},null,0,7588645.677890446,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA718:$AL718)","v":1.0059788882513192},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA718:$AL718)","v":1.015852347099905},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA718:$AL718)","v":1.0258820362011014},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA718:$AL718)","v":1.0370804983752493},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA718:$AL718)","v":1.0495345143440082},null,{"$f":"IF(OR($A718='Cost Escalators'!$A$68,$A718='Cost Escalators'!$A$69,$A718='Cost Escalators'!$A$70,$A718='Cost Escalators'!$A$71),SUM($H718:$L718),0)","v":0}]
[{"$f":"'Input Data'!A719","v":7353},{"$f":"'Input Data'!B719","v":"Secondary System Renewal"},{"$f":"'Input Data'!C719","v":"Balranald Secondary System Replacement"},{"$f":"'Input Data'!D719","v":"PS Replacement"},{"$f":"'Input Data'!E719","v":"Input_Proj_Future"},{"$f":"'Input Data'!F719","v":2016},{"$f":"'Input Data'!G719","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H719","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I719","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J719","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K719","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L719*W719","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M719*X719","v":497432.35908181302},{"$f":"'Costs ($2014) Excl Real Esc'!N719*Y719","v":3138272.3069928936},{"$f":"'Costs ($2014) Excl Real Esc'!O719*Z719","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P719*AA719","v":0},null,0,3635704.6660747067,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA719:$AL719)","v":1.0039936586318257},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA719:$AL719)","v":1.0104282587867868},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA719:$AL719)","v":1.0166658766526813},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA719:$AL719)","v":1.0244791140373299},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA719:$AL719)","v":1.0340934321449358},null,{"$f":"IF(OR($A719='Cost Escalators'!$A$68,$A719='Cost Escalators'!$A$69,$A719='Cost Escalators'!$A$70,$A719='Cost Escalators'!$A$71),SUM($H719:$L719),0)","v":0}]
[{"$f":"'Input Data'!A720","v":7366},{"$f":"'Input Data'!B720","v":"Secondary System Renewal"},{"$f":"'Input Data'!C720","v":"Hume Secondary System Replacement"},{"$f":"'Input Data'!D720","v":"PS Replacement"},{"$f":"'Input Data'!E720","v":"Input_Proj_Future"},{"$f":"'Input Data'!F720","v":2017},{"$f":"'Input Data'!G720","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H720","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I720","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J720","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K720","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L720*W720","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M720*X720","v":15044.810542482342},{"$f":"'Costs ($2014) Excl Real Esc'!N720*Y720","v":950265.96653077588},{"$f":"'Costs ($2014) Excl Real Esc'!O720*Z720","v":2295142.7300974452},{"$f":"'Costs ($2014) Excl Real Esc'!P720*AA720","v":0},null,0,0,3260453.5071707033,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA720:$AL720)","v":1.0064563773504465},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA720:$AL720)","v":1.0171600646179328},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA720:$AL720)","v":1.0281107793039752},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA720:$AL720)","v":1.0401170003890456},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA720:$AL720)","v":1.0532289057360509},null,{"$f":"IF(OR($A720='Cost Escalators'!$A$68,$A720='Cost Escalators'!$A$69,$A720='Cost Escalators'!$A$70,$A720='Cost Escalators'!$A$71),SUM($H720:$L720),0)","v":0}]
[{"$f":"'Input Data'!A721","v":7365},{"$f":"'Input Data'!B721","v":"Secondary System Renewal"},{"$f":"'Input Data'!C721","v":"Deniliquin Secondary System Replacement"},{"$f":"'Input Data'!D721","v":"PS Replacement"},{"$f":"'Input Data'!E721","v":"Input_Proj_Future"},{"$f":"'Input Data'!F721","v":2018},{"$f":"'Input Data'!G721","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H721","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I721","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J721","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K721","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L721*W721","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M721*X721","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N721*Y721","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O721*Z721","v":675870.86504887685},{"$f":"'Costs ($2014) Excl Real Esc'!P721*AA721","v":4132629.0093921479},null,0,0,0,4808499.8744410248,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA721:$AL721)","v":1.0040535103214412},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA721:$AL721)","v":1.0105271905398023},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA721:$AL721)","v":1.0166932399573272},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA721:$AL721)","v":1.0247426240552173},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA721:$AL721)","v":1.0349640447456416},null,{"$f":"IF(OR($A721='Cost Escalators'!$A$68,$A721='Cost Escalators'!$A$69,$A721='Cost Escalators'!$A$70,$A721='Cost Escalators'!$A$71),SUM($H721:$L721),0)","v":0}]
[{"$f":"'Input Data'!A722","v":7655},{"$f":"'Input Data'!B722","v":"Secondary System Renewal"},{"$f":"'Input Data'!C722","v":"Haymarket Secondary System Replacement"},{"$f":"'Input Data'!D722","v":"PS Replacement"},{"$f":"'Input Data'!E722","v":"Input_Proj_Future"},{"$f":"'Input Data'!F722","v":2018},{"$f":"'Input Data'!G722","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H722","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I722","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J722","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K722","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L722*W722","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M722*X722","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N722*Y722","v":818043.5283028339},{"$f":"'Costs ($2014) Excl Real Esc'!O722*Z722","v":3226353.0282927901},{"$f":"'Costs ($2014) Excl Real Esc'!P722*AA722","v":3194431.0575409918},null,0,0,0,7238827.6141366158,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA722:$AL722)","v":1.0036575557207861},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA722:$AL722)","v":1.0094499195478024},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA722:$AL722)","v":1.0148727761452092},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA722:$AL722)","v":1.0222375004581952},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA722:$AL722)","v":1.0318556896626734},null,{"$f":"IF(OR($A722='Cost Escalators'!$A$68,$A722='Cost Escalators'!$A$69,$A722='Cost Escalators'!$A$70,$A722='Cost Escalators'!$A$71),SUM($H722:$L722),0)","v":0}]
[{"$f":"'Input Data'!A723","v":8075},{"$f":"'Input Data'!B723","v":"Secondary System Renewal"},{"$f":"'Input Data'!C723","v":"Taree Secondary System Replacement"},{"$f":"'Input Data'!D723","v":"PS Replacement"},{"$f":"'Input Data'!E723","v":"Input_Proj_Future"},{"$f":"'Input Data'!F723","v":2018},{"$f":"'Input Data'!G723","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H723","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I723","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J723","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K723","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L723*W723","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M723*X723","v":2311633.6036981922},{"$f":"'Costs ($2014) Excl Real Esc'!N723*Y723","v":5698578.3719463712},{"$f":"'Costs ($2014) Excl Real Esc'!O723*Z723","v":7924970.6611244613},{"$f":"'Costs ($2014) Excl Real Esc'!P723*AA723","v":4223549.963866597},null,0,0,0,20158732.600635622,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA723:$AL723)","v":1.0054858565961098},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA723:$AL723)","v":1.0145488656017569},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA723:$AL723)","v":1.0237622376470512},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA723:$AL723)","v":1.0340294955283174},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA723:$AL723)","v":1.0454263641622019},null,{"$f":"IF(OR($A723='Cost Escalators'!$A$68,$A723='Cost Escalators'!$A$69,$A723='Cost Escalators'!$A$70,$A723='Cost Escalators'!$A$71),SUM($H723:$L723),0)","v":0}]
[{"$f":"'Input Data'!A724","v":7467},{"$f":"'Input Data'!B724","v":"Secondary System Renewal"},{"$f":"'Input Data'!C724","v":"Murrumburrah Secondary System Replacement"},{"$f":"'Input Data'!D724","v":"PS Replacement"},{"$f":"'Input Data'!E724","v":"Input_Proj_Future"},{"$f":"'Input Data'!F724","v":2019},{"$f":"'Input Data'!G724","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H724","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I724","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J724","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K724","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L724*W724","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M724*X724","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N724*Y724","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O724*Z724","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P724*AA724","v":553991.59715959732},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA724:$AL724)","v":1.0042116769966938},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA724:$AL724)","v":1.0109490149711629},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA724:$AL724)","v":1.0173874807061516},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA724:$AL724)","v":1.0257279977514933},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA724:$AL724)","v":1.0362589926387045},null,{"$f":"IF(OR($A724='Cost Escalators'!$A$68,$A724='Cost Escalators'!$A$69,$A724='Cost Escalators'!$A$70,$A724='Cost Escalators'!$A$71),SUM($H724:$L724),0)","v":0}]
[{"$f":"'Input Data'!A725","v":7638},{"$f":"'Input Data'!B725","v":"Secondary System Renewal"},{"$f":"'Input Data'!C725","v":"Sydney North Secondary System Replacement"},{"$f":"'Input Data'!D725","v":"PS Replacement"},{"$f":"'Input Data'!E725","v":"Input_Proj_Future"},{"$f":"'Input Data'!F725","v":2019},{"$f":"'Input Data'!G725","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H725","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I725","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J725","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K725","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L725*W725","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M725*X725","v":10493476.338555243},{"$f":"'Costs ($2014) Excl Real Esc'!N725*Y725","v":13515270.139019761},{"$f":"'Costs ($2014) Excl Real Esc'!O725*Z725","v":4585077.3349756617},{"$f":"'Costs ($2014) Excl Real Esc'!P725*AA725","v":1184671.5020650919},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA725:$AL725)","v":1.007378683583755},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA725:$AL725)","v":1.0196892433925484},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA725:$AL725)","v":1.0324282655569867},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA725:$AL725)","v":1.0459880423024996},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA725:$AL725)","v":1.0603446856189425},null,{"$f":"IF(OR($A725='Cost Escalators'!$A$68,$A725='Cost Escalators'!$A$69,$A725='Cost Escalators'!$A$70,$A725='Cost Escalators'!$A$71),SUM($H725:$L725),0)","v":0}]
[{"$f":"'Input Data'!A726","v":7756},{"$f":"'Input Data'!B726","v":"Secondary System Renewal"},{"$f":"'Input Data'!C726","v":"Armidale Secondary System Replacement"},{"$f":"'Input Data'!D726","v":"PS Replacement"},{"$f":"'Input Data'!E726","v":"Input_Proj_Future"},{"$f":"'Input Data'!F726","v":2019},{"$f":"'Input Data'!G726","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H726","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I726","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J726","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K726","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L726*W726","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M726*X726","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N726*Y726","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O726*Z726","v":158414.05460257156},{"$f":"'Costs ($2014) Excl Real Esc'!P726*AA726","v":3691120.8057812257},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA726:$AL726)","v":1.0038152825773372},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA726:$AL726)","v":1.0098762973568292},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA726:$AL726)","v":1.0155872919155133},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA726:$AL726)","v":1.0232304530055281},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA726:$AL726)","v":1.0331111263675272},null,{"$f":"IF(OR($A726='Cost Escalators'!$A$68,$A726='Cost Escalators'!$A$69,$A726='Cost Escalators'!$A$70,$A726='Cost Escalators'!$A$71),SUM($H726:$L726),0)","v":0}]
[{"$f":"'Input Data'!A727","v":7351},{"$f":"'Input Data'!B727","v":"Secondary System Renewal"},{"$f":"'Input Data'!C727","v":"Beryl Secondary System Replacement"},{"$f":"'Input Data'!D727","v":"PS Replacement"},{"$f":"'Input Data'!E727","v":"Input_Proj_Future"},{"$f":"'Input Data'!F727","v":2020},{"$f":"'Input Data'!G727","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H727","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I727","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J727","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K727","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L727*W727","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M727*X727","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N727*Y727","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O727*Z727","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P727*AA727","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA727:$AL727)","v":1.0042690495191404},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA727:$AL727)","v":1.0111053641086651},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA727:$AL727)","v":1.0176522530582854},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA727:$AL727)","v":1.0260914434436061},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA727:$AL727)","v":1.0367077770403874},null,{"$f":"IF(OR($A727='Cost Escalators'!$A$68,$A727='Cost Escalators'!$A$69,$A727='Cost Escalators'!$A$70,$A727='Cost Escalators'!$A$71),SUM($H727:$L727),0)","v":0}]
[{"$f":"'Input Data'!A728","v":7354},{"$f":"'Input Data'!B728","v":"Secondary System Renewal"},{"$f":"'Input Data'!C728","v":"Buronga Secondary System Replacement"},{"$f":"'Input Data'!D728","v":"PS Replacement"},{"$f":"'Input Data'!E728","v":"Input_Proj_Future"},{"$f":"'Input Data'!F728","v":2020},{"$f":"'Input Data'!G728","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H728","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I728","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J728","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K728","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L728*W728","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M728*X728","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N728*Y728","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O728*Z728","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P728*AA728","v":342410.83436897263},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA728:$AL728)","v":1.0050237417089485},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA728:$AL728)","v":1.0131678087130931},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA728:$AL728)","v":1.0211575849239496},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA728:$AL728)","v":1.0308827302158066},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA728:$AL728)","v":1.0425748885547965},null,{"$f":"IF(OR($A728='Cost Escalators'!$A$68,$A728='Cost Escalators'!$A$69,$A728='Cost Escalators'!$A$70,$A728='Cost Escalators'!$A$71),SUM($H728:$L728),0)","v":0}]
[{"$f":"'Input Data'!A729","v":7651},{"$f":"'Input Data'!B729","v":"Secondary System Renewal"},{"$f":"'Input Data'!C729","v":"Liddell Secondary System Replacement"},{"$f":"'Input Data'!D729","v":"PS Replacement"},{"$f":"'Input Data'!E729","v":"Input_Proj_Future"},{"$f":"'Input Data'!F729","v":2020},{"$f":"'Input Data'!G729","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H729","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I729","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J729","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K729","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L729*W729","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M729*X729","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N729*Y729","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O729*Z729","v":387256.42613414669},{"$f":"'Costs ($2014) Excl Real Esc'!P729*AA729","v":2653183.0243966742},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA729:$AL729)","v":1.0057210261061049},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA729:$AL729)","v":1.0152127199611416},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA729:$AL729)","v":1.0249366505634403},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA729:$AL729)","v":1.0355606674164926},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA729:$AL729)","v":1.0471218159187741},null,{"$f":"IF(OR($A729='Cost Escalators'!$A$68,$A729='Cost Escalators'!$A$69,$A729='Cost Escalators'!$A$70,$A729='Cost Escalators'!$A$71),SUM($H729:$L729),0)","v":0}]
[{"$f":"'Input Data'!A730","v":7667},{"$f":"'Input Data'!B730","v":"Secondary System Renewal"},{"$f":"'Input Data'!C730","v":"Avon Secondary System Replacement"},{"$f":"'Input Data'!D730","v":"PS Replacement"},{"$f":"'Input Data'!E730","v":"Input_Proj_Future"},{"$f":"'Input Data'!F730","v":2021},{"$f":"'Input Data'!G730","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H730","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I730","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J730","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K730","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L730*W730","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M730*X730","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N730*Y730","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O730*Z730","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P730*AA730","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA730:$AL730)","v":1.0062327338713235},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA730:$AL730)","v":1.0165590141768206},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA730:$AL730)","v":1.0271112962094733},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA730:$AL730)","v":1.038715415520292},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA730:$AL730)","v":1.0514267425294006},null,{"$f":"IF(OR($A730='Cost Escalators'!$A$68,$A730='Cost Escalators'!$A$69,$A730='Cost Escalators'!$A$70,$A730='Cost Escalators'!$A$71),SUM($H730:$L730),0)","v":0}]
[{"$f":"'Input Data'!A731","v":8193},{"$f":"'Input Data'!B731","v":"Secondary System Renewal"},{"$f":"'Input Data'!C731","v":"Sydney South Secondary System Replacement"},{"$f":"'Input Data'!D731","v":"PS Replacement"},{"$f":"'Input Data'!E731","v":"Input_Proj_Future"},{"$f":"'Input Data'!F731","v":2022},{"$f":"'Input Data'!G731","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H731","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I731","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J731","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K731","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L731*W731","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M731*X731","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N731*Y731","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O731*Z731","v":555227.04497531685},{"$f":"'Costs ($2014) Excl Real Esc'!P731*AA731","v":3281303.9496452855},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA731:$AL731)","v":1.0049340282545371},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA731:$AL731)","v":1.013102685323636},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA731:$AL731)","v":1.0214390771793065},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA731:$AL731)","v":1.0306376168126552},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA731:$AL731)","v":1.0407483488467952},null,{"$f":"IF(OR($A731='Cost Escalators'!$A$68,$A731='Cost Escalators'!$A$69,$A731='Cost Escalators'!$A$70,$A731='Cost Escalators'!$A$71),SUM($H731:$L731),0)","v":0}]
[{"$f":"'Input Data'!A732","v":"P0001205"},{"$f":"'Input Data'!B732","v":"Substation Minor Projects"},{"$f":"'Input Data'!C732","v":"Cowra Duplicated DC & AC Supplies"},{"$f":"'Input Data'!D732","v":"PS Replacement"},{"$f":"'Input Data'!E732","v":"Input_Proj_Future"},{"$f":"'Input Data'!F732","v":2014},{"$f":"'Input Data'!G732","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H732","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I732","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J732","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K732","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L732*W732","v":474613.2347004824},{"$f":"'Costs ($2014) Excl Real Esc'!M732*X732","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N732*Y732","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O732*Z732","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P732*AA732","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA732:$AL732)","v":1.0050400161768229},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA732:$AL732)","v":1.0130810199759992},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA732:$AL732)","v":1.0207241628645993},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA732:$AL732)","v":1.0307495131828017},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA732:$AL732)","v":1.0435245731057785},null,{"$f":"IF(OR($A732='Cost Escalators'!$A$68,$A732='Cost Escalators'!$A$69,$A732='Cost Escalators'!$A$70,$A732='Cost Escalators'!$A$71),SUM($H732:$L732),0)","v":0}]
[{"$f":"'Input Data'!A733","v":8083},{"$f":"'Input Data'!B733","v":"Substation Minor Projects"},{"$f":"'Input Data'!C733","v":"Dapto 415V AC System Replacement"},{"$f":"'Input Data'!D733","v":"PS Replacement"},{"$f":"'Input Data'!E733","v":"Input_Proj_Future"},{"$f":"'Input Data'!F733","v":2015},{"$f":"'Input Data'!G733","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H733","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I733","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J733","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K733","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L733*W733","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M733*X733","v":2748717.3945746571},{"$f":"'Costs ($2014) Excl Real Esc'!N733*Y733","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O733*Z733","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P733*AA733","v":0},null,2748717.3945746571,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA733:$AL733)","v":1.0060982614517497},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA733:$AL733)","v":1.0162220569117628},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA733:$AL733)","v":1.0266051092998851},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA733:$AL733)","v":1.0379167156319486},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA733:$AL733)","v":1.0501898568990389},null,{"$f":"IF(OR($A733='Cost Escalators'!$A$68,$A733='Cost Escalators'!$A$69,$A733='Cost Escalators'!$A$70,$A733='Cost Escalators'!$A$71),SUM($H733:$L733),0)","v":0}]
[{"$f":"'Input Data'!A734","v":6040},{"$f":"'Input Data'!B734","v":"Substation Minor Projects"},{"$f":"'Input Data'!C734","v":"Sydney West 132kV Disconnector Replacement"},{"$f":"'Input Data'!D734","v":"PS Replacement"},{"$f":"'Input Data'!E734","v":"Input_Proj_Future"},{"$f":"'Input Data'!F734","v":2016},{"$f":"'Input Data'!G734","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H734","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I734","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J734","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K734","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L734*W734","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M734*X734","v":2738350.9891589996},{"$f":"'Costs ($2014) Excl Real Esc'!N734*Y734","v":412582.45890806429},{"$f":"'Costs ($2014) Excl Real Esc'!O734*Z734","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P734*AA734","v":0},null,0,3150933.4480670639,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA734:$AL734)","v":1.0052763429705232},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA734:$AL734)","v":1.0140797451585348},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA734:$AL734)","v":1.0231902402157806},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA734:$AL734)","v":1.0328857711327202},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA734:$AL734)","v":1.043148862356317},null,{"$f":"IF(OR($A734='Cost Escalators'!$A$68,$A734='Cost Escalators'!$A$69,$A734='Cost Escalators'!$A$70,$A734='Cost Escalators'!$A$71),SUM($H734:$L734),0)","v":0}]
[{"$f":"'Input Data'!A735","v":"P0002049"},{"$f":"'Input Data'!B735","v":"Substation Minor Projects"},{"$f":"'Input Data'!C735","v":"Sydney South AC System Replacement"},{"$f":"'Input Data'!D735","v":"PS Replacement"},{"$f":"'Input Data'!E735","v":"Input_Proj_Future"},{"$f":"'Input Data'!F735","v":2017},{"$f":"'Input Data'!G735","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H735","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I735","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J735","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K735","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L735*W735","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M735*X735","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N735*Y735","v":473908.89202110871},{"$f":"'Costs ($2014) Excl Real Esc'!O735*Z735","v":3969608.014466262},{"$f":"'Costs ($2014) Excl Real Esc'!P735*AA735","v":0},null,0,0,4443516.9064873708,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA735:$AL735)","v":1.0063994569404255},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA735:$AL735)","v":1.0170749930128671},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA735:$AL735)","v":1.0281197138556659},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA735:$AL735)","v":1.0398826408234274},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA735:$AL735)","v":1.0523443991368484},null,{"$f":"IF(OR($A735='Cost Escalators'!$A$68,$A735='Cost Escalators'!$A$69,$A735='Cost Escalators'!$A$70,$A735='Cost Escalators'!$A$71),SUM($H735:$L735),0)","v":0}]
[{"$f":"'Input Data'!A736","v":6962},{"$f":"'Input Data'!B736","v":"Substation Renewal"},{"$f":"'Input Data'!C736","v":"Burrinjuck Substation Renewal"},{"$f":"'Input Data'!D736","v":"PS Replacement"},{"$f":"'Input Data'!E736","v":"Input_Proj_Future"},{"$f":"'Input Data'!F736","v":2017},{"$f":"'Input Data'!G736","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H736","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I736","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J736","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K736","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L736*W736","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M736*X736","v":383250.32635852508},{"$f":"'Costs ($2014) Excl Real Esc'!N736*Y736","v":2466505.5624374361},{"$f":"'Costs ($2014) Excl Real Esc'!O736*Z736","v":7625114.1215106361},{"$f":"'Costs ($2014) Excl Real Esc'!P736*AA736","v":0},null,0,0,10474870.010306597,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA736:$AL736)","v":1.003367127992902},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA736:$AL736)","v":1.009003245212279},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA736:$AL736)","v":1.014831647666506},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA736:$AL736)","v":1.0216065454010241},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA736:$AL736)","v":1.0301782200539984},null,{"$f":"IF(OR($A736='Cost Escalators'!$A$68,$A736='Cost Escalators'!$A$69,$A736='Cost Escalators'!$A$70,$A736='Cost Escalators'!$A$71),SUM($H736:$L736),0)","v":0}]
[{"$f":"'Input Data'!A737","v":7378},{"$f":"'Input Data'!B737","v":"Substation Renewal"},{"$f":"'Input Data'!C737","v":"Vales Point Substation Renewal"},{"$f":"'Input Data'!D737","v":"PS Replacement"},{"$f":"'Input Data'!E737","v":"Input_Proj_Future"},{"$f":"'Input Data'!F737","v":2018},{"$f":"'Input Data'!G737","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H737","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I737","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J737","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K737","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L737*W737","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M737*X737","v":1082546.3338852457},{"$f":"'Costs ($2014) Excl Real Esc'!N737*Y737","v":2194277.8695174493},{"$f":"'Costs ($2014) Excl Real Esc'!O737*Z737","v":19864411.510645237},{"$f":"'Costs ($2014) Excl Real Esc'!P737*AA737","v":12298557.948940905},null,0,0,0,35439793.662988834,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA737:$AL737)","v":1.0066174267122827},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA737:$AL737)","v":1.0176575563632153},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA737:$AL737)","v":1.0290812813618841},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA737:$AL737)","v":1.0412428319879838},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA737:$AL737)","v":1.0541211530818209},null,{"$f":"IF(OR($A737='Cost Escalators'!$A$68,$A737='Cost Escalators'!$A$69,$A737='Cost Escalators'!$A$70,$A737='Cost Escalators'!$A$71),SUM($H737:$L737),0)","v":0}]
[{"$f":"'Input Data'!A738","v":8076},{"$f":"'Input Data'!B738","v":"Substation Renewal"},{"$f":"'Input Data'!C738","v":"Taree Substation 33kV Switchyard Renewal"},{"$f":"'Input Data'!D738","v":"PS Replacement"},{"$f":"'Input Data'!E738","v":"Input_Proj_Future"},{"$f":"'Input Data'!F738","v":2018},{"$f":"'Input Data'!G738","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H738","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I738","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J738","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K738","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L738*W738","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M738*X738","v":338666.08533430268},{"$f":"'Costs ($2014) Excl Real Esc'!N738*Y738","v":1072989.8028868842},{"$f":"'Costs ($2014) Excl Real Esc'!O738*Z738","v":4909799.8296672432},{"$f":"'Costs ($2014) Excl Real Esc'!P738*AA738","v":568373.48477989598},null,0,0,0,6889829.202668326,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA738:$AL738)","v":1.0045139582584581},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA738:$AL738)","v":1.0119607249237057},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA738:$AL738)","v":1.0195113111732614},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA738:$AL738)","v":1.0279815800285261},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA738:$AL738)","v":1.0374449043237621},null,{"$f":"IF(OR($A738='Cost Escalators'!$A$68,$A738='Cost Escalators'!$A$69,$A738='Cost Escalators'!$A$70,$A738='Cost Escalators'!$A$71),SUM($H738:$L738),0)","v":0}]
[{"$f":"'Input Data'!A739","v":7398},{"$f":"'Input Data'!B739","v":"Substation Renewal"},{"$f":"'Input Data'!C739","v":"Canberra Substation Renewal"},{"$f":"'Input Data'!D739","v":"PS Replacement"},{"$f":"'Input Data'!E739","v":"Input_Proj_Future"},{"$f":"'Input Data'!F739","v":2019},{"$f":"'Input Data'!G739","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H739","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I739","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J739","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K739","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L739*W739","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M739*X739","v":1273075.5136870553},{"$f":"'Costs ($2014) Excl Real Esc'!N739*Y739","v":2157061.4298100434},{"$f":"'Costs ($2014) Excl Real Esc'!O739*Z739","v":8236337.0924854176},{"$f":"'Costs ($2014) Excl Real Esc'!P739*AA739","v":25469936.894579813},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA739:$AL739)","v":1.0053363364643961},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA739:$AL739)","v":1.0142669468412167},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA739:$AL739)","v":1.0235590502268606},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA739:$AL739)","v":1.0333085457052276},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA739:$AL739)","v":1.0434694621745562},null,{"$f":"IF(OR($A739='Cost Escalators'!$A$68,$A739='Cost Escalators'!$A$69,$A739='Cost Escalators'!$A$70,$A739='Cost Escalators'!$A$71),SUM($H739:$L739),0)","v":0}]
[{"$f":"'Input Data'!A740","v":6914},{"$f":"'Input Data'!B740","v":"Substation Renewal"},{"$f":"'Input Data'!C740","v":"Wagga 132 Substation Renewal"},{"$f":"'Input Data'!D740","v":"PS Replacement"},{"$f":"'Input Data'!E740","v":"Input_Proj_Future"},{"$f":"'Input Data'!F740","v":2020},{"$f":"'Input Data'!G740","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H740","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I740","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J740","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K740","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L740*W740","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M740*X740","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N740*Y740","v":418136.1875802612},{"$f":"'Costs ($2014) Excl Real Esc'!O740*Z740","v":1366419.645662857},{"$f":"'Costs ($2014) Excl Real Esc'!P740*AA740","v":5644555.6894826954},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA740:$AL740)","v":1.004590638790086},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA740:$AL740)","v":1.0122266760065517},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA740:$AL740)","v":1.0200861626978279},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA740:$AL740)","v":1.0285700252032695},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA740:$AL740)","v":1.0376873681803884},null,{"$f":"IF(OR($A740='Cost Escalators'!$A$68,$A740='Cost Escalators'!$A$69,$A740='Cost Escalators'!$A$70,$A740='Cost Escalators'!$A$71),SUM($H740:$L740),0)","v":0}]
[{"$f":"'Input Data'!A741","v":7678},{"$f":"'Input Data'!B741","v":"Substation Renewal"},{"$f":"'Input Data'!C741","v":"Munmorah Substation Renewal"},{"$f":"'Input Data'!D741","v":"PS Replacement"},{"$f":"'Input Data'!E741","v":"Input_Proj_Future"},{"$f":"'Input Data'!F741","v":2020},{"$f":"'Input Data'!G741","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H741","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I741","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J741","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K741","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L741*W741","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M741*X741","v":177067.85398878311},{"$f":"'Costs ($2014) Excl Real Esc'!N741*Y741","v":516254.88209821744},{"$f":"'Costs ($2014) Excl Real Esc'!O741*Z741","v":1211966.9792428389},{"$f":"'Costs ($2014) Excl Real Esc'!P741*AA741","v":4032598.7142637055},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA741:$AL741)","v":1.0057558224560881},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA741:$AL741)","v":1.0153950291904723},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA741:$AL741)","v":1.0254364766233728},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA741:$AL741)","v":1.0359387425304081},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA741:$AL741)","v":1.0468453880324937},null,{"$f":"IF(OR($A741='Cost Escalators'!$A$68,$A741='Cost Escalators'!$A$69,$A741='Cost Escalators'!$A$70,$A741='Cost Escalators'!$A$71),SUM($H741:$L741),0)","v":0}]
[{"$f":"'Input Data'!A742","v":7657},{"$f":"'Input Data'!B742","v":"Substation Renewal"},{"$f":"'Input Data'!C742","v":"Newcastle Substation Renewal"},{"$f":"'Input Data'!D742","v":"PS Replacement"},{"$f":"'Input Data'!E742","v":"Input_Proj_Future"},{"$f":"'Input Data'!F742","v":2021},{"$f":"'Input Data'!G742","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H742","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I742","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J742","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K742","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L742*W742","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M742*X742","v":23346.44758832805},{"$f":"'Costs ($2014) Excl Real Esc'!N742*Y742","v":526243.64131140336},{"$f":"'Costs ($2014) Excl Real Esc'!O742*Z742","v":1236986.0854415179},{"$f":"'Costs ($2014) Excl Real Esc'!P742*AA742","v":1964390.7857145234},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA742:$AL742)","v":1.0053425583740656},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA742:$AL742)","v":1.014273186210199},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA742:$AL742)","v":1.0235462087067848},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA742:$AL742)","v":1.0333286496822212},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA742:$AL742)","v":1.0435853343062425},null,{"$f":"IF(OR($A742='Cost Escalators'!$A$68,$A742='Cost Escalators'!$A$69,$A742='Cost Escalators'!$A$70,$A742='Cost Escalators'!$A$71),SUM($H742:$L742),0)","v":0}]
[{"$f":"'Input Data'!A743","v":7091},{"$f":"'Input Data'!B743","v":"SVC Control System Replacement"},{"$f":"'Input Data'!C743","v":"Armidale SVC Control System Replacement"},{"$f":"'Input Data'!D743","v":"PS Replacement"},{"$f":"'Input Data'!E743","v":"Input_Proj_Future"},{"$f":"'Input Data'!F743","v":2018},{"$f":"'Input Data'!G743","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H743","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I743","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J743","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K743","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L743*W743","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M743*X743","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N743*Y743","v":26770.965796539531},{"$f":"'Costs ($2014) Excl Real Esc'!O743*Z743","v":1544798.4747026351},{"$f":"'Costs ($2014) Excl Real Esc'!P743*AA743","v":5404506.4140745346},null,0,0,0,6976075.854573709,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA743:$AL743)","v":1.0008091572953612},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA743:$AL743)","v":1.0020899714696232},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA743:$AL743)","v":1.0032878672210395},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA743:$AL743)","v":1.0049184539890088},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA743:$AL743)","v":1.0070513179383624},null,{"$f":"IF(OR($A743='Cost Escalators'!$A$68,$A743='Cost Escalators'!$A$69,$A743='Cost Escalators'!$A$70,$A743='Cost Escalators'!$A$71),SUM($H743:$L743),0)","v":0}]
[{"$f":"'Input Data'!A744","v":7363},{"$f":"'Input Data'!B744","v":"Transformer Replacement"},{"$f":"'Input Data'!C744","v":"Forbes No.1 & No.2 132kV Transformers"},{"$f":"'Input Data'!D744","v":"PS Replacement"},{"$f":"'Input Data'!E744","v":"Input_Proj_Future"},{"$f":"'Input Data'!F744","v":2018},{"$f":"'Input Data'!G744","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H744","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I744","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J744","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K744","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L744*W744","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M744*X744","v":411149.99057901336},{"$f":"'Costs ($2014) Excl Real Esc'!N744*Y744","v":2484650.7937348443},{"$f":"'Costs ($2014) Excl Real Esc'!O744*Z744","v":3142730.5924240374},{"$f":"'Costs ($2014) Excl Real Esc'!P744*AA744","v":533471.56005412783},null,0,0,0,6572002.9367920225,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA744:$AL744)","v":1.0047605614338453},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA744:$AL744)","v":1.0126257181902001},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA744:$AL744)","v":1.0206220807688782},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA744:$AL744)","v":1.0295310869100605},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA744:$AL744)","v":1.0394180481759596},null,{"$f":"IF(OR($A744='Cost Escalators'!$A$68,$A744='Cost Escalators'!$A$69,$A744='Cost Escalators'!$A$70,$A744='Cost Escalators'!$A$71),SUM($H744:$L744),0)","v":0}]
[{"$f":"'Input Data'!A745","v":7528},{"$f":"'Input Data'!B745","v":"Transformer Replacement"},{"$f":"'Input Data'!C745","v":"Tamworth 330 No.2 330kV Transformer"},{"$f":"'Input Data'!D745","v":"PS Replacement"},{"$f":"'Input Data'!E745","v":"Input_Proj_Future"},{"$f":"'Input Data'!F745","v":2018},{"$f":"'Input Data'!G745","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H745","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I745","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J745","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K745","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L745*W745","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M745*X745","v":327255.07307584293},{"$f":"'Costs ($2014) Excl Real Esc'!N745*Y745","v":536490.85683017818},{"$f":"'Costs ($2014) Excl Real Esc'!O745*Z745","v":6448028.2496022843},{"$f":"'Costs ($2014) Excl Real Esc'!P745*AA745","v":1380280.7494291572},null,{"$f":"IF($F745=0,M745,IF($F745=R$4,SUM($H745:$P745),0))","v":0},{"$f":"IF($F745=0,N745,IF($F745=S$4,SUM($H745:$P745),0))","v":0},{"$f":"IF($F745=0,O745,IF($F745=T$4,SUM($H745:$P745),0))","v":0},{"$f":"IF($F745=0,P745,IF($F745=U$4,SUM($H745:$P745),0))","v":8692054.9289374631},null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA745:$AL745)","v":1.0052801625125314},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA745:$AL745)","v":1.0140960655007563},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA745:$AL745)","v":1.0232307907004543},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA745:$AL745)","v":1.0329206198348773},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA745:$AL745)","v":1.0431416686471933},null,{"$f":"IF(OR($A745='Cost Escalators'!$A$68,$A745='Cost Escalators'!$A$69,$A745='Cost Escalators'!$A$70,$A745='Cost Escalators'!$A$71),SUM($H745:$L745),0)","v":0}]
[{"$f":"'Input Data'!A746","v":"7356, 7357, 7563"},{"$f":"'Input Data'!B746","v":"Transformer Replacement"},{"$f":"'Input Data'!C746","v":"Beaconsfield West No.1 & No.2 330kV Transformers"},{"$f":"'Input Data'!D746","v":"PS Replacement"},{"$f":"'Input Data'!E746","v":"Input_Proj_Future"},{"$f":"'Input Data'!F746","v":2018},{"$f":"'Input Data'!G746","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H746","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I746","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J746","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K746","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L746*W746","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M746*X746","v":713156.76848930959},{"$f":"'Costs ($2014) Excl Real Esc'!N746*Y746","v":7042777.266550798},{"$f":"'Costs ($2014) Excl Real Esc'!O746*Z746","v":17103249.774502184},{"$f":"'Costs ($2014) Excl Real Esc'!P746*AA746","v":3006636.6792142857},null,0,0,0,27865820.488756575,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA746:$AL746)","v":1.0060824824644679},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA746:$AL746)","v":1.0162567457082226},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA746:$AL746)","v":1.0268335501974508},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA746:$AL746)","v":1.0379567540688883},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA746:$AL746)","v":1.049579237188996},null,{"$f":"IF(OR($A746='Cost Escalators'!$A$68,$A746='Cost Escalators'!$A$69,$A746='Cost Escalators'!$A$70,$A746='Cost Escalators'!$A$71),SUM($H746:$L746),0)","v":0}]
[{"$f":"'Input Data'!A747","v":7711},{"$f":"'Input Data'!B747","v":"Transmission Line Wood Pole Replacement"},{"$f":"'Input Data'!C747","v":"Line 970 Burrinjuck to Yass Pole Replacements"},{"$f":"'Input Data'!D747","v":"PS Replacement"},{"$f":"'Input Data'!E747","v":"Input_Proj_Future"},{"$f":"'Input Data'!F747","v":2016},{"$f":"'Input Data'!G747","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H747","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I747","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J747","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K747","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L747*W747","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M747*X747","v":233970.65856602846},{"$f":"'Costs ($2014) Excl Real Esc'!N747*Y747","v":10434841.00409244},{"$f":"'Costs ($2014) Excl Real Esc'!O747*Z747","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P747*AA747","v":0},null,0,10668811.662658468,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA747:$AL747)","v":1.0093759737994719},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA747:$AL747)","v":1.0251050575391727},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA747:$AL747)","v":1.0415405481634381},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA747:$AL747)","v":1.0585916920660829},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA747:$AL747)","v":1.0761381078292149},null,{"$f":"IF(OR($A747='Cost Escalators'!$A$68,$A747='Cost Escalators'!$A$69,$A747='Cost Escalators'!$A$70,$A747='Cost Escalators'!$A$71),SUM($H747:$L747),0)","v":0}]
[{"$f":"'Input Data'!A748","v":"6002H"},{"$f":"'Input Data'!B748","v":"Wallerawang to Orange Transmission Line Replacement"},{"$f":"'Input Data'!C748","v":"New 66kV Capacitor at Panorama"},{"$f":"'Input Data'!D748","v":"PS Replacement"},{"$f":"'Input Data'!E748","v":"Input_Proj_Future"},{"$f":"'Input Data'!F748","v":2016},{"$f":"'Input Data'!G748","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H748","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I748","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J748","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K748","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L748*W748","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M748*X748","v":93793.199682400416},{"$f":"'Costs ($2014) Excl Real Esc'!N748*Y748","v":1203582.3742622721},{"$f":"'Costs ($2014) Excl Real Esc'!O748*Z748","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P748*AA748","v":0},null,0,1297375.5739446725,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA748:$AL748)","v":1.0031313763413636},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA748:$AL748)","v":1.0082075642241488},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA748:$AL748)","v":1.0131873253565762},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA748:$AL748)","v":1.0192494414485358},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA748:$AL748)","v":1.0265384414696412},null,{"$f":"IF(OR($A748='Cost Escalators'!$A$68,$A748='Cost Escalators'!$A$69,$A748='Cost Escalators'!$A$70,$A748='Cost Escalators'!$A$71),SUM($H748:$L748),0)","v":0}]
[{"$f":"'Input Data'!A749","v":"6002I"},{"$f":"'Input Data'!B749","v":"Wallerawang to Orange Transmission Line Replacement"},{"$f":"'Input Data'!C749","v":"New 66kV Capacitor at Orange"},{"$f":"'Input Data'!D749","v":"PS Replacement"},{"$f":"'Input Data'!E749","v":"Input_Proj_Future"},{"$f":"'Input Data'!F749","v":2016},{"$f":"'Input Data'!G749","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H749","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I749","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J749","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K749","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L749*W749","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M749*X749","v":99102.678967214131},{"$f":"'Costs ($2014) Excl Real Esc'!N749*Y749","v":1272033.8335683052},{"$f":"'Costs ($2014) Excl Real Esc'!O749*Z749","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P749*AA749","v":0},null,0,1371136.5125355194,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA749:$AL749)","v":1.0032794491826571},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA749:$AL749)","v":1.0086021700418333},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA749:$AL749)","v":1.0138361027810148},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA749:$AL749)","v":1.0201713925153626},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA749:$AL749)","v":1.027752622222057},null,{"$f":"IF(OR($A749='Cost Escalators'!$A$68,$A749='Cost Escalators'!$A$69,$A749='Cost Escalators'!$A$70,$A749='Cost Escalators'!$A$71),SUM($H749:$L749),0)","v":0}]
[{"$f":"'Input Data'!A750","v":"6002J"},{"$f":"'Input Data'!B750","v":"Wallerawang to Orange Transmission Line Replacement"},{"$f":"'Input Data'!C750","v":"New 132kV Capacitor at Orange North"},{"$f":"'Input Data'!D750","v":"PS Replacement"},{"$f":"'Input Data'!E750","v":"Input_Proj_Future"},{"$f":"'Input Data'!F750","v":2016},{"$f":"'Input Data'!G750","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H750","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I750","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J750","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K750","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L750*W750","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M750*X750","v":99572.520358005335},{"$f":"'Costs ($2014) Excl Real Esc'!N750*Y750","v":1277798.3328768357},{"$f":"'Costs ($2014) Excl Real Esc'!O750*Z750","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P750*AA750","v":0},null,0,1377370.853234841,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA750:$AL750)","v":1.003108231238951},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA750:$AL750)","v":1.0081719975925776},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA750:$AL750)","v":1.0131871789558526},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA750:$AL750)","v":1.0191523893637875},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA750:$AL750)","v":1.0261848933947193},null,{"$f":"IF(OR($A750='Cost Escalators'!$A$68,$A750='Cost Escalators'!$A$69,$A750='Cost Escalators'!$A$70,$A750='Cost Escalators'!$A$71),SUM($H750:$L750),0)","v":0}]
[{"$f":"'Input Data'!A751","v":"6002K"},{"$f":"'Input Data'!B751","v":"Wallerawang to Orange Transmission Line Replacement"},{"$f":"'Input Data'!C751","v":"New Series Reactor on Line 94X at Wallerawang"},{"$f":"'Input Data'!D751","v":"PS Replacement"},{"$f":"'Input Data'!E751","v":"Input_Proj_Future"},{"$f":"'Input Data'!F751","v":2016},{"$f":"'Input Data'!G751","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H751","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I751","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J751","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K751","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L751*W751","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M751*X751","v":131445.27031822864},{"$f":"'Costs ($2014) Excl Real Esc'!N751*Y751","v":1687769.6891174167},{"$f":"'Costs ($2014) Excl Real Esc'!O751*Z751","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P751*AA751","v":0},null,0,1819214.9594356455,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA751:$AL751)","v":1.0034028997677655},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA751:$AL751)","v":1.0089829405657293},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA751:$AL751)","v":1.0145777958814783},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA751:$AL751)","v":1.02103334780252},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA751:$AL751)","v":1.0284401778357108},null,{"$f":"IF(OR($A751='Cost Escalators'!$A$68,$A751='Cost Escalators'!$A$69,$A751='Cost Escalators'!$A$70,$A751='Cost Escalators'!$A$71),SUM($H751:$L751),0)","v":0}]
[{"$f":"'Input Data'!A752","v":"6002L"},{"$f":"'Input Data'!B752","v":"Wallerawang to Orange Transmission Line Replacement"},{"$f":"'Input Data'!C752","v":"New Series Reactor on Line 949 at Mt Piper "},{"$f":"'Input Data'!D752","v":"PS Replacement"},{"$f":"'Input Data'!E752","v":"Input_Proj_Future"},{"$f":"'Input Data'!F752","v":2019},{"$f":"'Input Data'!G752","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H752","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I752","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J752","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K752","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L752*W752","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M752*X752","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N752*Y752","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O752*Z752","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P752*AA752","v":133980.06224559722},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA752:$AL752)","v":1.0034028997677655},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA752:$AL752)","v":1.0089829405657293},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA752:$AL752)","v":1.0145777958814783},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA752:$AL752)","v":1.02103334780252},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA752:$AL752)","v":1.0284401778357108},null,{"$f":"IF(OR($A752='Cost Escalators'!$A$68,$A752='Cost Escalators'!$A$69,$A752='Cost Escalators'!$A$70,$A752='Cost Escalators'!$A$71),SUM($H752:$L752),0)","v":0}]
[{"$f":"'Input Data'!A753","v":7839},{"$f":"'Input Data'!B753","v":"Cable Remediation"},{"$f":"'Input Data'!C753","v":"Sydney South 330kV Series Reactor Reconfiguration"},{"$f":"'Input Data'!D753","v":"PS Security/Compliance"},{"$f":"'Input Data'!E753","v":"Input_Proj_Future"},{"$f":"'Input Data'!F753","v":2018},{"$f":"'Input Data'!G753","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H753","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I753","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J753","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K753","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L753*W753","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M753*X753","v":101887.52970136887},{"$f":"'Costs ($2014) Excl Real Esc'!N753*Y753","v":462901.80126914376},{"$f":"'Costs ($2014) Excl Real Esc'!O753*Z753","v":2710714.0875452398},{"$f":"'Costs ($2014) Excl Real Esc'!P753*AA753","v":3685765.3604672439},null,0,0,0,6961268.7789829969,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA753:$AL753)","v":1.0069317891525338},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA753:$AL753)","v":1.0184449791456203},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA753:$AL753)","v":1.0302634628372325},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA753:$AL753)","v":1.0431094530848859},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA753:$AL753)","v":1.0570145464854754},null,{"$f":"IF(OR($A753='Cost Escalators'!$A$68,$A753='Cost Escalators'!$A$69,$A753='Cost Escalators'!$A$70,$A753='Cost Escalators'!$A$71),SUM($H753:$L753),0)","v":0}]
[{"$f":"'Input Data'!A754","v":7646},{"$f":"'Input Data'!B754","v":"Communications"},{"$f":"'Input Data'!C754","v":"Communications to Beryl and Ilford"},{"$f":"'Input Data'!D754","v":"PS Security/Compliance"},{"$f":"'Input Data'!E754","v":"Input_Proj_Future"},{"$f":"'Input Data'!F754","v":2017},{"$f":"'Input Data'!G754","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H754","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I754","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J754","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K754","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L754*W754","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M754*X754","v":74709.251732787947},{"$f":"'Costs ($2014) Excl Real Esc'!N754*Y754","v":710150.61869970453},{"$f":"'Costs ($2014) Excl Real Esc'!O754*Z754","v":608172.92806872004},{"$f":"'Costs ($2014) Excl Real Esc'!P754*AA754","v":0},null,0,0,1393032.7985012126,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA754:$AL754)","v":1.0077433330860734},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA754:$AL754)","v":1.020586026082867},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA754:$AL754)","v":1.0337351825189898},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA754:$AL754)","v":1.0481233439919615},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA754:$AL754)","v":1.0638050231401028},null,{"$f":"IF(OR($A754='Cost Escalators'!$A$68,$A754='Cost Escalators'!$A$69,$A754='Cost Escalators'!$A$70,$A754='Cost Escalators'!$A$71),SUM($H754:$L754),0)","v":0}]
[{"$f":"'Input Data'!A755","v":7316},{"$f":"'Input Data'!B755","v":"Control System"},{"$f":"'Input Data'!C755","v":"Multiple Contingency System Protection Scheme"},{"$f":"'Input Data'!D755","v":"PS Security/Compliance"},{"$f":"'Input Data'!E755","v":"Input_Proj_Future"},{"$f":"'Input Data'!F755","v":2016},{"$f":"'Input Data'!G755","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H755","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I755","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J755","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K755","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L755*W755","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M755*X755","v":681141.60268663755},{"$f":"'Costs ($2014) Excl Real Esc'!N755*Y755","v":4413704.8989119045},{"$f":"'Costs ($2014) Excl Real Esc'!O755*Z755","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P755*AA755","v":0},null,0,5094846.5015985426,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA755:$AL755)","v":1.0030983732850305},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA755:$AL755)","v":1.0079416616755128},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA755:$AL755)","v":1.0123526686122057},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA755:$AL755)","v":1.0187232848148327},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA755:$AL755)","v":1.0273837618185153},null,{"$f":"IF(OR($A755='Cost Escalators'!$A$68,$A755='Cost Escalators'!$A$69,$A755='Cost Escalators'!$A$70,$A755='Cost Escalators'!$A$71),SUM($H755:$L755),0)","v":0}]
[{"$f":"'Input Data'!A756","v":"P0001885"},{"$f":"'Input Data'!B756","v":"Protection Change"},{"$f":"'Input Data'!C756","v":"Gadara Protection Change"},{"$f":"'Input Data'!D756","v":"PS Security/Compliance"},{"$f":"'Input Data'!E756","v":"Input_Proj_Future"},{"$f":"'Input Data'!F756","v":2014},{"$f":"'Input Data'!G756","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H756","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I756","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J756","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K756","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L756*W756","v":416221.38344726554},{"$f":"'Costs ($2014) Excl Real Esc'!M756*X756","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N756*Y756","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O756*Z756","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P756*AA756","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA756:$AL756)","v":1.0035351160193571},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA756:$AL756)","v":1.0090351147815437},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA756:$AL756)","v":1.0139930885963253},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA756:$AL756)","v":1.0213156549891866},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA756:$AL756)","v":1.0314067476074025},null,{"$f":"IF(OR($A756='Cost Escalators'!$A$68,$A756='Cost Escalators'!$A$69,$A756='Cost Escalators'!$A$70,$A756='Cost Escalators'!$A$71),SUM($H756:$L756),0)","v":0}]
[{"$f":"'Input Data'!A757","v":6832},{"$f":"'Input Data'!B757","v":"Quality of Supply"},{"$f":"'Input Data'!C757","v":"Voltage Unbalance Limits"},{"$f":"'Input Data'!D757","v":"PS Security/Compliance"},{"$f":"'Input Data'!E757","v":"Input_Proj_Future"},{"$f":"'Input Data'!F757","v":2015},{"$f":"'Input Data'!G757","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H757","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I757","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J757","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K757","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L757*W757","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M757*X757","v":845569.20848588599},{"$f":"'Costs ($2014) Excl Real Esc'!N757*Y757","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O757*Z757","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P757*AA757","v":0},null,845569.20848588599,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA757:$AL757)","v":1.0047041314459086},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA757:$AL757)","v":1.0122763954772942},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA757:$AL757)","v":1.0196033900651504},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA757:$AL757)","v":1.0288212446654845},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA757:$AL757)","v":1.0402028915845027},null,{"$f":"IF(OR($A757='Cost Escalators'!$A$68,$A757='Cost Escalators'!$A$69,$A757='Cost Escalators'!$A$70,$A757='Cost Escalators'!$A$71),SUM($H757:$L757),0)","v":0}]
[{"$f":"'Input Data'!A758","v":7397},{"$f":"'Input Data'!B758","v":"Quality of Supply"},{"$f":"'Input Data'!C758","v":"Assessment of NER Quality of Supply Compliance"},{"$f":"'Input Data'!D758","v":"PS Security/Compliance"},{"$f":"'Input Data'!E758","v":"Input_Proj_Future"},{"$f":"'Input Data'!F758","v":2019},{"$f":"'Input Data'!G758","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H758","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I758","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J758","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K758","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L758*W758","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M758*X758","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N758*Y758","v":396064.80716997391},{"$f":"'Costs ($2014) Excl Real Esc'!O758*Z758","v":965466.49790666508},{"$f":"'Costs ($2014) Excl Real Esc'!P758*AA758","v":974967.53718418162},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA758:$AL758)","v":1.0044964541342045},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA758:$AL758)","v":1.0118292412857097},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA758:$AL758)","v":1.0191056419904008},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA758:$AL758)","v":1.0277197185987665},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA758:$AL758)","v":1.037833384307371},null,{"$f":"IF(OR($A758='Cost Escalators'!$A$68,$A758='Cost Escalators'!$A$69,$A758='Cost Escalators'!$A$70,$A758='Cost Escalators'!$A$71),SUM($H758:$L758),0)","v":0}]
[{"$f":"'Input Data'!A759","v":"P0002366"},{"$f":"'Input Data'!B759","v":"SCADA"},{"$f":"'Input Data'!C759","v":"SCADA to Tenterfield"},{"$f":"'Input Data'!D759","v":"PS Security/Compliance"},{"$f":"'Input Data'!E759","v":"Input_Proj_Future"},{"$f":"'Input Data'!F759","v":2014},{"$f":"'Input Data'!G759","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H759","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I759","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J759","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K759","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L759*W759","v":659862.35120215383},{"$f":"'Costs ($2014) Excl Real Esc'!M759*X759","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N759*Y759","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O759*Z759","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P759*AA759","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA759:$AL759)","v":1.0035749860315526},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA759:$AL759)","v":1.0094005240954167},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA759:$AL759)","v":1.0151727339861807},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA759:$AL759)","v":1.0220309022672254},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA759:$AL759)","v":1.030108483939566},null,{"$f":"IF(OR($A759='Cost Escalators'!$A$68,$A759='Cost Escalators'!$A$69,$A759='Cost Escalators'!$A$70,$A759='Cost Escalators'!$A$71),SUM($H759:$L759),0)","v":0}]
[{"$f":"'Input Data'!A760","v":"P0002155"},{"$f":"'Input Data'!B760","v":"Supply to ACT"},{"$f":"'Input Data'!C760","v":"Canberra Substation 330kV Bypass"},{"$f":"'Input Data'!D760","v":"PS Security/Compliance"},{"$f":"'Input Data'!E760","v":"Input_Proj_Future"},{"$f":"'Input Data'!F760","v":2015},{"$f":"'Input Data'!G760","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H760","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I760","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J760","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K760","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L760*W760","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M760*X760","v":525205.92955253704},{"$f":"'Costs ($2014) Excl Real Esc'!N760*Y760","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O760*Z760","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P760*AA760","v":0},null,525205.92955253704,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA760:$AL760)","v":1.0053036232841555},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA760:$AL760)","v":1.0140670570374422},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA760:$AL760)","v":1.0229786504556679},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA760:$AL760)","v":1.0329017569982788},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA760:$AL760)","v":1.0439080344730167},null,{"$f":"IF(OR($A760='Cost Escalators'!$A$68,$A760='Cost Escalators'!$A$69,$A760='Cost Escalators'!$A$70,$A760='Cost Escalators'!$A$71),SUM($H760:$L760),0)","v":0}]
[{"$f":"'Input Data'!A761","v":6913},{"$f":"'Input Data'!B761","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C761","v":"Line 97K Cooma to Munyang Low Span Remediation"},{"$f":"'Input Data'!D761","v":"PS Security/Compliance"},{"$f":"'Input Data'!E761","v":"Input_Proj_Future"},{"$f":"'Input Data'!F761","v":2018},{"$f":"'Input Data'!G761","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H761","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I761","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J761","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K761","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L761*W761","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M761*X761","v":348923.43367100775},{"$f":"'Costs ($2014) Excl Real Esc'!N761*Y761","v":388078.2152287428},{"$f":"'Costs ($2014) Excl Real Esc'!O761*Z761","v":1159111.9161945628},{"$f":"'Costs ($2014) Excl Real Esc'!P761*AA761","v":11237876.528897535},null,0,0,0,13133990.093991848,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA761:$AL761)","v":1.0087516328428494},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA761:$AL761)","v":1.0234270755938146},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA761:$AL761)","v":1.0387501500411149},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA761:$AL761)","v":1.0546788410282049},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA761:$AL761)","v":1.0711073065562022},null,{"$f":"IF(OR($A761='Cost Escalators'!$A$68,$A761='Cost Escalators'!$A$69,$A761='Cost Escalators'!$A$70,$A761='Cost Escalators'!$A$71),SUM($H761:$L761),0)","v":0}]
[{"$f":"'Input Data'!A762","v":8089},{"$f":"'Input Data'!B762","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C762","v":"Lines 4 & 5 Yass to Marulan Low Span Remediation"},{"$f":"'Input Data'!D762","v":"PS Security/Compliance"},{"$f":"'Input Data'!E762","v":"Input_Proj_Future"},{"$f":"'Input Data'!F762","v":2018},{"$f":"'Input Data'!G762","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H762","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I762","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J762","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K762","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L762*W762","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M762*X762","v":35232.36993087161},{"$f":"'Costs ($2014) Excl Real Esc'!N762*Y762","v":72534.670037050979},{"$f":"'Costs ($2014) Excl Real Esc'!O762*Z762","v":206943.68141268651},{"$f":"'Costs ($2014) Excl Real Esc'!P762*AA762","v":2140631.5515328888},null,0,0,0,2455342.2729134979,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA762:$AL762)","v":1.0090165096189048},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA762:$AL762)","v":1.024085657298802},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA762:$AL762)","v":1.0397272820836316},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA762:$AL762)","v":1.0562428176919334},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA762:$AL762)","v":1.0735758876236576},null,{"$f":"IF(OR($A762='Cost Escalators'!$A$68,$A762='Cost Escalators'!$A$69,$A762='Cost Escalators'!$A$70,$A762='Cost Escalators'!$A$71),SUM($H762:$L762),0)","v":0}]
[{"$f":"'Input Data'!A763","v":8090},{"$f":"'Input Data'!B763","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C763","v":"Snowy to Yass/Canberra Low Span Remediation"},{"$f":"'Input Data'!D763","v":"PS Security/Compliance"},{"$f":"'Input Data'!E763","v":"Input_Proj_Future"},{"$f":"'Input Data'!F763","v":2019},{"$f":"'Input Data'!G763","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H763","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I763","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J763","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K763","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L763*W763","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M763*X763","v":191833.27560404624},{"$f":"'Costs ($2014) Excl Real Esc'!N763*Y763","v":570982.87527373189},{"$f":"'Costs ($2014) Excl Real Esc'!O763*Z763","v":2486932.5964061776},{"$f":"'Costs ($2014) Excl Real Esc'!P763*AA763","v":2529894.6587888356},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA763:$AL763)","v":1.0098529417256585},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA763:$AL763)","v":1.0263945524823397},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA763:$AL763)","v":1.0437017305665308},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA763:$AL763)","v":1.0615946147568529},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA763:$AL763)","v":1.0799337905472162},null,{"$f":"IF(OR($A763='Cost Escalators'!$A$68,$A763='Cost Escalators'!$A$69,$A763='Cost Escalators'!$A$70,$A763='Cost Escalators'!$A$71),SUM($H763:$L763),0)","v":0}]
[{"$f":"'Input Data'!A764","v":8086},{"$f":"'Input Data'!B764","v":"Transmission Line Low Spans"},{"$f":"'Input Data'!C764","v":"Line 96H Clarence River Crossing Conductor Height"},{"$f":"'Input Data'!D764","v":"PS Security/Compliance"},{"$f":"'Input Data'!E764","v":"Input_Proj_Future"},{"$f":"'Input Data'!F764","v":2023},{"$f":"'Input Data'!G764","v":2013},{"$f":"'Costs ($2014) Excl Real Esc'!H764","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!I764","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!J764","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!K764","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!L764*W764","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!M764*X764","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!N764*Y764","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!O764*Z764","v":0},{"$f":"'Costs ($2014) Excl Real Esc'!P764*AA764","v":0},null,0,0,0,0,null,{"$f":"SUMPRODUCT('Cost Escalators'!$B$18:$M$18,'Input Data'!$AA764:$AL764)","v":1.0077784932806189},{"$f":"SUMPRODUCT('Cost Escalators'!$B$19:$M$19,'Input Data'!$AA764:$AL764)","v":1.0210496314021287},{"$f":"SUMPRODUCT('Cost Escalators'!$B$20:$M$20,'Input Data'!$AA764:$AL764)","v":1.0352671731827194},{"$f":"SUMPRODUCT('Cost Escalators'!$B$21:$M$21,'Input Data'!$AA764:$AL764)","v":1.0498861730684697},{"$f":"SUMPRODUCT('Cost Escalators'!$B$22:$M$22,'Input Data'!$AA764:$AL764)","v":1.0658897055171108},null,{"$f":"IF(OR($A764='Cost Escalators'!$A$68,$A764='Cost Escalators'!$A$69,$A764='Cost Escalators'!$A$70,$A764='Cost Escalators'!$A$71),SUM($H764:$L764),0)","v":0}]
[]
[]
[]
[]
["Total Capex",null,null,null,null,null,null,{"$f":"H4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,null,{"$f":"R4","v":2015},{"$f":"S4","v":2016},{"$f":"T4","v":2017},{"$f":"U4","v":2018},null,null,null,null,null,null,null,{"$f":"R769","v":2015}]
["Programs Committed",null,null,null,null,null,null,{"$f":"SUM(H5:H139)","v":84689372.73486945},68939226.095024243,88714172.069589898,107437303.21067679,112115955.7659457,42247257.540569164,38845959.792868026,30797968.452581644,26919909.719338823,null,{"$f":"SUM(R5:R139)","v":42247257.540569164},{"$f":"SUM(S5:S139)","v":38845959.792868026},{"$f":"SUM(T5:T139)","v":30797968.452581644},{"$f":"SUM(U5:U139)","v":26919909.719338823},null,null,null,null,null,null,null,{"$f":"SUM(AC5:AC139)","v":0}]
["Projects Committed",null,null,null,null,null,null,{"$f":"SUM(H174:H674)","v":359108679.08733475},319745587.72530758,283979337.41655612,387203422.30294347,374213353.90992016,134815736.50103968,107796557.17631169,10552339.82147802,14811272.540095845,null,{"$f":"SUM(R174:R674)","v":475466014.63348001},{"$f":"SUM(S174:S674)","v":168588872.30155569},{"$f":"SUM(T174:T674)","v":96753140.748205289},{"$f":"SUM(U174:U674)","v":18253820.042904608},null,null,null,null,null,null,null,{"$f":"SUM(AC174:AC674)","v":280602942.89159852}]
[null,null,null,null,null,null,null,{"$f":"SUM(H770:H771)","v":443798051.82220423},388684813.82033181,372693509.48614603,494640725.51362026,486329309.67586589,177062994.04160884,146642516.96917972,41350308.274059668,41731182.25943467,null,{"$f":"SUM(R770:R771)","v":517713272.1740492},207434832.09442371,127551109.20078693,45173729.762243435,null,null,null,null,null,null,null,{"$f":"SUM(AC770:AC771)","v":280602942.89159852}]
[]
["Programs Future",null,null,null,null,null,null,{"$f":"SUM(H140:H173)","v":0},0,0,0,0,23208701.36637887,25609733.954255413,27061446.918586157,27830981.353600238,null,{"$f":"SUM(R140:R173)","v":23208701.36637887},{"$f":"SUM(S140:S173)","v":25609733.954255413},{"$f":"SUM(T140:T173)","v":27061446.918586157},{"$f":"SUM(U140:U173)","v":27830981.353600238},null,null,null,null,null,null,null,{"$f":"SUM(AC140:AC173)","v":0}]
["Projects Future",null,null,null,null,null,null,{"$f":"SUM(H675:H764)","v":0},0,0,0,3345577.800002262,55015424.440145366,132353374.9370352,166917818.9543964,150222066.7093541,null,{"$f":"SUM(R675:R764)","v":9728971.538490057},{"$f":"SUM(S675:S764)","v":83033933.253098041},{"$f":"SUM(T675:T764)","v":75420563.18374525},{"$f":"SUM(U675:U764)","v":230139287.08332142},null,null,null,null,null,null,null,{"$f":"SUM(AC675:AC764)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H774:H775)","v":0},0,0,0,3345577.800002262,78224125.806524232,157963108.89129061,193979265.87298256,178053048.06295434,null,{"$f":"SUM(R774:R775)","v":32937672.904868927},108643667.20735346,102482010.1023314,257970268.43692166,null,null,null,null,null,null,null,{"$f":"SUM(AC774:AC775)","v":0}]
[]
["Grand Total",null,null,null,null,null,null,{"$f":"SUM(H772,H776)","v":443798051.82220423},388684813.82033181,372693509.48614603,494640725.51362026,489674887.47586817,255287119.84813309,304605625.86047029,235329574.14704221,219784230.32238901,null,{"$f":"SUM(R772,R776)","v":550650945.0789181},316078499.30177718,230033119.30311835,303143998.19916511,null,null,null,null,null,null,null,{"$f":"SUM(AC772,AC776)","v":280602942.89159852}]
["Check",{"$f":"SUM(H779:P779,R779:U779)","v":8.6426734924316406E-7},null,null,null,null,null,{"$f":"ABS(H778-H2)","v":2.384185791015625E-7},2.384185791015625E-7,0,0,5.9604644775390625E-8,0,1.7881393432617188E-7,0,5.9604644775390625E-8,null,{"$f":"ABS(R778-R2)","v":0},{"$f":"ABS(S778-S2)","v":5.9604644775390625E-8},{"$f":"ABS(T778-T2)","v":2.9802322387695313E-8},{"$f":"ABS(U778-U2)","v":0}]

{"sheet":"Error Checks","index":7,"n_rows":18,"n_cols":3,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Global Error Check",{"$f":"IF(SUM(C8:C18)>0.001,\"Error\",\"Ok\")","v":"Ok"}]
[]
[]
["Sheet"]
[]
["Input Data",{"$f":"IF(C8>0.001,\"Error\",\"Ok\")","v":"Ok"},{"$f":"SUM('Input Data'!Z$3,'Input Data'!AM$3,'Input Data'!B$779)","v":1.2814998793242438E-6}]
[]
["Costs Real $2014",{"$f":"IF(C10>0.001,\"Error\",\"Ok\")","v":"Ok"},{"$f":"'Costs ($2014) Excl Real Esc'!B779","v":7.152557373046875E-7}]
[]
["Costs ($2014) & Real Escalation",{"$f":"IF(C12>0.001,\"Error\",\"Ok\")","v":"Ok"},{"$f":"'Costs ($2014) Incl Real Esc'!B779","v":8.6426734924316406E-7}]
[]
["Capex Incurred Summary",{"$f":"IF(C14>0.001,\"Error\",\"Ok\")","v":"Ok"},{"$f":"SUM('Capex Incurred Summary'!B16,'Capex Incurred Summary'!B37,'Capex Incurred Summary'!B55)","v":2.9274360713316128E-12}]
[]
["Capex Commissioned Summary",{"$f":"IF(C16>0.001,\"Error\",\"Ok\")","v":"Ok"},{"$f":"SUM('Capex Commissioned Summary'!B17,'Capex Commissioned Summary'!B39,'Capex Commissioned Summary'!B58)","v":5.9685589803848416E-13}]
[]
["PTRM Inputs",{"$f":"IF(C18>0.001,\"Error\",\"Ok\")","v":"Ok"},{"$f":"SUM('PTRM Inputs'!B16:F16,'PTRM Inputs'!I16:M16)","v":4.2632564145606011E-13}]