{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Changes to AER Jun 2008 version","Intro","2011-12 shared asset adjustment","Input","Adjustment for previous period","Actual RAB roll forward","Total actual RAB roll forward","Tax value roll forward","Asset lives roll forward","Output summary","Adjustment for provisions","Sheet1"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":772,"comments":6,"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":"Changes to AER Jun 2008 version","index":0,"n_rows":29,"n_cols":3,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
["Distribution RFM - List of specific changes from the AER's June 2008 version of the Distribution RFM"]
[]
[]
["Item","Sheet \\ Location","Comment"]
[]
[1,"All sheets","Expanded to accommodate additional asset classes"]
[]
[2,"2011-12 shared asset adjustment","New sheet"]
[]
[3,"Asset lives roll forward","New sheet - AER methodology"]
[]
[4,"Adjusted Rem Lives calculation","New sheet - TasNetworks methodology"]
[]
[5,"Output summary","New sheet - AER methodology"]
[]
[6,"Output summary adj Rem Lives","New sheet - TasNetworks methodology"]
[]
[7,"Adjustment for provisions","New sheet"]
[]
[8,"Input'!$X$6:$X$7","\"Start of Regulatory period\" is an additional input. \nThis enables the labels in cells Input'!$J$6:$K$6 and Input'!$S$6:$T$6 to include the relevant date of the data required."]
[]
[9,"Input!T6","The note in this cell has been changed to better describe the data required for the Distribution RFM Tax Asset roll forward."]
[]
[10,"Input'!$F$261:$G$262","This input item was previously located in sheet \"Adjustment for previous period\" cells $B$6:$F$6, which now references the cell G262 in the \"Input\" sheet."]
[]
[11,"2011-12 shared asset adjustment","New sheet calculates a revised 2011-12 shared asset adjustment, ie calculates difference between the forecast and actual adjustments in 2011-12."]
[]
[12,"Input sheet","Cells shaded in yellow contain inputs/calculations to derive the required RFM input values in relation to the June 2012 shared asset adjustment and tax remaining lives."]

{"sheet":"Intro","index":1,"n_rows":22,"n_cols":11,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Electricity Distribution Network Service Providers"]
[null,null,null,null,null,null,null,null,null,null,"Roll Forward Model"]
[null,null,null,null,null,null,null,null,null,null,"Version: 01"]
[null,null,null,null,null,null,null,null,null,null,"Date: 26 June 2008"]
[]
[]
[null,"Introduction"]
[]
[]
[]
[]
[]
[null,null,"This Roll Forward Model (RFM) is used by the Australian Energy Regulator to determine the value of the opening "]
[null,null,"regulatory asset base for distribution network service providers."]
[]
[]
[]
[]
[null,null,null,"AMENDMENT RECORD"]
[]
[null,null,null,"version no.","date of issue",null,"details of amendments"]
[null,null,null,"version 01","2008-06-26"]

{"sheet":"2011-12 shared asset adjustment","index":2,"n_rows":53,"n_cols":17,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Midnight adjustment - shared assets reduction to RAB 30 June 2012"]
[null,null,null,null,"Forecast in RFM ($m nominal in \"Input\" sheet)",null,null,null,null,null,null,"Actual ($m nominal)"]
[null,"Closing RAB (pre adjustment)","% allocation to non-SCS (from RFM, Adj/pre-adj Clos RAB)","Total Adjustment","2011-12 Forecast Capex","2011-12 Forecast Disposals","2011-12 Forecast Cust Cont","2011-12 Forecast Net Capex","% allocation to non-SCS","2011-12 Adjustment included in forecast total ($m nominal)",null,"2011-12 Actual capex","2011-12 Cust Cont","2011-12 Disposals","2011-12 Actual Net Capex","Shared asset % allocation","2011-12 Actual Shared asset adjustment"]
["Overhead Subtransmission Lines (Urban)",10.820104186590086,null,null,1.6035769534458866,0,0.1291440913119532,{"$f":"E6-F6-G6","v":1.4744328621339333},null,null,null,0.87364164926999321,7.982707588363204E-3,0,{"$f":"L6-M6-N6","v":0.86565894168163005}]
["Underground Subtransmission Lines (Urban)",10.536156803155855,null,null,0.70223609542486387,0,3.6756618099444992E-2,{"$f":"E7-F7-G7","v":0.6654794773254189},null,null,null,0.2876312056724934,6.5022212135339152E-4,0,{"$f":"L7-M7-N7","v":0.28698098355113999}]
["Urban Zone Substations",40.785333722201415,null,null,9.1678150474471405,0,0.80744119443938578,8.3603738530077543,null,null,null,4.5155705405879019,8.654932471687303E-2,0,4.4290212158710291]
["Rural Zone Substations",2.3440813058016094,null,null,1.2173274110015582,0,9.8850322461614223E-2,1.118477088539944,null,null,null,-1.7828124220824113E-2,2.5407817660379677E-4,0,-1.8082202397427909E-2]
["SCADA",2.8931938898182366,null,null,0.98966414025256677,0,8.71631453474703E-2,0.9025009949050965,null,null,null,0.43870354651621324,8.1442911196231878E-3,0,0.43055925539659007]
["Distribution Switching Stations (Ground)",15.108229882913287,null,null,3.6266656721124773,0,0.30268516518414074,3.3239805069283364,null,null,null,2.2664430501209538,0.18612573276686284,0,2.080317317354091]
["Overhead High Voltage Lines Urban",81.784631864620707,null,null,8.4442530724933338,0,0.6851671831415721,7.7590858893517618,null,null,null,6.1304178679924943,0.3944297242611029,0,5.7359881437313911]
["Overhead High Voltage Lines Rural",318.63873009448213,-1.8303075674330706E-3,{"$f":"B13*C13","v":-0.58320687896919432},28.499197023777878,0,2.3684814577996218,26.130715565978257,{"$f":"C13","v":-1.8303075674330706E-3},{"$f":"H13*I13","v":-4.7827246442851135E-2},null,20.490609081006394,1.5978980694326925,0,18.892711011573702,{"$f":"C13","v":-1.8303075674330706E-3},{"$f":"O13*P13","v":-3.4579471933809447E-2}]
["Voltage Regulators on Distribution Feeders",11.148303479100871,null,null,0.66741794841642443,0,5.8781808170279767E-2,0.60863614024614465,null,null,null,0.10648888565268333,2.4208260935069236E-3,0,0.1040680595591764]
["Underground High Voltage Lines",226.52170300607369,null,null,19.223848697255821,0,1.6379581045065108,17.585890592749312,null,null,null,11.708143018852384,0.84858134204371738,0,10.859561676808667]
["Underground High Voltage Lines SWER",0.36766079923132167,null,null,0,0,0,0,null,null,null,0,0,0,0]
["Distribution Substations HV (Pole)",1.1975263347284724,null,null,0.11944407440086835,0,1.0519852942473977E-2,0.10892422145839437,null,null,null,6.4060463192208969E-2,5.1896748330859908E-3,0,5.8870788359122975E-2]
["Distribution Substations HV (Ground)",17.844678564325879,null,null,0.74462474766208098,0,6.5581678137018901E-2,0.6790430695250621,null,null,null,0.64773064722938178,5.4586629203300735E-2,0,0.59314401802608108]
["Distribution Substations LV (Pole)",141.89577627745842,null,null,11.157952506547621,0,0.98271948689600785,10.175233019651614,null,null,null,7.28922400229487,0.69206759534357853,0,6.5971564069512914]
["Distribution Substations LV (Ground)",59.81104030609518,null,null,6.3234996945790174,0,0.50177972901596191,5.8217199655630552,null,null,null,4.2749041037020419,0.41647490843928597,0,3.8584291952627559]
["Overhead Low Voltage Lines Underbuilt Urban",30.071455477392828,null,null,2.7081809892153283,0,0.23851887078578965,2.4696621184295386,null,null,null,2.4579397286721525,0.18768763686023754,0,2.2702520918119151]
["Overhead Low Voltage Lines Underbuilt Rural",40.734695107056027,null,null,3.2985476325519625,0,0.29051450389857153,3.0080331286533908,null,null,null,1.8641194058527104,0.13932810630821413,0,1.7247912995444963]
["Overhead Low Voltage Lines Urban",57.683052606020922,null,null,3.4166656224422547,0,0.30091756398957487,3.11574805845268,null,null,null,3.6114122515173035,0.27897114607420614,0,3.3324411054430971]
["Overhead Low Voltage Lines Rural",61.424582152564092,null,null,6.9357413311240164,0,0.61085473864187723,6.3248865924821391,null,null,null,4.8059079394031441,0.36777397233379072,0,4.4381339670693531]
["Underground Low Voltage Lines",93.66113053378858,null,null,6.7567113450395588,0,0.5123577930219736,6.2443535520175857,null,null,null,5.0247220205098468,0.40003074353856877,0,4.6246912769712782]
["Underground Low Voltage Common Trench",42.344809349584821,null,null,4.8407443611617209,0,0.34361195096885178,4.4971324101928687,null,null,null,3.4400012900784227,0.27380640874502776,0,3.1661948813333951]
["HVST Service Connections",2.9838839483923522E-3,null,null,0,0,0,0,null,null,null,0,0,0,0]
["HV Service Connections",2.2390781922631389,null,null,0.1058273371956113,0,0,0.1058273371956113,null,null,null,6.9613532486168986E-2,0,0,6.9613532486168986E-2]
["HV Metering CA Service Connections",0.87020323170188241,null,null,3.2881479836634017E-2,0,0,3.2881479836634017E-2,null,null,null,0.52742275899849433,0,0,0.52742275899849433]
["HV/LV Service Connections",3.8037583094968364,null,null,0.19141309640380802,0,0,0.19141309640380802,null,null,null,0.12591209566347547,0,0,0.12591209566347547]
["Business LV Service Connections",8.4087398994148668,null,null,0.50648051368854052,0,0,0.50648051368854052,null,null,null,0.32989012333113171,0,0,0.32989012333113171]
["Business LV Metering CA Service Connections",7.9872286558555841,null,null,0.94340434612728141,0,0,0.94340434612728141,null,null,null,0.57224719095878185,0,0,0.57224719095878185]
["Domestic LV Service Connections",53.040642908498761,null,null,4.0364093054960462,0,0,4.0364093054960462,null,null,null,2.6453391402653881,0,0,2.6453391402653881]
["Domestic LV Metering CA Service Connections",11.774147589607542,null,null,0.63649484393828082,0,0,0.63649484393828082,null,null,null,1.0119187156753677,0,0,1.0119187156753677]
["Wholesale Metering",0,null,null,0,0,0,0,null,null,null,0,0,0,0]
["HV Metering",0,null,null,0,0,0,0,null,null,null,0,0,0,0]
["HV/LV Metering",0,null,null,0,0,0,0,null,null,null,0,0,0,0]
["Business LV Metering",0,null,null,0,0,0,0,null,null,null,0,0,0,0]
["Domestic LV Metering",0,null,null,0,0,0,0,null,null,null,0,0,0,0]
["Off Peak Metering",0,null,null,0,0,0,0,null,null,null,0,0,0,0]
["Emergency Network Spares",2.300353591312164,null,null,0,0,0,0,null,null,null,0,0,0,0]
["Motor Vehicles",22.268701404670651,-0.11682348457788802,{"$f":"B42*C42","v":-2.6015072951181351},8.6292717584046539,0.82899999999999996,0,7.8002717584046541,{"$f":"C42","v":-0.11682348457788802},{"$f":"H42*I42","v":-0.91125492747132153},null,0.82063566937827004,0,0.73621300000000001,8.4422669378270032E-2,-0.11682348457788802,{"$f":"O42*P42","v":-9.8625504141364676E-3}]
["Minor Assets",34.250953546664476,-0.11684799313709357,-4.0021551849595616,11.897241485568824,0,0,11.897241485568824,{"$f":"C43","v":-0.11684799313709357},{"$f":"H43*I43","v":-1.3901687914560907},null,5.9879754439227195,0,0.36754300000000001,5.6204324439227191,-0.11684799313709357,{"$f":"O43*P43","v":-0.65673625163497995}]
["Non-System Property",21.189795050245188,-0.11728724502788268,-2.4852926841487228,1.7122172269804701,3.7599999999950002,0,-2.0477827730145304,-0.11728724502788268,{"$f":"H44*I44","v":0.24017879986243229},null,10.355394028019273,0,0.95323100000000005,9.4021630280192721,-0.11728724502788268,-1.1027537988593958]
["Spare Parts",12.311296386700537,-0.11751778397563137,-1.4467962692322447,0,0,0,0,-0.11751778397563137,{"$f":"H45*I45","v":0},null,0.92961582482468141,0,0,0.92961582482468141,-0.11751778397563137,-0.10924639168207528]
["NEM Assets",9.3630921876182907,-0.11701477055799622,-1.0956200840475212,0,0,null,0,-0.11701477055799622,{"$f":"H46*I46","v":0},null,2.5929717637223009,0,0,2.5929717637223009,-0.11701477055799622,-0.30341599599532781]
[0,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
["Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Easements",null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"SUM(B6:B50)","v":1457.4278505810032},null,{"$f":"SUM(D6:D50)","v":-12.21457839647538},{"$f":"SUM(E6:E50)","v":149.13575575999252},{"$f":"SUM(F6:F50)","v":4.588999999995},10.069805258760097,134.47695050123744,null,{"$f":"SUM(J6:J50)","v":-2.1090721655078308},null,{"$f":"SUM(L6:L50)","v":106.24877886114884},5.9489531399999951,2.0569869999999999,98.242838721148829,null,{"$f":"SUM(Q6:Q50)","v":-2.2165944605197248}]
[null,null,"Check - total from RFM",-12.21457839647538]
[null,null,null,{"$f":"IF(D51=D52,\"ok\",\"error\")","v":"ok"}]

{"sheet":"Input","index":3,"n_rows":262,"n_cols":31,"rows_kept":262,"cut":false,"hidden":false,"merged":[[101,24,101,25],[102,24,102,25],[41,6,41,8],[42,6,42,8],[36,6,36,8],[37,6,37,8],[38,6,38,8],[39,6,39,8],[40,6,40,8],[27,6,27,8],[28,6,28,8],[29,6,29,8],[34,6,34,8],[35,6,35,8],[30,6,30,8],[31,6,31,8],[32,6,32,8],[33,6,33,8],[26,6,26,8],[17,6,17,8],[18,6,18,8],[19,6,19,8],[12,6,12,8],[13,6,13,8],[14,6,14,8],[15,6,15,8],[25,6,25,8],[1,6,1,7],[5,6,5,8],[24,6,24,8],[11,6,11,8],[10,6,10,8],[6,6,6,8],[7,6,7,8],[20,6,20,8],[21,6,21,8],[22,6,22,8],[23,6,23,8],[16,6,16,8],[8,6,8,8],[9,6,9,8]]}
[]
[null,null,null,null,null,"Input Variables","Input cells are in blue",null,null,null,"AER amendments"]
[]
[]
[null,null,null,null,null,{"$f":"\"Opening Regulated Asset Base for \"&CONCATENATE(LEFT(V7, 4)-1 &\"-\" &IF(V7>\"2009-10\",,\"0\") &RIGHT(V7,2)-1) &\" ($m Nominal)\"","v":"Opening Regulated Asset Base for 2011-12 ($m Nominal)"}]
[null,null,null,null,null,null,"Asset Class Name",null,null,{"$f":"\"Opening Asset Value \"&TEXT(EOMONTH(X7,-13)+1,\"dd/mm/yyyy\")","v":"Opening Asset Value 01/07/2011"},{"$f":"\"Remaining Life \"&TEXT(X7,\"dd/mm/yyyy\")","v":"Remaining Life 01/07/2012"},"Standard Life","Forecast Net Capex","Forecast Regulatory Depreciation","Prudent Additional Capex Allowance","Foregone Return on Additional Capex","Forecast Assets Under Construction","Actual Assets Under Construction",{"$f":"\"Opening Tax Value \"&TEXT(EOMONTH(X7,-13)+1,\"dd/mm/yyyy\")","v":"Opening Tax Value 01/07/2011"},{"$f":"\"Tax Remaining Life \"&TEXT(EOMONTH(X7,-13)+1,\"dd/mm/yyyy\")","v":"Tax Remaining Life 01/07/2011"},"Tax Standard Life","Base Financial Year","Length of Regulatory Control Period (Year)","Start of Regulatory period",null,"2011-12 Forecast Net Capex","2012 Shared Asset Adjustment ($June 2012) from RFM","2011-12 Forecast Net Capex after Shared Asset Adjustment",null,"Tax Remaining Life as at 1 July 2012 (as per 2012-17 PTRM)","Tax Remaining Life as at 1 July 2011"]
[null,null,null,null,null,"Asset Class 1","Overhead Subtransmission Lines (Urban)",null,null,10.762279285792545,29.142027357373575,50,{"$f":"AB7","v":1.5403827395181182},-4.3135245340123474E-3,-0.97336317345823598,-0.51350818979635426,null,null,2.7942938132830406,{"$f":"AE7","v":39.697435399070535},44.549029232545557,"2012-13",5,"2012-07-01",null,1.5403827395181182,null,{"$f":"Z7+AA7","v":1.5403827395181182},null,38.697435399070535,{"$f":"IF(AD7=0,0,IF(AD7=\"n/a\",\"n/a\",AD7+1))","v":39.697435399070535}]
[null,null,null,null,null,"Asset Class 2","Underground Subtransmission Lines (Urban)",null,null,10.454388096597372,37.897944700911488,60,{"$f":"AB8","v":0.69524569527839086},-6.601881637235596E-2,-0.44482408467969003,-0.23467172041257495,null,null,1.6263000878038287,49.251817953046576,50,null,null,null,null,0.69524569527839086,null,{"$f":"Z8+AA8","v":0.69524569527839086},null,48.251817953046576,{"$f":"IF(AD8=0,0,IF(AD8=\"n/a\",\"n/a\",AD8+1))","v":49.251817953046576}]
[null,null,null,null,null,"Asset Class 3","Urban Zone Substations",null,null,36.56472804531893,30.842565712111366,40,{"$f":"AB9","v":8.73432484436983},-6.9253997569070691E-2,-3.0001904764974796,-1.5827826885589338,null,null,23.398291878994652,29.599056700660071,32.773020440897511,null,null,null,null,8.73432484436983,null,8.73432484436983,null,28.599056700660071,29.599056700660071]
[null,null,null,null,null,"Asset Class 4","Rural Zone Substations",null,null,1.222341549310503,29.442868880222473,40,1.168505427395246,1.0115502428936891E-2,-2.3992609701431009E-2,-1.2657558773771418E-2,null,null,0.54007591231221985,31.717180766070886,32.770000000000003,null,null,null,null,1.168505427395246,null,1.168505427395246,null,30.717180766070886,31.717180766070886]
[null,null,null,null,null,"Asset Class 5","SCADA",null,null,5.4202443198689716,2.5630824800623206,10,0.94286894347818617,0.83253973983832774,-1.7265301311903993,-0.91084950250019381,null,null,3.6148331074133315,30.164268788531544,32.773020440897511,null,null,null,null,0.94286894347818617,null,0.94286894347818617,null,29.164268788531544,30.164268788531544]
[null,null,null,null,null,"Asset Class 6","Distribution Switching Stations (Ground)",null,null,12.831738724593169,32.284287263609016,40,3.4726587631509194,-3.0696676708541926E-2,-0.80315253894443261,-0.42371174259491073,null,null,22.623105942547902,29.669400080996297,36.276039740881849,null,null,null,null,3.4726587631509194,null,3.4726587631509194,null,28.669400080996297,29.669400080996297]
[null,null,null,null,null,"Asset Class 7","Overhead High Voltage Lines Urban",null,null,76.937482826868788,23.864691527172941,35,8.1061418836650709,0.70730487633032091,-1.6704330725098968,-0.88125489707293114,null,null,83.640718416270218,30.13330349099752,34.890779749958604,null,null,null,null,8.1061418836650709,null,8.1061418836650709,null,29.13330349099752,30.13330349099752]
[null,null,null,null,null,"Asset Class 8","Overhead High Voltage Lines Rural",null,null,297.26028263670054,20.720321963922586,35,26.716308930000892,4.8933364591518149,-0.67279281894794707,-0.35493907308870498,null,null,228.36358456331908,25.671015291206025,33.395791551804223,null,null,null,null,27.299515808970085,{"$f":"'2011-12 shared asset adjustment'!D13","v":-0.58320687896919432},26.716308930000892,null,24.671015291206025,25.671015291206025]
[null,null,null,null,null,"Asset Class 9","Voltage Regulators on Distribution Feeders",null,null,10.620920912058661,23.009091633252869,40,0.63585981373557254,0.12480386311314928,1.0688030964166817E-2,5.63858545561892E-3,null,null,1.6809567292802945,44.608305526902299,45.45454545454546,null,null,null,null,0.63585981373557254,null,0.63585981373557254,null,43.608305526902299,44.608305526902299]
[null,null,null,null,null,"Asset Class 10","Underground High Voltage Lines",null,null,205.43103838807687,41.91791827434502,60,18.372489533988965,-1.4331203625335949,0.84124623869530257,0.44380848277896334,null,null,115.88469131710991,19.881690932813694,31.368161738955592,null,null,null,null,18.372489533988965,null,18.372489533988965,null,18.881690932813694,19.881690932813694]
[null,null,null,null,null,"Asset Class 11","Underground High Voltage Lines SWER",null,null,0.36388264495143036,47.533476337489951,60,0,-3.7781542798913216E-3,0,0,null,null,0,0,31.37,null,null,null,null,0,null,0,null,0,0]
[null,null,null,null,null,"Asset Class 12","Distribution Substations HV (Pole)",null,null,1.0457747481455986,33.342923082859727,40,0.113796290735901,-4.2836923818901501E-4,2.4566569292252823E-2,1.2960357316531175E-2,null,null,1.0643025377207047,34.079097294376275,37.607720058962236,null,null,null,null,0.113796290735901,null,0.113796290735901,null,33.079097294376275,34.079097294376275]
[null,null,null,null,null,"Asset Class 13","Distribution Substations HV (Ground)",null,null,17.52304258921524,16.885072499806299,40,0.70941597311657911,0.46410520029082336,4.9965412574924706E-2,2.6359789709959138E-2,null,null,6.4387654204764289,26.350091182180353,33.249666818823314,null,null,null,null,0.70941597311657911,null,0.70941597311657911,null,25.350091182180353,26.350091182180353]
[null,null,null,null,null,"Asset Class 14","Distribution Substations LV (Pole)",null,null,131.73670582911546,22.834021544942726,40,10.630360809621191,1.677780653616086,0.78981494211175729,0.41667535022612284,null,null,65.943716637917021,32.825785117078539,36.60668587810958,null,null,null,null,10.630360809621191,null,10.630360809621191,null,31.825785117078539,32.825785117078539]
[null,null,null,null,null,"Asset Class 15","Distribution Substations LV (Ground)",null,null,54.008578500134782,24.460578910269472,40,6.0821195590299766,0.54536035887925638,0.17393914361289031,9.1763462196791046E-2,null,null,31.61786039353311,29.749541906041365,34.149172785632899,null,null,null,null,6.0821195590299766,null,6.0821195590299766,null,28.749541906041365,29.749541906041365]
[null,null,null,null,null,"Asset Class 16","Overhead Low Voltage Lines Underbuilt Urban",null,null,27.83314922821793,23.730346577802536,35,2.5801275848971459,0.29256713239252208,-3.2243695617511392E-2,-1.7010507712210406E-2,null,null,39.616515322937715,32.347820406181725,37.407516726517095,null,null,null,null,2.5801275848971459,null,2.5801275848971459,null,31.347820406181729,32.347820406181725]
[null,null,null,null,null,"Asset Class 17","Overhead Low Voltage Lines Underbuilt Rural",null,null,38.553057522180602,17.513973477369905,35,3.1425793810443912,0.97097384602029257,6.5673656248277368E-3,3.4646842264993436E-3,null,null,15.487893263195248,35.451553535615062,38.688831566184362,null,null,null,null,3.1425793810443912,null,3.1425793810443912,null,34.451553535615062,35.451553535615062]
[null,null,null,null,null,"Asset Class 18","Overhead Low Voltage Lines Urban",null,null,55.500663697746667,17.562960491170905,35,3.2551122897392593,1.3720806401524226,0.19597077360878457,0.10338648507864055,null,null,43.608255598521481,29.636524295519077,35.275297409764988,null,null,null,null,3.2551122897392593,null,3.2551122897392593,null,28.636524295519077,29.636524295519077]
[null,null,null,null,null,"Asset Class 19","Overhead Low Voltage Lines Rural",null,null,54.902301563461926,25.768098000558247,35,6.607792315730447,0.42130566836075634,0.21982362753784646,0.11597031419462363,null,null,38.289664435777283,31.797722693106959,36.71185780223643,null,null,null,null,6.607792315730447,null,6.607792315730447,null,30.797722693106959,31.797722693106959]
[null,null,null,null,null,"Asset Class 20","Underground Low Voltage Lines",null,null,87.566669474201007,37.811214643818495,60,6.5236571145433464,-0.42070195814932854,-0.55637592302608763,-0.29352209007901275,null,null,24.968328681402198,40.462344470978167,42.484392036221195,null,null,null,null,6.5236571145433464,null,6.5236571145433464,null,39.462344470978167,40.462344470978167]
[null,null,null,null,null,"Asset Class 21","Underground Low Voltage Common Trench",null,null,37.572911276541682,46.926470416166701,60,4.698284553942174,-0.36783210772271768,-0.19260680257128504,-0.10161178605046958,null,null,15.455394249270622,41.923155748025749,43.06548310818085,null,null,null,null,4.698284553942174,null,4.698284553942174,null,40.923155748025749,41.923155748025749]
[null,null,null,null,null,"Asset Class 22","HVST Service Connections",null,null,4.2792011293936415E-3,2.0267652273589678,40,0,1.2953171810012895E-3,0,0,null,null,0,0,36.4,null,null,null,null,0,null,0,null,0,0]
[null,null,null,null,null,"Asset Class 23","HV Service Connections",null,null,2.2339874961988881,28.048341819018891,40,0.1105608860001627,5.4113214375188234E-3,-6.550238317930375E-2,-3.4556485319089024E-2,null,null,0.78761520911771821,32.368001908453991,36.396468016517026,null,null,null,null,0.1105608860001627,null,0.1105608860001627,null,31.368001908453987,32.368001908453991]
[null,null,null,null,null,"Asset Class 24","HV Metering CA Service Connections",null,null,0.88429249526098241,11.002489315910911,40,3.4352234876845258E-2,4.844149843594521E-2,0,0,null,null,7.8026617350138022E-2,35.982720832734351,36.4,null,null,null,null,3.4352234876845258E-2,null,3.4352234876845258E-2,null,34.982720832734351,35.982720832734351]
[null,null,null,null,null,"Asset Class 25","HV/LV Service Connections",null,null,3.7989437623762292,26.940178665992079,40,0.19997480888442121,1.4180768662356708E-2,-0.11847613592510567,-6.2503357176352248E-2,null,null,1.3914182802460227,32.450211291502548,36.412417735065269,null,null,null,null,0.19997480888442121,null,0.19997480888442121,null,31.450211291502548,32.450211291502548]
[null,null,null,null,null,"Asset Class 26","Business LV Service Connections",null,null,8.6957936187472793,13.01685333966218,35,0.52913487024357242,0.34187741816929851,-0.31050233289620122,-0.16380883851048489,null,null,4.1151905292136206,32.090584879202432,36.343189940465315,null,null,null,null,0.52913487024357242,null,0.52913487024357242,null,31.090584879202432,32.090584879202432]
[null,null,null,null,null,"Asset Class 27","Business LV Metering CA Service Connections",null,null,7.9459066951583912,6.2982918183629311,25,0.98560185986198945,0.94427989916479671,0,0,null,null,2.449987453879571,35.90071886754756,36.4,null,null,null,null,0.98560185986198945,null,0.98560185986198945,null,34.90071886754756,35.90071886754756]
[null,null,null,null,null,"Asset Class 28","Domestic LV Service Connections",null,null,53.218454860395937,21.777700200411012,35,4.2169537749027963,0.59206009292119877,-2.4893973446484221,-1.3133082892303523,null,null,37.920006782080833,32.872049978210811,36.412417735065269,null,null,null,null,4.2169537749027963,null,4.2169537749027963,null,31.872049978210807,32.872049978210811]
[null,null,null,null,null,"Asset Class 29","Domestic LV Metering CA Service Connections",null,null,13.611062066993405,3.8619724333896093,20,0.66496460881631192,2.5018790862021745,0,0,null,null,2.4173019323357492,35.592169436020171,36.4,null,null,null,null,0.66496460881631192,null,0.66496460881631192,null,34.592169436020171,35.592169436020171]
[null,null,null,null,null,"Asset Class 30","Wholesale Metering",null,null,0,"n/a","n/a",0,0,0,0,null,null,0,0,"n/a",null,null,null,null,0,null,0,null,0,0]
[null,null,null,null,null,"Asset Class 31","HV Metering",null,null,0,"n/a","n/a",0,0,0,0,null,null,0,0,"n/a",null,null,null,null,0,null,0,null,0,0]
[null,null,null,null,null,"Asset Class 32","HV/LV Metering",null,null,0,"n/a","n/a",0,0,0,0,null,null,0,0,"n/a",null,null,null,null,0,null,0,null,0,0]
[null,null,null,null,null,"Asset Class 33","Business LV Metering",null,null,0,"n/a","n/a",0,0,0,0,null,null,0,0,"n/a",null,null,null,null,0,null,0,null,0,0]
[null,null,null,null,null,"Asset Class 34","Domestic LV Metering",null,null,0,"n/a","n/a",0,0,0,0,null,null,0,0,"n/a",null,null,null,null,0,null,0,null,0,0]
[null,null,null,null,null,"Asset Class 35","Off Peak Metering",null,null,0,"n/a","n/a",0,0,0,0,null,null,0,0,"n/a",null,null,null,null,0,null,0,null,0,0]
[null,null,null,null,null,"Asset Class 36","Emergency Network Spares",null,null,2.2311868004967641,"n/a","n/a",0,-6.9166790815399684E-2,0,0,null,null,0,"n/a","n/a",null,null,null,null,0,null,0,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 37","Motor Vehicles",null,null,18.209812506625152,3.4810329668191633,6,5.5476626594957255,3.5572382864346856,-0.34895029600314142,-0.18409247413053439,null,null,24.510864206294272,5.4217654112149338,9.2336424092627478,null,null,null,null,8.1491699546138605,{"$f":"'2011-12 shared asset adjustment'!D42","v":-2.6015072951181351},5.5476626594957255,null,4.4217654112149338,5.4217654112149338]
[null,null,null,null,null,"Asset Class 38","Minor Assets",null,null,29.31495873047254,2.6241670607244418,5,8.4272377720894376,7.7857741714555324,0.19140059323189007,0.10097543736656824,null,null,27.601870358884099,3.8943435152147141,5.2184208660704954,null,null,null,null,12.429392957049,{"$f":"'2011-12 shared asset adjustment'!D43","v":-4.0021551849595616},8.4272377720894376,null,2.8943435152147141,3.8943435152147141]
[null,null,null,null,null,"Asset Class 39","Non-System Property",null,null,36.902745049201272,17.016347846397277,40,-4.6246706910040789,-2.4343706447372604E-2,-8.9017185372276622,-4.6961971613204447,null,null,31.567974613415423,22.157318583839505,34.544680908019338,null,null,null,null,-2.1393780068553556,{"$f":"'2011-12 shared asset adjustment'!D44","v":-2.4852926841487228},-4.6246706910040789,null,21.157318583839505,22.157318583839505]
[null,null,null,null,null,"Asset Class 40","Spare Parts",null,null,11.94112161658636,"n/a","n/a",-1.4467962692322447,-0.37017477011417715,0,0,null,null,3.9916581026142315,"n/a","n/a",null,null,null,null,0,{"$f":"'2011-12 shared asset adjustment'!D45","v":-1.4467962692322447},-1.4467962692322447,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 41","NEM Assets",null,null,16.375951980297209,1.8035355262480346,5,-1.0956200840475212,3.9385493485826295,-2.0125618422775315,-1.0617486018187579,null,null,12.199457877182105,2.542350671825373,3.0240589956719259,null,null,null,null,0,{"$f":"'2011-12 shared asset adjustment'!D46","v":-1.0956200840475212},-1.0956200840475212,null,1.542350671825373,2.542350671825373]
[null,null,null,null,null,"Asset Class 42",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 43","Land",null,null,0,"n/a","n/a",0,null,null,null,null,null,0,"n/a","n/a",null,null,null,null,0,null,0,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 44","Easements",null,null,0,"n/a","n/a",0,null,null,null,null,null,0,"n/a","n/a",null,null,null,null,0,null,0,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 45","Equity Raising Costs",null,null,0,"n/a",40.924000802209257,0,null,null,null,null,null,0,"n/a",5,null,null,null,null,0,null,0,null,"n/a","n/a"]
[null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(J7:J51)","v":1379.4806787390382},null,null,{"$f":"SUM(M7:M51)","v":128.27738887786902},{"$f":"SUM(N7:N51)","v":29.183431914737195},-21.839631502047123,-11.521732015595765,0,0,915.6889202717,null,null,null,null,null,null,{"$f":"SUM(Z7:Z51)","v":140.49196727434435},{"$f":"SUM(AA7:AA51)","v":-12.21457839647538},{"$f":"SUM(AB7:AB51)","v":128.27738887786902}]
[]
[null,null,null,null,null,"Actual Capital Expenditure – As Incurred ($m Nominal)"]
[null,null,null,null,null,"Year",{"$f":"CONCATENATE(LEFT(H55, 4)-1 &\"-\" &IF(H55>\"2009-10\",,\"0\") &RIGHT(H55,2)-1)","v":"2011-12"},{"$f":"V7","v":"2012-13"},{"$f":"CONCATENATE(LEFT(H55, 4)+1 &\"-\" &IF(H55>\"2007-08\",,\"0\") &RIGHT(H55,2)+1)","v":"2013-14"},{"$f":"CONCATENATE(LEFT(I55, 4)+1 &\"-\" &IF(I55>\"2007-08\",,\"0\") &RIGHT(I55,2)+1)","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21",{"$f":"CONCATENATE(LEFT(P55, 4)+1 &\"-\" &IF(P55>\"2007-08\",,\"0\") &RIGHT(P55,2)+1)","v":"2021-22"}]
[null,null,null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},{"$f":"'Adjustment for provisions'!T9","v":0.87364164926999321},{"$f":"'Adjustment for provisions'!U9","v":1.4306520456801495},{"$f":"'Adjustment for provisions'!V9","v":0.77012596780147458},{"$f":"'Adjustment for provisions'!W9","v":0.32900000000000001},{"$f":"'Adjustment for provisions'!X9","v":0.34398259050000002},{"$f":"'Adjustment for provisions'!Y9","v":0.26063134752136635}]
[null,null,null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},{"$f":"'Adjustment for provisions'!T10","v":0.28763120567249334},{"$f":"'Adjustment for provisions'!U10","v":0.16379922052071899},{"$f":"'Adjustment for provisions'!V10","v":0.13489374102452892},{"$f":"'Adjustment for provisions'!W10","v":9.9999999999999985E-3},{"$f":"'Adjustment for provisions'!X10","v":2.699940210000001E-2},{"$f":"'Adjustment for provisions'!Y10","v":0}]
[null,null,null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},{"$f":"'Adjustment for provisions'!T11","v":4.5155705405879019},{"$f":"'Adjustment for provisions'!U11","v":2.077643603180868},{"$f":"'Adjustment for provisions'!V11","v":5.0423470782081097},{"$f":"'Adjustment for provisions'!W11","v":2.2149999999999999},{"$f":"'Adjustment for provisions'!X11","v":3.8617069486999993},{"$f":"'Adjustment for provisions'!Y11","v":0.1662176020526222}]
[null,null,null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},{"$f":"'Adjustment for provisions'!T12","v":-1.7828124220824113E-2},{"$f":"'Adjustment for provisions'!U12","v":0.30674692306191209},{"$f":"'Adjustment for provisions'!V12","v":1.087515875407745},{"$f":"'Adjustment for provisions'!W12","v":0.44400000000000001},{"$f":"'Adjustment for provisions'!X12","v":0.19252288630000003},{"$f":"'Adjustment for provisions'!Y12","v":0.14923884479949748}]
[null,null,null,null,null,{"$f":"Asset5","v":"SCADA"},{"$f":"'Adjustment for provisions'!T13","v":0.43870354651621324},{"$f":"'Adjustment for provisions'!U13","v":1.2710803774901676},{"$f":"'Adjustment for provisions'!V13","v":2.5087675726658754},{"$f":"'Adjustment for provisions'!W13","v":2.41},{"$f":"'Adjustment for provisions'!X13","v":16.735832956526327},{"$f":"'Adjustment for provisions'!Y13","v":18.154116121428903}]
[null,null,null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},{"$f":"'Adjustment for provisions'!T14","v":2.2664430501209538},{"$f":"'Adjustment for provisions'!U14","v":0.1529147401923944},{"$f":"'Adjustment for provisions'!V14","v":0.18447822618161661},{"$f":"'Adjustment for provisions'!W14","v":0.214},{"$f":"'Adjustment for provisions'!X14","v":0.18346362390000004},{"$f":"'Adjustment for provisions'!Y14","v":0.45664602341473742}]
[null,null,null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},{"$f":"'Adjustment for provisions'!T15","v":6.1304178679924934},{"$f":"'Adjustment for provisions'!U15","v":6.7235478294925084},{"$f":"'Adjustment for provisions'!V15","v":7.3555456465576743},{"$f":"'Adjustment for provisions'!W15","v":6.3209999999999997},{"$f":"'Adjustment for provisions'!X15","v":7.0607592548999998},{"$f":"'Adjustment for provisions'!Y15","v":7.536076644026962}]
[null,null,null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},{"$f":"'Adjustment for provisions'!T16","v":20.490609081006397},{"$f":"'Adjustment for provisions'!U16","v":18.916477740819669},{"$f":"'Adjustment for provisions'!V16","v":19.473537100657218},{"$f":"'Adjustment for provisions'!W16","v":18.553000000000001},{"$f":"'Adjustment for provisions'!X16","v":18.128541342550001},{"$f":"'Adjustment for provisions'!Y16","v":23.978320884035949}]
[null,null,null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},{"$f":"'Adjustment for provisions'!T17","v":0.10648888565268332},{"$f":"'Adjustment for provisions'!U17","v":0.88753640622497032},{"$f":"'Adjustment for provisions'!V17","v":0.73447392223801644},{"$f":"'Adjustment for provisions'!W17","v":1.046},{"$f":"'Adjustment for provisions'!X17","v":0.5929834397999999},{"$f":"'Adjustment for provisions'!Y17","v":0.7833033280881605}]
[null,null,null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},{"$f":"'Adjustment for provisions'!T18","v":11.708143018852383},{"$f":"'Adjustment for provisions'!U18","v":5.8816704295431874},{"$f":"'Adjustment for provisions'!V18","v":4.7748047330550571},{"$f":"'Adjustment for provisions'!W18","v":6.4039999999999999},{"$f":"'Adjustment for provisions'!X18","v":6.0042267438000003},{"$f":"'Adjustment for provisions'!Y18","v":10.149926538892162}]
[null,null,null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},{"$f":"'Adjustment for provisions'!T19","v":0},{"$f":"'Adjustment for provisions'!U19","v":6.086711875491968E-2},{"$f":"'Adjustment for provisions'!V19","v":8.3782168199999993E-2},{"$f":"'Adjustment for provisions'!W19","v":3.1E-2},{"$f":"'Adjustment for provisions'!X19","v":3.6569622599999997E-2},{"$f":"'Adjustment for provisions'!Y19","v":0}]
[null,null,null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},{"$f":"'Adjustment for provisions'!T20","v":6.4060463192208969E-2},{"$f":"'Adjustment for provisions'!U20","v":0.1064459426954157},{"$f":"'Adjustment for provisions'!V20","v":0.20320823797298868},{"$f":"'Adjustment for provisions'!W20","v":0.184},{"$f":"'Adjustment for provisions'!X20","v":0.11560036920000005},{"$f":"'Adjustment for provisions'!Y20","v":0.21303761942830304}]
[null,null,null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},{"$f":"'Adjustment for provisions'!T21","v":0.6477306472293819},{"$f":"'Adjustment for provisions'!U21","v":1.6785528728177401},{"$f":"'Adjustment for provisions'!V21","v":2.3107489645914341},{"$f":"'Adjustment for provisions'!W21","v":3.016},{"$f":"'Adjustment for provisions'!X21","v":3.6749719826000007},{"$f":"'Adjustment for provisions'!Y21","v":3.7863817680207972}]
[null,null,null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},{"$f":"'Adjustment for provisions'!T22","v":7.28922400229487},{"$f":"'Adjustment for provisions'!U22","v":7.4719911900834957},{"$f":"'Adjustment for provisions'!V22","v":6.6847010343796684},{"$f":"'Adjustment for provisions'!W22","v":6.0419999999999998},{"$f":"'Adjustment for provisions'!X22","v":7.8322581722000004},{"$f":"'Adjustment for provisions'!Y22","v":6.8698036230593358}]
[null,null,null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},{"$f":"'Adjustment for provisions'!T23","v":4.2749041037020419},{"$f":"'Adjustment for provisions'!U23","v":3.0565144443196464},{"$f":"'Adjustment for provisions'!V23","v":3.3186395425196618},{"$f":"'Adjustment for provisions'!W23","v":5.4539999999999997},{"$f":"'Adjustment for provisions'!X23","v":6.3162710208000004},{"$f":"'Adjustment for provisions'!Y23","v":7.1432353862363529}]
[null,null,null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},{"$f":"'Adjustment for provisions'!T24","v":2.4579397286721525},{"$f":"'Adjustment for provisions'!U24","v":2.7408494957267404},{"$f":"'Adjustment for provisions'!V24","v":2.693766661702873},{"$f":"'Adjustment for provisions'!W24","v":4.1909999999999998},{"$f":"'Adjustment for provisions'!X24","v":3.8407009774500005},{"$f":"'Adjustment for provisions'!Y24","v":3.3540141160776771}]
[null,null,null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},{"$f":"'Adjustment for provisions'!T25","v":1.8641194058527102},{"$f":"'Adjustment for provisions'!U25","v":2.1293370257918851},{"$f":"'Adjustment for provisions'!V25","v":2.1723091510659911},{"$f":"'Adjustment for provisions'!W25","v":3.67},{"$f":"'Adjustment for provisions'!X25","v":3.6955691655000003},{"$f":"'Adjustment for provisions'!Y25","v":2.7224040375776428}]
[null,null,null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},{"$f":"'Adjustment for provisions'!T26","v":3.6114122515173031},{"$f":"'Adjustment for provisions'!U26","v":3.5713119242929161},{"$f":"'Adjustment for provisions'!V26","v":3.4257847837133935},{"$f":"'Adjustment for provisions'!W26","v":4.9870000000000001},{"$f":"'Adjustment for provisions'!X26","v":4.7631638083500007},{"$f":"'Adjustment for provisions'!Y26","v":4.1414335575696457}]
[null,null,null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},{"$f":"'Adjustment for provisions'!T27","v":4.8059079394031441},{"$f":"'Adjustment for provisions'!U27","v":6.2804639746097806},{"$f":"'Adjustment for provisions'!V27","v":5.3246569208324779},{"$f":"'Adjustment for provisions'!W27","v":6.8229999999999995},{"$f":"'Adjustment for provisions'!X27","v":6.8564367853500006},{"$f":"'Adjustment for provisions'!Y27","v":6.7689239228654001}]
[null,null,null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},{"$f":"'Adjustment for provisions'!T28","v":5.0247220205098468},{"$f":"'Adjustment for provisions'!U28","v":3.2722533381007044},{"$f":"'Adjustment for provisions'!V28","v":3.6463017231621251},{"$f":"'Adjustment for provisions'!W28","v":4.9480000000000004},{"$f":"'Adjustment for provisions'!X28","v":3.7733089673000006},{"$f":"'Adjustment for provisions'!Y28","v":5.6868541028669002}]
[null,null,null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},{"$f":"'Adjustment for provisions'!T29","v":3.4400012900784227},{"$f":"'Adjustment for provisions'!U29","v":1.7548100278146463},{"$f":"'Adjustment for provisions'!V29","v":1.6128812067980338},{"$f":"'Adjustment for provisions'!W29","v":1.8069999999999999},{"$f":"'Adjustment for provisions'!X29","v":1.9440700825000001},{"$f":"'Adjustment for provisions'!Y29","v":2.2020283934168856}]
[null,null,null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},{"$f":"'Adjustment for provisions'!T30","v":0},{"$f":"'Adjustment for provisions'!U30","v":0},{"$f":"'Adjustment for provisions'!V30","v":0},{"$f":"'Adjustment for provisions'!W30","v":0},{"$f":"'Adjustment for provisions'!X30","v":0},{"$f":"'Adjustment for provisions'!Y30","v":0}]
[null,null,null,null,null,{"$f":"Asset23","v":"HV Service Connections"},{"$f":"'Adjustment for provisions'!T31","v":6.9613532486168986E-2},{"$f":"'Adjustment for provisions'!U31","v":9.3676531021838289E-2},{"$f":"'Adjustment for provisions'!V31","v":0.10485811073380863},{"$f":"'Adjustment for provisions'!W31","v":0.15},{"$f":"'Adjustment for provisions'!X31","v":0.15345669115909447},{"$f":"'Adjustment for provisions'!Y31","v":0.13796765557457749}]
[null,null,null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},{"$f":"'Adjustment for provisions'!T32","v":0.52742275899849433},{"$f":"'Adjustment for provisions'!U32","v":7.5106224695008113E-3},{"$f":"'Adjustment for provisions'!V32","v":6.8390480028900228E-3},{"$f":"'Adjustment for provisions'!W32","v":1E-3},{"$f":"'Adjustment for provisions'!X32","v":6.1210392000000009E-3},{"$f":"'Adjustment for provisions'!Y32","v":2.3720346043466733E-2}]
[null,null,null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},{"$f":"'Adjustment for provisions'!T33","v":0.1259120956634755},{"$f":"'Adjustment for provisions'!U33","v":0.16943556682442021},{"$f":"'Adjustment for provisions'!V33","v":0.18966002727170622},{"$f":"'Adjustment for provisions'!W33","v":0.27},{"$f":"'Adjustment for provisions'!X33","v":0.27756174535839395},{"$f":"'Adjustment for provisions'!Y33","v":0.24954625956703341}]
[null,null,null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},{"$f":"'Adjustment for provisions'!T34","v":0.32989012333113171},{"$f":"'Adjustment for provisions'!U34","v":0.47112756498266567},{"$f":"'Adjustment for provisions'!V34","v":0.51554643623914365},{"$f":"'Adjustment for provisions'!W34","v":0.74199999999999999},{"$f":"'Adjustment for provisions'!X34","v":0.74937805292554394},{"$f":"'Adjustment for provisions'!Y34","v":0.66347425095588808}]
[null,null,null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},{"$f":"'Adjustment for provisions'!T35","v":0.57224719095878185},{"$f":"'Adjustment for provisions'!U35","v":0.48209394958250945},{"$f":"'Adjustment for provisions'!V35","v":0.46585515216936058},{"$f":"'Adjustment for provisions'!W35","v":0.246},{"$f":"'Adjustment for provisions'!X35","v":0.4207822464},{"$f":"'Adjustment for provisions'!Y35","v":0.68933230082879726}]
[null,null,null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},{"$f":"'Adjustment for provisions'!T36","v":2.6453391402653881},{"$f":"'Adjustment for provisions'!U36","v":3.8614799102441455},{"$f":"'Adjustment for provisions'!V36","v":4.2085112670884257},{"$f":"'Adjustment for provisions'!W36","v":5.9690000000000003},{"$f":"'Adjustment for provisions'!X36","v":6.0672621607569681},{"$f":"'Adjustment for provisions'!Y36","v":5.271806852832075}]
[null,null,null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},{"$f":"'Adjustment for provisions'!T37","v":1.0119187156753677},{"$f":"'Adjustment for provisions'!U37","v":0.36430647795318971},{"$f":"'Adjustment for provisions'!V37","v":0.58924888580000012},{"$f":"'Adjustment for provisions'!W37","v":0.13899999999999998},{"$f":"'Adjustment for provisions'!X37","v":0.45093312680000003},{"$f":"'Adjustment for provisions'!Y37","v":0.51655295156226066}]
[null,null,null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},{"$f":"'Adjustment for provisions'!T38","v":0},{"$f":"'Adjustment for provisions'!U38","v":0},{"$f":"'Adjustment for provisions'!V38","v":0},{"$f":"'Adjustment for provisions'!W38","v":0},{"$f":"'Adjustment for provisions'!X38","v":0},{"$f":"'Adjustment for provisions'!Y38","v":0}]
[null,null,null,null,null,{"$f":"Asset31","v":"HV Metering"},{"$f":"'Adjustment for provisions'!T39","v":0},{"$f":"'Adjustment for provisions'!U39","v":0},{"$f":"'Adjustment for provisions'!V39","v":0},{"$f":"'Adjustment for provisions'!W39","v":0},{"$f":"'Adjustment for provisions'!X39","v":0},{"$f":"'Adjustment for provisions'!Y39","v":0}]
[null,null,null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},{"$f":"'Adjustment for provisions'!T40","v":0},{"$f":"'Adjustment for provisions'!U40","v":0},{"$f":"'Adjustment for provisions'!V40","v":0},{"$f":"'Adjustment for provisions'!W40","v":0},{"$f":"'Adjustment for provisions'!X40","v":0},{"$f":"'Adjustment for provisions'!Y40","v":0}]
[null,null,null,null,null,{"$f":"Asset33","v":"Business LV Metering"},{"$f":"'Adjustment for provisions'!T41","v":0},{"$f":"'Adjustment for provisions'!U41","v":0},{"$f":"'Adjustment for provisions'!V41","v":0},{"$f":"'Adjustment for provisions'!W41","v":0},{"$f":"'Adjustment for provisions'!X41","v":0},{"$f":"'Adjustment for provisions'!Y41","v":0}]
[null,null,null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},{"$f":"'Adjustment for provisions'!T42","v":0},{"$f":"'Adjustment for provisions'!U42","v":0},{"$f":"'Adjustment for provisions'!V42","v":0},{"$f":"'Adjustment for provisions'!W42","v":0},{"$f":"'Adjustment for provisions'!X42","v":0},{"$f":"'Adjustment for provisions'!Y42","v":0}]
[null,null,null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},{"$f":"'Adjustment for provisions'!T43","v":0},{"$f":"'Adjustment for provisions'!U43","v":0},{"$f":"'Adjustment for provisions'!V43","v":0},{"$f":"'Adjustment for provisions'!W43","v":0},{"$f":"'Adjustment for provisions'!X43","v":0},{"$f":"'Adjustment for provisions'!Y43","v":0}]
[null,null,null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},{"$f":"'Adjustment for provisions'!T44","v":0},{"$f":"'Adjustment for provisions'!U44","v":0},{"$f":"'Adjustment for provisions'!V44","v":0},{"$f":"'Adjustment for provisions'!W44","v":0},{"$f":"'Adjustment for provisions'!X44","v":0},{"$f":"'Adjustment for provisions'!Y44","v":0}]
[null,null,null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},{"$f":"'Adjustment for provisions'!T45","v":0.82063566937827004},{"$f":"'Adjustment for provisions'!U45","v":4.4324257761129457},{"$f":"'Adjustment for provisions'!V45","v":5.0767009000116055},{"$f":"'Adjustment for provisions'!W45","v":2.1829999999999998},{"$f":"'Adjustment for provisions'!X45","v":2.6791157250037743},{"$f":"'Adjustment for provisions'!Y45","v":2.3965135054931306}]
[null,null,null,null,null,{"$f":"Asset38","v":"Minor Assets"},{"$f":"'Adjustment for provisions'!T46","v":5.9879754439227195},{"$f":"'Adjustment for provisions'!U46","v":7.5387458629700417},{"$f":"'Adjustment for provisions'!V46","v":8.2651870122912214},{"$f":"'Adjustment for provisions'!W46","v":9.9220000000000006},{"$f":"'Adjustment for provisions'!X46","v":6.9944012142239682},{"$f":"'Adjustment for provisions'!Y46","v":15.710464241057888}]
[null,null,null,null,null,{"$f":"Asset39","v":"Non-System Property"},{"$f":"'Adjustment for provisions'!T47","v":10.355394028019273},{"$f":"'Adjustment for provisions'!U47","v":0.38829051631014955},{"$f":"'Adjustment for provisions'!V47","v":0.26813452745698174},{"$f":"'Adjustment for provisions'!W47","v":0},{"$f":"'Adjustment for provisions'!X47","v":0},{"$f":"'Adjustment for provisions'!Y47","v":1.4421020019304909}]
[null,null,null,null,null,{"$f":"Asset40","v":"Spare Parts"},{"$f":"'Adjustment for provisions'!T48","v":0.92961582482468141},{"$f":"'Adjustment for provisions'!U48","v":0},{"$f":"'Adjustment for provisions'!V48","v":0},{"$f":"'Adjustment for provisions'!W48","v":0},{"$f":"'Adjustment for provisions'!X48","v":0},{"$f":"'Adjustment for provisions'!Y48","v":0}]
[null,null,null,null,null,{"$f":"Asset41","v":"NEM Assets"},{"$f":"'Adjustment for provisions'!T49","v":2.5929717637223009},{"$f":"'Adjustment for provisions'!U49","v":9.2652048323186627},{"$f":"'Adjustment for provisions'!V49","v":13.979310214195028},{"$f":"'Adjustment for provisions'!W49","v":0},{"$f":"'Adjustment for provisions'!X49","v":0},{"$f":"'Adjustment for provisions'!Y49","v":0}]
[null,null,null,null,null,{"$f":"Asset42","v":0},{"$f":"'Adjustment for provisions'!T50","v":0},{"$f":"'Adjustment for provisions'!U50","v":0},{"$f":"'Adjustment for provisions'!V50","v":0},{"$f":"'Adjustment for provisions'!W50","v":0},{"$f":"'Adjustment for provisions'!X50","v":0},{"$f":"'Adjustment for provisions'!Y50","v":0}]
[null,null,null,null,null,{"$f":"Asset43","v":"Land"},{"$f":"'Adjustment for provisions'!T51","v":0},{"$f":"'Adjustment for provisions'!U51","v":0.56722226582144197},{"$f":"'Adjustment for provisions'!V51","v":0.64759992},{"$f":"'Adjustment for provisions'!W51","v":0},{"$f":"'Adjustment for provisions'!X51","v":0},{"$f":"'Adjustment for provisions'!Y51","v":0}]
[null,null,null,null,null,{"$f":"Asset44","v":"Easements"},{"$f":"'Adjustment for provisions'!T52","v":0},{"$f":"'Adjustment for provisions'!U52","v":0.1166203150804011},{"$f":"'Adjustment for provisions'!V52","v":0.46526246999999987},{"$f":"'Adjustment for provisions'!W52","v":0.48},{"$f":"'Adjustment for provisions'!X52","v":0.7136186200000002},{"$f":"'Adjustment for provisions'!Y52","v":0}]
[null,null,null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},{"$f":"'Adjustment for provisions'!T53","v":0},{"$f":"'Adjustment for provisions'!U53","v":0},{"$f":"'Adjustment for provisions'!V53","v":0},{"$f":"'Adjustment for provisions'!W53","v":0},{"$f":"'Adjustment for provisions'!X53","v":0},{"$f":"'Adjustment for provisions'!Y53","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G56:G100)","v":106.24877886114884},{"$f":"SUM(H56:H100)","v":97.69360686290635},108.32598422999614,99.201000000000008,114.49257076475408,131.62407422722492,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G101:Q101)","v":657.58601494603033},null,null,null,null,null,null,"TAX Asset Value"]
[null,null,null,null,null,"Actual Asset Disposal – As Incurred ($m Nominal)"]
[null,null,null,null,null,"Year",{"$f":"G55","v":"2011-12"},{"$f":"H55","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2011-12 Disposals","2012 Shared Asset Adjustment ($June 2012) from previous RFM","2012 Shared Asset Adjustment ($nominal 2011-12)","Forecast shared asset adjustment for 2011-12 included","Actual shared asset adjustment for 2011-12","Revised shared asset adjustment with actual for 2011-12",null,"TAV Shared assets adj","Shared assets adj difference to RAB"]
[null,null,null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},{"$f":"R105-W105","v":0},null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,{"$f":"Y105-T105","v":0}]
[null,null,null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},{"$f":"R106-W106","v":0},null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset5","v":"SCADA"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},0.54498037620049611,null,0,0,0,0,null,null,null,null,null,0,{"$f":"AA14","v":-0.58320687896919432},{"$f":"S112/(1+previous_vanilla)^0.5","v":-0.55822815070953768},{"$f":"'2011-12 shared asset adjustment'!J13","v":-4.7827246442851135E-2},{"$f":"'2011-12 shared asset adjustment'!Q13","v":-3.4579471933809447E-2},{"$f":"T112-U112+V112","v":-0.54498037620049611},null,-0.4532228817886903,{"$f":"Y112-T112","v":0.10500526892084738}]
[null,null,null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,{"$f":"Y113-T113","v":0}]
[null,null,null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},0,null,0,0.05,8.2470200000000007E-3,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},0,null,0.21770200000000001,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset23","v":"HV Service Connections"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset31","v":"HV Metering"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset33","v":"Business LV Metering"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},2.3249054603815669,1.6784861198703058,1.130320119180378,0.72,0.7488939256691246,0.74533110026097071,null,null,null,null,null,0.73621300000000001,-2.6015072951181351,-2.4900848374387516,{"$f":"'2011-12 shared asset adjustment'!J42","v":-0.91125492747132153},{"$f":"'2011-12 shared asset adjustment'!Q42","v":-9.8625504141364676E-3},{"$f":"T141-U141+V141","v":-1.5886924603815666},null,-3.2342873260601657,-0.74420248862141403]
[null,null,null,null,null,{"$f":"Asset38","v":"Minor Assets"},3.464853492053471,0.28790815547767623,9.7923003099042477E-2,0,0,0,null,null,null,null,null,0.36754300000000001,-4.0021551849595616,-3.8307430318745816,{"$f":"'2011-12 shared asset adjustment'!J43","v":-1.3901687914560907},{"$f":"'2011-12 shared asset adjustment'!Q43","v":-0.65673625163497995},{"$f":"T142-U142+V142","v":-3.0973104920534711},null,-3.742536847702123,8.8206184172458624E-2]
[null,null,null,null,null,{"$f":"Asset39","v":"Non-System Property"},4.6750112925220355,2.4539834675674883,1.2821784550220272,0,0,0,null,null,null,null,null,0.95323100000000005,-2.4852926841487228,-2.3788476938002074,{"$f":"'2011-12 shared asset adjustment'!J44","v":0.24017879986243229},{"$f":"'2011-12 shared asset adjustment'!Q44","v":-1.1027537988593958},-3.7217802925220353,null,-3.3185204200720477,-0.93967272627184029]
[null,null,null,null,null,{"$f":"Asset40","v":"Spare Parts"},1.4940764321892535,null,0,0,0,0,null,null,null,null,null,0,-1.4467962692322447,-1.3848300405071781,{"$f":"'2011-12 shared asset adjustment'!J45","v":0},{"$f":"'2011-12 shared asset adjustment'!Q45","v":-0.10924639168207528},-1.4940764321892535,null,-3.9965118587974549,-2.6116818182902768]
[null,null,null,null,null,{"$f":"Asset41","v":"NEM Assets"},1.35211071386127,null,0,0,0,0,null,null,null,null,null,0,-1.0956200840475212,-1.0486947178659423,{"$f":"'2011-12 shared asset adjustment'!J46","v":0},{"$f":"'2011-12 shared asset adjustment'!Q46","v":-0.30341599599532781},-1.35211071386127,null,-0.85020752494092378,0.19848719292501849]
[null,null,null,null,null,{"$f":"Asset42","v":0},0,null,0,0,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,{"$f":"Asset43","v":"Land"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,{"$f":"Asset44","v":"Easements"},0,null,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Total",{"$f":"SUM(G105:G149)","v":13.855937767208092},{"$f":"SUM(H105:H149)","v":4.4203777429154698},2.7281235773014476,0.77,0.7571409456691246,0.74533110026097071,0,0,0,0,0,{"$f":"SUM(R105:R149)","v":2.0569869999999999},-12.21457839647538,-11.691428472196197,-2.1090721655078308,-2.2165944605197248,-11.798950767208092,null,{"$f":"SUM(Y105:Y149)","v":-15.595286859361405},-3.9038583871652071]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G150:Q150)","v":23.2769111333551}]
[null,null,null,null,null,"Actual Customer Contributions – As Incurred ($m Nominal)"]
[null,null,null,null,null,"Year",{"$f":"G104","v":"2011-12"},"2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22"]
[null,null,null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},7.982707588363204E-3,2.0440779999999999E-2,0,0,0,2.7876601876367098E-2]
[null,null,null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},6.5022212135339152E-4,0,6.5303505749293831E-4,0,0,0]
[null,null,null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},8.654932471687303E-2,0,0,1.43,0,3.1972568273203679E-3]
[null,null,null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},2.5407817660379677E-4,0,2.1767835249764616E-4,0,0,0]
[null,null,null,null,null,{"$f":"Asset5","v":"SCADA"},8.1442911196231878E-3,0,0,0,0,6.3945136546407358E-3]
[null,null,null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},0.18612573276686284,0,4.3535670499529231E-4,0,0,2.2380797791242569E-2]
[null,null,null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},0.3944297242611029,0.21079221765926112,0.48660216104382836,0.27,0.15167952261989223,0.36351470282277298]
[null,null,null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},1.5978980694326925,1.5885549614879173,1.7573625353079922,1.31,0.9535107916546367,1.6801707421067202]
[null,null,null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},2.4208260935069236E-3,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},0.84858134204371738,1.8944802761585646,1.0586361846575536,2.36,3.0589035781481924,2.4142233785724034]
[null,null,null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},5.1896748330859908E-3,1.3216250000000001E-3,8.823117479683644E-2,0.04,0,5.3043837780404612E-2]
[null,null,null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},5.4586629203300735E-2,0.18896262322247484,0.33885700431065724,0.2,0.13970299434754779,0.23273748744776965]
[null,null,null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},0.69206759534357853,0.57656426739102273,0.55490610571810894,0.39,0.35250060434255365,0.4903354897019172]
[null,null,null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},0.41647490843928597,0.34501568908853603,1.5962618447522219,2.61,2.6583437245284416,1.2296852761530903]
[null,null,null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},0.18768763686023754,7.9388627747145179E-3,3.7441182858321881E-3,0.01,4.7787664966702538E-3,1.153226436526154E-2]
[null,null,null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},0.13932810630821413,0.20050583179321546,0.12179743543485282,0.18,0.12124825156820505,0.22253742898157794]
[null,null,null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},0.27897114607420614,0.18822159072247482,0.20579494598680809,0.15,0.13843141071798706,0.26475134647504234]
[null,null,null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},0.36777397233379072,0.50117593314640574,0.39821977015779902,0.42,0.305097963367785,0.62567047568363265]
[null,null,null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},0.40003074353856877,0.550106503632804,0.60517870456154488,1.25,1.3372991908307454,1.2094805981138843]
[null,null,null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},0.27380640874502776,0.550106503632804,0.60517870456154488,1.25,1.3372991908307454,1.2094805981138843]
[null,null,null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset23","v":"HV Service Connections"},0,1.2849248601453445E-2,4.2183766516870495E-2,0,3.3602460981599969E-2,0]
[null,null,null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},0,2.3240823462470153E-2,7.6299050707895125E-2,0.01,6.0777784584973259E-2,0]
[null,null,null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},0,6.0866973997532728E-2,0.19982477570010698,0.01,0.15917507569966391,0]
[null,null,null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},0,0.48820385393854371,1.6027612217612748,0.1,1.276716753007721,0]
[null,null,null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset31","v":"HV Metering"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset33","v":"Business LV Metering"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset38","v":"Minor Assets"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset39","v":"Non-System Property"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset40","v":"Spare Parts"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset41","v":"NEM Assets"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset42","v":0},0,0,0,0,null,0]
[null,null,null,null,null,{"$f":"Asset43","v":"Land"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset44","v":"Easements"},0,null,0.11714118562329447,0.2,0.16349810871046669,0]
[null,null,null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},0]
[null,null,null,null,null,"Total",{"$f":"SUM(G154:G198)","v":5.9489531399999951},{"$f":"SUM(H154:H198)","v":7.4093485657101947},9.8602867600000081,12.189999999999998,12.252566172437827,10.067012796467932,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G199:Q199)","v":57.728167434615955}]
[null,null,null,null,null,{"$f":"\"Actual Net Capital Expenditure – As Incurred ($m Real \"&CONCATENATE(LEFT(V7, 4)-1 &\"-\" &IF(V7>\"2009-10\",,\"0\") &RIGHT(V7,2)-1)&\")\"","v":"Actual Net Capital Expenditure – As Incurred ($m Real 2011-12)"}]
[null,null,null,null,null,"Year",{"$f":"G55","v":"2011-12"},"2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22"]
[null,null,null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},{"$f":"(G56-G105-G154)/G$253","v":0.86565894168163005},1.3677634349406134,0.72870895867659524,0.3024458187633669,0.31207394277352418,0.20843160924836562,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},{"$f":"(G57-G106-G155)/G$253","v":0.28698098355113993},0.15886880920069735,0.12702130449711929,9.1928820292816668E-3,2.449487299234341E-2,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},{"$f":"(G58-G107-G156)/G$253","v":4.4290212158710291},2.0151058358610427,4.7711720449273347,0.7216412392986109,3.5034857768963872,0.14598453321058552,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},{"$f":"(G59-G108-G157)/G$253","v":-1.8082202397427909E-2},0.29751373808680437,1.0288238159387926,0.40816396210010608,0.17466400294982345,0.13364321529825982,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset5","v":"SCADA"},{"$f":"(G60-G109-G158)/G$253","v":0.43055925539659007},1.2328204330172194,2.3738472430139228,2.2154845690568821,15.183377067864303,16.251264000730352,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},{"$f":"(G61-G110-G159)/G$253","v":2.080317317354091},0.14831195537054975,0.17414513128420245,0.1967276754266277,0.16644509939520319,0.38888401422913937,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},{"$f":"(G62-G111-G160)/G$253","v":5.7359881437313902},6.3167194897379328,6.4995349641651092,5.5626129159183373,6.2681769733032411,6.423021037426869,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},{"$f":"(G63-G112-G161)/G$253","v":18.34773063537321},16.806346508381967,16.763407103519953,15.851286483090382,15.58183364304203,19.967968019146745,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},{"$f":"(G64-G113-G162)/G$253","v":0.10406805955917639},0.86082126356268029,0.69497426320670386,0.96157546026286256,0.53797687780885728,0.70144723687838395,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},{"$f":"(G65-G114-G163)/G$253","v":10.859561676808665},3.8671743962593332,3.5163147671804484,3.7176014926415069,2.672107945088452,6.9273133568340475,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},{"$f":"(G66-G115-G164)/G$253","v":0},5.9034998123500694E-2,7.9276402948702709E-2,2.8497934290773172E-2,3.317733695165534E-2,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},{"$f":"(G67-G116-G165)/G$253","v":5.8870788359122975E-2},0.10196004057414901,0.10879365127496299,0.13237750122165601,0.10487700249562219,0.14327424897907584,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},{"$f":"(G68-G117-G166)/G$253","v":0.59314401802608119},1.4447530848917289,1.8658445463163147,2.5427511692993092,3.1998469756316887,3.1822844000173469,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},{"$f":"(G69-G118-G167)/G$253","v":6.5971564069512914},6.6878722661565799,5.8001374659755847,5.1958169229499989,6.7859173680808107,5.7128064370915315,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},{"$f":"(G70-G119-G168)/G$253","v":3.8584291952627559},2.6298817358428832,1.4237549527076094,2.6144556491277062,3.3186092123646662,5.2955773786689528,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},{"$f":"(G71-G120-G169)/G$253","v":2.2702520918119151},2.6506491088832358,2.5453544074432717,3.8435439764426653,3.4800928930870993,2.9931886858215124,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},{"$f":"(G72-G121-G170)/G$253","v":1.7247912995444961},1.870772729965265,1.9402361685288758,3.2083158282193018,3.2427583579947536,2.2386276966857057,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},{"$f":"(G73-G122-G171)/G$253","v":3.3324411054430971},3.2812581830616323,3.0468203121334434,4.4465970375635422,4.1957311604160274,3.4715644983469782,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},{"$f":"(G74-G123-G172)/G$253","v":4.4381339670693531},5.6053295385430735,4.6614956982975855,5.8862023633490521,5.9436209653791927,5.5012764550443256,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},{"$f":"(G75-G124-G173)/G$253","v":4.6246912769712782},2.6402093043334154,2.8775728656680286,3.3995277744283614,2.210039683905491,4.0094828666781961,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},{"$f":"(G76-G125-G174)/G$253","v":3.1661948813333951},1.1684415451930912,0.9535087398193629,0.51204352903098882,0.55048537267013586,0.88882541860802966,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},{"$f":"(G77-G126-G175)/G$253","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset23","v":"HV Service Connections"},{"$f":"(G78-G127-G176)/G$253","v":6.9613532486168986E-2},7.8394354186995335E-2,5.9303747723822728E-2,0.13789323043922502,0.10873626515576873,0.12354987820310107,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},{"$f":"(G79-G128-G177)/G$253","v":0.52742275899849433},7.2845502212549682E-3,6.4712472464114393E-3,9.1928820292816688E-4,5.5532369653902543E-3,2.1241542826837295E-2,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},{"$f":"(G80-G129-G178)/G$253","v":0.1259120956634755},0.14179423269219235,0.10726447703380317,0.23901493276132338,0.19667456213491827,0.22346839081338676,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},{"$f":"(G81-G130-G179)/G$253","v":0.32989012333113171},0.39791160998558045,0.29874229944464731,0.67291896454341804,0.53545433759256744,0.59414043498176417,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},{"$f":"(G82-G131-G180)/G$253","v":0.57224719095878185},0.46758276046464131,0.44080168313318313,0.22614489792032902,0.38174947892645911,0.61729628914963275,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},{"$f":"(G83-G132-G181)/G$253","v":2.6453391402653881},3.2717393188248312,2.4656140443134964,5.3953024629854118,4.3461629591742605,4.7208970237636878,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},{"$f":"(G84-G133-G182)/G$253","v":1.0119187156753677},0.35334073112516728,0.5575593603192871,0.12778106020701518,0.40910349155495862,0.46257257895110182,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},{"$f":"(G85-G134-G183)/G$253","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset31","v":"HV Metering"},{"$f":"(G86-G135-G184)/G$253","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},{"$f":"(G87-G136-G185)/G$253","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset33","v":"Business LV Metering"},{"$f":"(G88-G137-G186)/G$253","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},{"$f":"(G89-G138-G187)/G$253","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},{"$f":"(G90-G139-G188)/G$253","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},{"$f":"(G91-G140-G189)/G$253","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},{"$f":"(G92-G141-G190)/G$253","v":-1.5042697910032969},2.6710451515396842,3.7341462949892059,1.344918640883908,1.7511698091179133,1.4786319605703826,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset38","v":"Minor Assets"},{"$f":"(G93-G142-G191)/G$253","v":2.5231219518692485},7.0325850674675126,7.7280324261309392,9.1211775494532716,6.3455838305363272,14.068702808736706,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset39","v":"Non-System Property"},{"$f":"(G94-G143-G192)/G$253","v":5.6803827354972372},-2.0035149025572854,-0.95950912630274543,0,0,1.2914006978878534,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset40","v":"Spare Parts"},{"$f":"(G95-G144-G193)/G$253","v":-0.56446060736457204},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset41","v":"NEM Assets"},{"$f":"(G96-G145-G194)/G$253","v":1.2408610498610309},8.9863190681351579,13.227509544034941,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset42","v":0},{"$f":"(G97-G146-G195)/G$253","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset43","v":"Land"},{"$f":"(G98-G147-G196)/G$253","v":0},0.55014868591377319,0.61277230358747914,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset44","v":"Easements"},{"$f":"(G99-G148-G197)/G$253","v":0},0.11311000459303118,0.32939948688589354,0.2574006968198867,0.49909001705338268,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},{"$f":"(G100-G149-G198)/G$253","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",{"$f":"SUM(G203:G247)","v":86.443887953940731},{"$f":"SUM(H203:H247)","v":83.279349032579944},90.588852596064271,79.280333908728025,92.069070519303253,108.18676671482886,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G248:Q248)","v":539.84826072544502}]
[null,null,null,null,null,"Inflation and Rate of Return"]
[null,null,null,null,null,null,{"$f":"G55","v":"2011-12"},"2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22"]
[null,null,null,null,null,"Actual CPI Inflation Rate",{"$f":"179.4/174-1","v":3.1034482758620641E-2},{"$f":"102.4/99.9-1","v":2.5025025025025016E-2},{"$f":"105.4/102.4-1","v":2.9296875E-2},{"$f":"106.8/105.4-1","v":1.3282732447817747E-2},1.3108614232209881E-2,2.1256931608133023E-2]
[null,null,null,null,null,"Actual CPI (one year lagged)",1,{"$f":"G253*(1+G252)","v":1.0310344827586206},{"$f":"H253*(1+H252)","v":1.0568361464913187},1.0877981429705565,1.1022470746608675,{"$f":"K253*(1+K252)","v":1.1166960063511786},1.140433536985261,1.140433536985261,1.140433536985261,1.140433536985261,1.140433536985261]
[null,null,null,null,null,"Forecast Inflation Rate",0.03,2.5999999999999999E-2,{"$f":"H254","v":2.5999999999999999E-2},{"$f":"I254","v":2.5999999999999999E-2},2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2]
[null,null,null,null,null,"Forecast Inflation Cumulative Index",1,{"$f":"G255*(1+H254)","v":1.026},{"$f":"H255*(1+I254)","v":1.0526759999999999},1.0800455760000001,1.1081267609760002,1.1369380567613763,1.1664984462371721,1.1968274058393387,1.2279449183911615,1.2598714862693317,1.2926281449123342]
[]
[null,null,null,null,null,"Nominal WACC",9.0399999999999994E-2,8.276E-2,{"$f":"H257","v":8.276E-2},{"$f":"I257","v":8.276E-2},8.276E-2,8.276E-2,8.276E-2,8.276E-2,8.276E-2,8.276E-2,8.276E-2]
[null,null,null,null,null,"Real WACC",{"$f":"(1+G257)/(1+G254)-1","v":5.8640776699029118E-2},{"$f":"(1+H257)/(1+H254)-1","v":5.532163742690055E-2},5.532163742690055E-2,5.532163742690055E-2,5.532163742690055E-2,5.532163742690055E-2,{"$f":"(1+M257)/(1+M254)-1","v":5.532163742690055E-2},{"$f":"(1+N257)/(1+N254)-1","v":5.532163742690055E-2},{"$f":"(1+O257)/(1+O254)-1","v":5.532163742690055E-2},{"$f":"O258","v":5.532163742690055E-2},5.532163742690055E-2]
[null,null,null,null,null,"Nominal WACC                                             (fixed real time varying)",{"$f":"(1+G258)*(1+G252)-1","v":9.1495145631067976E-2},8.1731087812959125E-2,8.6239263523391729E-2,6.9339192383234938E-2,6.9155441662833939E-2,7.775453729826709E-2,{"$f":"IF(M252=0, 0, (1+M258)*(1+M252)-1)","v":0},{"$f":"IF(N252=0, 0, (1+N258)*(1+N252)-1)","v":0},{"$f":"IF(O252=0, 0, (1+O258)*(1+O252)-1)","v":0},{"$f":"IF(P252=0, 0, (1+P258)*(1+P252)-1)","v":0},{"$f":"IF(Q252=0, 0, (1+Q258)*(1+Q252)-1)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"CONCATENATE(LEFT(G251, 4)-1 &\"-\" &IF(G251>\"2009-10\",,\"0\") &RIGHT(G251,2)-1)","v":"2010-11"}]
[null,null,null,null,null,"Actual CPI Inflation Rate",{"$f":"174/169.5-1","v":2.6548672566371723E-2}]

{"sheet":"Adjustment for previous period","index":4,"n_rows":763,"n_cols":17,"rows_kept":763,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Adjustments for Previous Regulatory Control Period"]
[]
[null,"Year",null,null,null,{"$f":"CONCATENATE(LEFT(G4, 4)-1 &\"-\" &IF(G4>\"2009-10\",,\"0\") &RIGHT(G4,2)-1)","v":"2010-11"},{"$f":"Input!G55","v":"2011-12"},{"$f":"Input!H55","v":"2012-13"},{"$f":"Input!I55","v":"2013-14"},{"$f":"Input!J55","v":"2014-15"},{"$f":"Input!K55","v":"2015-16"},{"$f":"Input!L55","v":"2016-17"},{"$f":"Input!M55","v":"2017-18"},{"$f":"Input!N55","v":"2018-19"},{"$f":"Input!O55","v":"2019-20"},{"$f":"Input!P55","v":"2020-21"},{"$f":"Input!Q55","v":"2021-22"}]
[]
[null,"Actual CPI Inflation Rate",null,null,null,{"$f":"Input!G262","v":2.6548672566371723E-2},{"$f":"Input!G252","v":3.1034482758620641E-2}]
[null,"Nominal Vanilla WACC (fixed real time varying)",null,null,null,null,null,{"$f":"vanilla1","v":8.1731087812959125E-2},{"$f":"vanilla2","v":8.6239263523391729E-2},{"$f":"vanilla3","v":6.9339192383234938E-2},{"$f":"vanilla4","v":6.9155441662833939E-2},{"$f":"vanilla5","v":7.775453729826709E-2},{"$f":"vanilla6","v":0},{"$f":"vanilla7","v":0},{"$f":"vanilla8","v":0},{"$f":"vanilla9","v":0},{"$f":"vanilla10","v":0}]
[]
[null,"Nominal Adjustments for Difference Between Forecast and Actual Capex"]
[]
[null,"Nominal Forecast Net Capex (previous regulatory control period)",null,null,null,null,{"$f":"SUM(G12:G56)","v":128.27738887786902}]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,{"$f":"Input!M7","v":1.5403827395181182}]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,{"$f":"Input!M8","v":0.69524569527839086}]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,{"$f":"Input!M9","v":8.73432484436983}]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,{"$f":"Input!M10","v":1.168505427395246}]
[null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,{"$f":"Input!M11","v":0.94286894347818617}]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,{"$f":"Input!M12","v":3.4726587631509194}]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,{"$f":"Input!M13","v":8.1061418836650709}]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,{"$f":"Input!M14","v":26.716308930000892}]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,{"$f":"Input!M15","v":0.63585981373557254}]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,{"$f":"Input!M16","v":18.372489533988965}]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,{"$f":"Input!M17","v":0}]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,{"$f":"Input!M18","v":0.113796290735901}]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,{"$f":"Input!M19","v":0.70941597311657911}]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,{"$f":"Input!M20","v":10.630360809621191}]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,{"$f":"Input!M21","v":6.0821195590299766}]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,{"$f":"Input!M22","v":2.5801275848971459}]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,{"$f":"Input!M23","v":3.1425793810443912}]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,{"$f":"Input!M24","v":3.2551122897392593}]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,{"$f":"Input!M25","v":6.607792315730447}]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,{"$f":"Input!M26","v":6.5236571145433464}]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,{"$f":"Input!M27","v":4.698284553942174}]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,{"$f":"Input!M28","v":0}]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,{"$f":"Input!M29","v":0.1105608860001627}]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,{"$f":"Input!M30","v":3.4352234876845258E-2}]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,{"$f":"Input!M31","v":0.19997480888442121}]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,{"$f":"Input!M32","v":0.52913487024357242}]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,{"$f":"Input!M33","v":0.98560185986198945}]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,{"$f":"Input!M34","v":4.2169537749027963}]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,{"$f":"Input!M35","v":0.66496460881631192}]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,{"$f":"Input!M36","v":0}]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,{"$f":"Input!M37","v":0}]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,{"$f":"Input!M38","v":0}]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,{"$f":"Input!M39","v":0}]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,{"$f":"Input!M40","v":0}]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,{"$f":"Input!M41","v":0}]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,{"$f":"Input!M42","v":0}]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,{"$f":"Input!M43","v":5.5476626594957255}]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,{"$f":"Input!M44","v":8.4272377720894376}]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,{"$f":"Input!M45","v":-4.6246706910040789}]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,{"$f":"Input!M46","v":-1.4467962692322447}]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,{"$f":"Input!M47","v":-1.0956200840475212}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"Input!M48","v":0}]
[null,null,{"$f":"Asset43","v":"Land"},null,null,null,{"$f":"Input!M49","v":0}]
[null,null,{"$f":"Asset44","v":"Easements"},null,null,null,{"$f":"Input!M50","v":0}]
[null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,null,{"$f":"Input!M51","v":0}]
[]
[null,"Nominal Actual Net Capex",null,null,null,null,{"$f":"SUM(G59:G103)","v":90.311945098972146}]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,{"$f":"Input!G203*(1+previous_vanilla)^0.5","v":0.90439410658208041}]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,{"$f":"Input!G204*(1+previous_vanilla)^0.5","v":0.29982236389840744}]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,{"$f":"Input!G205*(1+previous_vanilla)^0.5","v":4.627204194043804}]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,{"$f":"Input!G206*(1+previous_vanilla)^0.5","v":-1.8891316770193536E-2}]
[null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,{"$f":"Input!G207*(1+previous_vanilla)^0.5","v":0.44982525376403459}]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,{"$f":"Input!G208*(1+previous_vanilla)^0.5","v":2.1734041330189715}]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,{"$f":"Input!G209*(1+previous_vanilla)^0.5","v":5.9926532527209053}]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,{"$f":"Input!G210*(1+previous_vanilla)^0.5","v":19.168726454268832}]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,{"$f":"Input!G211*(1+previous_vanilla)^0.5","v":0.10872473582484724}]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,{"$f":"Input!G212*(1+previous_vanilla)^0.5","v":11.345488514785579}]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,{"$f":"Input!G213*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,{"$f":"Input!G214*(1+previous_vanilla)^0.5","v":6.1505047170659417E-2}]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,{"$f":"Input!G215*(1+previous_vanilla)^0.5","v":0.61968510741091865}]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,{"$f":"Input!G216*(1+previous_vanilla)^0.5","v":6.8923557389201902}]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,{"$f":"Input!G217*(1+previous_vanilla)^0.5","v":4.0310802058846527}]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,{"$f":"Input!G218*(1+previous_vanilla)^0.5","v":2.3718378144420047}]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,{"$f":"Input!G219*(1+previous_vanilla)^0.5","v":1.8019695878862452}]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,{"$f":"Input!G220*(1+previous_vanilla)^0.5","v":3.4815560160909573}]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,{"$f":"Input!G221*(1+previous_vanilla)^0.5","v":4.6367247085116645}]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,{"$f":"Input!G222*(1+previous_vanilla)^0.5","v":4.8316297958285581}]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,{"$f":"Input!G223*(1+previous_vanilla)^0.5","v":3.3078708635593332}]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,{"$f":"Input!G224*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,{"$f":"Input!G225*(1+previous_vanilla)^0.5","v":7.2728490964985612E-2}]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,{"$f":"Input!G226*(1+previous_vanilla)^0.5","v":0.55102305532578721}]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,{"$f":"Input!G227*(1+previous_vanilla)^0.5","v":0.13154621500730335}]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,{"$f":"Input!G228*(1+previous_vanilla)^0.5","v":0.34465153537342874}]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,{"$f":"Input!G229*(1+previous_vanilla)^0.5","v":0.59785322150765841}]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,{"$f":"Input!G230*(1+previous_vanilla)^0.5","v":2.7637086769061598}]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,{"$f":"Input!G231*(1+previous_vanilla)^0.5","v":1.0571984862988808}]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,{"$f":"Input!G232*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,{"$f":"Input!G233*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,{"$f":"Input!G234*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,{"$f":"Input!G235*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,{"$f":"Input!G236*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,{"$f":"Input!G237*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,{"$f":"Input!G238*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,{"$f":"Input!G239*(1+previous_vanilla)^0.5","v":-1.5715805246001648}]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,{"$f":"Input!G240*(1+previous_vanilla)^0.5","v":2.6360227031509766}]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,{"$f":"Input!G241*(1+previous_vanilla)^0.5","v":5.9345596998450265}]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,{"$f":"Input!G242*(1+previous_vanilla)^0.5","v":-0.58971821593683627}]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,{"$f":"Input!G243*(1+previous_vanilla)^0.5","v":1.2963851772864832}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"Input!G244*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset43","v":"Land"},null,null,null,{"$f":"Input!G245*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset44","v":"Easements"},null,null,null,{"$f":"Input!G246*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,null,{"$f":"Input!G247*(1+previous_vanilla)^0.5","v":0}]
[]
[null,"Nominal Difference Between Actual and Forecast Net Capex",null,null,null,null,{"$f":"SUM(G106:G150)","v":-37.965443778896883}]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,{"$f":"G59-G12","v":-0.6359886329360378}]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,{"$f":"G60-G13","v":-0.39542333137998342}]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,-4.107120650326026]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,-1.1873967441654396]
[null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,-0.49304368971415158]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,-1.2992546301319479]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,-2.1134886309441656]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,-7.5475824757320602]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,-0.52713507791072534]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,-7.0270010192033858]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,0]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,-5.2291243565241584E-2]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,-8.9730865705660467E-2]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,-3.7380050707010009]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,-2.0510393531453239]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,-0.20828977045514119]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,-1.340609793158146]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,0.22644372635169807]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,-1.9710676072187825]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,-1.6920273187147883]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,-1.3904136903828408]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,0]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,-3.7832395035177088E-2]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,0.51667082044894197]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,-6.842859387711786E-2]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,-0.18448333487014368]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,-0.38774863835433104]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,-1.4532450979966365]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,0.39223387748256888]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,0]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,0]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,0]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,0]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,0]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,0]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,0]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,-7.1192431840958905]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,-5.7912150689384614]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,10.559230390849105]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,0.85707805329540843]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,2.3920052613340044]
[null,null,{"$f":"Asset42","v":0},null,null,null,0]
[null,null,{"$f":"Asset43","v":"Land"},null,null,null,0]
[null,null,{"$f":"Asset44","v":"Easements"},null,null,null,0]
[null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,null,0]
[]
[null,"Compounded Return on Difference - Net Capex",null,null,null,null,null,{"$f":"SUM(H153,H155,H157,H159,H161,H163,H165,H167,H169,H171,H173,H175,H177,H179,H181,H183,H185,H187,H189,H191,H193,H195,H197,H199,H201,H203,H205,H207,H209,H211,H213,H215,H217,H219,H221,H223,H225,H227,H229,H231,H233,H235,H237,H239,H241)","v":-3.102957019350983},{"$f":"SUM(I153,I155,I157,I159,I161,I163,I165,I167,I169,I171,I173,I175,I177,I179,I181,I183,I185,I187,I189,I191,I193,I195,I197,I199,I201,I203,I205,I207,I209,I211,I213,I215,I217,I219,I221,I223,I225,I227,I229,I231,I233,I235,I237,I239,I241)","v":-3.5417086389243675},-3.0932289605012491,-3.298945435682735,-3.9656589806175018,0,0,0,0,{"$f":"SUM(Q153,Q155,Q157,Q159,Q161,Q163,Q165,Q167,Q169,Q171,Q173,Q175,Q177,Q179,Q181,Q183,Q185,Q187,Q189,Q191,Q193,Q195,Q197,Q199,Q201,Q203,Q205,Q207,Q209,Q211)","v":0}]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,null,{"$f":"($G106+(SUM($G153:G153)))*H$7","v":-5.1980042806539131E-2},{"$f":"($G106+(SUM($G153:H153)))*I$7","v":-5.9329911923202923E-2},{"$f":"($G106+(SUM($G153:I153)))*J$7","v":-5.1817080537877265E-2},{"$f":"($G106+(SUM($G153:J153)))*K$7","v":-5.5263196974314567E-2},{"$f":"($G106+(SUM($G153:K153)))*L$7","v":-6.6431833339331711E-2},{"$f":"($G106+(SUM($G153:L153)))*M$7","v":0},{"$f":"($G106+(SUM($G153:M153)))*N$7","v":0},{"$f":"($G106+(SUM($G153:N153)))*O$7","v":0},{"$f":"($G106+(SUM($G153:O153)))*P$7","v":0},{"$f":"($G106+(SUM($G153:P153)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M153=0, SUM($G153:L153), 0)","v":-0.2848220655812656},{"$f":"IF(N153=0, IF(M153=0, 0, SUM($G153:M153)), 0)","v":0},{"$f":"IF(O153=0, IF(N153=0, 0, SUM($G153:N153)), 0)","v":0},{"$f":"IF(P153=0, IF(O153=0, 0, SUM($G153:O153)), 0)","v":0},{"$f":"IF(Q153=0, IF(P153=0, 0, SUM($G153:P153)), 0)","v":0},{"$f":"IF(R153=0, IF(Q153=0, 0, SUM($G153:Q153)), 0)","v":0}]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,null,{"$f":"($G107+(SUM($G155:G155)))*H$7","v":-3.2318379020310262E-2},{"$f":"($G107+(SUM($G155:H155)))*I$7","v":-3.6888130083157236E-2},{"$f":"($G107+(SUM($G155:I155)))*J$7","v":-3.2217057896273764E-2},{"$f":"($G107+(SUM($G155:J155)))*K$7","v":-3.4359666696259034E-2},{"$f":"($G107+(SUM($G155:K155)))*L$7","v":-4.1303720677284925E-2},{"$f":"($G107+(SUM($G155:L155)))*M$7","v":0},{"$f":"($G107+(SUM($G155:M155)))*N$7","v":0},{"$f":"($G107+(SUM($G155:N155)))*O$7","v":0},{"$f":"($G107+(SUM($G155:O155)))*P$7","v":0},{"$f":"($G107+(SUM($G155:P155)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M155=0, SUM($G155:L155), 0)","v":-0.1770869543732852},{"$f":"IF(N155=0, IF(M155=0, 0, SUM($G155:M155)), 0)","v":0},{"$f":"IF(O155=0, IF(N155=0, 0, SUM($G155:N155)), 0)","v":0},{"$f":"IF(P155=0, IF(O155=0, 0, SUM($G155:O155)), 0)","v":0},{"$f":"IF(Q155=0, IF(P155=0, 0, SUM($G155:P155)), 0)","v":0},{"$f":"IF(R155=0, IF(Q155=0, 0, SUM($G155:Q155)), 0)","v":0}]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,null,{"$f":"($G108+(SUM($G157:G157)))*H$7","v":-0.3356794385302142},{"$f":"($G108+(SUM($G157:H157)))*I$7","v":-0.38314380764462147},{"$f":"($G108+(SUM($G157:I157)))*J$7","v":-0.3346270522701717},{"$f":"($G108+(SUM($G157:J157)))*K$7","v":-0.35688156319465075},{"$f":"($G108+(SUM($G157:K157)))*L$7","v":-0.42900696713305325},{"$f":"($G108+(SUM($G157:L157)))*M$7","v":0},{"$f":"($G108+(SUM($G157:M157)))*N$7","v":0},{"$f":"($G108+(SUM($G157:N157)))*O$7","v":0},{"$f":"($G108+(SUM($G157:O157)))*P$7","v":0},{"$f":"($G108+(SUM($G157:P157)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M157=0, SUM($G157:L157), 0)","v":-1.8393388287727113},{"$f":"IF(N157=0, IF(M157=0, 0, SUM($G157:M157)), 0)","v":0},{"$f":"IF(O157=0, IF(N157=0, 0, SUM($G157:N157)), 0)","v":0},{"$f":"IF(P157=0, IF(O157=0, 0, SUM($G157:O157)), 0)","v":0},{"$f":"IF(Q157=0, IF(P157=0, 0, SUM($G157:P157)), 0)","v":0},{"$f":"IF(R157=0, IF(Q157=0, 0, SUM($G157:Q157)), 0)","v":0}]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,null,{"$f":"($G109+(SUM($G159:G159)))*H$7","v":-9.7047227566207303E-2},{"$f":"($G109+(SUM($G159:H159)))*I$7","v":-0.11076950215919741},{"$f":"($G109+(SUM($G159:I159)))*J$7","v":-9.674297548179879E-2},{"$f":"($G109+(SUM($G159:J159)))*K$7","v":-0.10317690719807868},{"$f":"($G109+(SUM($G159:K159)))*L$7","v":-0.12402885606918816},{"$f":"($G109+(SUM($G159:L159)))*M$7","v":0},{"$f":"($G109+(SUM($G159:M159)))*N$7","v":0},{"$f":"($G109+(SUM($G159:N159)))*O$7","v":0},{"$f":"($G109+(SUM($G159:O159)))*P$7","v":0},{"$f":"($G109+(SUM($G159:P159)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M159=0, SUM($G159:L159), 0)","v":-0.53176546847447026},{"$f":"IF(N159=0, IF(M159=0, 0, SUM($G159:M159)), 0)","v":0},{"$f":"IF(O159=0, IF(N159=0, 0, SUM($G159:N159)), 0)","v":0},{"$f":"IF(P159=0, IF(O159=0, 0, SUM($G159:O159)), 0)","v":0},{"$f":"IF(Q159=0, IF(P159=0, 0, SUM($G159:P159)), 0)","v":0},{"$f":"IF(R159=0, IF(Q159=0, 0, SUM($G159:Q159)), 0)","v":0}]
[null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,null,{"$f":"($G110+(SUM($G161:G161)))*H$7","v":-4.0296997099652697E-2},{"$f":"($G110+(SUM($G161:H161)))*I$7","v":-4.5994908037882407E-2},{"$f":"($G110+(SUM($G161:I161)))*J$7","v":-4.0170662265876955E-2},{"$f":"($G110+(SUM($G161:J161)))*K$7","v":-4.2842228823854273E-2},{"$f":"($G110+(SUM($G161:K161)))*L$7","v":-5.1500600054582714E-2},{"$f":"($G110+(SUM($G161:L161)))*M$7","v":0},{"$f":"($G110+(SUM($G161:M161)))*N$7","v":0},{"$f":"($G110+(SUM($G161:N161)))*O$7","v":0},{"$f":"($G110+(SUM($G161:O161)))*P$7","v":0},{"$f":"($G110+(SUM($G161:P161)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M161=0, SUM($G161:L161), 0)","v":-0.22080539628184903},{"$f":"IF(N161=0, IF(M161=0, 0, SUM($G161:M161)), 0)","v":0},{"$f":"IF(O161=0, IF(N161=0, 0, SUM($G161:N161)), 0)","v":0},{"$f":"IF(P161=0, IF(O161=0, 0, SUM($G161:O161)), 0)","v":0},{"$f":"IF(Q161=0, IF(P161=0, 0, SUM($G161:P161)), 0)","v":0},{"$f":"IF(R161=0, IF(Q161=0, 0, SUM($G161:Q161)), 0)","v":0}]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,null,{"$f":"($G111+(SUM($G163:G163)))*H$7","v":-0.10618949426670796},{"$f":"($G111+(SUM($G163:H163)))*I$7","v":-0.12120446621141821},{"$f":"($G111+(SUM($G163:I163)))*J$7","v":-0.10585658032590639},{"$f":"($G111+(SUM($G163:J163)))*K$7","v":-0.11289661611293794},{"$f":"($G111+(SUM($G163:K163)))*L$7","v":-0.13571290835155714},{"$f":"($G111+(SUM($G163:L163)))*M$7","v":0},{"$f":"($G111+(SUM($G163:M163)))*N$7","v":0},{"$f":"($G111+(SUM($G163:N163)))*O$7","v":0},{"$f":"($G111+(SUM($G163:O163)))*P$7","v":0},{"$f":"($G111+(SUM($G163:P163)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M163=0, SUM($G163:L163), 0)","v":-0.58186006526852763},{"$f":"IF(N163=0, IF(M163=0, 0, SUM($G163:M163)), 0)","v":0},{"$f":"IF(O163=0, IF(N163=0, 0, SUM($G163:N163)), 0)","v":0},{"$f":"IF(P163=0, IF(O163=0, 0, SUM($G163:O163)), 0)","v":0},{"$f":"IF(Q163=0, IF(P163=0, 0, SUM($G163:P163)), 0)","v":0},{"$f":"IF(R163=0, IF(Q163=0, 0, SUM($G163:Q163)), 0)","v":0}]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,null,{"$f":"($G112+(SUM($G165:G165)))*H$7","v":-0.17273772488738837},{"$f":"($G112+(SUM($G165:H165)))*I$7","v":-0.19716247717468094},{"$f":"($G112+(SUM($G165:I165)))*J$7","v":-0.17219617605419663},{"$f":"($G112+(SUM($G165:J165)))*K$7","v":-0.18364815417477504},{"$f":"($G112+(SUM($G165:K165)))*L$7","v":-0.22076326088924875},{"$f":"($G112+(SUM($G165:L165)))*M$7","v":0},{"$f":"($G112+(SUM($G165:M165)))*N$7","v":0},{"$f":"($G112+(SUM($G165:N165)))*O$7","v":0},{"$f":"($G112+(SUM($G165:O165)))*P$7","v":0},{"$f":"($G112+(SUM($G165:P165)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M165=0, SUM($G165:L165), 0)","v":-0.94650779318028966},{"$f":"IF(N165=0, IF(M165=0, 0, SUM($G165:M165)), 0)","v":0},{"$f":"IF(O165=0, IF(N165=0, 0, SUM($G165:N165)), 0)","v":0},{"$f":"IF(P165=0, IF(O165=0, 0, SUM($G165:O165)), 0)","v":0},{"$f":"IF(Q165=0, IF(P165=0, 0, SUM($G165:P165)), 0)","v":0},{"$f":"IF(R165=0, IF(Q165=0, 0, SUM($G165:Q165)), 0)","v":0}]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,null,{"$f":"($G113+(SUM($G167:G167)))*H$7","v":-0.6168721260996084},{"$f":"($G113+(SUM($G167:H167)))*I$7","v":-0.7040965519321295},{"$f":"($G113+(SUM($G167:I167)))*J$7","v":-0.61493817461138822},{"$f":"($G113+(SUM($G167:J167)))*K$7","v":-0.65583489300855846},{"$f":"($G113+(SUM($G167:K167)))*L$7","v":-0.7883784633508053},{"$f":"($G113+(SUM($G167:L167)))*M$7","v":0},{"$f":"($G113+(SUM($G167:M167)))*N$7","v":0},{"$f":"($G113+(SUM($G167:N167)))*O$7","v":0},{"$f":"($G113+(SUM($G167:O167)))*P$7","v":0},{"$f":"($G113+(SUM($G167:P167)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M167=0, SUM($G167:L167), 0)","v":-3.3801202090024898},{"$f":"IF(N167=0, IF(M167=0, 0, SUM($G167:M167)), 0)","v":0},{"$f":"IF(O167=0, IF(N167=0, 0, SUM($G167:N167)), 0)","v":0},{"$f":"IF(P167=0, IF(O167=0, 0, SUM($G167:O167)), 0)","v":0},{"$f":"IF(Q167=0, IF(P167=0, 0, SUM($G167:P167)), 0)","v":0},{"$f":"IF(R167=0, IF(Q167=0, 0, SUM($G167:Q167)), 0)","v":0}]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,null,{"$f":"($G114+(SUM($G169:G169)))*H$7","v":-4.3083323342012543E-2},{"$f":"($G114+(SUM($G169:H169)))*I$7","v":-4.917521497152199E-2},{"$f":"($G114+(SUM($G169:I169)))*J$7","v":-4.2948253116321548E-2},{"$f":"($G114+(SUM($G169:J169)))*K$7","v":-4.5804544506034953E-2},{"$f":"($G114+(SUM($G169:K169)))*L$7","v":-5.5061596748070818E-2},{"$f":"($G114+(SUM($G169:L169)))*M$7","v":0},{"$f":"($G114+(SUM($G169:M169)))*N$7","v":0},{"$f":"($G114+(SUM($G169:N169)))*O$7","v":0},{"$f":"($G114+(SUM($G169:O169)))*P$7","v":0},{"$f":"($G114+(SUM($G169:P169)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M169=0, SUM($G169:L169), 0)","v":-0.23607293268396184},{"$f":"IF(N169=0, IF(M169=0, 0, SUM($G169:M169)), 0)","v":0},{"$f":"IF(O169=0, IF(N169=0, 0, SUM($G169:N169)), 0)","v":0},{"$f":"IF(P169=0, IF(O169=0, 0, SUM($G169:O169)), 0)","v":0},{"$f":"IF(Q169=0, IF(P169=0, 0, SUM($G169:P169)), 0)","v":0},{"$f":"IF(R169=0, IF(Q169=0, 0, SUM($G169:Q169)), 0)","v":0}]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,null,{"$f":"($G115+(SUM($G171:G171)))*H$7","v":-0.57432443736226524},{"$f":"($G115+(SUM($G171:H171)))*I$7","v":-0.65553270917583117},{"$f":"($G115+(SUM($G171:I171)))*J$7","v":-0.57252387683543293},{"$f":"($G115+(SUM($G171:J171)))*K$7","v":-0.61059981476430147},{"$f":"($G115+(SUM($G171:K171)))*L$7","v":-0.73400142142160218},{"$f":"($G115+(SUM($G171:L171)))*M$7","v":0},{"$f":"($G115+(SUM($G171:M171)))*N$7","v":0},{"$f":"($G115+(SUM($G171:N171)))*O$7","v":0},{"$f":"($G115+(SUM($G171:O171)))*P$7","v":0},{"$f":"($G115+(SUM($G171:P171)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M171=0, SUM($G171:L171), 0)","v":-3.146982259559433},{"$f":"IF(N171=0, IF(M171=0, 0, SUM($G171:M171)), 0)","v":0},{"$f":"IF(O171=0, IF(N171=0, 0, SUM($G171:N171)), 0)","v":0},{"$f":"IF(P171=0, IF(O171=0, 0, SUM($G171:O171)), 0)","v":0},{"$f":"IF(Q171=0, IF(P171=0, 0, SUM($G171:P171)), 0)","v":0},{"$f":"IF(R171=0, IF(Q171=0, 0, SUM($G171:Q171)), 0)","v":0}]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,null,{"$f":"($G116+(SUM($G173:G173)))*H$7","v":0},{"$f":"($G116+(SUM($G173:H173)))*I$7","v":0},{"$f":"($G116+(SUM($G173:I173)))*J$7","v":0},{"$f":"($G116+(SUM($G173:J173)))*K$7","v":0},{"$f":"($G116+(SUM($G173:K173)))*L$7","v":0},{"$f":"($G116+(SUM($G173:L173)))*M$7","v":0},{"$f":"($G116+(SUM($G173:M173)))*N$7","v":0},{"$f":"($G116+(SUM($G173:N173)))*O$7","v":0},{"$f":"($G116+(SUM($G173:O173)))*P$7","v":0},{"$f":"($G116+(SUM($G173:P173)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M173=0, SUM($G173:L173), 0)","v":0},{"$f":"IF(N173=0, IF(M173=0, 0, SUM($G173:M173)), 0)","v":0},{"$f":"IF(O173=0, IF(N173=0, 0, SUM($G173:N173)), 0)","v":0},{"$f":"IF(P173=0, IF(O173=0, 0, SUM($G173:O173)), 0)","v":0},{"$f":"IF(Q173=0, IF(P173=0, 0, SUM($G173:P173)), 0)","v":0},{"$f":"IF(R173=0, IF(Q173=0, 0, SUM($G173:Q173)), 0)","v":0}]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,null,{"$f":"($G117+(SUM($G175:G175)))*H$7","v":-4.2738202196795933E-3},{"$f":"($G117+(SUM($G175:H175)))*I$7","v":-4.8781294419652796E-3},{"$f":"($G117+(SUM($G175:I175)))*J$7","v":-4.260421395799358E-3},{"$f":"($G117+(SUM($G175:J175)))*K$7","v":-4.5437624880764714E-3},{"$f":"($G117+(SUM($G175:K175)))*L$7","v":-5.4620523036641999E-3},{"$f":"($G117+(SUM($G175:L175)))*M$7","v":0},{"$f":"($G117+(SUM($G175:M175)))*N$7","v":0},{"$f":"($G117+(SUM($G175:N175)))*O$7","v":0},{"$f":"($G117+(SUM($G175:O175)))*P$7","v":0},{"$f":"($G117+(SUM($G175:P175)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M175=0, SUM($G175:L175), 0)","v":-2.3418185849184904E-2},{"$f":"IF(N175=0, IF(M175=0, 0, SUM($G175:M175)), 0)","v":0},{"$f":"IF(O175=0, IF(N175=0, 0, SUM($G175:N175)), 0)","v":0},{"$f":"IF(P175=0, IF(O175=0, 0, SUM($G175:O175)), 0)","v":0},{"$f":"IF(Q175=0, IF(P175=0, 0, SUM($G175:P175)), 0)","v":0},{"$f":"IF(R175=0, IF(Q175=0, 0, SUM($G175:Q175)), 0)","v":0}]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,null,{"$f":"($G118+(SUM($G177:G177)))*H$7","v":-7.3338012645221785E-3},{"$f":"($G118+(SUM($G177:H177)))*I$7","v":-8.3707853936518389E-3},{"$f":"($G118+(SUM($G177:I177)))*J$7","v":-7.3108091154693222E-3},{"$f":"($G118+(SUM($G177:J177)))*K$7","v":-7.7970175084346154E-3},{"$f":"($G118+(SUM($G177:K177)))*L$7","v":-9.3727868821075234E-3},{"$f":"($G118+(SUM($G177:L177)))*M$7","v":0},{"$f":"($G118+(SUM($G177:M177)))*N$7","v":0},{"$f":"($G118+(SUM($G177:N177)))*O$7","v":0},{"$f":"($G118+(SUM($G177:O177)))*P$7","v":0},{"$f":"($G118+(SUM($G177:P177)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M177=0, SUM($G177:L177), 0)","v":-4.0185200164185475E-2},{"$f":"IF(N177=0, IF(M177=0, 0, SUM($G177:M177)), 0)","v":0},{"$f":"IF(O177=0, IF(N177=0, 0, SUM($G177:N177)), 0)","v":0},{"$f":"IF(P177=0, IF(O177=0, 0, SUM($G177:O177)), 0)","v":0},{"$f":"IF(Q177=0, IF(P177=0, 0, SUM($G177:P177)), 0)","v":0},{"$f":"IF(R177=0, IF(Q177=0, 0, SUM($G177:Q177)), 0)","v":0}]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,null,{"$f":"($G119+(SUM($G179:G179)))*H$7","v":-0.30551122067874997},{"$f":"($G119+(SUM($G179:H179)))*I$7","v":-0.34870986701342593},{"$f":"($G119+(SUM($G179:I179)))*J$7","v":-0.3045534145875014},{"$f":"($G119+(SUM($G179:J179)))*K$7","v":-0.32480786576245541},{"$f":"($G119+(SUM($G179:K179)))*L$7","v":-0.3904512078022625},{"$f":"($G119+(SUM($G179:L179)))*M$7","v":0},{"$f":"($G119+(SUM($G179:M179)))*N$7","v":0},{"$f":"($G119+(SUM($G179:N179)))*O$7","v":0},{"$f":"($G119+(SUM($G179:O179)))*P$7","v":0},{"$f":"($G119+(SUM($G179:P179)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M179=0, SUM($G179:L179), 0)","v":-1.6740335758443954},{"$f":"IF(N179=0, IF(M179=0, 0, SUM($G179:M179)), 0)","v":0},{"$f":"IF(O179=0, IF(N179=0, 0, SUM($G179:N179)), 0)","v":0},{"$f":"IF(P179=0, IF(O179=0, 0, SUM($G179:O179)), 0)","v":0},{"$f":"IF(Q179=0, IF(P179=0, 0, SUM($G179:P179)), 0)","v":0},{"$f":"IF(R179=0, IF(Q179=0, 0, SUM($G179:Q179)), 0)","v":0}]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,null,{"$f":"($G120+(SUM($G181:G181)))*H$7","v":-0.16763367747975536},{"$f":"($G120+(SUM($G181:H181)))*I$7","v":-0.19133672816031838},{"$f":"($G120+(SUM($G181:I181)))*J$7","v":-0.16710813030989433},{"$f":"($G120+(SUM($G181:J181)))*K$7","v":-0.1782217258375752},{"$f":"($G120+(SUM($G181:K181)))*L$7","v":-0.21424015685869052},{"$f":"($G120+(SUM($G181:L181)))*M$7","v":0},{"$f":"($G120+(SUM($G181:M181)))*N$7","v":0},{"$f":"($G120+(SUM($G181:N181)))*O$7","v":0},{"$f":"($G120+(SUM($G181:O181)))*P$7","v":0},{"$f":"($G120+(SUM($G181:P181)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M181=0, SUM($G181:L181), 0)","v":-0.91854041864623381},{"$f":"IF(N181=0, IF(M181=0, 0, SUM($G181:M181)), 0)","v":0},{"$f":"IF(O181=0, IF(N181=0, 0, SUM($G181:N181)), 0)","v":0},{"$f":"IF(P181=0, IF(O181=0, 0, SUM($G181:O181)), 0)","v":0},{"$f":"IF(Q181=0, IF(P181=0, 0, SUM($G181:P181)), 0)","v":0},{"$f":"IF(R181=0, IF(Q181=0, 0, SUM($G181:Q181)), 0)","v":0}]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,null,{"$f":"($G121+(SUM($G183:G183)))*H$7","v":-1.7023749519610245E-2},{"$f":"($G121+(SUM($G183:H183)))*I$7","v":-1.9430872024485575E-2},{"$f":"($G121+(SUM($G183:I183)))*J$7","v":-1.6970378481552962E-2},{"$f":"($G121+(SUM($G183:J183)))*K$7","v":-1.8099000542286244E-2},{"$f":"($G121+(SUM($G183:K183)))*L$7","v":-2.1756790295582546E-2},{"$f":"($G121+(SUM($G183:L183)))*M$7","v":0},{"$f":"($G121+(SUM($G183:M183)))*N$7","v":0},{"$f":"($G121+(SUM($G183:N183)))*O$7","v":0},{"$f":"($G121+(SUM($G183:O183)))*P$7","v":0},{"$f":"($G121+(SUM($G183:P183)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M183=0, SUM($G183:L183), 0)","v":-9.3280790863517565E-2},{"$f":"IF(N183=0, IF(M183=0, 0, SUM($G183:M183)), 0)","v":0},{"$f":"IF(O183=0, IF(N183=0, 0, SUM($G183:N183)), 0)","v":0},{"$f":"IF(P183=0, IF(O183=0, 0, SUM($G183:O183)), 0)","v":0},{"$f":"IF(Q183=0, IF(P183=0, 0, SUM($G183:P183)), 0)","v":0},{"$f":"IF(R183=0, IF(Q183=0, 0, SUM($G183:Q183)), 0)","v":0}]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,null,{"$f":"($G122+(SUM($G185:G185)))*H$7","v":-0.10956949672752139},{"$f":"($G122+(SUM($G185:H185)))*I$7","v":-0.12506239393661514},{"$f":"($G122+(SUM($G185:I185)))*J$7","v":-0.10922598616464418},{"$f":"($G122+(SUM($G185:J185)))*K$7","v":-0.11649010568471073},{"$f":"($G122+(SUM($G185:K185)))*L$7","v":-0.14003263854106449},{"$f":"($G122+(SUM($G185:L185)))*M$7","v":0},{"$f":"($G122+(SUM($G185:M185)))*N$7","v":0},{"$f":"($G122+(SUM($G185:N185)))*O$7","v":0},{"$f":"($G122+(SUM($G185:O185)))*P$7","v":0},{"$f":"($G122+(SUM($G185:P185)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M185=0, SUM($G185:L185), 0)","v":-0.60038062105455592},{"$f":"IF(N185=0, IF(M185=0, 0, SUM($G185:M185)), 0)","v":0},{"$f":"IF(O185=0, IF(N185=0, 0, SUM($G185:N185)), 0)","v":0},{"$f":"IF(P185=0, IF(O185=0, 0, SUM($G185:O185)), 0)","v":0},{"$f":"IF(Q185=0, IF(P185=0, 0, SUM($G185:P185)), 0)","v":0},{"$f":"IF(R185=0, IF(Q185=0, 0, SUM($G185:Q185)), 0)","v":0}]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,null,{"$f":"($G123+(SUM($G187:G187)))*H$7","v":1.8507492083144322E-2},{"$f":"($G123+(SUM($G187:H187)))*I$7","v":2.1124412676978264E-2},{"$f":"($G123+(SUM($G187:I187)))*J$7","v":1.8449469374153184E-2},{"$f":"($G123+(SUM($G187:J187)))*K$7","v":1.9676458988269727E-2},{"$f":"($G123+(SUM($G187:K187)))*L$7","v":2.3653051502331084E-2},{"$f":"($G123+(SUM($G187:L187)))*M$7","v":0},{"$f":"($G123+(SUM($G187:M187)))*N$7","v":0},{"$f":"($G123+(SUM($G187:N187)))*O$7","v":0},{"$f":"($G123+(SUM($G187:O187)))*P$7","v":0},{"$f":"($G123+(SUM($G187:P187)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M187=0, SUM($G187:L187), 0)","v":0.10141088462487659},{"$f":"IF(N187=0, IF(M187=0, 0, SUM($G187:M187)), 0)","v":0},{"$f":"IF(O187=0, IF(N187=0, 0, SUM($G187:N187)), 0)","v":0},{"$f":"IF(P187=0, IF(O187=0, 0, SUM($G187:O187)), 0)","v":0},{"$f":"IF(Q187=0, IF(P187=0, 0, SUM($G187:P187)), 0)","v":0},{"$f":"IF(R187=0, IF(Q187=0, 0, SUM($G187:Q187)), 0)","v":0}]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,null,{"$f":"($G124+(SUM($G189:G189)))*H$7","v":-0.16109749969087753},{"$f":"($G124+(SUM($G189:H189)))*I$7","v":-0.18387634853016285},{"$f":"($G124+(SUM($G189:I189)))*J$7","v":-0.16059244404628933},{"$f":"($G124+(SUM($G189:J189)))*K$7","v":-0.17127271115610879},{"$f":"($G124+(SUM($G189:K189)))*L$7","v":-0.20588675331950856},{"$f":"($G124+(SUM($G189:L189)))*M$7","v":0},{"$f":"($G124+(SUM($G189:M189)))*N$7","v":0},{"$f":"($G124+(SUM($G189:N189)))*O$7","v":0},{"$f":"($G124+(SUM($G189:O189)))*P$7","v":0},{"$f":"($G124+(SUM($G189:P189)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M189=0, SUM($G189:L189), 0)","v":-0.88272575674294707},{"$f":"IF(N189=0, IF(M189=0, 0, SUM($G189:M189)), 0)","v":0},{"$f":"IF(O189=0, IF(N189=0, 0, SUM($G189:N189)), 0)","v":0},{"$f":"IF(P189=0, IF(O189=0, 0, SUM($G189:O189)), 0)","v":0},{"$f":"IF(Q189=0, IF(P189=0, 0, SUM($G189:P189)), 0)","v":0},{"$f":"IF(R189=0, IF(Q189=0, 0, SUM($G189:Q189)), 0)","v":0}]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,null,{"$f":"($G125+(SUM($G191:G191)))*H$7","v":-0.13829123336780413},{"$f":"($G125+(SUM($G191:H191)))*I$7","v":-0.15784532394480347},{"$f":"($G125+(SUM($G191:I191)))*J$7","v":-0.13785767748926167},{"$f":"($G125+(SUM($G191:J191)))*K$7","v":-0.14702595951814879},{"$f":"($G125+(SUM($G191:K191)))*L$7","v":-0.1767397576329981},{"$f":"($G125+(SUM($G191:L191)))*M$7","v":0},{"$f":"($G125+(SUM($G191:M191)))*N$7","v":0},{"$f":"($G125+(SUM($G191:N191)))*O$7","v":0},{"$f":"($G125+(SUM($G191:O191)))*P$7","v":0},{"$f":"($G125+(SUM($G191:P191)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M191=0, SUM($G191:L191), 0)","v":-0.75775995195301615},{"$f":"IF(N191=0, IF(M191=0, 0, SUM($G191:M191)), 0)","v":0},{"$f":"IF(O191=0, IF(N191=0, 0, SUM($G191:N191)), 0)","v":0},{"$f":"IF(P191=0, IF(O191=0, 0, SUM($G191:O191)), 0)","v":0},{"$f":"IF(Q191=0, IF(P191=0, 0, SUM($G191:P191)), 0)","v":0},{"$f":"IF(R191=0, IF(Q191=0, 0, SUM($G191:Q191)), 0)","v":0}]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,null,{"$f":"($G126+(SUM($G193:G193)))*H$7","v":-0.11364002342502053},{"$f":"($G126+(SUM($G193:H193)))*I$7","v":-0.12970848457841216},{"$f":"($G126+(SUM($G193:I193)))*J$7","v":-0.11328375138236267},{"$f":"($G126+(SUM($G193:J193)))*K$7","v":-0.12081773426151522},{"$f":"($G126+(SUM($G193:K193)))*L$7","v":-0.14523487648800099},{"$f":"($G126+(SUM($G193:L193)))*M$7","v":0},{"$f":"($G126+(SUM($G193:M193)))*N$7","v":0},{"$f":"($G126+(SUM($G193:N193)))*O$7","v":0},{"$f":"($G126+(SUM($G193:O193)))*P$7","v":0},{"$f":"($G126+(SUM($G193:P193)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M193=0, SUM($G193:L193), 0)","v":-0.6226848701353116},{"$f":"IF(N193=0, IF(M193=0, 0, SUM($G193:M193)), 0)","v":0},{"$f":"IF(O193=0, IF(N193=0, 0, SUM($G193:N193)), 0)","v":0},{"$f":"IF(P193=0, IF(O193=0, 0, SUM($G193:O193)), 0)","v":0},{"$f":"IF(Q193=0, IF(P193=0, 0, SUM($G193:P193)), 0)","v":0},{"$f":"IF(R193=0, IF(Q193=0, 0, SUM($G193:Q193)), 0)","v":0}]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,null,{"$f":"($G127+(SUM($G195:G195)))*H$7","v":0},{"$f":"($G127+(SUM($G195:H195)))*I$7","v":0},{"$f":"($G127+(SUM($G195:I195)))*J$7","v":0},{"$f":"($G127+(SUM($G195:J195)))*K$7","v":0},{"$f":"($G127+(SUM($G195:K195)))*L$7","v":0},{"$f":"($G127+(SUM($G195:L195)))*M$7","v":0},{"$f":"($G127+(SUM($G195:M195)))*N$7","v":0},{"$f":"($G127+(SUM($G195:N195)))*O$7","v":0},{"$f":"($G127+(SUM($G195:O195)))*P$7","v":0},{"$f":"($G127+(SUM($G195:P195)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M195=0, SUM($G195:L195), 0)","v":0},{"$f":"IF(N195=0, IF(M195=0, 0, SUM($G195:M195)), 0)","v":0},{"$f":"IF(O195=0, IF(N195=0, 0, SUM($G195:N195)), 0)","v":0},{"$f":"IF(P195=0, IF(O195=0, 0, SUM($G195:O195)), 0)","v":0},{"$f":"IF(Q195=0, IF(P195=0, 0, SUM($G195:P195)), 0)","v":0},{"$f":"IF(R195=0, IF(Q195=0, 0, SUM($G195:Q195)), 0)","v":0}]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,null,{"$f":"($G128+(SUM($G197:G197)))*H$7","v":-3.0920828007946176E-3},{"$f":"($G128+(SUM($G197:H197)))*I$7","v":-3.5292968286535684E-3},{"$f":"($G128+(SUM($G197:I197)))*J$7","v":-3.0823888336314271E-3},{"$f":"($G128+(SUM($G197:J197)))*K$7","v":-3.2873843816786279E-3},{"$f":"($G128+(SUM($G197:K197)))*L$7","v":-3.9517614492606953E-3},{"$f":"($G128+(SUM($G197:L197)))*M$7","v":0},{"$f":"($G128+(SUM($G197:M197)))*N$7","v":0},{"$f":"($G128+(SUM($G197:N197)))*O$7","v":0},{"$f":"($G128+(SUM($G197:O197)))*P$7","v":0},{"$f":"($G128+(SUM($G197:P197)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M197=0, SUM($G197:L197), 0)","v":-1.6942914294018938E-2},{"$f":"IF(N197=0, IF(M197=0, 0, SUM($G197:M197)), 0)","v":0},{"$f":"IF(O197=0, IF(N197=0, 0, SUM($G197:N197)), 0)","v":0},{"$f":"IF(P197=0, IF(O197=0, 0, SUM($G197:O197)), 0)","v":0},{"$f":"IF(Q197=0, IF(P197=0, 0, SUM($G197:P197)), 0)","v":0},{"$f":"IF(R197=0, IF(Q197=0, 0, SUM($G197:Q197)), 0)","v":0}]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,null,{"$f":"($G129+(SUM($G199:G199)))*H$7","v":4.2228068196506111E-2},{"$f":"($G129+(SUM($G199:H199)))*I$7","v":4.819902854082557E-2},{"$f":"($G129+(SUM($G199:I199)))*J$7","v":4.2095679275240258E-2},{"$f":"($G129+(SUM($G199:J199)))*K$7","v":4.489526988797958E-2},{"$f":"($G129+(SUM($G199:K199)))*L$7","v":5.3968558646883616E-2},{"$f":"($G129+(SUM($G199:L199)))*M$7","v":0},{"$f":"($G129+(SUM($G199:M199)))*N$7","v":0},{"$f":"($G129+(SUM($G199:N199)))*O$7","v":0},{"$f":"($G129+(SUM($G199:O199)))*P$7","v":0},{"$f":"($G129+(SUM($G199:P199)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M199=0, SUM($G199:L199), 0)","v":0.23138660454743515},{"$f":"IF(N199=0, IF(M199=0, 0, SUM($G199:M199)), 0)","v":0},{"$f":"IF(O199=0, IF(N199=0, 0, SUM($G199:N199)), 0)","v":0},{"$f":"IF(P199=0, IF(O199=0, 0, SUM($G199:O199)), 0)","v":0},{"$f":"IF(Q199=0, IF(P199=0, 0, SUM($G199:P199)), 0)","v":0},{"$f":"IF(R199=0, IF(Q199=0, 0, SUM($G199:Q199)), 0)","v":0}]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,null,{"$f":"($G130+(SUM($G201:G201)))*H$7","v":-5.5927434150880367E-3},{"$f":"($G130+(SUM($G201:H201)))*I$7","v":-6.383545613096407E-3},{"$f":"($G130+(SUM($G201:I201)))*J$7","v":-5.5752096443222347E-3},{"$f":"($G130+(SUM($G201:J201)))*K$7","v":-5.9459912744806226E-3},{"$f":"($G130+(SUM($G201:K201)))*L$7","v":-7.1476701133850124E-3},{"$f":"($G130+(SUM($G201:L201)))*M$7","v":0},{"$f":"($G130+(SUM($G201:M201)))*N$7","v":0},{"$f":"($G130+(SUM($G201:N201)))*O$7","v":0},{"$f":"($G130+(SUM($G201:O201)))*P$7","v":0},{"$f":"($G130+(SUM($G201:P201)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M201=0, SUM($G201:L201), 0)","v":-3.0645160060372312E-2},{"$f":"IF(N201=0, IF(M201=0, 0, SUM($G201:M201)), 0)","v":0},{"$f":"IF(O201=0, IF(N201=0, 0, SUM($G201:N201)), 0)","v":0},{"$f":"IF(P201=0, IF(O201=0, 0, SUM($G201:O201)), 0)","v":0},{"$f":"IF(Q201=0, IF(P201=0, 0, SUM($G201:P201)), 0)","v":0},{"$f":"IF(R201=0, IF(Q201=0, 0, SUM($G201:Q201)), 0)","v":0}]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,null,{"$f":"($G131+(SUM($G203:G203)))*H$7","v":-1.5078023642299257E-2},{"$f":"($G131+(SUM($G203:H203)))*I$7","v":-1.721002458584062E-2},{"$f":"($G131+(SUM($G203:I203)))*J$7","v":-1.5030752635831805E-2},{"$f":"($G131+(SUM($G203:J203)))*K$7","v":-1.6030379075080928E-2},{"$f":"($G131+(SUM($G203:K203)))*L$7","v":-1.9270102516454984E-2},{"$f":"($G131+(SUM($G203:L203)))*M$7","v":0},{"$f":"($G131+(SUM($G203:M203)))*N$7","v":0},{"$f":"($G131+(SUM($G203:N203)))*O$7","v":0},{"$f":"($G131+(SUM($G203:O203)))*P$7","v":0},{"$f":"($G131+(SUM($G203:P203)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M203=0, SUM($G203:L203), 0)","v":-8.2619282455507592E-2},{"$f":"IF(N203=0, IF(M203=0, 0, SUM($G203:M203)), 0)","v":0},{"$f":"IF(O203=0, IF(N203=0, 0, SUM($G203:N203)), 0)","v":0},{"$f":"IF(P203=0, IF(O203=0, 0, SUM($G203:O203)), 0)","v":0},{"$f":"IF(Q203=0, IF(P203=0, 0, SUM($G203:P203)), 0)","v":0},{"$f":"IF(R203=0, IF(Q203=0, 0, SUM($G203:Q203)), 0)","v":0}]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,null,{"$f":"($G132+(SUM($G205:G205)))*H$7","v":-3.1691118010693159E-2},{"$f":"($G132+(SUM($G205:H205)))*I$7","v":-3.6172175681350546E-2},{"$f":"($G132+(SUM($G205:I205)))*J$7","v":-3.1591763408260941E-2},{"$f":"($G132+(SUM($G205:J205)))*K$7","v":-3.3692786738930169E-2},{"$f":"($G132+(SUM($G205:K205)))*L$7","v":-4.0502064953255736E-2},{"$f":"($G132+(SUM($G205:L205)))*M$7","v":0},{"$f":"($G132+(SUM($G205:M205)))*N$7","v":0},{"$f":"($G132+(SUM($G205:N205)))*O$7","v":0},{"$f":"($G132+(SUM($G205:O205)))*P$7","v":0},{"$f":"($G132+(SUM($G205:P205)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M205=0, SUM($G205:L205), 0)","v":-0.17364990879249054},{"$f":"IF(N205=0, IF(M205=0, 0, SUM($G205:M205)), 0)","v":0},{"$f":"IF(O205=0, IF(N205=0, 0, SUM($G205:N205)), 0)","v":0},{"$f":"IF(P205=0, IF(O205=0, 0, SUM($G205:O205)), 0)","v":0},{"$f":"IF(Q205=0, IF(P205=0, 0, SUM($G205:P205)), 0)","v":0},{"$f":"IF(R205=0, IF(Q205=0, 0, SUM($G205:Q205)), 0)","v":0}]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,null,{"$f":"($G133+(SUM($G207:G207)))*H$7","v":-0.11877530271811548},{"$f":"($G133+(SUM($G207:H207)))*I$7","v":-0.13556988160138736},{"$f":"($G133+(SUM($G207:I207)))*J$7","v":-0.11840293109726124},{"$f":"($G133+(SUM($G207:J207)))*K$7","v":-0.1262773671469411},{"$f":"($G133+(SUM($G207:K207)))*L$7","v":-0.15179789567248861},{"$f":"($G133+(SUM($G207:L207)))*M$7","v":0},{"$f":"($G133+(SUM($G207:M207)))*N$7","v":0},{"$f":"($G133+(SUM($G207:N207)))*O$7","v":0},{"$f":"($G133+(SUM($G207:O207)))*P$7","v":0},{"$f":"($G133+(SUM($G207:P207)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M207=0, SUM($G207:L207), 0)","v":-0.65082337823619374},{"$f":"IF(N207=0, IF(M207=0, 0, SUM($G207:M207)), 0)","v":0},{"$f":"IF(O207=0, IF(N207=0, 0, SUM($G207:N207)), 0)","v":0},{"$f":"IF(P207=0, IF(O207=0, 0, SUM($G207:O207)), 0)","v":0},{"$f":"IF(Q207=0, IF(P207=0, 0, SUM($G207:P207)), 0)","v":0},{"$f":"IF(R207=0, IF(Q207=0, 0, SUM($G207:Q207)), 0)","v":0}]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,null,{"$f":"($G134+(SUM($G209:G209)))*H$7","v":3.2057701483745288E-2},{"$f":"($G134+(SUM($G209:H209)))*I$7","v":3.6590593289231942E-2},{"$f":"($G134+(SUM($G209:I209)))*J$7","v":3.1957197608030535E-2},{"$f":"($G134+(SUM($G209:J209)))*K$7","v":3.4082524291748413E-2},{"$f":"($G134+(SUM($G209:K209)))*L$7","v":4.0970568072373766E-2},{"$f":"($G134+(SUM($G209:L209)))*M$7","v":0},{"$f":"($G134+(SUM($G209:M209)))*N$7","v":0},{"$f":"($G134+(SUM($G209:N209)))*O$7","v":0},{"$f":"($G134+(SUM($G209:O209)))*P$7","v":0},{"$f":"($G134+(SUM($G209:P209)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M209=0, SUM($G209:L209), 0)","v":0.17565858474512994},{"$f":"IF(N209=0, IF(M209=0, 0, SUM($G209:M209)), 0)","v":0},{"$f":"IF(O209=0, IF(N209=0, 0, SUM($G209:N209)), 0)","v":0},{"$f":"IF(P209=0, IF(O209=0, 0, SUM($G209:O209)), 0)","v":0},{"$f":"IF(Q209=0, IF(P209=0, 0, SUM($G209:P209)), 0)","v":0},{"$f":"IF(R209=0, IF(Q209=0, 0, SUM($G209:Q209)), 0)","v":0}]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,null,{"$f":"($G135+(SUM($G211:G211)))*H$7","v":0},{"$f":"($G135+(SUM($G211:H211)))*I$7","v":0},{"$f":"($G135+(SUM($G211:I211)))*J$7","v":0},{"$f":"($G135+(SUM($G211:J211)))*K$7","v":0},{"$f":"($G135+(SUM($G211:K211)))*L$7","v":0},{"$f":"($G135+(SUM($G211:L211)))*M$7","v":0},{"$f":"($G135+(SUM($G211:M211)))*N$7","v":0},{"$f":"($G135+(SUM($G211:N211)))*O$7","v":0},{"$f":"($G135+(SUM($G211:O211)))*P$7","v":0},{"$f":"($G135+(SUM($G211:P211)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M211=0, SUM($G211:L211), 0)","v":0},{"$f":"IF(N211=0, IF(M211=0, 0, SUM($G211:M211)), 0)","v":0},{"$f":"IF(O211=0, IF(N211=0, 0, SUM($G211:N211)), 0)","v":0},{"$f":"IF(P211=0, IF(O211=0, 0, SUM($G211:O211)), 0)","v":0},{"$f":"IF(Q211=0, IF(P211=0, 0, SUM($G211:P211)), 0)","v":0},{"$f":"IF(R211=0, IF(Q211=0, 0, SUM($G211:Q211)), 0)","v":0}]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,null,{"$f":"($G136+(SUM($G213:G213)))*H$7","v":0},{"$f":"($G136+(SUM($G213:H213)))*I$7","v":0},{"$f":"($G136+(SUM($G213:I213)))*J$7","v":0},{"$f":"($G136+(SUM($G213:J213)))*K$7","v":0},{"$f":"($G136+(SUM($G213:K213)))*L$7","v":0},{"$f":"($G136+(SUM($G213:L213)))*M$7","v":0},{"$f":"($G136+(SUM($G213:M213)))*N$7","v":0},{"$f":"($G136+(SUM($G213:N213)))*O$7","v":0},{"$f":"($G136+(SUM($G213:O213)))*P$7","v":0},{"$f":"($G136+(SUM($G213:P213)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M213=0, SUM($G213:L213), 0)","v":0},{"$f":"IF(N213=0, IF(M213=0, 0, SUM($G213:M213)), 0)","v":0},{"$f":"IF(O213=0, IF(N213=0, 0, SUM($G213:N213)), 0)","v":0},{"$f":"IF(P213=0, IF(O213=0, 0, SUM($G213:O213)), 0)","v":0},{"$f":"IF(Q213=0, IF(P213=0, 0, SUM($G213:P213)), 0)","v":0},{"$f":"IF(R213=0, IF(Q213=0, 0, SUM($G213:Q213)), 0)","v":0}]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,null,{"$f":"($G137+(SUM($G215:G215)))*H$7","v":0},{"$f":"($G137+(SUM($G215:H215)))*I$7","v":0},{"$f":"($G137+(SUM($G215:I215)))*J$7","v":0},{"$f":"($G137+(SUM($G215:J215)))*K$7","v":0},{"$f":"($G137+(SUM($G215:K215)))*L$7","v":0},{"$f":"($G137+(SUM($G215:L215)))*M$7","v":0},{"$f":"($G137+(SUM($G215:M215)))*N$7","v":0},{"$f":"($G137+(SUM($G215:N215)))*O$7","v":0},{"$f":"($G137+(SUM($G215:O215)))*P$7","v":0},{"$f":"($G137+(SUM($G215:P215)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M215=0, SUM($G215:L215), 0)","v":0},{"$f":"IF(N215=0, IF(M215=0, 0, SUM($G215:M215)), 0)","v":0},{"$f":"IF(O215=0, IF(N215=0, 0, SUM($G215:N215)), 0)","v":0},{"$f":"IF(P215=0, IF(O215=0, 0, SUM($G215:O215)), 0)","v":0},{"$f":"IF(Q215=0, IF(P215=0, 0, SUM($G215:P215)), 0)","v":0},{"$f":"IF(R215=0, IF(Q215=0, 0, SUM($G215:Q215)), 0)","v":0}]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,null,{"$f":"($G138+(SUM($G217:G217)))*H$7","v":0},{"$f":"($G138+(SUM($G217:H217)))*I$7","v":0},{"$f":"($G138+(SUM($G217:I217)))*J$7","v":0},{"$f":"($G138+(SUM($G217:J217)))*K$7","v":0},{"$f":"($G138+(SUM($G217:K217)))*L$7","v":0},{"$f":"($G138+(SUM($G217:L217)))*M$7","v":0},{"$f":"($G138+(SUM($G217:M217)))*N$7","v":0},{"$f":"($G138+(SUM($G217:N217)))*O$7","v":0},{"$f":"($G138+(SUM($G217:O217)))*P$7","v":0},{"$f":"($G138+(SUM($G217:P217)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M217=0, SUM($G217:L217), 0)","v":0},{"$f":"IF(N217=0, IF(M217=0, 0, SUM($G217:M217)), 0)","v":0},{"$f":"IF(O217=0, IF(N217=0, 0, SUM($G217:N217)), 0)","v":0},{"$f":"IF(P217=0, IF(O217=0, 0, SUM($G217:O217)), 0)","v":0},{"$f":"IF(Q217=0, IF(P217=0, 0, SUM($G217:P217)), 0)","v":0},{"$f":"IF(R217=0, IF(Q217=0, 0, SUM($G217:Q217)), 0)","v":0}]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,null,{"$f":"($G139+(SUM($G219:G219)))*H$7","v":0},{"$f":"($G139+(SUM($G219:H219)))*I$7","v":0},{"$f":"($G139+(SUM($G219:I219)))*J$7","v":0},{"$f":"($G139+(SUM($G219:J219)))*K$7","v":0},{"$f":"($G139+(SUM($G219:K219)))*L$7","v":0},{"$f":"($G139+(SUM($G219:L219)))*M$7","v":0},{"$f":"($G139+(SUM($G219:M219)))*N$7","v":0},{"$f":"($G139+(SUM($G219:N219)))*O$7","v":0},{"$f":"($G139+(SUM($G219:O219)))*P$7","v":0},{"$f":"($G139+(SUM($G219:P219)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M219=0, SUM($G219:L219), 0)","v":0},{"$f":"IF(N219=0, IF(M219=0, 0, SUM($G219:M219)), 0)","v":0},{"$f":"IF(O219=0, IF(N219=0, 0, SUM($G219:N219)), 0)","v":0},{"$f":"IF(P219=0, IF(O219=0, 0, SUM($G219:O219)), 0)","v":0},{"$f":"IF(Q219=0, IF(P219=0, 0, SUM($G219:P219)), 0)","v":0},{"$f":"IF(R219=0, IF(Q219=0, 0, SUM($G219:Q219)), 0)","v":0}]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,null,{"$f":"($G140+(SUM($G221:G221)))*H$7","v":0},{"$f":"($G140+(SUM($G221:H221)))*I$7","v":0},{"$f":"($G140+(SUM($G221:I221)))*J$7","v":0},{"$f":"($G140+(SUM($G221:J221)))*K$7","v":0},{"$f":"($G140+(SUM($G221:K221)))*L$7","v":0},{"$f":"($G140+(SUM($G221:L221)))*M$7","v":0},{"$f":"($G140+(SUM($G221:M221)))*N$7","v":0},{"$f":"($G140+(SUM($G221:N221)))*O$7","v":0},{"$f":"($G140+(SUM($G221:O221)))*P$7","v":0},{"$f":"($G140+(SUM($G221:P221)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M221=0, SUM($G221:L221), 0)","v":0},{"$f":"IF(N221=0, IF(M221=0, 0, SUM($G221:M221)), 0)","v":0},{"$f":"IF(O221=0, IF(N221=0, 0, SUM($G221:N221)), 0)","v":0},{"$f":"IF(P221=0, IF(O221=0, 0, SUM($G221:O221)), 0)","v":0},{"$f":"IF(Q221=0, IF(P221=0, 0, SUM($G221:P221)), 0)","v":0},{"$f":"IF(R221=0, IF(Q221=0, 0, SUM($G221:Q221)), 0)","v":0}]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,null,{"$f":"($G141+(SUM($G223:G223)))*H$7","v":0},{"$f":"($G141+(SUM($G223:H223)))*I$7","v":0},{"$f":"($G141+(SUM($G223:I223)))*J$7","v":0},{"$f":"($G141+(SUM($G223:J223)))*K$7","v":0},{"$f":"($G141+(SUM($G223:K223)))*L$7","v":0},{"$f":"($G141+(SUM($G223:L223)))*M$7","v":0},{"$f":"($G141+(SUM($G223:M223)))*N$7","v":0},{"$f":"($G141+(SUM($G223:N223)))*O$7","v":0},{"$f":"($G141+(SUM($G223:O223)))*P$7","v":0},{"$f":"($G141+(SUM($G223:P223)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M223=0, SUM($G223:L223), 0)","v":0},{"$f":"IF(N223=0, IF(M223=0, 0, SUM($G223:M223)), 0)","v":0},{"$f":"IF(O223=0, IF(N223=0, 0, SUM($G223:N223)), 0)","v":0},{"$f":"IF(P223=0, IF(O223=0, 0, SUM($G223:O223)), 0)","v":0},{"$f":"IF(Q223=0, IF(P223=0, 0, SUM($G223:P223)), 0)","v":0},{"$f":"IF(R223=0, IF(Q223=0, 0, SUM($G223:Q223)), 0)","v":0}]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,null,{"$f":"($G142+(SUM($G225:G225)))*H$7","v":-0.58186348984115199},{"$f":"($G142+(SUM($G225:H225)))*I$7","v":-0.66413776787540735},{"$f":"($G142+(SUM($G225:I225)))*J$7","v":-0.58003929368362028},{"$f":"($G142+(SUM($G225:J225)))*K$7","v":-0.61861504752759566},{"$f":"($G142+(SUM($G225:K225)))*L$7","v":-0.74363652464146479},{"$f":"($G142+(SUM($G225:L225)))*M$7","v":0},{"$f":"($G142+(SUM($G225:M225)))*N$7","v":0},{"$f":"($G142+(SUM($G225:N225)))*O$7","v":0},{"$f":"($G142+(SUM($G225:O225)))*P$7","v":0},{"$f":"($G142+(SUM($G225:P225)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M225=0, SUM($G225:L225), 0)","v":-3.1882921235692403},{"$f":"IF(N225=0, IF(M225=0, 0, SUM($G225:M225)), 0)","v":0},{"$f":"IF(O225=0, IF(N225=0, 0, SUM($G225:N225)), 0)","v":0},{"$f":"IF(P225=0, IF(O225=0, 0, SUM($G225:O225)), 0)","v":0},{"$f":"IF(Q225=0, IF(P225=0, 0, SUM($G225:P225)), 0)","v":0},{"$f":"IF(R225=0, IF(Q225=0, 0, SUM($G225:Q225)), 0)","v":0}]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,null,{"$f":"($G143+(SUM($G227:G227)))*H$7","v":-0.47332230734314151},{"$f":"($G143+(SUM($G227:H227)))*I$7","v":-0.54024908964528617},{"$f":"($G143+(SUM($G227:I227)))*J$7","v":-0.47183839788773796},{"$f":"($G143+(SUM($G227:J227)))*K$7","v":-0.50321820627185943},{"$f":"($G143+(SUM($G227:K227)))*L$7","v":-0.60491809816770448},{"$f":"($G143+(SUM($G227:L227)))*M$7","v":0},{"$f":"($G143+(SUM($G227:M227)))*N$7","v":0},{"$f":"($G143+(SUM($G227:N227)))*O$7","v":0},{"$f":"($G143+(SUM($G227:O227)))*P$7","v":0},{"$f":"($G143+(SUM($G227:P227)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M227=0, SUM($G227:L227), 0)","v":-2.5935460993157298},{"$f":"IF(N227=0, IF(M227=0, 0, SUM($G227:M227)), 0)","v":0},{"$f":"IF(O227=0, IF(N227=0, 0, SUM($G227:N227)), 0)","v":0},{"$f":"IF(P227=0, IF(O227=0, 0, SUM($G227:O227)), 0)","v":0},{"$f":"IF(Q227=0, IF(P227=0, 0, SUM($G227:P227)), 0)","v":0},{"$f":"IF(R227=0, IF(Q227=0, 0, SUM($G227:Q227)), 0)","v":0}]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,null,{"$f":"($G144+(SUM($G229:G229)))*H$7","v":0.86301738631175495},{"$f":"($G144+(SUM($G229:H229)))*I$7","v":0.98504623608405084},{"$f":"($G144+(SUM($G229:I229)))*J$7","v":0.86031174653974796},{"$f":"($G144+(SUM($G229:J229)))*K$7","v":0.91752713612626757},{"$f":"($G144+(SUM($G229:K229)))*L$7","v":1.1029584448359817},{"$f":"($G144+(SUM($G229:L229)))*M$7","v":0},{"$f":"($G144+(SUM($G229:M229)))*N$7","v":0},{"$f":"($G144+(SUM($G229:N229)))*O$7","v":0},{"$f":"($G144+(SUM($G229:O229)))*P$7","v":0},{"$f":"($G144+(SUM($G229:P229)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M229=0, SUM($G229:L229), 0)","v":4.7288609498978031},{"$f":"IF(N229=0, IF(M229=0, 0, SUM($G229:M229)), 0)","v":0},{"$f":"IF(O229=0, IF(N229=0, 0, SUM($G229:N229)), 0)","v":0},{"$f":"IF(P229=0, IF(O229=0, 0, SUM($G229:O229)), 0)","v":0},{"$f":"IF(Q229=0, IF(P229=0, 0, SUM($G229:P229)), 0)","v":0},{"$f":"IF(R229=0, IF(Q229=0, 0, SUM($G229:Q229)), 0)","v":0}]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,null,{"$f":"($G145+(SUM($G231:G231)))*H$7","v":7.0049921636447091E-2},{"$f":"($G145+(SUM($G231:H231)))*I$7","v":7.9954833750056811E-2},{"$f":"($G145+(SUM($G231:I231)))*J$7","v":6.9830308617043702E-2},{"$f":"($G145+(SUM($G231:J231)))*K$7","v":7.4474402259308597E-2},{"$f":"($G145+(SUM($G231:K231)))*L$7","v":8.9525603834252315E-2},{"$f":"($G145+(SUM($G231:L231)))*M$7","v":0},{"$f":"($G145+(SUM($G231:M231)))*N$7","v":0},{"$f":"($G145+(SUM($G231:N231)))*O$7","v":0},{"$f":"($G145+(SUM($G231:O231)))*P$7","v":0},{"$f":"($G145+(SUM($G231:P231)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M231=0, SUM($G231:L231), 0)","v":0.38383507009710849},{"$f":"IF(N231=0, IF(M231=0, 0, SUM($G231:M231)), 0)","v":0},{"$f":"IF(O231=0, IF(N231=0, 0, SUM($G231:N231)), 0)","v":0},{"$f":"IF(P231=0, IF(O231=0, 0, SUM($G231:O231)), 0)","v":0},{"$f":"IF(Q231=0, IF(P231=0, 0, SUM($G231:P231)), 0)","v":0},{"$f":"IF(R231=0, IF(Q231=0, 0, SUM($G231:Q231)), 0)","v":0}]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,null,{"$f":"($G146+(SUM($G233:G233)))*H$7","v":0.19550119206314975},{"$f":"($G146+(SUM($G233:H233)))*I$7","v":0.22314465090299387},{"$f":"($G146+(SUM($G233:I233)))*J$7","v":0.1948882776432197},{"$f":"($G146+(SUM($G233:J233)))*K$7","v":0.20784940339333455},{"$f":"($G146+(SUM($G233:K233)))*L$7","v":0.2498555581632958},{"$f":"($G146+(SUM($G233:L233)))*M$7","v":0},{"$f":"($G146+(SUM($G233:M233)))*N$7","v":0},{"$f":"($G146+(SUM($G233:N233)))*O$7","v":0},{"$f":"($G146+(SUM($G233:O233)))*P$7","v":0},{"$f":"($G146+(SUM($G233:P233)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M233=0, SUM($G233:L233), 0)","v":1.0712390821659936},{"$f":"IF(N233=0, IF(M233=0, 0, SUM($G233:M233)), 0)","v":0},{"$f":"IF(O233=0, IF(N233=0, 0, SUM($G233:N233)), 0)","v":0},{"$f":"IF(P233=0, IF(O233=0, 0, SUM($G233:O233)), 0)","v":0},{"$f":"IF(Q233=0, IF(P233=0, 0, SUM($G233:P233)), 0)","v":0},{"$f":"IF(R233=0, IF(Q233=0, 0, SUM($G233:Q233)), 0)","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"($G147+(SUM($G235:G235)))*H$7","v":0},{"$f":"($G147+(SUM($G235:H235)))*I$7","v":0},{"$f":"($G147+(SUM($G235:I235)))*J$7","v":0},{"$f":"($G147+(SUM($G235:J235)))*K$7","v":0},{"$f":"($G147+(SUM($G235:K235)))*L$7","v":0},{"$f":"($G147+(SUM($G235:L235)))*M$7","v":0},{"$f":"($G147+(SUM($G235:M235)))*N$7","v":0},{"$f":"($G147+(SUM($G235:N235)))*O$7","v":0},{"$f":"($G147+(SUM($G235:O235)))*P$7","v":0},{"$f":"($G147+(SUM($G235:P235)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M235=0, SUM($G235:L235), 0)","v":0},{"$f":"IF(N235=0, IF(M235=0, 0, SUM($G235:M235)), 0)","v":0},{"$f":"IF(O235=0, IF(N235=0, 0, SUM($G235:N235)), 0)","v":0},{"$f":"IF(P235=0, IF(O235=0, 0, SUM($G235:O235)), 0)","v":0},{"$f":"IF(Q235=0, IF(P235=0, 0, SUM($G235:P235)), 0)","v":0},{"$f":"IF(R235=0, IF(Q235=0, 0, SUM($G235:Q235)), 0)","v":0}]
[null,null,{"$f":"Asset43","v":"Land"},null,null,null,null,{"$f":"($G148+(SUM($G237:G237)))*H$7","v":0},{"$f":"($G148+(SUM($G237:H237)))*I$7","v":0},{"$f":"($G148+(SUM($G237:I237)))*J$7","v":0},{"$f":"($G148+(SUM($G237:J237)))*K$7","v":0},{"$f":"($G148+(SUM($G237:K237)))*L$7","v":0},{"$f":"($G148+(SUM($G237:L237)))*M$7","v":0},{"$f":"($G148+(SUM($G237:M237)))*N$7","v":0},{"$f":"($G148+(SUM($G237:N237)))*O$7","v":0},{"$f":"($G148+(SUM($G237:O237)))*P$7","v":0},{"$f":"($G148+(SUM($G237:P237)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M237=0, SUM($G237:L237), 0)","v":0},{"$f":"IF(N237=0, IF(M237=0, 0, SUM($G237:M237)), 0)","v":0},{"$f":"IF(O237=0, IF(N237=0, 0, SUM($G237:N237)), 0)","v":0},{"$f":"IF(P237=0, IF(O237=0, 0, SUM($G237:O237)), 0)","v":0},{"$f":"IF(Q237=0, IF(P237=0, 0, SUM($G237:P237)), 0)","v":0},{"$f":"IF(R237=0, IF(Q237=0, 0, SUM($G237:Q237)), 0)","v":0}]
[null,null,{"$f":"Asset44","v":"Easements"},null,null,null,null,{"$f":"($G149+(SUM($G239:G239)))*H$7","v":0},{"$f":"($G149+(SUM($G239:H239)))*I$7","v":0},{"$f":"($G149+(SUM($G239:I239)))*J$7","v":0},{"$f":"($G149+(SUM($G239:J239)))*K$7","v":0},{"$f":"($G149+(SUM($G239:K239)))*L$7","v":0},{"$f":"($G149+(SUM($G239:L239)))*M$7","v":0},{"$f":"($G149+(SUM($G239:M239)))*N$7","v":0},{"$f":"($G149+(SUM($G239:N239)))*O$7","v":0},{"$f":"($G149+(SUM($G239:O239)))*P$7","v":0},{"$f":"($G149+(SUM($G239:P239)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M239=0, SUM($G239:L239), 0)","v":0},{"$f":"IF(N239=0, IF(M239=0, 0, SUM($G239:M239)), 0)","v":0},{"$f":"IF(O239=0, IF(N239=0, 0, SUM($G239:N239)), 0)","v":0},{"$f":"IF(P239=0, IF(O239=0, 0, SUM($G239:O239)), 0)","v":0},{"$f":"IF(Q239=0, IF(P239=0, 0, SUM($G239:P239)), 0)","v":0},{"$f":"IF(R239=0, IF(Q239=0, 0, SUM($G239:Q239)), 0)","v":0}]
[null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,null,null,{"$f":"($G150+(SUM($G241:G241)))*H$7","v":0},{"$f":"($G150+(SUM($G241:H241)))*I$7","v":0},{"$f":"($G150+(SUM($G241:I241)))*J$7","v":0},{"$f":"($G150+(SUM($G241:J241)))*K$7","v":0},{"$f":"($G150+(SUM($G241:K241)))*L$7","v":0},{"$f":"($G150+(SUM($G241:L241)))*M$7","v":0},{"$f":"($G150+(SUM($G241:M241)))*N$7","v":0},{"$f":"($G150+(SUM($G241:N241)))*O$7","v":0},{"$f":"($G150+(SUM($G241:O241)))*P$7","v":0},{"$f":"($G150+(SUM($G241:P241)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M241=0, SUM($G241:L241), 0)","v":0},{"$f":"IF(N241=0, IF(M241=0, 0, SUM($G241:M241)), 0)","v":0},{"$f":"IF(O241=0, IF(N241=0, 0, SUM($G241:N241)), 0)","v":0},{"$f":"IF(P241=0, IF(O241=0, 0, SUM($G241:O241)), 0)","v":0},{"$f":"IF(Q241=0, IF(P241=0, 0, SUM($G241:P241)), 0)","v":0},{"$f":"IF(R241=0, IF(Q241=0, 0, SUM($G241:Q241)), 0)","v":0}]
[null,"Total Return at End of Regulatory Period",null,null,null,null,null,null,null,null,null,{"$f":"IF(M152=0, SUM($G152:L152), 0)","v":-17.002499035076838},{"$f":"IF(N152=0, IF(M152=0, 0, SUM($G152:M152)), 0)","v":0},{"$f":"IF(O152=0, IF(N152=0, 0, SUM($G152:N152)), 0)","v":0},{"$f":"IF(P152=0, IF(O152=0, 0, SUM($G152:O152)), 0)","v":0},{"$f":"IF(Q152=0, IF(P152=0, 0, SUM($G152:P152)), 0)","v":0},{"$f":"IF(R152=0, IF(Q152=0, 0, SUM($G152:Q152)), 0)","v":0}]
[]
[null,"Nominal Adjustments for Difference Between Forecast and Actual Assets Under Construction"]
[]
[null,"Nominal Forecast Assets Under Construction (previous regulatory period)",null,null,null,null,{"$f":"SUM(G248:G292)","v":0}]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,{"$f":"Input!Q7","v":0}]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,{"$f":"Input!Q8","v":0}]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,{"$f":"Input!Q9","v":0}]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,{"$f":"Input!Q10","v":0}]
[null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,{"$f":"Input!Q11","v":0}]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,{"$f":"Input!Q12","v":0}]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,{"$f":"Input!Q13","v":0}]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,{"$f":"Input!Q14","v":0}]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,{"$f":"Input!Q15","v":0}]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,{"$f":"Input!Q16","v":0}]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,{"$f":"Input!Q17","v":0}]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,{"$f":"Input!Q18","v":0}]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,{"$f":"Input!Q19","v":0}]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,{"$f":"Input!Q20","v":0}]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,{"$f":"Input!Q21","v":0}]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,{"$f":"Input!Q22","v":0}]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,{"$f":"Input!Q23","v":0}]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,{"$f":"Input!Q24","v":0}]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,{"$f":"Input!Q25","v":0}]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,{"$f":"Input!Q26","v":0}]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,{"$f":"Input!Q27","v":0}]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,{"$f":"Input!Q28","v":0}]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,{"$f":"Input!Q29","v":0}]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,{"$f":"Input!Q30","v":0}]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,{"$f":"Input!Q31","v":0}]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,{"$f":"Input!Q32","v":0}]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,{"$f":"Input!Q33","v":0}]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,{"$f":"Input!Q34","v":0}]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,{"$f":"Input!Q35","v":0}]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,{"$f":"Input!Q36","v":0}]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,{"$f":"Input!Q37","v":0}]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,{"$f":"Input!Q38","v":0}]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,{"$f":"Input!Q39","v":0}]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,{"$f":"Input!Q40","v":0}]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,{"$f":"Input!Q41","v":0}]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,{"$f":"Input!Q42","v":0}]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,{"$f":"Input!Q43","v":0}]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,{"$f":"Input!Q44","v":0}]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,{"$f":"Input!Q45","v":0}]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,{"$f":"Input!Q46","v":0}]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,{"$f":"Input!Q47","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"Input!Q48","v":0}]
[null,null,{"$f":"Asset43","v":"Land"},null,null,null,{"$f":"Input!Q49","v":0}]
[null,null,{"$f":"Asset44","v":"Easements"},null,null,null,{"$f":"Input!Q50","v":0}]
[null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,null,{"$f":"Input!Q51","v":0}]
[]
[null,"Nominal Actual Assets Under Construction",null,null,null,null,{"$f":"SUM(G295:G339)","v":0}]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,{"$f":"Input!R7","v":0}]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,{"$f":"Input!R8","v":0}]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,{"$f":"Input!R9","v":0}]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,{"$f":"Input!R10","v":0}]
[null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,{"$f":"Input!R11","v":0}]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,{"$f":"Input!R12","v":0}]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,{"$f":"Input!R13","v":0}]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,{"$f":"Input!R14","v":0}]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,{"$f":"Input!R15","v":0}]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,{"$f":"Input!R16","v":0}]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,{"$f":"Input!R17","v":0}]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,{"$f":"Input!R18","v":0}]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,{"$f":"Input!R19","v":0}]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,{"$f":"Input!R20","v":0}]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,{"$f":"Input!R21","v":0}]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,{"$f":"Input!R22","v":0}]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,{"$f":"Input!R23","v":0}]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,{"$f":"Input!R24","v":0}]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,{"$f":"Input!R25","v":0}]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,{"$f":"Input!R26","v":0}]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,{"$f":"Input!R27","v":0}]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,{"$f":"Input!R28","v":0}]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,{"$f":"Input!R29","v":0}]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,{"$f":"Input!R30","v":0}]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,{"$f":"Input!R31","v":0}]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,{"$f":"Input!R32","v":0}]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,{"$f":"Input!R33","v":0}]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,{"$f":"Input!R34","v":0}]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,{"$f":"Input!R35","v":0}]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,{"$f":"Input!R36","v":0}]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,{"$f":"Input!R37","v":0}]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,{"$f":"Input!R38","v":0}]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,{"$f":"Input!R39","v":0}]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,{"$f":"Input!R40","v":0}]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,{"$f":"Input!R41","v":0}]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,{"$f":"Input!R42","v":0}]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,{"$f":"Input!R43","v":0}]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,{"$f":"Input!R44","v":0}]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,{"$f":"Input!R45","v":0}]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,{"$f":"Input!R46","v":0}]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,{"$f":"Input!R47","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"Input!R48","v":0}]
[null,null,{"$f":"Asset43","v":"Land"},null,null,null,{"$f":"Input!R49","v":0}]
[null,null,{"$f":"Asset44","v":"Easements"},null,null,null,{"$f":"Input!R50","v":0}]
[null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,null,{"$f":"Input!R51","v":0}]
[]
[null,"Nominal Difference Between Actual and Forecast Assets Under Construction",null,null,null,null,{"$f":"SUM(G342:G386)","v":0}]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,{"$f":"G295-G248","v":0}]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,{"$f":"G296-G249","v":0}]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,0]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,0]
[null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,0]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,0]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,0]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,0]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,0]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,0]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,0]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,0]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,0]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,0]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,0]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,0]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,0]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,0]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,0]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,0]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,0]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,0]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,0]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,0]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,0]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,0]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,0]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,0]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,0]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,0]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,0]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,0]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,0]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,0]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,0]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,0]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,0]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,0]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,0]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,0]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,0]
[null,null,{"$f":"Asset42","v":0},null,null,null,0]
[null,null,{"$f":"Asset43","v":"Land"},null,null,null,0]
[null,null,{"$f":"Asset44","v":"Easements"},null,null,null,0]
[null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,null,0]
[]
[null,"Compounded Return on Difference - Assets Under Construction",null,null,null,null,null,{"$f":"SUM(H389,H391,H393,H395,H397,H399,H401,H403,H405,H407,H409,H411,H413,H415,H417,H419,H421,H423,H425,H427,H429,H431,H433,H435,H437,H439,H441,H443,H445,H447,H449,H451,H453,H455,H457,H459,H461,H463,H465,H467,H469,H471,H473,H475,H477)","v":0},{"$f":"SUM(I389,I391,I393,I395,I397,I399,I401,I403,I405,I407,I409,I411,I413,I415,I417,I419,I421,I423,I425,I427,I429,I431,I433,I435,I437,I439,I441,I443,I445,I447,I449,I451,I453,I455,I457,I459,I461,I463,I465,I467,I469,I471,I473,I475,I477)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,null,{"$f":"($G342+(SUM($G389:G389)))*H$7","v":0},{"$f":"($G342+(SUM($G389:H389)))*I$7","v":0},{"$f":"($G342+(SUM($G389:I389)))*J$7","v":0},{"$f":"($G342+(SUM($G389:J389)))*K$7","v":0},{"$f":"($G342+(SUM($G389:K389)))*L$7","v":0},{"$f":"($G342+(SUM($G389:L389)))*M$7","v":0},{"$f":"($G342+(SUM($G389:M389)))*N$7","v":0},{"$f":"($G342+(SUM($G389:N389)))*O$7","v":0},{"$f":"($G342+(SUM($G389:O389)))*P$7","v":0},{"$f":"($G342+(SUM($G389:P389)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M389=0, SUM($G389:L389), 0)","v":0},{"$f":"IF(N389=0, IF(M389=0, 0, SUM($G389:M389)), 0)","v":0},{"$f":"IF(O389=0, IF(N389=0, 0, SUM($G389:N389)), 0)","v":0},{"$f":"IF(P389=0, IF(O389=0, 0, SUM($G389:O389)), 0)","v":0},{"$f":"IF(Q389=0, IF(P389=0, 0, SUM($G389:P389)), 0)","v":0},{"$f":"IF(R389=0, IF(Q389=0, 0, SUM($G389:Q389)), 0)","v":0}]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,null,{"$f":"($G343+(SUM($G391:G391)))*H$7","v":0},{"$f":"($G343+(SUM($G391:H391)))*I$7","v":0},{"$f":"($G343+(SUM($G391:I391)))*J$7","v":0},{"$f":"($G343+(SUM($G391:J391)))*K$7","v":0},{"$f":"($G343+(SUM($G391:K391)))*L$7","v":0},{"$f":"($G343+(SUM($G391:L391)))*M$7","v":0},{"$f":"($G343+(SUM($G391:M391)))*N$7","v":0},{"$f":"($G343+(SUM($G391:N391)))*O$7","v":0},{"$f":"($G343+(SUM($G391:O391)))*P$7","v":0},{"$f":"($G343+(SUM($G391:P391)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M391=0, SUM($G391:L391), 0)","v":0},{"$f":"IF(N391=0, IF(M391=0, 0, SUM($G391:M391)), 0)","v":0},{"$f":"IF(O391=0, IF(N391=0, 0, SUM($G391:N391)), 0)","v":0},{"$f":"IF(P391=0, IF(O391=0, 0, SUM($G391:O391)), 0)","v":0},{"$f":"IF(Q391=0, IF(P391=0, 0, SUM($G391:P391)), 0)","v":0},{"$f":"IF(R391=0, IF(Q391=0, 0, SUM($G391:Q391)), 0)","v":0}]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,null,{"$f":"($G344+(SUM($G393:G393)))*H$7","v":0},{"$f":"($G344+(SUM($G393:H393)))*I$7","v":0},{"$f":"($G344+(SUM($G393:I393)))*J$7","v":0},{"$f":"($G344+(SUM($G393:J393)))*K$7","v":0},{"$f":"($G344+(SUM($G393:K393)))*L$7","v":0},{"$f":"($G344+(SUM($G393:L393)))*M$7","v":0},{"$f":"($G344+(SUM($G393:M393)))*N$7","v":0},{"$f":"($G344+(SUM($G393:N393)))*O$7","v":0},{"$f":"($G344+(SUM($G393:O393)))*P$7","v":0},{"$f":"($G344+(SUM($G393:P393)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M393=0, SUM($G393:L393), 0)","v":0},{"$f":"IF(N393=0, IF(M393=0, 0, SUM($G393:M393)), 0)","v":0},{"$f":"IF(O393=0, IF(N393=0, 0, SUM($G393:N393)), 0)","v":0},{"$f":"IF(P393=0, IF(O393=0, 0, SUM($G393:O393)), 0)","v":0},{"$f":"IF(Q393=0, IF(P393=0, 0, SUM($G393:P393)), 0)","v":0},{"$f":"IF(R393=0, IF(Q393=0, 0, SUM($G393:Q393)), 0)","v":0}]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,null,{"$f":"($G345+(SUM($G395:G395)))*H$7","v":0},{"$f":"($G345+(SUM($G395:H395)))*I$7","v":0},{"$f":"($G345+(SUM($G395:I395)))*J$7","v":0},{"$f":"($G345+(SUM($G395:J395)))*K$7","v":0},{"$f":"($G345+(SUM($G395:K395)))*L$7","v":0},{"$f":"($G345+(SUM($G395:L395)))*M$7","v":0},{"$f":"($G345+(SUM($G395:M395)))*N$7","v":0},{"$f":"($G345+(SUM($G395:N395)))*O$7","v":0},{"$f":"($G345+(SUM($G395:O395)))*P$7","v":0},{"$f":"($G345+(SUM($G395:P395)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M395=0, SUM($G395:L395), 0)","v":0},{"$f":"IF(N395=0, IF(M395=0, 0, SUM($G395:M395)), 0)","v":0},{"$f":"IF(O395=0, IF(N395=0, 0, SUM($G395:N395)), 0)","v":0},{"$f":"IF(P395=0, IF(O395=0, 0, SUM($G395:O395)), 0)","v":0},{"$f":"IF(Q395=0, IF(P395=0, 0, SUM($G395:P395)), 0)","v":0},{"$f":"IF(R395=0, IF(Q395=0, 0, SUM($G395:Q395)), 0)","v":0}]
[null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,null,{"$f":"($G346+(SUM($G397:G397)))*H$7","v":0},{"$f":"($G346+(SUM($G397:H397)))*I$7","v":0},{"$f":"($G346+(SUM($G397:I397)))*J$7","v":0},{"$f":"($G346+(SUM($G397:J397)))*K$7","v":0},{"$f":"($G346+(SUM($G397:K397)))*L$7","v":0},{"$f":"($G346+(SUM($G397:L397)))*M$7","v":0},{"$f":"($G346+(SUM($G397:M397)))*N$7","v":0},{"$f":"($G346+(SUM($G397:N397)))*O$7","v":0},{"$f":"($G346+(SUM($G397:O397)))*P$7","v":0},{"$f":"($G346+(SUM($G397:P397)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M397=0, SUM($G397:L397), 0)","v":0},{"$f":"IF(N397=0, IF(M397=0, 0, SUM($G397:M397)), 0)","v":0},{"$f":"IF(O397=0, IF(N397=0, 0, SUM($G397:N397)), 0)","v":0},{"$f":"IF(P397=0, IF(O397=0, 0, SUM($G397:O397)), 0)","v":0},{"$f":"IF(Q397=0, IF(P397=0, 0, SUM($G397:P397)), 0)","v":0},{"$f":"IF(R397=0, IF(Q397=0, 0, SUM($G397:Q397)), 0)","v":0}]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,null,{"$f":"($G347+(SUM($G399:G399)))*H$7","v":0},{"$f":"($G347+(SUM($G399:H399)))*I$7","v":0},{"$f":"($G347+(SUM($G399:I399)))*J$7","v":0},{"$f":"($G347+(SUM($G399:J399)))*K$7","v":0},{"$f":"($G347+(SUM($G399:K399)))*L$7","v":0},{"$f":"($G347+(SUM($G399:L399)))*M$7","v":0},{"$f":"($G347+(SUM($G399:M399)))*N$7","v":0},{"$f":"($G347+(SUM($G399:N399)))*O$7","v":0},{"$f":"($G347+(SUM($G399:O399)))*P$7","v":0},{"$f":"($G347+(SUM($G399:P399)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M399=0, SUM($G399:L399), 0)","v":0},{"$f":"IF(N399=0, IF(M399=0, 0, SUM($G399:M399)), 0)","v":0},{"$f":"IF(O399=0, IF(N399=0, 0, SUM($G399:N399)), 0)","v":0},{"$f":"IF(P399=0, IF(O399=0, 0, SUM($G399:O399)), 0)","v":0},{"$f":"IF(Q399=0, IF(P399=0, 0, SUM($G399:P399)), 0)","v":0},{"$f":"IF(R399=0, IF(Q399=0, 0, SUM($G399:Q399)), 0)","v":0}]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,null,{"$f":"($G348+(SUM($G401:G401)))*H$7","v":0},{"$f":"($G348+(SUM($G401:H401)))*I$7","v":0},{"$f":"($G348+(SUM($G401:I401)))*J$7","v":0},{"$f":"($G348+(SUM($G401:J401)))*K$7","v":0},{"$f":"($G348+(SUM($G401:K401)))*L$7","v":0},{"$f":"($G348+(SUM($G401:L401)))*M$7","v":0},{"$f":"($G348+(SUM($G401:M401)))*N$7","v":0},{"$f":"($G348+(SUM($G401:N401)))*O$7","v":0},{"$f":"($G348+(SUM($G401:O401)))*P$7","v":0},{"$f":"($G348+(SUM($G401:P401)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M401=0, SUM($G401:L401), 0)","v":0},{"$f":"IF(N401=0, IF(M401=0, 0, SUM($G401:M401)), 0)","v":0},{"$f":"IF(O401=0, IF(N401=0, 0, SUM($G401:N401)), 0)","v":0},{"$f":"IF(P401=0, IF(O401=0, 0, SUM($G401:O401)), 0)","v":0},{"$f":"IF(Q401=0, IF(P401=0, 0, SUM($G401:P401)), 0)","v":0},{"$f":"IF(R401=0, IF(Q401=0, 0, SUM($G401:Q401)), 0)","v":0}]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,null,{"$f":"($G349+(SUM($G403:G403)))*H$7","v":0},{"$f":"($G349+(SUM($G403:H403)))*I$7","v":0},{"$f":"($G349+(SUM($G403:I403)))*J$7","v":0},{"$f":"($G349+(SUM($G403:J403)))*K$7","v":0},{"$f":"($G349+(SUM($G403:K403)))*L$7","v":0},{"$f":"($G349+(SUM($G403:L403)))*M$7","v":0},{"$f":"($G349+(SUM($G403:M403)))*N$7","v":0},{"$f":"($G349+(SUM($G403:N403)))*O$7","v":0},{"$f":"($G349+(SUM($G403:O403)))*P$7","v":0},{"$f":"($G349+(SUM($G403:P403)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M403=0, SUM($G403:L403), 0)","v":0},{"$f":"IF(N403=0, IF(M403=0, 0, SUM($G403:M403)), 0)","v":0},{"$f":"IF(O403=0, IF(N403=0, 0, SUM($G403:N403)), 0)","v":0},{"$f":"IF(P403=0, IF(O403=0, 0, SUM($G403:O403)), 0)","v":0},{"$f":"IF(Q403=0, IF(P403=0, 0, SUM($G403:P403)), 0)","v":0},{"$f":"IF(R403=0, IF(Q403=0, 0, SUM($G403:Q403)), 0)","v":0}]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,null,{"$f":"($G350+(SUM($G405:G405)))*H$7","v":0},{"$f":"($G350+(SUM($G405:H405)))*I$7","v":0},{"$f":"($G350+(SUM($G405:I405)))*J$7","v":0},{"$f":"($G350+(SUM($G405:J405)))*K$7","v":0},{"$f":"($G350+(SUM($G405:K405)))*L$7","v":0},{"$f":"($G350+(SUM($G405:L405)))*M$7","v":0},{"$f":"($G350+(SUM($G405:M405)))*N$7","v":0},{"$f":"($G350+(SUM($G405:N405)))*O$7","v":0},{"$f":"($G350+(SUM($G405:O405)))*P$7","v":0},{"$f":"($G350+(SUM($G405:P405)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M405=0, SUM($G405:L405), 0)","v":0},{"$f":"IF(N405=0, IF(M405=0, 0, SUM($G405:M405)), 0)","v":0},{"$f":"IF(O405=0, IF(N405=0, 0, SUM($G405:N405)), 0)","v":0},{"$f":"IF(P405=0, IF(O405=0, 0, SUM($G405:O405)), 0)","v":0},{"$f":"IF(Q405=0, IF(P405=0, 0, SUM($G405:P405)), 0)","v":0},{"$f":"IF(R405=0, IF(Q405=0, 0, SUM($G405:Q405)), 0)","v":0}]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,null,{"$f":"($G351+(SUM($G407:G407)))*H$7","v":0},{"$f":"($G351+(SUM($G407:H407)))*I$7","v":0},{"$f":"($G351+(SUM($G407:I407)))*J$7","v":0},{"$f":"($G351+(SUM($G407:J407)))*K$7","v":0},{"$f":"($G351+(SUM($G407:K407)))*L$7","v":0},{"$f":"($G351+(SUM($G407:L407)))*M$7","v":0},{"$f":"($G351+(SUM($G407:M407)))*N$7","v":0},{"$f":"($G351+(SUM($G407:N407)))*O$7","v":0},{"$f":"($G351+(SUM($G407:O407)))*P$7","v":0},{"$f":"($G351+(SUM($G407:P407)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M407=0, SUM($G407:L407), 0)","v":0},{"$f":"IF(N407=0, IF(M407=0, 0, SUM($G407:M407)), 0)","v":0},{"$f":"IF(O407=0, IF(N407=0, 0, SUM($G407:N407)), 0)","v":0},{"$f":"IF(P407=0, IF(O407=0, 0, SUM($G407:O407)), 0)","v":0},{"$f":"IF(Q407=0, IF(P407=0, 0, SUM($G407:P407)), 0)","v":0},{"$f":"IF(R407=0, IF(Q407=0, 0, SUM($G407:Q407)), 0)","v":0}]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,null,{"$f":"($G352+(SUM($G409:G409)))*H$7","v":0},{"$f":"($G352+(SUM($G409:H409)))*I$7","v":0},{"$f":"($G352+(SUM($G409:I409)))*J$7","v":0},{"$f":"($G352+(SUM($G409:J409)))*K$7","v":0},{"$f":"($G352+(SUM($G409:K409)))*L$7","v":0},{"$f":"($G352+(SUM($G409:L409)))*M$7","v":0},{"$f":"($G352+(SUM($G409:M409)))*N$7","v":0},{"$f":"($G352+(SUM($G409:N409)))*O$7","v":0},{"$f":"($G352+(SUM($G409:O409)))*P$7","v":0},{"$f":"($G352+(SUM($G409:P409)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M409=0, SUM($G409:L409), 0)","v":0},{"$f":"IF(N409=0, IF(M409=0, 0, SUM($G409:M409)), 0)","v":0},{"$f":"IF(O409=0, IF(N409=0, 0, SUM($G409:N409)), 0)","v":0},{"$f":"IF(P409=0, IF(O409=0, 0, SUM($G409:O409)), 0)","v":0},{"$f":"IF(Q409=0, IF(P409=0, 0, SUM($G409:P409)), 0)","v":0},{"$f":"IF(R409=0, IF(Q409=0, 0, SUM($G409:Q409)), 0)","v":0}]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,null,{"$f":"($G353+(SUM($G411:G411)))*H$7","v":0},{"$f":"($G353+(SUM($G411:H411)))*I$7","v":0},{"$f":"($G353+(SUM($G411:I411)))*J$7","v":0},{"$f":"($G353+(SUM($G411:J411)))*K$7","v":0},{"$f":"($G353+(SUM($G411:K411)))*L$7","v":0},{"$f":"($G353+(SUM($G411:L411)))*M$7","v":0},{"$f":"($G353+(SUM($G411:M411)))*N$7","v":0},{"$f":"($G353+(SUM($G411:N411)))*O$7","v":0},{"$f":"($G353+(SUM($G411:O411)))*P$7","v":0},{"$f":"($G353+(SUM($G411:P411)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M411=0, SUM($G411:L411), 0)","v":0},{"$f":"IF(N411=0, IF(M411=0, 0, SUM($G411:M411)), 0)","v":0},{"$f":"IF(O411=0, IF(N411=0, 0, SUM($G411:N411)), 0)","v":0},{"$f":"IF(P411=0, IF(O411=0, 0, SUM($G411:O411)), 0)","v":0},{"$f":"IF(Q411=0, IF(P411=0, 0, SUM($G411:P411)), 0)","v":0},{"$f":"IF(R411=0, IF(Q411=0, 0, SUM($G411:Q411)), 0)","v":0}]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,null,{"$f":"($G354+(SUM($G413:G413)))*H$7","v":0},{"$f":"($G354+(SUM($G413:H413)))*I$7","v":0},{"$f":"($G354+(SUM($G413:I413)))*J$7","v":0},{"$f":"($G354+(SUM($G413:J413)))*K$7","v":0},{"$f":"($G354+(SUM($G413:K413)))*L$7","v":0},{"$f":"($G354+(SUM($G413:L413)))*M$7","v":0},{"$f":"($G354+(SUM($G413:M413)))*N$7","v":0},{"$f":"($G354+(SUM($G413:N413)))*O$7","v":0},{"$f":"($G354+(SUM($G413:O413)))*P$7","v":0},{"$f":"($G354+(SUM($G413:P413)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M413=0, SUM($G413:L413), 0)","v":0},{"$f":"IF(N413=0, IF(M413=0, 0, SUM($G413:M413)), 0)","v":0},{"$f":"IF(O413=0, IF(N413=0, 0, SUM($G413:N413)), 0)","v":0},{"$f":"IF(P413=0, IF(O413=0, 0, SUM($G413:O413)), 0)","v":0},{"$f":"IF(Q413=0, IF(P413=0, 0, SUM($G413:P413)), 0)","v":0},{"$f":"IF(R413=0, IF(Q413=0, 0, SUM($G413:Q413)), 0)","v":0}]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,null,{"$f":"($G355+(SUM($G415:G415)))*H$7","v":0},{"$f":"($G355+(SUM($G415:H415)))*I$7","v":0},{"$f":"($G355+(SUM($G415:I415)))*J$7","v":0},{"$f":"($G355+(SUM($G415:J415)))*K$7","v":0},{"$f":"($G355+(SUM($G415:K415)))*L$7","v":0},{"$f":"($G355+(SUM($G415:L415)))*M$7","v":0},{"$f":"($G355+(SUM($G415:M415)))*N$7","v":0},{"$f":"($G355+(SUM($G415:N415)))*O$7","v":0},{"$f":"($G355+(SUM($G415:O415)))*P$7","v":0},{"$f":"($G355+(SUM($G415:P415)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M415=0, SUM($G415:L415), 0)","v":0},{"$f":"IF(N415=0, IF(M415=0, 0, SUM($G415:M415)), 0)","v":0},{"$f":"IF(O415=0, IF(N415=0, 0, SUM($G415:N415)), 0)","v":0},{"$f":"IF(P415=0, IF(O415=0, 0, SUM($G415:O415)), 0)","v":0},{"$f":"IF(Q415=0, IF(P415=0, 0, SUM($G415:P415)), 0)","v":0},{"$f":"IF(R415=0, IF(Q415=0, 0, SUM($G415:Q415)), 0)","v":0}]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,null,{"$f":"($G356+(SUM($G417:G417)))*H$7","v":0},{"$f":"($G356+(SUM($G417:H417)))*I$7","v":0},{"$f":"($G356+(SUM($G417:I417)))*J$7","v":0},{"$f":"($G356+(SUM($G417:J417)))*K$7","v":0},{"$f":"($G356+(SUM($G417:K417)))*L$7","v":0},{"$f":"($G356+(SUM($G417:L417)))*M$7","v":0},{"$f":"($G356+(SUM($G417:M417)))*N$7","v":0},{"$f":"($G356+(SUM($G417:N417)))*O$7","v":0},{"$f":"($G356+(SUM($G417:O417)))*P$7","v":0},{"$f":"($G356+(SUM($G417:P417)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M417=0, SUM($G417:L417), 0)","v":0},{"$f":"IF(N417=0, IF(M417=0, 0, SUM($G417:M417)), 0)","v":0},{"$f":"IF(O417=0, IF(N417=0, 0, SUM($G417:N417)), 0)","v":0},{"$f":"IF(P417=0, IF(O417=0, 0, SUM($G417:O417)), 0)","v":0},{"$f":"IF(Q417=0, IF(P417=0, 0, SUM($G417:P417)), 0)","v":0},{"$f":"IF(R417=0, IF(Q417=0, 0, SUM($G417:Q417)), 0)","v":0}]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,null,{"$f":"($G357+(SUM($G419:G419)))*H$7","v":0},{"$f":"($G357+(SUM($G419:H419)))*I$7","v":0},{"$f":"($G357+(SUM($G419:I419)))*J$7","v":0},{"$f":"($G357+(SUM($G419:J419)))*K$7","v":0},{"$f":"($G357+(SUM($G419:K419)))*L$7","v":0},{"$f":"($G357+(SUM($G419:L419)))*M$7","v":0},{"$f":"($G357+(SUM($G419:M419)))*N$7","v":0},{"$f":"($G357+(SUM($G419:N419)))*O$7","v":0},{"$f":"($G357+(SUM($G419:O419)))*P$7","v":0},{"$f":"($G357+(SUM($G419:P419)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M419=0, SUM($G419:L419), 0)","v":0},{"$f":"IF(N419=0, IF(M419=0, 0, SUM($G419:M419)), 0)","v":0},{"$f":"IF(O419=0, IF(N419=0, 0, SUM($G419:N419)), 0)","v":0},{"$f":"IF(P419=0, IF(O419=0, 0, SUM($G419:O419)), 0)","v":0},{"$f":"IF(Q419=0, IF(P419=0, 0, SUM($G419:P419)), 0)","v":0},{"$f":"IF(R419=0, IF(Q419=0, 0, SUM($G419:Q419)), 0)","v":0}]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,null,{"$f":"($G358+(SUM($G421:G421)))*H$7","v":0},{"$f":"($G358+(SUM($G421:H421)))*I$7","v":0},{"$f":"($G358+(SUM($G421:I421)))*J$7","v":0},{"$f":"($G358+(SUM($G421:J421)))*K$7","v":0},{"$f":"($G358+(SUM($G421:K421)))*L$7","v":0},{"$f":"($G358+(SUM($G421:L421)))*M$7","v":0},{"$f":"($G358+(SUM($G421:M421)))*N$7","v":0},{"$f":"($G358+(SUM($G421:N421)))*O$7","v":0},{"$f":"($G358+(SUM($G421:O421)))*P$7","v":0},{"$f":"($G358+(SUM($G421:P421)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M421=0, SUM($G421:L421), 0)","v":0},{"$f":"IF(N421=0, IF(M421=0, 0, SUM($G421:M421)), 0)","v":0},{"$f":"IF(O421=0, IF(N421=0, 0, SUM($G421:N421)), 0)","v":0},{"$f":"IF(P421=0, IF(O421=0, 0, SUM($G421:O421)), 0)","v":0},{"$f":"IF(Q421=0, IF(P421=0, 0, SUM($G421:P421)), 0)","v":0},{"$f":"IF(R421=0, IF(Q421=0, 0, SUM($G421:Q421)), 0)","v":0}]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,null,{"$f":"($G359+(SUM($G423:G423)))*H$7","v":0},{"$f":"($G359+(SUM($G423:H423)))*I$7","v":0},{"$f":"($G359+(SUM($G423:I423)))*J$7","v":0},{"$f":"($G359+(SUM($G423:J423)))*K$7","v":0},{"$f":"($G359+(SUM($G423:K423)))*L$7","v":0},{"$f":"($G359+(SUM($G423:L423)))*M$7","v":0},{"$f":"($G359+(SUM($G423:M423)))*N$7","v":0},{"$f":"($G359+(SUM($G423:N423)))*O$7","v":0},{"$f":"($G359+(SUM($G423:O423)))*P$7","v":0},{"$f":"($G359+(SUM($G423:P423)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M423=0, SUM($G423:L423), 0)","v":0},{"$f":"IF(N423=0, IF(M423=0, 0, SUM($G423:M423)), 0)","v":0},{"$f":"IF(O423=0, IF(N423=0, 0, SUM($G423:N423)), 0)","v":0},{"$f":"IF(P423=0, IF(O423=0, 0, SUM($G423:O423)), 0)","v":0},{"$f":"IF(Q423=0, IF(P423=0, 0, SUM($G423:P423)), 0)","v":0},{"$f":"IF(R423=0, IF(Q423=0, 0, SUM($G423:Q423)), 0)","v":0}]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,null,{"$f":"($G360+(SUM($G425:G425)))*H$7","v":0},{"$f":"($G360+(SUM($G425:H425)))*I$7","v":0},{"$f":"($G360+(SUM($G425:I425)))*J$7","v":0},{"$f":"($G360+(SUM($G425:J425)))*K$7","v":0},{"$f":"($G360+(SUM($G425:K425)))*L$7","v":0},{"$f":"($G360+(SUM($G425:L425)))*M$7","v":0},{"$f":"($G360+(SUM($G425:M425)))*N$7","v":0},{"$f":"($G360+(SUM($G425:N425)))*O$7","v":0},{"$f":"($G360+(SUM($G425:O425)))*P$7","v":0},{"$f":"($G360+(SUM($G425:P425)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M425=0, SUM($G425:L425), 0)","v":0},{"$f":"IF(N425=0, IF(M425=0, 0, SUM($G425:M425)), 0)","v":0},{"$f":"IF(O425=0, IF(N425=0, 0, SUM($G425:N425)), 0)","v":0},{"$f":"IF(P425=0, IF(O425=0, 0, SUM($G425:O425)), 0)","v":0},{"$f":"IF(Q425=0, IF(P425=0, 0, SUM($G425:P425)), 0)","v":0},{"$f":"IF(R425=0, IF(Q425=0, 0, SUM($G425:Q425)), 0)","v":0}]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,null,{"$f":"($G361+(SUM($G427:G427)))*H$7","v":0},{"$f":"($G361+(SUM($G427:H427)))*I$7","v":0},{"$f":"($G361+(SUM($G427:I427)))*J$7","v":0},{"$f":"($G361+(SUM($G427:J427)))*K$7","v":0},{"$f":"($G361+(SUM($G427:K427)))*L$7","v":0},{"$f":"($G361+(SUM($G427:L427)))*M$7","v":0},{"$f":"($G361+(SUM($G427:M427)))*N$7","v":0},{"$f":"($G361+(SUM($G427:N427)))*O$7","v":0},{"$f":"($G361+(SUM($G427:O427)))*P$7","v":0},{"$f":"($G361+(SUM($G427:P427)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M427=0, SUM($G427:L427), 0)","v":0},{"$f":"IF(N427=0, IF(M427=0, 0, SUM($G427:M427)), 0)","v":0},{"$f":"IF(O427=0, IF(N427=0, 0, SUM($G427:N427)), 0)","v":0},{"$f":"IF(P427=0, IF(O427=0, 0, SUM($G427:O427)), 0)","v":0},{"$f":"IF(Q427=0, IF(P427=0, 0, SUM($G427:P427)), 0)","v":0},{"$f":"IF(R427=0, IF(Q427=0, 0, SUM($G427:Q427)), 0)","v":0}]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,null,{"$f":"($G362+(SUM($G429:G429)))*H$7","v":0},{"$f":"($G362+(SUM($G429:H429)))*I$7","v":0},{"$f":"($G362+(SUM($G429:I429)))*J$7","v":0},{"$f":"($G362+(SUM($G429:J429)))*K$7","v":0},{"$f":"($G362+(SUM($G429:K429)))*L$7","v":0},{"$f":"($G362+(SUM($G429:L429)))*M$7","v":0},{"$f":"($G362+(SUM($G429:M429)))*N$7","v":0},{"$f":"($G362+(SUM($G429:N429)))*O$7","v":0},{"$f":"($G362+(SUM($G429:O429)))*P$7","v":0},{"$f":"($G362+(SUM($G429:P429)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M429=0, SUM($G429:L429), 0)","v":0},{"$f":"IF(N429=0, IF(M429=0, 0, SUM($G429:M429)), 0)","v":0},{"$f":"IF(O429=0, IF(N429=0, 0, SUM($G429:N429)), 0)","v":0},{"$f":"IF(P429=0, IF(O429=0, 0, SUM($G429:O429)), 0)","v":0},{"$f":"IF(Q429=0, IF(P429=0, 0, SUM($G429:P429)), 0)","v":0},{"$f":"IF(R429=0, IF(Q429=0, 0, SUM($G429:Q429)), 0)","v":0}]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,null,{"$f":"($G363+(SUM($G431:G431)))*H$7","v":0},{"$f":"($G363+(SUM($G431:H431)))*I$7","v":0},{"$f":"($G363+(SUM($G431:I431)))*J$7","v":0},{"$f":"($G363+(SUM($G431:J431)))*K$7","v":0},{"$f":"($G363+(SUM($G431:K431)))*L$7","v":0},{"$f":"($G363+(SUM($G431:L431)))*M$7","v":0},{"$f":"($G363+(SUM($G431:M431)))*N$7","v":0},{"$f":"($G363+(SUM($G431:N431)))*O$7","v":0},{"$f":"($G363+(SUM($G431:O431)))*P$7","v":0},{"$f":"($G363+(SUM($G431:P431)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M431=0, SUM($G431:L431), 0)","v":0},{"$f":"IF(N431=0, IF(M431=0, 0, SUM($G431:M431)), 0)","v":0},{"$f":"IF(O431=0, IF(N431=0, 0, SUM($G431:N431)), 0)","v":0},{"$f":"IF(P431=0, IF(O431=0, 0, SUM($G431:O431)), 0)","v":0},{"$f":"IF(Q431=0, IF(P431=0, 0, SUM($G431:P431)), 0)","v":0},{"$f":"IF(R431=0, IF(Q431=0, 0, SUM($G431:Q431)), 0)","v":0}]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,null,{"$f":"($G364+(SUM($G433:G433)))*H$7","v":0},{"$f":"($G364+(SUM($G433:H433)))*I$7","v":0},{"$f":"($G364+(SUM($G433:I433)))*J$7","v":0},{"$f":"($G364+(SUM($G433:J433)))*K$7","v":0},{"$f":"($G364+(SUM($G433:K433)))*L$7","v":0},{"$f":"($G364+(SUM($G433:L433)))*M$7","v":0},{"$f":"($G364+(SUM($G433:M433)))*N$7","v":0},{"$f":"($G364+(SUM($G433:N433)))*O$7","v":0},{"$f":"($G364+(SUM($G433:O433)))*P$7","v":0},{"$f":"($G364+(SUM($G433:P433)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M433=0, SUM($G433:L433), 0)","v":0},{"$f":"IF(N433=0, IF(M433=0, 0, SUM($G433:M433)), 0)","v":0},{"$f":"IF(O433=0, IF(N433=0, 0, SUM($G433:N433)), 0)","v":0},{"$f":"IF(P433=0, IF(O433=0, 0, SUM($G433:O433)), 0)","v":0},{"$f":"IF(Q433=0, IF(P433=0, 0, SUM($G433:P433)), 0)","v":0},{"$f":"IF(R433=0, IF(Q433=0, 0, SUM($G433:Q433)), 0)","v":0}]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,null,{"$f":"($G365+(SUM($G435:G435)))*H$7","v":0},{"$f":"($G365+(SUM($G435:H435)))*I$7","v":0},{"$f":"($G365+(SUM($G435:I435)))*J$7","v":0},{"$f":"($G365+(SUM($G435:J435)))*K$7","v":0},{"$f":"($G365+(SUM($G435:K435)))*L$7","v":0},{"$f":"($G365+(SUM($G435:L435)))*M$7","v":0},{"$f":"($G365+(SUM($G435:M435)))*N$7","v":0},{"$f":"($G365+(SUM($G435:N435)))*O$7","v":0},{"$f":"($G365+(SUM($G435:O435)))*P$7","v":0},{"$f":"($G365+(SUM($G435:P435)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M435=0, SUM($G435:L435), 0)","v":0},{"$f":"IF(N435=0, IF(M435=0, 0, SUM($G435:M435)), 0)","v":0},{"$f":"IF(O435=0, IF(N435=0, 0, SUM($G435:N435)), 0)","v":0},{"$f":"IF(P435=0, IF(O435=0, 0, SUM($G435:O435)), 0)","v":0},{"$f":"IF(Q435=0, IF(P435=0, 0, SUM($G435:P435)), 0)","v":0},{"$f":"IF(R435=0, IF(Q435=0, 0, SUM($G435:Q435)), 0)","v":0}]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,null,{"$f":"($G366+(SUM($G437:G437)))*H$7","v":0},{"$f":"($G366+(SUM($G437:H437)))*I$7","v":0},{"$f":"($G366+(SUM($G437:I437)))*J$7","v":0},{"$f":"($G366+(SUM($G437:J437)))*K$7","v":0},{"$f":"($G366+(SUM($G437:K437)))*L$7","v":0},{"$f":"($G366+(SUM($G437:L437)))*M$7","v":0},{"$f":"($G366+(SUM($G437:M437)))*N$7","v":0},{"$f":"($G366+(SUM($G437:N437)))*O$7","v":0},{"$f":"($G366+(SUM($G437:O437)))*P$7","v":0},{"$f":"($G366+(SUM($G437:P437)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M437=0, SUM($G437:L437), 0)","v":0},{"$f":"IF(N437=0, IF(M437=0, 0, SUM($G437:M437)), 0)","v":0},{"$f":"IF(O437=0, IF(N437=0, 0, SUM($G437:N437)), 0)","v":0},{"$f":"IF(P437=0, IF(O437=0, 0, SUM($G437:O437)), 0)","v":0},{"$f":"IF(Q437=0, IF(P437=0, 0, SUM($G437:P437)), 0)","v":0},{"$f":"IF(R437=0, IF(Q437=0, 0, SUM($G437:Q437)), 0)","v":0}]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,null,{"$f":"($G367+(SUM($G439:G439)))*H$7","v":0},{"$f":"($G367+(SUM($G439:H439)))*I$7","v":0},{"$f":"($G367+(SUM($G439:I439)))*J$7","v":0},{"$f":"($G367+(SUM($G439:J439)))*K$7","v":0},{"$f":"($G367+(SUM($G439:K439)))*L$7","v":0},{"$f":"($G367+(SUM($G439:L439)))*M$7","v":0},{"$f":"($G367+(SUM($G439:M439)))*N$7","v":0},{"$f":"($G367+(SUM($G439:N439)))*O$7","v":0},{"$f":"($G367+(SUM($G439:O439)))*P$7","v":0},{"$f":"($G367+(SUM($G439:P439)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M439=0, SUM($G439:L439), 0)","v":0},{"$f":"IF(N439=0, IF(M439=0, 0, SUM($G439:M439)), 0)","v":0},{"$f":"IF(O439=0, IF(N439=0, 0, SUM($G439:N439)), 0)","v":0},{"$f":"IF(P439=0, IF(O439=0, 0, SUM($G439:O439)), 0)","v":0},{"$f":"IF(Q439=0, IF(P439=0, 0, SUM($G439:P439)), 0)","v":0},{"$f":"IF(R439=0, IF(Q439=0, 0, SUM($G439:Q439)), 0)","v":0}]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,null,{"$f":"($G368+(SUM($G441:G441)))*H$7","v":0},{"$f":"($G368+(SUM($G441:H441)))*I$7","v":0},{"$f":"($G368+(SUM($G441:I441)))*J$7","v":0},{"$f":"($G368+(SUM($G441:J441)))*K$7","v":0},{"$f":"($G368+(SUM($G441:K441)))*L$7","v":0},{"$f":"($G368+(SUM($G441:L441)))*M$7","v":0},{"$f":"($G368+(SUM($G441:M441)))*N$7","v":0},{"$f":"($G368+(SUM($G441:N441)))*O$7","v":0},{"$f":"($G368+(SUM($G441:O441)))*P$7","v":0},{"$f":"($G368+(SUM($G441:P441)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M441=0, SUM($G441:L441), 0)","v":0},{"$f":"IF(N441=0, IF(M441=0, 0, SUM($G441:M441)), 0)","v":0},{"$f":"IF(O441=0, IF(N441=0, 0, SUM($G441:N441)), 0)","v":0},{"$f":"IF(P441=0, IF(O441=0, 0, SUM($G441:O441)), 0)","v":0},{"$f":"IF(Q441=0, IF(P441=0, 0, SUM($G441:P441)), 0)","v":0},{"$f":"IF(R441=0, IF(Q441=0, 0, SUM($G441:Q441)), 0)","v":0}]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,null,{"$f":"($G369+(SUM($G443:G443)))*H$7","v":0},{"$f":"($G369+(SUM($G443:H443)))*I$7","v":0},{"$f":"($G369+(SUM($G443:I443)))*J$7","v":0},{"$f":"($G369+(SUM($G443:J443)))*K$7","v":0},{"$f":"($G369+(SUM($G443:K443)))*L$7","v":0},{"$f":"($G369+(SUM($G443:L443)))*M$7","v":0},{"$f":"($G369+(SUM($G443:M443)))*N$7","v":0},{"$f":"($G369+(SUM($G443:N443)))*O$7","v":0},{"$f":"($G369+(SUM($G443:O443)))*P$7","v":0},{"$f":"($G369+(SUM($G443:P443)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M443=0, SUM($G443:L443), 0)","v":0},{"$f":"IF(N443=0, IF(M443=0, 0, SUM($G443:M443)), 0)","v":0},{"$f":"IF(O443=0, IF(N443=0, 0, SUM($G443:N443)), 0)","v":0},{"$f":"IF(P443=0, IF(O443=0, 0, SUM($G443:O443)), 0)","v":0},{"$f":"IF(Q443=0, IF(P443=0, 0, SUM($G443:P443)), 0)","v":0},{"$f":"IF(R443=0, IF(Q443=0, 0, SUM($G443:Q443)), 0)","v":0}]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,null,{"$f":"($G370+(SUM($G445:G445)))*H$7","v":0},{"$f":"($G370+(SUM($G445:H445)))*I$7","v":0},{"$f":"($G370+(SUM($G445:I445)))*J$7","v":0},{"$f":"($G370+(SUM($G445:J445)))*K$7","v":0},{"$f":"($G370+(SUM($G445:K445)))*L$7","v":0},{"$f":"($G370+(SUM($G445:L445)))*M$7","v":0},{"$f":"($G370+(SUM($G445:M445)))*N$7","v":0},{"$f":"($G370+(SUM($G445:N445)))*O$7","v":0},{"$f":"($G370+(SUM($G445:O445)))*P$7","v":0},{"$f":"($G370+(SUM($G445:P445)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M445=0, SUM($G445:L445), 0)","v":0},{"$f":"IF(N445=0, IF(M445=0, 0, SUM($G445:M445)), 0)","v":0},{"$f":"IF(O445=0, IF(N445=0, 0, SUM($G445:N445)), 0)","v":0},{"$f":"IF(P445=0, IF(O445=0, 0, SUM($G445:O445)), 0)","v":0},{"$f":"IF(Q445=0, IF(P445=0, 0, SUM($G445:P445)), 0)","v":0},{"$f":"IF(R445=0, IF(Q445=0, 0, SUM($G445:Q445)), 0)","v":0}]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,null,{"$f":"($G371+(SUM($G447:G447)))*H$7","v":0},{"$f":"($G371+(SUM($G447:H447)))*I$7","v":0},{"$f":"($G371+(SUM($G447:I447)))*J$7","v":0},{"$f":"($G371+(SUM($G447:J447)))*K$7","v":0},{"$f":"($G371+(SUM($G447:K447)))*L$7","v":0},{"$f":"($G371+(SUM($G447:L447)))*M$7","v":0},{"$f":"($G371+(SUM($G447:M447)))*N$7","v":0},{"$f":"($G371+(SUM($G447:N447)))*O$7","v":0},{"$f":"($G371+(SUM($G447:O447)))*P$7","v":0},{"$f":"($G371+(SUM($G447:P447)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M447=0, SUM($G447:L447), 0)","v":0},{"$f":"IF(N447=0, IF(M447=0, 0, SUM($G447:M447)), 0)","v":0},{"$f":"IF(O447=0, IF(N447=0, 0, SUM($G447:N447)), 0)","v":0},{"$f":"IF(P447=0, IF(O447=0, 0, SUM($G447:O447)), 0)","v":0},{"$f":"IF(Q447=0, IF(P447=0, 0, SUM($G447:P447)), 0)","v":0},{"$f":"IF(R447=0, IF(Q447=0, 0, SUM($G447:Q447)), 0)","v":0}]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,null,{"$f":"($G372+(SUM($G449:G449)))*H$7","v":0},{"$f":"($G372+(SUM($G449:H449)))*I$7","v":0},{"$f":"($G372+(SUM($G449:I449)))*J$7","v":0},{"$f":"($G372+(SUM($G449:J449)))*K$7","v":0},{"$f":"($G372+(SUM($G449:K449)))*L$7","v":0},{"$f":"($G372+(SUM($G449:L449)))*M$7","v":0},{"$f":"($G372+(SUM($G449:M449)))*N$7","v":0},{"$f":"($G372+(SUM($G449:N449)))*O$7","v":0},{"$f":"($G372+(SUM($G449:O449)))*P$7","v":0},{"$f":"($G372+(SUM($G449:P449)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M449=0, SUM($G449:L449), 0)","v":0},{"$f":"IF(N449=0, IF(M449=0, 0, SUM($G449:M449)), 0)","v":0},{"$f":"IF(O449=0, IF(N449=0, 0, SUM($G449:N449)), 0)","v":0},{"$f":"IF(P449=0, IF(O449=0, 0, SUM($G449:O449)), 0)","v":0},{"$f":"IF(Q449=0, IF(P449=0, 0, SUM($G449:P449)), 0)","v":0},{"$f":"IF(R449=0, IF(Q449=0, 0, SUM($G449:Q449)), 0)","v":0}]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,null,{"$f":"($G373+(SUM($G451:G451)))*H$7","v":0},{"$f":"($G373+(SUM($G451:H451)))*I$7","v":0},{"$f":"($G373+(SUM($G451:I451)))*J$7","v":0},{"$f":"($G373+(SUM($G451:J451)))*K$7","v":0},{"$f":"($G373+(SUM($G451:K451)))*L$7","v":0},{"$f":"($G373+(SUM($G451:L451)))*M$7","v":0},{"$f":"($G373+(SUM($G451:M451)))*N$7","v":0},{"$f":"($G373+(SUM($G451:N451)))*O$7","v":0},{"$f":"($G373+(SUM($G451:O451)))*P$7","v":0},{"$f":"($G373+(SUM($G451:P451)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M451=0, SUM($G451:L451), 0)","v":0},{"$f":"IF(N451=0, IF(M451=0, 0, SUM($G451:M451)), 0)","v":0},{"$f":"IF(O451=0, IF(N451=0, 0, SUM($G451:N451)), 0)","v":0},{"$f":"IF(P451=0, IF(O451=0, 0, SUM($G451:O451)), 0)","v":0},{"$f":"IF(Q451=0, IF(P451=0, 0, SUM($G451:P451)), 0)","v":0},{"$f":"IF(R451=0, IF(Q451=0, 0, SUM($G451:Q451)), 0)","v":0}]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,null,{"$f":"($G374+(SUM($G453:G453)))*H$7","v":0},{"$f":"($G374+(SUM($G453:H453)))*I$7","v":0},{"$f":"($G374+(SUM($G453:I453)))*J$7","v":0},{"$f":"($G374+(SUM($G453:J453)))*K$7","v":0},{"$f":"($G374+(SUM($G453:K453)))*L$7","v":0},{"$f":"($G374+(SUM($G453:L453)))*M$7","v":0},{"$f":"($G374+(SUM($G453:M453)))*N$7","v":0},{"$f":"($G374+(SUM($G453:N453)))*O$7","v":0},{"$f":"($G374+(SUM($G453:O453)))*P$7","v":0},{"$f":"($G374+(SUM($G453:P453)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M453=0, SUM($G453:L453), 0)","v":0},{"$f":"IF(N453=0, IF(M453=0, 0, SUM($G453:M453)), 0)","v":0},{"$f":"IF(O453=0, IF(N453=0, 0, SUM($G453:N453)), 0)","v":0},{"$f":"IF(P453=0, IF(O453=0, 0, SUM($G453:O453)), 0)","v":0},{"$f":"IF(Q453=0, IF(P453=0, 0, SUM($G453:P453)), 0)","v":0},{"$f":"IF(R453=0, IF(Q453=0, 0, SUM($G453:Q453)), 0)","v":0}]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,null,{"$f":"($G375+(SUM($G455:G455)))*H$7","v":0},{"$f":"($G375+(SUM($G455:H455)))*I$7","v":0},{"$f":"($G375+(SUM($G455:I455)))*J$7","v":0},{"$f":"($G375+(SUM($G455:J455)))*K$7","v":0},{"$f":"($G375+(SUM($G455:K455)))*L$7","v":0},{"$f":"($G375+(SUM($G455:L455)))*M$7","v":0},{"$f":"($G375+(SUM($G455:M455)))*N$7","v":0},{"$f":"($G375+(SUM($G455:N455)))*O$7","v":0},{"$f":"($G375+(SUM($G455:O455)))*P$7","v":0},{"$f":"($G375+(SUM($G455:P455)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M455=0, SUM($G455:L455), 0)","v":0},{"$f":"IF(N455=0, IF(M455=0, 0, SUM($G455:M455)), 0)","v":0},{"$f":"IF(O455=0, IF(N455=0, 0, SUM($G455:N455)), 0)","v":0},{"$f":"IF(P455=0, IF(O455=0, 0, SUM($G455:O455)), 0)","v":0},{"$f":"IF(Q455=0, IF(P455=0, 0, SUM($G455:P455)), 0)","v":0},{"$f":"IF(R455=0, IF(Q455=0, 0, SUM($G455:Q455)), 0)","v":0}]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,null,{"$f":"($G376+(SUM($G457:G457)))*H$7","v":0},{"$f":"($G376+(SUM($G457:H457)))*I$7","v":0},{"$f":"($G376+(SUM($G457:I457)))*J$7","v":0},{"$f":"($G376+(SUM($G457:J457)))*K$7","v":0},{"$f":"($G376+(SUM($G457:K457)))*L$7","v":0},{"$f":"($G376+(SUM($G457:L457)))*M$7","v":0},{"$f":"($G376+(SUM($G457:M457)))*N$7","v":0},{"$f":"($G376+(SUM($G457:N457)))*O$7","v":0},{"$f":"($G376+(SUM($G457:O457)))*P$7","v":0},{"$f":"($G376+(SUM($G457:P457)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M457=0, SUM($G457:L457), 0)","v":0},{"$f":"IF(N457=0, IF(M457=0, 0, SUM($G457:M457)), 0)","v":0},{"$f":"IF(O457=0, IF(N457=0, 0, SUM($G457:N457)), 0)","v":0},{"$f":"IF(P457=0, IF(O457=0, 0, SUM($G457:O457)), 0)","v":0},{"$f":"IF(Q457=0, IF(P457=0, 0, SUM($G457:P457)), 0)","v":0},{"$f":"IF(R457=0, IF(Q457=0, 0, SUM($G457:Q457)), 0)","v":0}]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,null,{"$f":"($G377+(SUM($G459:G459)))*H$7","v":0},{"$f":"($G377+(SUM($G459:H459)))*I$7","v":0},{"$f":"($G377+(SUM($G459:I459)))*J$7","v":0},{"$f":"($G377+(SUM($G459:J459)))*K$7","v":0},{"$f":"($G377+(SUM($G459:K459)))*L$7","v":0},{"$f":"($G377+(SUM($G459:L459)))*M$7","v":0},{"$f":"($G377+(SUM($G459:M459)))*N$7","v":0},{"$f":"($G377+(SUM($G459:N459)))*O$7","v":0},{"$f":"($G377+(SUM($G459:O459)))*P$7","v":0},{"$f":"($G377+(SUM($G459:P459)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M459=0, SUM($G459:L459), 0)","v":0},{"$f":"IF(N459=0, IF(M459=0, 0, SUM($G459:M459)), 0)","v":0},{"$f":"IF(O459=0, IF(N459=0, 0, SUM($G459:N459)), 0)","v":0},{"$f":"IF(P459=0, IF(O459=0, 0, SUM($G459:O459)), 0)","v":0},{"$f":"IF(Q459=0, IF(P459=0, 0, SUM($G459:P459)), 0)","v":0},{"$f":"IF(R459=0, IF(Q459=0, 0, SUM($G459:Q459)), 0)","v":0}]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,null,{"$f":"($G378+(SUM($G461:G461)))*H$7","v":0},{"$f":"($G378+(SUM($G461:H461)))*I$7","v":0},{"$f":"($G378+(SUM($G461:I461)))*J$7","v":0},{"$f":"($G378+(SUM($G461:J461)))*K$7","v":0},{"$f":"($G378+(SUM($G461:K461)))*L$7","v":0},{"$f":"($G378+(SUM($G461:L461)))*M$7","v":0},{"$f":"($G378+(SUM($G461:M461)))*N$7","v":0},{"$f":"($G378+(SUM($G461:N461)))*O$7","v":0},{"$f":"($G378+(SUM($G461:O461)))*P$7","v":0},{"$f":"($G378+(SUM($G461:P461)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M461=0, SUM($G461:L461), 0)","v":0},{"$f":"IF(N461=0, IF(M461=0, 0, SUM($G461:M461)), 0)","v":0},{"$f":"IF(O461=0, IF(N461=0, 0, SUM($G461:N461)), 0)","v":0},{"$f":"IF(P461=0, IF(O461=0, 0, SUM($G461:O461)), 0)","v":0},{"$f":"IF(Q461=0, IF(P461=0, 0, SUM($G461:P461)), 0)","v":0},{"$f":"IF(R461=0, IF(Q461=0, 0, SUM($G461:Q461)), 0)","v":0}]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,null,{"$f":"($G379+(SUM($G463:G463)))*H$7","v":0},{"$f":"($G379+(SUM($G463:H463)))*I$7","v":0},{"$f":"($G379+(SUM($G463:I463)))*J$7","v":0},{"$f":"($G379+(SUM($G463:J463)))*K$7","v":0},{"$f":"($G379+(SUM($G463:K463)))*L$7","v":0},{"$f":"($G379+(SUM($G463:L463)))*M$7","v":0},{"$f":"($G379+(SUM($G463:M463)))*N$7","v":0},{"$f":"($G379+(SUM($G463:N463)))*O$7","v":0},{"$f":"($G379+(SUM($G463:O463)))*P$7","v":0},{"$f":"($G379+(SUM($G463:P463)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M463=0, SUM($G463:L463), 0)","v":0},{"$f":"IF(N463=0, IF(M463=0, 0, SUM($G463:M463)), 0)","v":0},{"$f":"IF(O463=0, IF(N463=0, 0, SUM($G463:N463)), 0)","v":0},{"$f":"IF(P463=0, IF(O463=0, 0, SUM($G463:O463)), 0)","v":0},{"$f":"IF(Q463=0, IF(P463=0, 0, SUM($G463:P463)), 0)","v":0},{"$f":"IF(R463=0, IF(Q463=0, 0, SUM($G463:Q463)), 0)","v":0}]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,null,{"$f":"($G380+(SUM($G465:G465)))*H$7","v":0},{"$f":"($G380+(SUM($G465:H465)))*I$7","v":0},{"$f":"($G380+(SUM($G465:I465)))*J$7","v":0},{"$f":"($G380+(SUM($G465:J465)))*K$7","v":0},{"$f":"($G380+(SUM($G465:K465)))*L$7","v":0},{"$f":"($G380+(SUM($G465:L465)))*M$7","v":0},{"$f":"($G380+(SUM($G465:M465)))*N$7","v":0},{"$f":"($G380+(SUM($G465:N465)))*O$7","v":0},{"$f":"($G380+(SUM($G465:O465)))*P$7","v":0},{"$f":"($G380+(SUM($G465:P465)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M465=0, SUM($G465:L465), 0)","v":0},{"$f":"IF(N465=0, IF(M465=0, 0, SUM($G465:M465)), 0)","v":0},{"$f":"IF(O465=0, IF(N465=0, 0, SUM($G465:N465)), 0)","v":0},{"$f":"IF(P465=0, IF(O465=0, 0, SUM($G465:O465)), 0)","v":0},{"$f":"IF(Q465=0, IF(P465=0, 0, SUM($G465:P465)), 0)","v":0},{"$f":"IF(R465=0, IF(Q465=0, 0, SUM($G465:Q465)), 0)","v":0}]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,null,{"$f":"($G381+(SUM($G467:G467)))*H$7","v":0},{"$f":"($G381+(SUM($G467:H467)))*I$7","v":0},{"$f":"($G381+(SUM($G467:I467)))*J$7","v":0},{"$f":"($G381+(SUM($G467:J467)))*K$7","v":0},{"$f":"($G381+(SUM($G467:K467)))*L$7","v":0},{"$f":"($G381+(SUM($G467:L467)))*M$7","v":0},{"$f":"($G381+(SUM($G467:M467)))*N$7","v":0},{"$f":"($G381+(SUM($G467:N467)))*O$7","v":0},{"$f":"($G381+(SUM($G467:O467)))*P$7","v":0},{"$f":"($G381+(SUM($G467:P467)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M467=0, SUM($G467:L467), 0)","v":0},{"$f":"IF(N467=0, IF(M467=0, 0, SUM($G467:M467)), 0)","v":0},{"$f":"IF(O467=0, IF(N467=0, 0, SUM($G467:N467)), 0)","v":0},{"$f":"IF(P467=0, IF(O467=0, 0, SUM($G467:O467)), 0)","v":0},{"$f":"IF(Q467=0, IF(P467=0, 0, SUM($G467:P467)), 0)","v":0},{"$f":"IF(R467=0, IF(Q467=0, 0, SUM($G467:Q467)), 0)","v":0}]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,null,{"$f":"($G382+(SUM($G469:G469)))*H$7","v":0},{"$f":"($G382+(SUM($G469:H469)))*I$7","v":0},{"$f":"($G382+(SUM($G469:I469)))*J$7","v":0},{"$f":"($G382+(SUM($G469:J469)))*K$7","v":0},{"$f":"($G382+(SUM($G469:K469)))*L$7","v":0},{"$f":"($G382+(SUM($G469:L469)))*M$7","v":0},{"$f":"($G382+(SUM($G469:M469)))*N$7","v":0},{"$f":"($G382+(SUM($G469:N469)))*O$7","v":0},{"$f":"($G382+(SUM($G469:O469)))*P$7","v":0},{"$f":"($G382+(SUM($G469:P469)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M469=0, SUM($G469:L469), 0)","v":0},{"$f":"IF(N469=0, IF(M469=0, 0, SUM($G469:M469)), 0)","v":0},{"$f":"IF(O469=0, IF(N469=0, 0, SUM($G469:N469)), 0)","v":0},{"$f":"IF(P469=0, IF(O469=0, 0, SUM($G469:O469)), 0)","v":0},{"$f":"IF(Q469=0, IF(P469=0, 0, SUM($G469:P469)), 0)","v":0},{"$f":"IF(R469=0, IF(Q469=0, 0, SUM($G469:Q469)), 0)","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"($G383+(SUM($G471:G471)))*H$7","v":0},{"$f":"($G383+(SUM($G471:H471)))*I$7","v":0},{"$f":"($G383+(SUM($G471:I471)))*J$7","v":0},{"$f":"($G383+(SUM($G471:J471)))*K$7","v":0},{"$f":"($G383+(SUM($G471:K471)))*L$7","v":0},{"$f":"($G383+(SUM($G471:L471)))*M$7","v":0},{"$f":"($G383+(SUM($G471:M471)))*N$7","v":0},{"$f":"($G383+(SUM($G471:N471)))*O$7","v":0},{"$f":"($G383+(SUM($G471:O471)))*P$7","v":0},{"$f":"($G383+(SUM($G471:P471)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M471=0, SUM($G471:L471), 0)","v":0},{"$f":"IF(N471=0, IF(M471=0, 0, SUM($G471:M471)), 0)","v":0},{"$f":"IF(O471=0, IF(N471=0, 0, SUM($G471:N471)), 0)","v":0},{"$f":"IF(P471=0, IF(O471=0, 0, SUM($G471:O471)), 0)","v":0},{"$f":"IF(Q471=0, IF(P471=0, 0, SUM($G471:P471)), 0)","v":0},{"$f":"IF(R471=0, IF(Q471=0, 0, SUM($G471:Q471)), 0)","v":0}]
[null,null,{"$f":"Asset43","v":"Land"},null,null,null,null,{"$f":"($G384+(SUM($G473:G473)))*H$7","v":0},{"$f":"($G384+(SUM($G473:H473)))*I$7","v":0},{"$f":"($G384+(SUM($G473:I473)))*J$7","v":0},{"$f":"($G384+(SUM($G473:J473)))*K$7","v":0},{"$f":"($G384+(SUM($G473:K473)))*L$7","v":0},{"$f":"($G384+(SUM($G473:L473)))*M$7","v":0},{"$f":"($G384+(SUM($G473:M473)))*N$7","v":0},{"$f":"($G384+(SUM($G473:N473)))*O$7","v":0},{"$f":"($G384+(SUM($G473:O473)))*P$7","v":0},{"$f":"($G384+(SUM($G473:P473)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M473=0, SUM($G473:L473), 0)","v":0},{"$f":"IF(N473=0, IF(M473=0, 0, SUM($G473:M473)), 0)","v":0},{"$f":"IF(O473=0, IF(N473=0, 0, SUM($G473:N473)), 0)","v":0},{"$f":"IF(P473=0, IF(O473=0, 0, SUM($G473:O473)), 0)","v":0},{"$f":"IF(Q473=0, IF(P473=0, 0, SUM($G473:P473)), 0)","v":0},{"$f":"IF(R473=0, IF(Q473=0, 0, SUM($G473:Q473)), 0)","v":0}]
[null,null,{"$f":"Asset44","v":"Easements"},null,null,null,null,{"$f":"($G385+(SUM($G475:G475)))*H$7","v":0},{"$f":"($G385+(SUM($G475:H475)))*I$7","v":0},{"$f":"($G385+(SUM($G475:I475)))*J$7","v":0},{"$f":"($G385+(SUM($G475:J475)))*K$7","v":0},{"$f":"($G385+(SUM($G475:K475)))*L$7","v":0},{"$f":"($G385+(SUM($G475:L475)))*M$7","v":0},{"$f":"($G385+(SUM($G475:M475)))*N$7","v":0},{"$f":"($G385+(SUM($G475:N475)))*O$7","v":0},{"$f":"($G385+(SUM($G475:O475)))*P$7","v":0},{"$f":"($G385+(SUM($G475:P475)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M475=0, SUM($G475:L475), 0)","v":0},{"$f":"IF(N475=0, IF(M475=0, 0, SUM($G475:M475)), 0)","v":0},{"$f":"IF(O475=0, IF(N475=0, 0, SUM($G475:N475)), 0)","v":0},{"$f":"IF(P475=0, IF(O475=0, 0, SUM($G475:O475)), 0)","v":0},{"$f":"IF(Q475=0, IF(P475=0, 0, SUM($G475:P475)), 0)","v":0},{"$f":"IF(R475=0, IF(Q475=0, 0, SUM($G475:Q475)), 0)","v":0}]
[null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,null,null,{"$f":"($G386+(SUM($G477:G477)))*H$7","v":0},{"$f":"($G386+(SUM($G477:H477)))*I$7","v":0},{"$f":"($G386+(SUM($G477:I477)))*J$7","v":0},{"$f":"($G386+(SUM($G477:J477)))*K$7","v":0},{"$f":"($G386+(SUM($G477:K477)))*L$7","v":0},{"$f":"($G386+(SUM($G477:L477)))*M$7","v":0},{"$f":"($G386+(SUM($G477:M477)))*N$7","v":0},{"$f":"($G386+(SUM($G477:N477)))*O$7","v":0},{"$f":"($G386+(SUM($G477:O477)))*P$7","v":0},{"$f":"($G386+(SUM($G477:P477)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M477=0, SUM($G477:L477), 0)","v":0},{"$f":"IF(N477=0, IF(M477=0, 0, SUM($G477:M477)), 0)","v":0},{"$f":"IF(O477=0, IF(N477=0, 0, SUM($G477:N477)), 0)","v":0},{"$f":"IF(P477=0, IF(O477=0, 0, SUM($G477:O477)), 0)","v":0},{"$f":"IF(Q477=0, IF(P477=0, 0, SUM($G477:P477)), 0)","v":0},{"$f":"IF(R477=0, IF(Q477=0, 0, SUM($G477:Q477)), 0)","v":0}]
[null,"Total Return at End of Regulatory Period",null,null,null,null,null,null,null,null,null,{"$f":"IF(M388=0, SUM($G388:L388), 0)","v":0},{"$f":"IF(N388=0, IF(M388=0, 0, SUM($G388:M388)), 0)","v":0},{"$f":"IF(O388=0, IF(N388=0, 0, SUM($G388:N388)), 0)","v":0},{"$f":"IF(P388=0, IF(O388=0, 0, SUM($G388:O388)), 0)","v":0},{"$f":"IF(Q388=0, IF(P388=0, 0, SUM($G388:P388)), 0)","v":0},{"$f":"IF(R388=0, IF(Q388=0, 0, SUM($G388:Q388)), 0)","v":0}]
[]
[null,"Nominal Roll Forward for Final Year of Previous Regulatory Control Period"]
[]
[null,"Nominal Opening Regulated Asset Base",null,null,null,null,{"$f":"SUM(G484:G528)","v":1379.4806787390382},{"$f":"SUM(H484:H528)","v":1445.2132721845278}]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,{"$f":"Input!J7","v":10.762279285792545},{"$f":"G484+G531+G578+G625+G672+G719","v":10.820104186590086}]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,{"$f":"Input!J8","v":10.454388096597372},{"$f":"G485+G532+G579+G626+G673+G720","v":10.536156803155855}]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,{"$f":"Input!J9","v":36.56472804531893},40.785333722201415]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,{"$f":"Input!J10","v":1.222341549310503},2.3440813058016094]
[null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,{"$f":"Input!J11","v":5.4202443198689716},2.8931938898182366]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,{"$f":"Input!J12","v":12.831738724593169},15.108229882913287]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,{"$f":"Input!J13","v":76.937482826868788},81.784631864620707]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,{"$f":"Input!J14","v":297.26028263670054},318.05552321551295]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,{"$f":"Input!J15","v":10.620920912058661},11.148303479100871]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,{"$f":"Input!J16","v":205.43103838807687},226.52170300607369]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,{"$f":"Input!J17","v":0.36388264495143036},0.36766079923132167]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,{"$f":"Input!J18","v":1.0457747481455986},1.1975263347284724]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,{"$f":"Input!J19","v":17.52304258921524},17.844678564325879]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,{"$f":"Input!J20","v":131.73670582911546},141.89577627745842]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,{"$f":"Input!J21","v":54.008578500134782},59.81104030609518]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,{"$f":"Input!J22","v":27.83314922821793},30.071455477392828]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,{"$f":"Input!J23","v":38.553057522180602},40.734695107056027]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,{"$f":"Input!J24","v":55.500663697746667},57.683052606020922]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,{"$f":"Input!J25","v":54.902301563461926},61.424582152564092]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,{"$f":"Input!J26","v":87.566669474201007},93.66113053378858]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,{"$f":"Input!J27","v":37.572911276541682},42.344809349584821]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,{"$f":"Input!J28","v":4.2792011293936415E-3},2.9838839483923522E-3]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,{"$f":"Input!J29","v":2.2339874961988881},2.2390781922631389]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,{"$f":"Input!J30","v":0.88429249526098241},0.87020323170188241]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,{"$f":"Input!J31","v":3.7989437623762292},3.8037583094968364]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,{"$f":"Input!J32","v":8.6957936187472793},8.4087398994148668]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,{"$f":"Input!J33","v":7.9459066951583912},7.9872286558555841]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,{"$f":"Input!J34","v":53.218454860395937},53.040642908498761]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,{"$f":"Input!J35","v":13.611062066993405},11.774147589607542]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,{"$f":"Input!J36","v":0},0]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,{"$f":"Input!J37","v":0},0]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,{"$f":"Input!J38","v":0},0]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,{"$f":"Input!J39","v":0},0]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,{"$f":"Input!J40","v":0},0]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,{"$f":"Input!J41","v":0},0]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,{"$f":"Input!J42","v":2.2311868004967641},2.300353591312164]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,{"$f":"Input!J43","v":18.209812506625152},19.667194109552515]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,{"$f":"Input!J44","v":29.31495873047254},30.248798361704907]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,{"$f":"Input!J45","v":36.902745049201272},18.704502366096463]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,{"$f":"Input!J46","v":11.94112161658636},10.864500117468292]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,{"$f":"Input!J47","v":16.375951980297209},8.2674721035707694]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"Input!J48","v":0},0]
[null,null,{"$f":"Asset43","v":"Land"},null,null,null,{"$f":"Input!J49","v":0},0]
[null,null,{"$f":"Asset44","v":"Easements"},null,null,null,{"$f":"Input!J50","v":0},0]
[null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,null,{"$f":"Input!J51","v":0},0]
[]
[null,"Nominal Forecast Net Capex",null,null,null,null,{"$f":"SUM(G531:G575)","v":128.27738887786902}]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,{"$f":"Input!M7","v":1.5403827395181182}]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,{"$f":"Input!M8","v":0.69524569527839086}]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,{"$f":"Input!M9","v":8.73432484436983}]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,{"$f":"Input!M10","v":1.168505427395246}]
[null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,{"$f":"Input!M11","v":0.94286894347818617}]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,{"$f":"Input!M12","v":3.4726587631509194}]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,{"$f":"Input!M13","v":8.1061418836650709}]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,{"$f":"Input!M14","v":26.716308930000892}]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,{"$f":"Input!M15","v":0.63585981373557254}]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,{"$f":"Input!M16","v":18.372489533988965}]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,{"$f":"Input!M17","v":0}]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,{"$f":"Input!M18","v":0.113796290735901}]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,{"$f":"Input!M19","v":0.70941597311657911}]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,{"$f":"Input!M20","v":10.630360809621191}]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,{"$f":"Input!M21","v":6.0821195590299766}]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,{"$f":"Input!M22","v":2.5801275848971459}]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,{"$f":"Input!M23","v":3.1425793810443912}]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,{"$f":"Input!M24","v":3.2551122897392593}]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,{"$f":"Input!M25","v":6.607792315730447}]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,{"$f":"Input!M26","v":6.5236571145433464}]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,{"$f":"Input!M27","v":4.698284553942174}]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,{"$f":"Input!M28","v":0}]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,{"$f":"Input!M29","v":0.1105608860001627}]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,{"$f":"Input!M30","v":3.4352234876845258E-2}]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,{"$f":"Input!M31","v":0.19997480888442121}]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,{"$f":"Input!M32","v":0.52913487024357242}]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,{"$f":"Input!M33","v":0.98560185986198945}]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,{"$f":"Input!M34","v":4.2169537749027963}]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,{"$f":"Input!M35","v":0.66496460881631192}]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,{"$f":"Input!M36","v":0}]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,{"$f":"Input!M37","v":0}]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,{"$f":"Input!M38","v":0}]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,{"$f":"Input!M39","v":0}]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,{"$f":"Input!M40","v":0}]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,{"$f":"Input!M41","v":0}]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,{"$f":"Input!M42","v":0}]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,{"$f":"Input!M43","v":5.5476626594957255}]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,{"$f":"Input!M44","v":8.4272377720894376}]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,{"$f":"Input!M45","v":-4.6246706910040789}]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,{"$f":"Input!M46","v":-1.4467962692322447}]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,{"$f":"Input!M47","v":-1.0956200840475212}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"Input!M48","v":0}]
[null,null,{"$f":"Asset43","v":"Land"},null,null,null,{"$f":"Input!M49","v":0}]
[null,null,{"$f":"Asset44","v":"Easements"},null,null,null,{"$f":"Input!M50","v":0}]
[null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,null,{"$f":"Input!M51","v":0}]
[]
[null,"Nominal Forecast Regulatory Depreciation",null,null,null,null,{"$f":"SUM(G578:G622)","v":-29.183431914737195}]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,{"$f":"-Input!N7","v":4.3135245340123474E-3}]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,{"$f":"-Input!N8","v":6.601881637235596E-2}]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,{"$f":"-Input!N9","v":6.9253997569070691E-2}]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,{"$f":"-Input!N10","v":-1.0115502428936891E-2}]
[null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,{"$f":"-Input!N11","v":-0.83253973983832774}]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,{"$f":"-Input!N12","v":3.0696676708541926E-2}]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,{"$f":"-Input!N13","v":-0.70730487633032091}]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,{"$f":"-Input!N14","v":-4.8933364591518149}]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,{"$f":"-Input!N15","v":-0.12480386311314928}]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,{"$f":"-Input!N16","v":1.4331203625335949}]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,{"$f":"-Input!N17","v":3.7781542798913216E-3}]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,{"$f":"-Input!N18","v":4.2836923818901501E-4}]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,{"$f":"-Input!N19","v":-0.46410520029082336}]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,{"$f":"-Input!N20","v":-1.677780653616086}]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,{"$f":"-Input!N21","v":-0.54536035887925638}]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,{"$f":"-Input!N22","v":-0.29256713239252208}]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,{"$f":"-Input!N23","v":-0.97097384602029257}]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,{"$f":"-Input!N24","v":-1.3720806401524226}]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,{"$f":"-Input!N25","v":-0.42130566836075634}]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,{"$f":"-Input!N26","v":0.42070195814932854}]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,{"$f":"-Input!N27","v":0.36783210772271768}]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,{"$f":"-Input!N28","v":-1.2953171810012895E-3}]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,{"$f":"-Input!N29","v":-5.4113214375188234E-3}]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,{"$f":"-Input!N30","v":-4.844149843594521E-2}]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,{"$f":"-Input!N31","v":-1.4180768662356708E-2}]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,{"$f":"-Input!N32","v":-0.34187741816929851}]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,{"$f":"-Input!N33","v":-0.94427989916479671}]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,{"$f":"-Input!N34","v":-0.59206009292119877}]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,{"$f":"-Input!N35","v":-2.5018790862021745}]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,{"$f":"-Input!N36","v":0}]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,{"$f":"-Input!N37","v":0}]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,{"$f":"-Input!N38","v":0}]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,{"$f":"-Input!N39","v":0}]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,{"$f":"-Input!N40","v":0}]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,{"$f":"-Input!N41","v":0}]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,{"$f":"-Input!N42","v":6.9166790815399684E-2}]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,{"$f":"-Input!N43","v":-3.5572382864346856}]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,{"$f":"-Input!N44","v":-7.7857741714555324}]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,{"$f":"-Input!N45","v":2.4343706447372604E-2}]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,{"$f":"-Input!N46","v":0.37017477011417715}]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,{"$f":"-Input!N47","v":-3.9385493485826295}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"-Input!N48","v":0}]
[null,null,{"$f":"Asset43","v":"Land"},null,null,null,{"$f":"-Input!N49","v":0}]
[null,null,{"$f":"Asset44","v":"Easements"},null,null,null,{"$f":"-Input!N50","v":0}]
[null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,null,{"$f":"-Input!N51","v":0}]
[]
[null,"Nominal Prudent Additional Capex Allowance",null,null,null,null,{"$f":"SUM(G625:G669)","v":-21.839631502047123}]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,{"$f":"Input!O7","v":-0.97336317345823598}]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,{"$f":"Input!O8","v":-0.44482408467969003}]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,{"$f":"Input!O9","v":-3.0001904764974796}]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,{"$f":"Input!O10","v":-2.3992609701431009E-2}]
[null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,{"$f":"Input!O11","v":-1.7265301311903993}]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,{"$f":"Input!O12","v":-0.80315253894443261}]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,{"$f":"Input!O13","v":-1.6704330725098968}]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,{"$f":"Input!O14","v":-0.67279281894794707}]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,{"$f":"Input!O15","v":1.0688030964166817E-2}]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,{"$f":"Input!O16","v":0.84124623869530257}]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,{"$f":"Input!O17","v":0}]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,{"$f":"Input!O18","v":2.4566569292252823E-2}]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,{"$f":"Input!O19","v":4.9965412574924706E-2}]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,{"$f":"Input!O20","v":0.78981494211175729}]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,{"$f":"Input!O21","v":0.17393914361289031}]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,{"$f":"Input!O22","v":-3.2243695617511392E-2}]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,{"$f":"Input!O23","v":6.5673656248277368E-3}]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,{"$f":"Input!O24","v":0.19597077360878457}]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,{"$f":"Input!O25","v":0.21982362753784646}]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,{"$f":"Input!O26","v":-0.55637592302608763}]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,{"$f":"Input!O27","v":-0.19260680257128504}]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,{"$f":"Input!O28","v":0}]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,{"$f":"Input!O29","v":-6.550238317930375E-2}]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,{"$f":"Input!O30","v":0}]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,{"$f":"Input!O31","v":-0.11847613592510567}]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,{"$f":"Input!O32","v":-0.31050233289620122}]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,{"$f":"Input!O33","v":0}]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,{"$f":"Input!O34","v":-2.4893973446484221}]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,{"$f":"Input!O35","v":0}]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,{"$f":"Input!O36","v":0}]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,{"$f":"Input!O37","v":0}]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,{"$f":"Input!O38","v":0}]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,{"$f":"Input!O39","v":0}]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,{"$f":"Input!O40","v":0}]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,{"$f":"Input!O41","v":0}]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,{"$f":"Input!O42","v":0}]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,{"$f":"Input!O43","v":-0.34895029600314142}]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,{"$f":"Input!O44","v":0.19140059323189007}]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,{"$f":"Input!O45","v":-8.9017185372276622}]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,{"$f":"Input!O46","v":0}]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,{"$f":"Input!O47","v":-2.0125618422775315}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"Input!O48","v":0}]
[null,null,{"$f":"Asset43","v":"Land"},null,null,null,{"$f":"Input!O49","v":0}]
[null,null,{"$f":"Asset44","v":"Easements"},null,null,null,{"$f":"Input!O50","v":0}]
[null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,null,{"$f":"Input!O51","v":0}]
[]
[null,"Nominal Foregone Return on Prudent Additional Capex",null,null,null,null,{"$f":"SUM(G672:G716)","v":-11.521732015595765}]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,{"$f":"Input!P7","v":-0.51350818979635426}]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,{"$f":"Input!P8","v":-0.23467172041257495}]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,{"$f":"Input!P9","v":-1.5827826885589338}]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,{"$f":"Input!P10","v":-1.2657558773771418E-2}]
[null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,{"$f":"Input!P11","v":-0.91084950250019381}]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,{"$f":"Input!P12","v":-0.42371174259491073}]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,{"$f":"Input!P13","v":-0.88125489707293114}]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,{"$f":"Input!P14","v":-0.35493907308870498}]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,{"$f":"Input!P15","v":5.63858545561892E-3}]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,{"$f":"Input!P16","v":0.44380848277896334}]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,{"$f":"Input!P17","v":0}]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,{"$f":"Input!P18","v":1.2960357316531175E-2}]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,{"$f":"Input!P19","v":2.6359789709959138E-2}]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,{"$f":"Input!P20","v":0.41667535022612284}]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,{"$f":"Input!P21","v":9.1763462196791046E-2}]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,{"$f":"Input!P22","v":-1.7010507712210406E-2}]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,{"$f":"Input!P23","v":3.4646842264993436E-3}]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,{"$f":"Input!P24","v":0.10338648507864055}]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,{"$f":"Input!P25","v":0.11597031419462363}]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,{"$f":"Input!P26","v":-0.29352209007901275}]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,{"$f":"Input!P27","v":-0.10161178605046958}]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,{"$f":"Input!P28","v":0}]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,{"$f":"Input!P29","v":-3.4556485319089024E-2}]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,{"$f":"Input!P30","v":0}]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,{"$f":"Input!P31","v":-6.2503357176352248E-2}]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,{"$f":"Input!P32","v":-0.16380883851048489}]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,{"$f":"Input!P33","v":0}]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,{"$f":"Input!P34","v":-1.3133082892303523}]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,{"$f":"Input!P35","v":0}]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,{"$f":"Input!P36","v":0}]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,{"$f":"Input!P37","v":0}]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,{"$f":"Input!P38","v":0}]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,{"$f":"Input!P39","v":0}]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,{"$f":"Input!P40","v":0}]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,{"$f":"Input!P41","v":0}]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,{"$f":"Input!P42","v":0}]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,{"$f":"Input!P43","v":-0.18409247413053439}]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,{"$f":"Input!P44","v":0.10097543736656824}]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,{"$f":"Input!P45","v":-4.6961971613204447}]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,{"$f":"Input!P46","v":0}]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,{"$f":"Input!P47","v":-1.0617486018187579}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"Input!P48","v":0}]
[null,null,{"$f":"Asset43","v":"Land"},null,null,null,{"$f":"Input!P49","v":0}]
[null,null,{"$f":"Asset44","v":"Easements"},null,null,null,{"$f":"Input!P50","v":0}]
[null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,null,{"$f":"Input!P51","v":0}]
[]
[null,"Nominal Forecast Assets Under Construction",null,null,null,null,{"$f":"SUM(G719:G763)","v":0}]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,{"$f":"Input!Q7","v":0}]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,{"$f":"Input!Q8","v":0}]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,{"$f":"Input!Q9","v":0}]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,{"$f":"Input!Q10","v":0}]
[null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,{"$f":"Input!Q11","v":0}]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,{"$f":"Input!Q12","v":0}]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,{"$f":"Input!Q13","v":0}]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,{"$f":"Input!Q14","v":0}]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,{"$f":"Input!Q15","v":0}]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,{"$f":"Input!Q16","v":0}]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,{"$f":"Input!Q17","v":0}]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,{"$f":"Input!Q18","v":0}]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,{"$f":"Input!Q19","v":0}]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,{"$f":"Input!Q20","v":0}]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,{"$f":"Input!Q21","v":0}]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,{"$f":"Input!Q22","v":0}]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,{"$f":"Input!Q23","v":0}]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,{"$f":"Input!Q24","v":0}]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,{"$f":"Input!Q25","v":0}]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,{"$f":"Input!Q26","v":0}]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,{"$f":"Input!Q27","v":0}]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,{"$f":"Input!Q28","v":0}]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,{"$f":"Input!Q29","v":0}]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,{"$f":"Input!Q30","v":0}]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,{"$f":"Input!Q31","v":0}]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,{"$f":"Input!Q32","v":0}]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,{"$f":"Input!Q33","v":0}]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,{"$f":"Input!Q34","v":0}]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,{"$f":"Input!Q35","v":0}]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,{"$f":"Input!Q36","v":0}]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,{"$f":"Input!Q37","v":0}]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,{"$f":"Input!Q38","v":0}]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,{"$f":"Input!Q39","v":0}]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,{"$f":"Input!Q40","v":0}]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,{"$f":"Input!Q41","v":0}]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,{"$f":"Input!Q42","v":0}]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,{"$f":"Input!Q43","v":0}]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,{"$f":"Input!Q44","v":0}]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,{"$f":"Input!Q45","v":0}]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,{"$f":"Input!Q46","v":0}]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,{"$f":"Input!Q47","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"Input!Q48","v":0}]
[null,null,{"$f":"Asset43","v":"Land"},null,null,null,{"$f":"Input!Q49","v":0}]
[null,null,{"$f":"Asset44","v":"Easements"},null,null,null,{"$f":"Input!Q50","v":0}]
[null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,null,{"$f":"Input!Q51","v":0}]

{"sheet":"Actual RAB roll forward","index":5,"n_rows":1031,"n_cols":18,"rows_kept":1031,"cut":false,"hidden":false,"merged":[[579,4,589,4],[592,4,602,4],[605,4,615,4],[618,4,628,4],[631,4,641,4],[514,4,524,4],[527,4,537,4],[540,4,550,4],[553,4,563,4],[566,4,576,4],[449,4,459,4],[462,4,472,4],[475,4,485,4],[488,4,498,4],[501,4,511,4],[423,4,433,4],[436,4,446,4],[371,4,381,4],[384,4,394,4],[397,4,407,4],[410,4,420,4],[358,4,368,4],[215,4,225,4],[228,4,238,4],[241,4,251,4],[254,4,264,4],[267,4,277,4],[280,4,290,4],[293,4,303,4],[306,4,316,4],[319,4,329,4],[332,4,342,4],[345,4,355,4],[202,4,212,4],[59,4,69,4],[72,4,82,4],[85,4,95,4],[98,4,108,4],[111,4,121,4],[124,4,134,4],[137,4,147,4],[150,4,160,4],[163,4,173,4],[176,4,186,4],[189,4,199,4]]}
[]
[null,null,"`"]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6,7,8,9,10,11]
[null,null,"Year",null,null,{"$f":"'Adjustment for previous period'!F4","v":"2010-11"},{"$f":"Input!G55","v":"2011-12"},{"$f":"Input!H55","v":"2012-13"},{"$f":"Input!I55","v":"2013-14"},{"$f":"Input!J55","v":"2014-15"},{"$f":"Input!K55","v":"2015-16"},{"$f":"Input!L55","v":"2016-17"},{"$f":"Input!M55","v":"2017-18"},{"$f":"Input!N55","v":"2018-19"},{"$f":"Input!O55","v":"2019-20"},{"$f":"Input!P55","v":"2020-21"},{"$f":"Input!Q55","v":"2021-22"},{"$f":"CONCATENATE(LEFT(Q4, 4)+1 &\"-\" &IF(Q4>\"2007-08\",,\"0\") &RIGHT(Q4,2)+1)","v":"2022-23"}]
[]
[null,null,"Actual CPI Inflation Rate",null,null,null,{"$f":"Input!G252","v":3.1034482758620641E-2},{"$f":"Input!H252","v":2.5025025025025016E-2},{"$f":"Input!I252","v":2.9296875E-2},{"$f":"Input!J252","v":1.3282732447817747E-2},{"$f":"Input!K252","v":1.3108614232209881E-2},{"$f":"Input!L252","v":2.1256931608133023E-2},{"$f":"Input!M252","v":0},{"$f":"Input!N252","v":0},{"$f":"Input!O252","v":0},{"$f":"Input!P252","v":0},{"$f":"Input!Q252","v":0}]
[null,null,"Actual CPI (one year lagged)",null,null,null,{"$f":"Input!G253","v":1},{"$f":"Input!H253","v":1.0310344827586206},{"$f":"Input!I253","v":1.0568361464913187},{"$f":"Input!J253","v":1.0877981429705565},{"$f":"Input!K253","v":1.1022470746608675},{"$f":"Input!L253","v":1.1166960063511786},{"$f":"Input!M253","v":1.140433536985261},{"$f":"Input!N253","v":1.140433536985261},{"$f":"Input!O253","v":1.140433536985261},{"$f":"Input!P253","v":1.140433536985261},{"$f":"Input!Q253","v":1.140433536985261}]
[]
[null,null,"Real Asset Values"]
[]
[null,null,"Real Actual Net Capex",null,null,null,null,{"$f":"SUM(H12:H56)","v":86.615771348196745},{"$f":"SUM(I12:I56)","v":94.414241251026922},81.982887955647271,95.199394059323851,112.31404574106131,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,{"$f":"Input!H203*(1+vanilla1)^0.5","v":1.4225601702637405},{"$f":"Input!I203*(1+vanilla2)^0.5","v":0.75948090139808},{"$f":"Input!J203*(1+vanilla3)^0.5","v":0.31275576741234384},{"$f":"Input!K203*(1+vanilla4)^0.5","v":0.32268437257129423},{"$f":"Input!L203*(1+vanilla5)^0.5","v":0.21638318627924424},{"$f":"Input!M203*(1+vanilla6)^0.5","v":0},{"$f":"Input!N203*(1+vanilla7)^0.5","v":0},{"$f":"Input!O203*(1+vanilla8)^0.5","v":0},{"$f":"Input!P203*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q203*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,{"$f":"Input!H204*(1+vanilla1)^0.5","v":0.16523357365227007},{"$f":"Input!I204*(1+vanilla2)^0.5","v":0.13238516377159862},{"$f":"Input!J204*(1+vanilla3)^0.5","v":9.5062543286426673E-3},{"$f":"Input!K204*(1+vanilla4)^0.5","v":2.5327692060736973E-2},{"$f":"Input!L204*(1+vanilla5)^0.5","v":0},{"$f":"Input!M204*(1+vanilla6)^0.5","v":0},{"$f":"Input!N204*(1+vanilla7)^0.5","v":0},{"$f":"Input!O204*(1+vanilla8)^0.5","v":0},{"$f":"Input!P204*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q204*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,{"$f":"Input!H205*(1+vanilla1)^0.5","v":2.0958370634366368},{"$f":"Input!I205*(1+vanilla2)^0.5","v":4.9726492343219721},{"$f":"Input!J205*(1+vanilla3)^0.5","v":0.74624096479844948},{"$f":"Input!K205*(1+vanilla4)^0.5","v":3.6226033474082646},{"$f":"Input!L205*(1+vanilla5)^0.5","v":0.15155378091407382},{"$f":"Input!M205*(1+vanilla6)^0.5","v":0},{"$f":"Input!N205*(1+vanilla7)^0.5","v":0},{"$f":"Input!O205*(1+vanilla8)^0.5","v":0},{"$f":"Input!P205*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q205*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,{"$f":"Input!H206*(1+vanilla1)^0.5","v":0.30943303724663651},{"$f":"Input!I206*(1+vanilla2)^0.5","v":1.0722690174250806},{"$f":"Input!J206*(1+vanilla3)^0.5","v":0.42207769219173452},{"$f":"Input!K206*(1+vanilla4)^0.5","v":0.18060253189275904},{"$f":"Input!L206*(1+vanilla5)^0.5","v":0.13874164698494382},{"$f":"Input!M206*(1+vanilla6)^0.5","v":0},{"$f":"Input!N206*(1+vanilla7)^0.5","v":0},{"$f":"Input!O206*(1+vanilla8)^0.5","v":0},{"$f":"Input!P206*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q206*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,{"$f":"Input!H207*(1+vanilla1)^0.5","v":1.282210944010022},{"$f":"Input!I207*(1+vanilla2)^0.5","v":2.4740901321973365},{"$f":"Input!J207*(1+vanilla3)^0.5","v":2.2910072932028833},{"$f":"Input!K207*(1+vanilla4)^0.5","v":15.699607788826992},{"$f":"Input!L207*(1+vanilla5)^0.5","v":16.871242793855586},{"$f":"Input!M207*(1+vanilla6)^0.5","v":0},{"$f":"Input!N207*(1+vanilla7)^0.5","v":0},{"$f":"Input!O207*(1+vanilla8)^0.5","v":0},{"$f":"Input!P207*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q207*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,{"$f":"Input!H208*(1+vanilla1)^0.5","v":0.15425378036461265},{"$f":"Input!I208*(1+vanilla2)^0.5","v":0.18149893686226887},{"$f":"Input!J208*(1+vanilla3)^0.5","v":0.20343384263295311},{"$f":"Input!K208*(1+vanilla4)^0.5","v":0.17210418783629519},{"$f":"Input!L208*(1+vanilla5)^0.5","v":0.40371977357663641},{"$f":"Input!M208*(1+vanilla6)^0.5","v":0},{"$f":"Input!N208*(1+vanilla7)^0.5","v":0},{"$f":"Input!O208*(1+vanilla8)^0.5","v":0},{"$f":"Input!P208*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q208*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,{"$f":"Input!H209*(1+vanilla1)^0.5","v":6.5697863557962712},{"$f":"Input!I209*(1+vanilla2)^0.5","v":6.77399751228144},{"$f":"Input!J209*(1+vanilla3)^0.5","v":5.7522344942616792},{"$f":"Input!K209*(1+vanilla4)^0.5","v":6.481293298056757},{"$f":"Input!L209*(1+vanilla5)^0.5","v":6.6680565516381289},{"$f":"Input!M209*(1+vanilla6)^0.5","v":0},{"$f":"Input!N209*(1+vanilla7)^0.5","v":0},{"$f":"Input!O209*(1+vanilla8)^0.5","v":0},{"$f":"Input!P209*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q209*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,{"$f":"Input!H210*(1+vanilla1)^0.5","v":17.479659522783873},{"$f":"Input!I210*(1+vanilla2)^0.5","v":17.471292737509227},{"$f":"Input!J210*(1+vanilla3)^0.5","v":16.391634338878557},{"$f":"Input!K210*(1+vanilla4)^0.5","v":16.111611779981871},{"$f":"Input!L210*(1+vanilla5)^0.5","v":20.729737486008982},{"$f":"Input!M210*(1+vanilla6)^0.5","v":0},{"$f":"Input!N210*(1+vanilla7)^0.5","v":0},{"$f":"Input!O210*(1+vanilla8)^0.5","v":0},{"$f":"Input!P210*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q210*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,{"$f":"Input!H211*(1+vanilla1)^0.5","v":0.89530836398879465},{"$f":"Input!I211*(1+vanilla2)^0.5","v":0.72432165624430456},{"$f":"Input!J211*(1+vanilla3)^0.5","v":0.99435420277602327},{"$f":"Input!K211*(1+vanilla4)^0.5","v":0.55626794640652255},{"$f":"Input!L211*(1+vanilla5)^0.5","v":0.72820714991292368},{"$f":"Input!M211*(1+vanilla6)^0.5","v":0},{"$f":"Input!N211*(1+vanilla7)^0.5","v":0},{"$f":"Input!O211*(1+vanilla8)^0.5","v":0},{"$f":"Input!P211*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q211*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,{"$f":"Input!H212*(1+vanilla1)^0.5","v":4.0221050856072305},{"$f":"Input!I212*(1+vanilla2)^0.5","v":3.664801807607255},{"$f":"Input!J212*(1+vanilla3)^0.5","v":3.8443292505030957},{"$f":"Input!K212*(1+vanilla4)^0.5","v":2.762958893781724},{"$f":"Input!L212*(1+vanilla5)^0.5","v":7.1915874080326043},{"$f":"Input!M212*(1+vanilla6)^0.5","v":0},{"$f":"Input!N212*(1+vanilla7)^0.5","v":0},{"$f":"Input!O212*(1+vanilla8)^0.5","v":0},{"$f":"Input!P212*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q212*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,{"$f":"Input!H213*(1+vanilla1)^0.5","v":6.1400118497635596E-2},{"$f":"Input!I213*(1+vanilla2)^0.5","v":8.2624089156833266E-2},{"$f":"Input!J213*(1+vanilla3)^0.5","v":2.9469388418792274E-2},{"$f":"Input!K213*(1+vanilla4)^0.5","v":3.4305357450495802E-2},{"$f":"Input!L213*(1+vanilla5)^0.5","v":0},{"$f":"Input!M213*(1+vanilla6)^0.5","v":0},{"$f":"Input!N213*(1+vanilla7)^0.5","v":0},{"$f":"Input!O213*(1+vanilla8)^0.5","v":0},{"$f":"Input!P213*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q213*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,{"$f":"Input!H214*(1+vanilla1)^0.5","v":0.10604486782873894},{"$f":"Input!I214*(1+vanilla2)^0.5","v":0.11338779268853125},{"$f":"Input!J214*(1+vanilla3)^0.5","v":0.13689006233245443},{"$f":"Input!K214*(1+vanilla4)^0.5","v":0.10844279226483697},{"$f":"Input!L214*(1+vanilla5)^0.5","v":0.14874010049462438},{"$f":"Input!M214*(1+vanilla6)^0.5","v":0},{"$f":"Input!N214*(1+vanilla7)^0.5","v":0},{"$f":"Input!O214*(1+vanilla8)^0.5","v":0},{"$f":"Input!P214*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q214*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,{"$f":"Input!H215*(1+vanilla1)^0.5","v":1.5026342581836007},{"$f":"Input!I215*(1+vanilla2)^0.5","v":1.9446354831132393},{"$f":"Input!J215*(1+vanilla3)^0.5","v":2.6294299473025622},{"$f":"Input!K215*(1+vanilla4)^0.5","v":3.3086409088797009},{"$f":"Input!L215*(1+vanilla5)^0.5","v":3.3036871931548744},{"$f":"Input!M215*(1+vanilla6)^0.5","v":0},{"$f":"Input!N215*(1+vanilla7)^0.5","v":0},{"$f":"Input!O215*(1+vanilla8)^0.5","v":0},{"$f":"Input!P215*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q215*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,{"$f":"Input!H216*(1+vanilla1)^0.5","v":6.9558086337195695},{"$f":"Input!I216*(1+vanilla2)^0.5","v":6.0450658365611165},{"$f":"Input!J216*(1+vanilla3)^0.5","v":5.3729349465488365},{"$f":"Input!K216*(1+vanilla4)^0.5","v":7.016636726472556},{"$f":"Input!L216*(1+vanilla5)^0.5","v":5.9307475670902132},{"$f":"Input!M216*(1+vanilla6)^0.5","v":0},{"$f":"Input!N216*(1+vanilla7)^0.5","v":0},{"$f":"Input!O216*(1+vanilla8)^0.5","v":0},{"$f":"Input!P216*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q216*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,{"$f":"Input!H217*(1+vanilla1)^0.5","v":2.7352427432574191},{"$f":"Input!I217*(1+vanilla2)^0.5","v":1.4838773175179927},{"$f":"Input!J217*(1+vanilla3)^0.5","v":2.7035787310659751},{"$f":"Input!K217*(1+vanilla4)^0.5","v":3.431441029597103},{"$f":"Input!L217*(1+vanilla5)^0.5","v":5.4976013979686771},{"$f":"Input!M217*(1+vanilla6)^0.5","v":0},{"$f":"Input!N217*(1+vanilla7)^0.5","v":0},{"$f":"Input!O217*(1+vanilla8)^0.5","v":0},{"$f":"Input!P217*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q217*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,{"$f":"Input!H218*(1+vanilla1)^0.5","v":2.7568421200016124},{"$f":"Input!I218*(1+vanilla2)^0.5","v":2.6528397060650555},{"$f":"Input!J218*(1+vanilla3)^0.5","v":3.9745649348055001},{"$f":"Input!K218*(1+vanilla4)^0.5","v":3.5984151118652821},{"$f":"Input!L218*(1+vanilla5)^0.5","v":3.1073775580808225},{"$f":"Input!M218*(1+vanilla6)^0.5","v":0},{"$f":"Input!N218*(1+vanilla7)^0.5","v":0},{"$f":"Input!O218*(1+vanilla8)^0.5","v":0},{"$f":"Input!P218*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q218*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,{"$f":"Input!H219*(1+vanilla1)^0.5","v":1.9457215372771681},{"$f":"Input!I219*(1+vanilla2)^0.5","v":2.0221685168734784},{"$f":"Input!J219*(1+vanilla3)^0.5","v":3.3176827606962913},{"$f":"Input!K219*(1+vanilla4)^0.5","v":3.3530112666575089},{"$f":"Input!L219*(1+vanilla5)^0.5","v":2.3240303889061722},{"$f":"Input!M219*(1+vanilla6)^0.5","v":0},{"$f":"Input!N219*(1+vanilla7)^0.5","v":0},{"$f":"Input!O219*(1+vanilla8)^0.5","v":0},{"$f":"Input!P219*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q219*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,{"$f":"Input!H220*(1+vanilla1)^0.5","v":3.4127152988105123},{"$f":"Input!I220*(1+vanilla2)^0.5","v":3.1754815273021131},{"$f":"Input!J220*(1+vanilla3)^0.5","v":4.5981752187644584},{"$f":"Input!K220*(1+vanilla4)^0.5","v":4.3383848870689379},{"$f":"Input!L220*(1+vanilla5)^0.5","v":3.6040032039051941},{"$f":"Input!M220*(1+vanilla6)^0.5","v":0},{"$f":"Input!N220*(1+vanilla7)^0.5","v":0},{"$f":"Input!O220*(1+vanilla8)^0.5","v":0},{"$f":"Input!P220*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q220*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,{"$f":"Input!H221*(1+vanilla1)^0.5","v":5.8298959739923353},{"$f":"Input!I221*(1+vanilla2)^0.5","v":4.8583414717939997},{"$f":"Input!J221*(1+vanilla3)^0.5","v":6.0868546466299014},{"$f":"Input!K221*(1+vanilla4)^0.5","v":6.1457024734898411},{"$f":"Input!L221*(1+vanilla5)^0.5","v":5.7111478064108017},{"$f":"Input!M221*(1+vanilla6)^0.5","v":0},{"$f":"Input!N221*(1+vanilla7)^0.5","v":0},{"$f":"Input!O221*(1+vanilla8)^0.5","v":0},{"$f":"Input!P221*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q221*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,{"$f":"Input!H222*(1+vanilla1)^0.5","v":2.7459840653420673},{"$f":"Input!I222*(1+vanilla2)^0.5","v":2.9990870948330546},{"$f":"Input!J222*(1+vanilla3)^0.5","v":3.5154128507320594},{"$f":"Input!K222*(1+vanilla4)^0.5","v":2.2851804364718871},{"$f":"Input!L222*(1+vanilla5)^0.5","v":4.1624429286541584},{"$f":"Input!M222*(1+vanilla6)^0.5","v":0},{"$f":"Input!N222*(1+vanilla7)^0.5","v":0},{"$f":"Input!O222*(1+vanilla8)^0.5","v":0},{"$f":"Input!P222*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q222*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,{"$f":"Input!H223*(1+vanilla1)^0.5","v":1.2152528434460463},{"$f":"Input!I223*(1+vanilla2)^0.5","v":0.99377353412001646},{"$f":"Input!J223*(1+vanilla3)^0.5","v":0.52949836610539658},{"$f":"Input!K223*(1+vanilla4)^0.5","v":0.56920172671592861},{"$f":"Input!L223*(1+vanilla5)^0.5","v":0.92273372938944775},{"$f":"Input!M223*(1+vanilla6)^0.5","v":0},{"$f":"Input!N223*(1+vanilla7)^0.5","v":0},{"$f":"Input!O223*(1+vanilla8)^0.5","v":0},{"$f":"Input!P223*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q223*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,{"$f":"Input!H224*(1+vanilla1)^0.5","v":0},{"$f":"Input!I224*(1+vanilla2)^0.5","v":0},{"$f":"Input!J224*(1+vanilla3)^0.5","v":0},{"$f":"Input!K224*(1+vanilla4)^0.5","v":0},{"$f":"Input!L224*(1+vanilla5)^0.5","v":0},{"$f":"Input!M224*(1+vanilla6)^0.5","v":0},{"$f":"Input!N224*(1+vanilla7)^0.5","v":0},{"$f":"Input!O224*(1+vanilla8)^0.5","v":0},{"$f":"Input!P224*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q224*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,{"$f":"Input!H225*(1+vanilla1)^0.5","v":8.1535068851149806E-2},{"$f":"Input!I225*(1+vanilla2)^0.5","v":6.1808028076627816E-2},{"$f":"Input!J225*(1+vanilla3)^0.5","v":0.14259381492964004},{"$f":"Input!K225*(1+vanilla4)^0.5","v":0.11243326881347004},{"$f":"Input!L225*(1+vanilla5)^0.5","v":0.12826325338276007},{"$f":"Input!M225*(1+vanilla6)^0.5","v":0},{"$f":"Input!N225*(1+vanilla7)^0.5","v":0},{"$f":"Input!O225*(1+vanilla8)^0.5","v":0},{"$f":"Input!P225*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q225*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,{"$f":"Input!H226*(1+vanilla1)^0.5","v":7.5763913103095732E-3},{"$f":"Input!I226*(1+vanilla2)^0.5","v":6.7445152599744712E-3},{"$f":"Input!J226*(1+vanilla3)^0.5","v":9.5062543286426697E-4},{"$f":"Input!K226*(1+vanilla4)^0.5","v":5.7420455229006623E-3},{"$f":"Input!L226*(1+vanilla5)^0.5","v":2.2051898629641846E-2},{"$f":"Input!M226*(1+vanilla6)^0.5","v":0},{"$f":"Input!N226*(1+vanilla7)^0.5","v":0},{"$f":"Input!O226*(1+vanilla8)^0.5","v":0},{"$f":"Input!P226*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q226*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,{"$f":"Input!H227*(1+vanilla1)^0.5","v":0.14747493802521461},{"$f":"Input!I227*(1+vanilla2)^0.5","v":0.11179404443383713},{"$f":"Input!J227*(1+vanilla3)^0.5","v":0.24716261254470942},{"$f":"Input!K227*(1+vanilla4)^0.5","v":0.20336144414753834},{"$f":"Input!L227*(1+vanilla5)^0.5","v":0.23199361465024615},{"$f":"Input!M227*(1+vanilla6)^0.5","v":0},{"$f":"Input!N227*(1+vanilla7)^0.5","v":0},{"$f":"Input!O227*(1+vanilla8)^0.5","v":0},{"$f":"Input!P227*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q227*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,{"$f":"Input!H228*(1+vanilla1)^0.5","v":0.41385315120343441},{"$f":"Input!I228*(1+vanilla2)^0.5","v":0.31135759779872613},{"$f":"Input!J228*(1+vanilla3)^0.5","v":0.69585781685664327},{"$f":"Input!K228*(1+vanilla4)^0.5","v":0.5536596405039369},{"$f":"Input!L228*(1+vanilla5)^0.5","v":0.61680663927272517},{"$f":"Input!M228*(1+vanilla6)^0.5","v":0},{"$f":"Input!N228*(1+vanilla7)^0.5","v":0},{"$f":"Input!O228*(1+vanilla8)^0.5","v":0},{"$f":"Input!P228*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q228*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,{"$f":"Input!H229*(1+vanilla1)^0.5","v":0.48631553845263498},{"$f":"Input!I229*(1+vanilla2)^0.5","v":0.45941586919937677},{"$f":"Input!J229*(1+vanilla3)^0.5","v":0.23385385648460966},{"$f":"Input!K229*(1+vanilla4)^0.5","v":0.39472885814180103},{"$f":"Input!L229*(1+vanilla5)^0.5","v":0.64084587940491844},{"$f":"Input!M229*(1+vanilla6)^0.5","v":0},{"$f":"Input!N229*(1+vanilla7)^0.5","v":0},{"$f":"Input!O229*(1+vanilla8)^0.5","v":0},{"$f":"Input!P229*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q229*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,{"$f":"Input!H230*(1+vanilla1)^0.5","v":3.4028150801151575},{"$f":"Input!I230*(1+vanilla2)^0.5","v":2.5697320646033712},{"$f":"Input!J230*(1+vanilla3)^0.5","v":5.5792206654803831},{"$f":"Input!K230*(1+vanilla4)^0.5","v":4.4939313263700216},{"$f":"Input!L230*(1+vanilla5)^0.5","v":4.9009972325308322},{"$f":"Input!M230*(1+vanilla6)^0.5","v":0},{"$f":"Input!N230*(1+vanilla7)^0.5","v":0},{"$f":"Input!O230*(1+vanilla8)^0.5","v":0},{"$f":"Input!P230*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q230*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,{"$f":"Input!H231*(1+vanilla1)^0.5","v":0.36749662828379159},{"$f":"Input!I231*(1+vanilla2)^0.5","v":0.5811039929127052},{"$f":"Input!J231*(1+vanilla3)^0.5","v":0.1321369351681331},{"$f":"Input!K231*(1+vanilla4)^0.5","v":0.42301289981438717},{"$f":"Input!L231*(1+vanilla5)^0.5","v":0.48021952562663683},{"$f":"Input!M231*(1+vanilla6)^0.5","v":0},{"$f":"Input!N231*(1+vanilla7)^0.5","v":0},{"$f":"Input!O231*(1+vanilla8)^0.5","v":0},{"$f":"Input!P231*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q231*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,{"$f":"Input!H232*(1+vanilla1)^0.5","v":0},{"$f":"Input!I232*(1+vanilla2)^0.5","v":0},{"$f":"Input!J232*(1+vanilla3)^0.5","v":0},{"$f":"Input!K232*(1+vanilla4)^0.5","v":0},{"$f":"Input!L232*(1+vanilla5)^0.5","v":0},{"$f":"Input!M232*(1+vanilla6)^0.5","v":0},{"$f":"Input!N232*(1+vanilla7)^0.5","v":0},{"$f":"Input!O232*(1+vanilla8)^0.5","v":0},{"$f":"Input!P232*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q232*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,{"$f":"Input!H233*(1+vanilla1)^0.5","v":0},{"$f":"Input!I233*(1+vanilla2)^0.5","v":0},{"$f":"Input!J233*(1+vanilla3)^0.5","v":0},{"$f":"Input!K233*(1+vanilla4)^0.5","v":0},{"$f":"Input!L233*(1+vanilla5)^0.5","v":0},{"$f":"Input!M233*(1+vanilla6)^0.5","v":0},{"$f":"Input!N233*(1+vanilla7)^0.5","v":0},{"$f":"Input!O233*(1+vanilla8)^0.5","v":0},{"$f":"Input!P233*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q233*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,{"$f":"Input!H234*(1+vanilla1)^0.5","v":0},{"$f":"Input!I234*(1+vanilla2)^0.5","v":0},{"$f":"Input!J234*(1+vanilla3)^0.5","v":0},{"$f":"Input!K234*(1+vanilla4)^0.5","v":0},{"$f":"Input!L234*(1+vanilla5)^0.5","v":0},{"$f":"Input!M234*(1+vanilla6)^0.5","v":0},{"$f":"Input!N234*(1+vanilla7)^0.5","v":0},{"$f":"Input!O234*(1+vanilla8)^0.5","v":0},{"$f":"Input!P234*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q234*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,{"$f":"Input!H235*(1+vanilla1)^0.5","v":0},{"$f":"Input!I235*(1+vanilla2)^0.5","v":0},{"$f":"Input!J235*(1+vanilla3)^0.5","v":0},{"$f":"Input!K235*(1+vanilla4)^0.5","v":0},{"$f":"Input!L235*(1+vanilla5)^0.5","v":0},{"$f":"Input!M235*(1+vanilla6)^0.5","v":0},{"$f":"Input!N235*(1+vanilla7)^0.5","v":0},{"$f":"Input!O235*(1+vanilla8)^0.5","v":0},{"$f":"Input!P235*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q235*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,{"$f":"Input!H236*(1+vanilla1)^0.5","v":0},{"$f":"Input!I236*(1+vanilla2)^0.5","v":0},{"$f":"Input!J236*(1+vanilla3)^0.5","v":0},{"$f":"Input!K236*(1+vanilla4)^0.5","v":0},{"$f":"Input!L236*(1+vanilla5)^0.5","v":0},{"$f":"Input!M236*(1+vanilla6)^0.5","v":0},{"$f":"Input!N236*(1+vanilla7)^0.5","v":0},{"$f":"Input!O236*(1+vanilla8)^0.5","v":0},{"$f":"Input!P236*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q236*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,{"$f":"Input!H237*(1+vanilla1)^0.5","v":0},{"$f":"Input!I237*(1+vanilla2)^0.5","v":0},{"$f":"Input!J237*(1+vanilla3)^0.5","v":0},{"$f":"Input!K237*(1+vanilla4)^0.5","v":0},{"$f":"Input!L237*(1+vanilla5)^0.5","v":0},{"$f":"Input!M237*(1+vanilla6)^0.5","v":0},{"$f":"Input!N237*(1+vanilla7)^0.5","v":0},{"$f":"Input!O237*(1+vanilla8)^0.5","v":0},{"$f":"Input!P237*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q237*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,{"$f":"Input!H238*(1+vanilla1)^0.5","v":0},{"$f":"Input!I238*(1+vanilla2)^0.5","v":0},{"$f":"Input!J238*(1+vanilla3)^0.5","v":0},{"$f":"Input!K238*(1+vanilla4)^0.5","v":0},{"$f":"Input!L238*(1+vanilla5)^0.5","v":0},{"$f":"Input!M238*(1+vanilla6)^0.5","v":0},{"$f":"Input!N238*(1+vanilla7)^0.5","v":0},{"$f":"Input!O238*(1+vanilla8)^0.5","v":0},{"$f":"Input!P238*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q238*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,{"$f":"Input!H239*(1+vanilla1)^0.5","v":2.7780552897449047},{"$f":"Input!I239*(1+vanilla2)^0.5","v":3.8918319313943548},{"$f":"Input!J239*(1+vanilla3)^0.5","v":1.3907650082804224},{"$f":"Input!K239*(1+vanilla4)^0.5","v":1.8107091098313477},{"$f":"Input!L239*(1+vanilla5)^0.5","v":1.5350411394717667},{"$f":"Input!M239*(1+vanilla6)^0.5","v":0},{"$f":"Input!N239*(1+vanilla7)^0.5","v":0},{"$f":"Input!O239*(1+vanilla8)^0.5","v":0},{"$f":"Input!P239*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q239*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,{"$f":"Input!H240*(1+vanilla1)^0.5","v":7.3143316712551227},{"$f":"Input!I240*(1+vanilla2)^0.5","v":8.0543720001613686},{"$f":"Input!J240*(1+vanilla3)^0.5","v":9.4321055448792563},{"$f":"Input!K240*(1+vanilla4)^0.5","v":6.5613319675367689},{"$f":"Input!L240*(1+vanilla5)^0.5","v":14.605417822892292},{"$f":"Input!M240*(1+vanilla6)^0.5","v":0},{"$f":"Input!N240*(1+vanilla7)^0.5","v":0},{"$f":"Input!O240*(1+vanilla8)^0.5","v":0},{"$f":"Input!P240*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q240*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,{"$f":"Input!H241*(1+vanilla1)^0.5","v":-2.0837817623276225},{"$f":"Input!I241*(1+vanilla2)^0.5","v":-1.0000273050952113},{"$f":"Input!J241*(1+vanilla3)^0.5","v":0},{"$f":"Input!K241*(1+vanilla4)^0.5","v":0},{"$f":"Input!L241*(1+vanilla5)^0.5","v":1.3406670839413697},{"$f":"Input!M241*(1+vanilla6)^0.5","v":0},{"$f":"Input!N241*(1+vanilla7)^0.5","v":0},{"$f":"Input!O241*(1+vanilla8)^0.5","v":0},{"$f":"Input!P241*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q241*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,{"$f":"Input!H242*(1+vanilla1)^0.5","v":0},{"$f":"Input!I242*(1+vanilla2)^0.5","v":0},{"$f":"Input!J242*(1+vanilla3)^0.5","v":0},{"$f":"Input!K242*(1+vanilla4)^0.5","v":0},{"$f":"Input!L242*(1+vanilla5)^0.5","v":0},{"$f":"Input!M242*(1+vanilla6)^0.5","v":0},{"$f":"Input!N242*(1+vanilla7)^0.5","v":0},{"$f":"Input!O242*(1+vanilla8)^0.5","v":0},{"$f":"Input!P242*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q242*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,{"$f":"Input!H243*(1+vanilla1)^0.5","v":9.3463381583714416},{"$f":"Input!I243*(1+vanilla2)^0.5","v":13.78608119488462},{"$f":"Input!J243*(1+vanilla3)^0.5","v":0},{"$f":"Input!K243*(1+vanilla4)^0.5","v":0},{"$f":"Input!L243*(1+vanilla5)^0.5","v":0},{"$f":"Input!M243*(1+vanilla6)^0.5","v":0},{"$f":"Input!N243*(1+vanilla7)^0.5","v":0},{"$f":"Input!O243*(1+vanilla8)^0.5","v":0},{"$f":"Input!P243*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q243*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"Input!H244*(1+vanilla1)^0.5","v":0},{"$f":"Input!I244*(1+vanilla2)^0.5","v":0},{"$f":"Input!J244*(1+vanilla3)^0.5","v":0},{"$f":"Input!K244*(1+vanilla4)^0.5","v":0},{"$f":"Input!L244*(1+vanilla5)^0.5","v":0},{"$f":"Input!M244*(1+vanilla6)^0.5","v":0},{"$f":"Input!N244*(1+vanilla7)^0.5","v":0},{"$f":"Input!O244*(1+vanilla8)^0.5","v":0},{"$f":"Input!P244*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q244*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,null,{"$f":"Input!H245*(1+vanilla1)^0.5","v":0.57218930431332282},{"$f":"Input!I245*(1+vanilla2)^0.5","v":0.63864846992630231},{"$f":"Input!J245*(1+vanilla3)^0.5","v":0},{"$f":"Input!K245*(1+vanilla4)^0.5","v":0},{"$f":"Input!L245*(1+vanilla5)^0.5","v":0},{"$f":"Input!M245*(1+vanilla6)^0.5","v":0},{"$f":"Input!N245*(1+vanilla7)^0.5","v":0},{"$f":"Input!O245*(1+vanilla8)^0.5","v":0},{"$f":"Input!P245*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q245*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,null,{"$f":"Input!H246*(1+vanilla1)^0.5","v":0.1176415330911235},{"$f":"Input!I246*(1+vanilla2)^0.5","v":0.34330937782691834},{"$f":"Input!J246*(1+vanilla3)^0.5","v":0.26617512120199471},{"$f":"Input!K246*(1+vanilla4)^0.5","v":0.51605894288438614},{"$f":"Input!L246*(1+vanilla5)^0.5","v":0},{"$f":"Input!M246*(1+vanilla6)^0.5","v":0},{"$f":"Input!N246*(1+vanilla7)^0.5","v":0},{"$f":"Input!O246*(1+vanilla8)^0.5","v":0},{"$f":"Input!P246*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q246*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,null,{"$f":"Input!H247*(1+vanilla1)^0.5","v":0},{"$f":"Input!I247*(1+vanilla2)^0.5","v":0},{"$f":"Input!J247*(1+vanilla3)^0.5","v":0},{"$f":"Input!K247*(1+vanilla4)^0.5","v":0},{"$f":"Input!L247*(1+vanilla5)^0.5","v":0},{"$f":"Input!M247*(1+vanilla6)^0.5","v":0},{"$f":"Input!N247*(1+vanilla7)^0.5","v":0},{"$f":"Input!O247*(1+vanilla8)^0.5","v":0},{"$f":"Input!P247*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q247*(1+vanilla10)^0.5","v":0}]
[]
[null,null,"Real Actual Straight-line Depreciation",null,null,null,null,{"$f":"H71+H84+H97+H110+H123+H136+H149+H162+H175+H188+H201+H214+H227+H240+H253+H266+H279+H292+H305+H318+H331+H344+H357+H370+H383+H396+H409+H422+H435+H448+H461+H474+H487+H500+H513+H526+H539+H552+H565+H578+H591+H604+H617+H630+H643","v":-81.274050710207291},{"$f":"I71+I84+I97+I110+I123+I136+I149+I162+I175+I188+I201+I214+I227+I240+I253+I266+I279+I292+I305+I318+I331+I344+I357+I370+I383+I396+I409+I422+I435+I448+I461+I474+I487+I500+I513+I526+I539+I552+I565+I578+I591+I604+I617+I630+I643","v":-86.017218757148854},-84.496000459054073,-77.479965552062041,-77.212153337030827,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A1remlife,A1value-SUM($G59:G59),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0.37128865654751236},{"$f":"IF(I$3>A1remlife,A1value-SUM($G59:H59),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0.37128865654751236},{"$f":"IF(J$3>A1remlife,A1value-SUM($G59:I59),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0.37128865654751236},{"$f":"IF(K$3>A1remlife,A1value-SUM($G59:J59),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0.37128865654751236},{"$f":"IF(L$3>A1remlife,A1value-SUM($G59:K59),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0.37128865654751236},{"$f":"IF(M$3>A1remlife,A1value-SUM($G59:L59),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0.37128865654751236},{"$f":"IF(N$3>A1remlife,A1value-SUM($G59:M59),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0.37128865654751236},{"$f":"IF(O$3>A1remlife,A1value-SUM($G59:N59),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0.37128865654751236},{"$f":"IF(P$3>A1remlife,A1value-SUM($G59:O59),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0.37128865654751236},{"$f":"IF(Q$3>A1remlife,A1value-SUM($G59:P59),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0.37128865654751236}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(I$3>(A1stdlife+$F61),(Input!$H$203*(1+vanilla1)^0.5)-SUM($H61:H61),(Input!$H$203*(1+vanilla1)^0.5)/A1stdlife))","v":2.8451203405274808E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$F61),(Input!$H$203*(1+vanilla1)^0.5)-SUM($H61:I61),(Input!$H$203*(1+vanilla1)^0.5)/A1stdlife))","v":2.8451203405274808E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F61),(Input!$H$203*(1+vanilla1)^0.5)-SUM($H61:J61),(Input!$H$203*(1+vanilla1)^0.5)/A1stdlife))","v":2.8451203405274808E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F61),(Input!$H$203*(1+vanilla1)^0.5)-SUM($H61:K61),(Input!$H$203*(1+vanilla1)^0.5)/A1stdlife))","v":2.8451203405274808E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F61),(Input!$H$203*(1+vanilla1)^0.5)-SUM($H61:L61),(Input!$H$203*(1+vanilla1)^0.5)/A1stdlife))","v":2.8451203405274808E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F61),(Input!$H$203*(1+vanilla1)^0.5)-SUM($H61:M61),(Input!$H$203*(1+vanilla1)^0.5)/A1stdlife))","v":2.8451203405274808E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F61),(Input!$H$203*(1+vanilla1)^0.5)-SUM($H61:N61),(Input!$H$203*(1+vanilla1)^0.5)/A1stdlife))","v":2.8451203405274808E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F61),(Input!$H$203*(1+vanilla1)^0.5)-SUM($H61:O61),(Input!$H$203*(1+vanilla1)^0.5)/A1stdlife))","v":2.8451203405274808E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F61),(Input!$H$203*(1+vanilla1)^0.5)-SUM($H61:P61),(Input!$H$203*(1+vanilla1)^0.5)/A1stdlife))","v":2.8451203405274808E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$F62),(Input!$I$203*(1+vanilla2)^0.5)-SUM($I62:I62),(Input!$I$203*(1+vanilla2)^0.5)/A1stdlife))","v":1.51896180279616E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F62),(Input!$I$203*(1+vanilla2)^0.5)-SUM($I62:J62),(Input!$I$203*(1+vanilla2)^0.5)/A1stdlife))","v":1.51896180279616E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F62),(Input!$I$203*(1+vanilla2)^0.5)-SUM($I62:K62),(Input!$I$203*(1+vanilla2)^0.5)/A1stdlife))","v":1.51896180279616E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F62),(Input!$I$203*(1+vanilla2)^0.5)-SUM($I62:L62),(Input!$I$203*(1+vanilla2)^0.5)/A1stdlife))","v":1.51896180279616E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F62),(Input!$I$203*(1+vanilla2)^0.5)-SUM($I62:M62),(Input!$I$203*(1+vanilla2)^0.5)/A1stdlife))","v":1.51896180279616E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F62),(Input!$I$203*(1+vanilla2)^0.5)-SUM($I62:N62),(Input!$I$203*(1+vanilla2)^0.5)/A1stdlife))","v":1.51896180279616E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F62),(Input!$I$203*(1+vanilla2)^0.5)-SUM($I62:O62),(Input!$I$203*(1+vanilla2)^0.5)/A1stdlife))","v":1.51896180279616E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F62),(Input!$I$203*(1+vanilla2)^0.5)-SUM($I62:P62),(Input!$I$203*(1+vanilla2)^0.5)/A1stdlife))","v":1.51896180279616E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F63),(Input!$J$203*(1+vanilla3)^0.5)-SUM($J63:J63),(Input!$J$203*(1+vanilla3)^0.5)/A1stdlife))","v":6.255115348246877E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F63),(Input!$J$203*(1+vanilla3)^0.5)-SUM($J63:K63),(Input!$J$203*(1+vanilla3)^0.5)/A1stdlife))","v":6.255115348246877E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F63),(Input!$J$203*(1+vanilla3)^0.5)-SUM($J63:L63),(Input!$J$203*(1+vanilla3)^0.5)/A1stdlife))","v":6.255115348246877E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F63),(Input!$J$203*(1+vanilla3)^0.5)-SUM($J63:M63),(Input!$J$203*(1+vanilla3)^0.5)/A1stdlife))","v":6.255115348246877E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F63),(Input!$J$203*(1+vanilla3)^0.5)-SUM($J63:N63),(Input!$J$203*(1+vanilla3)^0.5)/A1stdlife))","v":6.255115348246877E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F63),(Input!$J$203*(1+vanilla3)^0.5)-SUM($J63:O63),(Input!$J$203*(1+vanilla3)^0.5)/A1stdlife))","v":6.255115348246877E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F63),(Input!$J$203*(1+vanilla3)^0.5)-SUM($J63:P63),(Input!$J$203*(1+vanilla3)^0.5)/A1stdlife))","v":6.255115348246877E-3}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F64),(Input!$K$203*(1+vanilla4)^0.5)-SUM($K64:K64),(Input!$K$203*(1+vanilla4)^0.5)/A1stdlife))","v":6.453687451425885E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F64),(Input!$K$203*(1+vanilla4)^0.5)-SUM($K64:L64),(Input!$K$203*(1+vanilla4)^0.5)/A1stdlife))","v":6.453687451425885E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F64),(Input!$K$203*(1+vanilla4)^0.5)-SUM($K64:M64),(Input!$K$203*(1+vanilla4)^0.5)/A1stdlife))","v":6.453687451425885E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F64),(Input!$K$203*(1+vanilla4)^0.5)-SUM($K64:N64),(Input!$K$203*(1+vanilla4)^0.5)/A1stdlife))","v":6.453687451425885E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F64),(Input!$K$203*(1+vanilla4)^0.5)-SUM($K64:O64),(Input!$K$203*(1+vanilla4)^0.5)/A1stdlife))","v":6.453687451425885E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F64),(Input!$K$203*(1+vanilla4)^0.5)-SUM($K64:P64),(Input!$K$203*(1+vanilla4)^0.5)/A1stdlife))","v":6.453687451425885E-3}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F65),(Input!$L$203*(1+vanilla5)^0.5)-SUM($L65:L65),(Input!$L$203*(1+vanilla5)^0.5)/A1stdlife))","v":4.3276637255848845E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F65),(Input!$L$203*(1+vanilla5)^0.5)-SUM($L65:M65),(Input!$L$203*(1+vanilla5)^0.5)/A1stdlife))","v":4.3276637255848845E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F65),(Input!$L$203*(1+vanilla5)^0.5)-SUM($L65:N65),(Input!$L$203*(1+vanilla5)^0.5)/A1stdlife))","v":4.3276637255848845E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F65),(Input!$L$203*(1+vanilla5)^0.5)-SUM($L65:O65),(Input!$L$203*(1+vanilla5)^0.5)/A1stdlife))","v":4.3276637255848845E-3},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F65),(Input!$L$203*(1+vanilla5)^0.5)-SUM($L65:P65),(Input!$L$203*(1+vanilla5)^0.5)/A1stdlife))","v":4.3276637255848845E-3}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F66),(Input!$M$203*(1+vanilla6)^0.5)-SUM($M66:M66),(Input!$M$203*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F66),(Input!$M$203*(1+vanilla6)^0.5)-SUM($M66:N66),(Input!$M$203*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F66),(Input!$M$203*(1+vanilla6)^0.5)-SUM($M66:O66),(Input!$M$203*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F66),(Input!$M$203*(1+vanilla6)^0.5)-SUM($M66:P66),(Input!$M$203*(1+vanilla6)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F67),(Input!$N$203*(1+vanilla7)^0.5)-SUM($N67:N67),(Input!$N$203*(1+vanilla7)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F67),(Input!$N$203*(1+vanilla7)^0.5)-SUM($N67:O67),(Input!$N$203*(1+vanilla7)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F67),(Input!$N$203*(1+vanilla7)^0.5)-SUM($N67:P67),(Input!$N$203*(1+vanilla7)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F68),(Input!$O$203*(1+vanilla8)^0.5)-SUM($O68:O68),(Input!$O$203*(1+vanilla8)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F68),(Input!$O$203*(1+vanilla8)^0.5)-SUM($O68:P68),(Input!$O$203*(1+vanilla8)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F69),(Input!$P$203*(1+vanilla9)^0.5)-SUM($P69:P69),(Input!$P$203*(1+vanilla9)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,{"$f":"-SUM(H59:H70)","v":-0.37128865654751236},{"$f":"-SUM(I59:I70)","v":-0.39973985995278716},{"$f":"-SUM(J59:J70)","v":-0.41492947798074875},{"$f":"-SUM(K59:K70)","v":-0.4211845933289956},{"$f":"-SUM(L59:L70)","v":-0.42763828078042149},{"$f":"IF(Input!M248>0, -SUM(M59:M70), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N59:N70), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O59:O70), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P59:P70), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q59:Q70), 0)","v":0}]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A2remlife,A2value-SUM($G72:G72),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0.27801393680598324},{"$f":"IF(I$3>A2remlife,A2value-SUM($G72:H72),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0.27801393680598324},{"$f":"IF(J$3>A2remlife,A2value-SUM($G72:I72),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0.27801393680598324},{"$f":"IF(K$3>A2remlife,A2value-SUM($G72:J72),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0.27801393680598324},{"$f":"IF(L$3>A2remlife,A2value-SUM($G72:K72),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0.27801393680598324},{"$f":"IF(M$3>A2remlife,A2value-SUM($G72:L72),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0.27801393680598324},{"$f":"IF(N$3>A2remlife,A2value-SUM($G72:M72),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0.27801393680598324},{"$f":"IF(O$3>A2remlife,A2value-SUM($G72:N72),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0.27801393680598324},{"$f":"IF(P$3>A2remlife,A2value-SUM($G72:O72),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0.27801393680598324},{"$f":"IF(Q$3>A2remlife,A2value-SUM($G72:P72),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0.27801393680598324}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(I$3>(A2stdlife+$F74),(Input!$H$204*(1+vanilla1)^0.5)-SUM($H74:H74),(Input!$H$204*(1+vanilla1)^0.5)/A2stdlife))","v":2.7538928942045012E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$F74),(Input!$H$204*(1+vanilla1)^0.5)-SUM($H74:I74),(Input!$H$204*(1+vanilla1)^0.5)/A2stdlife))","v":2.7538928942045012E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F74),(Input!$H$204*(1+vanilla1)^0.5)-SUM($H74:J74),(Input!$H$204*(1+vanilla1)^0.5)/A2stdlife))","v":2.7538928942045012E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F74),(Input!$H$204*(1+vanilla1)^0.5)-SUM($H74:K74),(Input!$H$204*(1+vanilla1)^0.5)/A2stdlife))","v":2.7538928942045012E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F74),(Input!$H$204*(1+vanilla1)^0.5)-SUM($H74:L74),(Input!$H$204*(1+vanilla1)^0.5)/A2stdlife))","v":2.7538928942045012E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F74),(Input!$H$204*(1+vanilla1)^0.5)-SUM($H74:M74),(Input!$H$204*(1+vanilla1)^0.5)/A2stdlife))","v":2.7538928942045012E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F74),(Input!$H$204*(1+vanilla1)^0.5)-SUM($H74:N74),(Input!$H$204*(1+vanilla1)^0.5)/A2stdlife))","v":2.7538928942045012E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F74),(Input!$H$204*(1+vanilla1)^0.5)-SUM($H74:O74),(Input!$H$204*(1+vanilla1)^0.5)/A2stdlife))","v":2.7538928942045012E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F74),(Input!$H$204*(1+vanilla1)^0.5)-SUM($H74:P74),(Input!$H$204*(1+vanilla1)^0.5)/A2stdlife))","v":2.7538928942045012E-3}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$F75),(Input!$I$204*(1+vanilla2)^0.5)-SUM($I75:I75),(Input!$I$204*(1+vanilla2)^0.5)/A2stdlife))","v":2.2064193961933102E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F75),(Input!$I$204*(1+vanilla2)^0.5)-SUM($I75:J75),(Input!$I$204*(1+vanilla2)^0.5)/A2stdlife))","v":2.2064193961933102E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F75),(Input!$I$204*(1+vanilla2)^0.5)-SUM($I75:K75),(Input!$I$204*(1+vanilla2)^0.5)/A2stdlife))","v":2.2064193961933102E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F75),(Input!$I$204*(1+vanilla2)^0.5)-SUM($I75:L75),(Input!$I$204*(1+vanilla2)^0.5)/A2stdlife))","v":2.2064193961933102E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F75),(Input!$I$204*(1+vanilla2)^0.5)-SUM($I75:M75),(Input!$I$204*(1+vanilla2)^0.5)/A2stdlife))","v":2.2064193961933102E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F75),(Input!$I$204*(1+vanilla2)^0.5)-SUM($I75:N75),(Input!$I$204*(1+vanilla2)^0.5)/A2stdlife))","v":2.2064193961933102E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F75),(Input!$I$204*(1+vanilla2)^0.5)-SUM($I75:O75),(Input!$I$204*(1+vanilla2)^0.5)/A2stdlife))","v":2.2064193961933102E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F75),(Input!$I$204*(1+vanilla2)^0.5)-SUM($I75:P75),(Input!$I$204*(1+vanilla2)^0.5)/A2stdlife))","v":2.2064193961933102E-3}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F76),(Input!$J$204*(1+vanilla3)^0.5)-SUM($J76:J76),(Input!$J$204*(1+vanilla3)^0.5)/A2stdlife))","v":1.5843757214404445E-4},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F76),(Input!$J$204*(1+vanilla3)^0.5)-SUM($J76:K76),(Input!$J$204*(1+vanilla3)^0.5)/A2stdlife))","v":1.5843757214404445E-4},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F76),(Input!$J$204*(1+vanilla3)^0.5)-SUM($J76:L76),(Input!$J$204*(1+vanilla3)^0.5)/A2stdlife))","v":1.5843757214404445E-4},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F76),(Input!$J$204*(1+vanilla3)^0.5)-SUM($J76:M76),(Input!$J$204*(1+vanilla3)^0.5)/A2stdlife))","v":1.5843757214404445E-4},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F76),(Input!$J$204*(1+vanilla3)^0.5)-SUM($J76:N76),(Input!$J$204*(1+vanilla3)^0.5)/A2stdlife))","v":1.5843757214404445E-4},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F76),(Input!$J$204*(1+vanilla3)^0.5)-SUM($J76:O76),(Input!$J$204*(1+vanilla3)^0.5)/A2stdlife))","v":1.5843757214404445E-4},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F76),(Input!$J$204*(1+vanilla3)^0.5)-SUM($J76:P76),(Input!$J$204*(1+vanilla3)^0.5)/A2stdlife))","v":1.5843757214404445E-4}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F77),(Input!$K$204*(1+vanilla4)^0.5)-SUM($K77:K77),(Input!$K$204*(1+vanilla4)^0.5)/A2stdlife))","v":4.221282010122829E-4},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F77),(Input!$K$204*(1+vanilla4)^0.5)-SUM($K77:L77),(Input!$K$204*(1+vanilla4)^0.5)/A2stdlife))","v":4.221282010122829E-4},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F77),(Input!$K$204*(1+vanilla4)^0.5)-SUM($K77:M77),(Input!$K$204*(1+vanilla4)^0.5)/A2stdlife))","v":4.221282010122829E-4},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F77),(Input!$K$204*(1+vanilla4)^0.5)-SUM($K77:N77),(Input!$K$204*(1+vanilla4)^0.5)/A2stdlife))","v":4.221282010122829E-4},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F77),(Input!$K$204*(1+vanilla4)^0.5)-SUM($K77:O77),(Input!$K$204*(1+vanilla4)^0.5)/A2stdlife))","v":4.221282010122829E-4},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F77),(Input!$K$204*(1+vanilla4)^0.5)-SUM($K77:P77),(Input!$K$204*(1+vanilla4)^0.5)/A2stdlife))","v":4.221282010122829E-4}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F78),(Input!$L$204*(1+vanilla5)^0.5)-SUM($L78:L78),(Input!$L$204*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F78),(Input!$L$204*(1+vanilla5)^0.5)-SUM($L78:M78),(Input!$L$204*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F78),(Input!$L$204*(1+vanilla5)^0.5)-SUM($L78:N78),(Input!$L$204*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F78),(Input!$L$204*(1+vanilla5)^0.5)-SUM($L78:O78),(Input!$L$204*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F78),(Input!$L$204*(1+vanilla5)^0.5)-SUM($L78:P78),(Input!$L$204*(1+vanilla5)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F79),(Input!$M$204*(1+vanilla6)^0.5)-SUM($M79:M79),(Input!$M$204*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F79),(Input!$M$204*(1+vanilla6)^0.5)-SUM($M79:N79),(Input!$M$204*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F79),(Input!$M$204*(1+vanilla6)^0.5)-SUM($M79:O79),(Input!$M$204*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F79),(Input!$M$204*(1+vanilla6)^0.5)-SUM($M79:P79),(Input!$M$204*(1+vanilla6)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F80),(Input!$N$204*(1+vanilla7)^0.5)-SUM($N80:N80),(Input!$N$204*(1+vanilla7)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F80),(Input!$N$204*(1+vanilla7)^0.5)-SUM($N80:O80),(Input!$N$204*(1+vanilla7)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F80),(Input!$N$204*(1+vanilla7)^0.5)-SUM($N80:P80),(Input!$N$204*(1+vanilla7)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F81),(Input!$O$204*(1+vanilla8)^0.5)-SUM($O81:O81),(Input!$O$204*(1+vanilla8)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F81),(Input!$O$204*(1+vanilla8)^0.5)-SUM($O81:P81),(Input!$O$204*(1+vanilla8)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F82),(Input!$P$204*(1+vanilla9)^0.5)-SUM($P82:P82),(Input!$P$204*(1+vanilla9)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,{"$f":"-SUM(H72:H83)","v":-0.27801393680598324},{"$f":"-SUM(I72:I83)","v":-0.28076782970018777},{"$f":"-SUM(J72:J83)","v":-0.28297424909638108},{"$f":"-SUM(K72:K83)","v":-0.28313268666852515},{"$f":"-SUM(L72:L83)","v":-0.28355481486953743},{"$f":"IF(Input!M248>0, -SUM(M72:M83), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N72:N83), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O72:O83), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P72:P83), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q72:Q83), 0)","v":0}]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A3remlife,A3value-SUM($G85:G85),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":1.3223716244263586},{"$f":"IF(I$3>A3remlife,A3value-SUM($G85:H85),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":1.3223716244263586},{"$f":"IF(J$3>A3remlife,A3value-SUM($G85:I85),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":1.3223716244263586},{"$f":"IF(K$3>A3remlife,A3value-SUM($G85:J85),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":1.3223716244263586},{"$f":"IF(L$3>A3remlife,A3value-SUM($G85:K85),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":1.3223716244263586},{"$f":"IF(M$3>A3remlife,A3value-SUM($G85:L85),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":1.3223716244263586},{"$f":"IF(N$3>A3remlife,A3value-SUM($G85:M85),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":1.3223716244263586},{"$f":"IF(O$3>A3remlife,A3value-SUM($G85:N85),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":1.3223716244263586},{"$f":"IF(P$3>A3remlife,A3value-SUM($G85:O85),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":1.3223716244263586},{"$f":"IF(Q$3>A3remlife,A3value-SUM($G85:P85),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":1.3223716244263586}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(I$3>(A3stdlife+$F87),(Input!$H$205*(1+vanilla1)^0.5)-SUM($H87:H87),(Input!$H$205*(1+vanilla1)^0.5)/A3stdlife))","v":5.2395926585915922E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$F87),(Input!$H$205*(1+vanilla1)^0.5)-SUM($H87:I87),(Input!$H$205*(1+vanilla1)^0.5)/A3stdlife))","v":5.2395926585915922E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F87),(Input!$H$205*(1+vanilla1)^0.5)-SUM($H87:J87),(Input!$H$205*(1+vanilla1)^0.5)/A3stdlife))","v":5.2395926585915922E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F87),(Input!$H$205*(1+vanilla1)^0.5)-SUM($H87:K87),(Input!$H$205*(1+vanilla1)^0.5)/A3stdlife))","v":5.2395926585915922E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F87),(Input!$H$205*(1+vanilla1)^0.5)-SUM($H87:L87),(Input!$H$205*(1+vanilla1)^0.5)/A3stdlife))","v":5.2395926585915922E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F87),(Input!$H$205*(1+vanilla1)^0.5)-SUM($H87:M87),(Input!$H$205*(1+vanilla1)^0.5)/A3stdlife))","v":5.2395926585915922E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F87),(Input!$H$205*(1+vanilla1)^0.5)-SUM($H87:N87),(Input!$H$205*(1+vanilla1)^0.5)/A3stdlife))","v":5.2395926585915922E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F87),(Input!$H$205*(1+vanilla1)^0.5)-SUM($H87:O87),(Input!$H$205*(1+vanilla1)^0.5)/A3stdlife))","v":5.2395926585915922E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F87),(Input!$H$205*(1+vanilla1)^0.5)-SUM($H87:P87),(Input!$H$205*(1+vanilla1)^0.5)/A3stdlife))","v":5.2395926585915922E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$F88),(Input!$I$205*(1+vanilla2)^0.5)-SUM($I88:I88),(Input!$I$205*(1+vanilla2)^0.5)/A3stdlife))","v":0.1243162308580493},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F88),(Input!$I$205*(1+vanilla2)^0.5)-SUM($I88:J88),(Input!$I$205*(1+vanilla2)^0.5)/A3stdlife))","v":0.1243162308580493},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F88),(Input!$I$205*(1+vanilla2)^0.5)-SUM($I88:K88),(Input!$I$205*(1+vanilla2)^0.5)/A3stdlife))","v":0.1243162308580493},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F88),(Input!$I$205*(1+vanilla2)^0.5)-SUM($I88:L88),(Input!$I$205*(1+vanilla2)^0.5)/A3stdlife))","v":0.1243162308580493},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F88),(Input!$I$205*(1+vanilla2)^0.5)-SUM($I88:M88),(Input!$I$205*(1+vanilla2)^0.5)/A3stdlife))","v":0.1243162308580493},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F88),(Input!$I$205*(1+vanilla2)^0.5)-SUM($I88:N88),(Input!$I$205*(1+vanilla2)^0.5)/A3stdlife))","v":0.1243162308580493},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F88),(Input!$I$205*(1+vanilla2)^0.5)-SUM($I88:O88),(Input!$I$205*(1+vanilla2)^0.5)/A3stdlife))","v":0.1243162308580493},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F88),(Input!$I$205*(1+vanilla2)^0.5)-SUM($I88:P88),(Input!$I$205*(1+vanilla2)^0.5)/A3stdlife))","v":0.1243162308580493}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F89),(Input!$J$205*(1+vanilla3)^0.5)-SUM($J89:J89),(Input!$J$205*(1+vanilla3)^0.5)/A3stdlife))","v":1.8656024119961236E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F89),(Input!$J$205*(1+vanilla3)^0.5)-SUM($J89:K89),(Input!$J$205*(1+vanilla3)^0.5)/A3stdlife))","v":1.8656024119961236E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F89),(Input!$J$205*(1+vanilla3)^0.5)-SUM($J89:L89),(Input!$J$205*(1+vanilla3)^0.5)/A3stdlife))","v":1.8656024119961236E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F89),(Input!$J$205*(1+vanilla3)^0.5)-SUM($J89:M89),(Input!$J$205*(1+vanilla3)^0.5)/A3stdlife))","v":1.8656024119961236E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F89),(Input!$J$205*(1+vanilla3)^0.5)-SUM($J89:N89),(Input!$J$205*(1+vanilla3)^0.5)/A3stdlife))","v":1.8656024119961236E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F89),(Input!$J$205*(1+vanilla3)^0.5)-SUM($J89:O89),(Input!$J$205*(1+vanilla3)^0.5)/A3stdlife))","v":1.8656024119961236E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F89),(Input!$J$205*(1+vanilla3)^0.5)-SUM($J89:P89),(Input!$J$205*(1+vanilla3)^0.5)/A3stdlife))","v":1.8656024119961236E-2}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F90),(Input!$K$205*(1+vanilla4)^0.5)-SUM($K90:K90),(Input!$K$205*(1+vanilla4)^0.5)/A3stdlife))","v":9.0565083685206618E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F90),(Input!$K$205*(1+vanilla4)^0.5)-SUM($K90:L90),(Input!$K$205*(1+vanilla4)^0.5)/A3stdlife))","v":9.0565083685206618E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F90),(Input!$K$205*(1+vanilla4)^0.5)-SUM($K90:M90),(Input!$K$205*(1+vanilla4)^0.5)/A3stdlife))","v":9.0565083685206618E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F90),(Input!$K$205*(1+vanilla4)^0.5)-SUM($K90:N90),(Input!$K$205*(1+vanilla4)^0.5)/A3stdlife))","v":9.0565083685206618E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F90),(Input!$K$205*(1+vanilla4)^0.5)-SUM($K90:O90),(Input!$K$205*(1+vanilla4)^0.5)/A3stdlife))","v":9.0565083685206618E-2},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F90),(Input!$K$205*(1+vanilla4)^0.5)-SUM($K90:P90),(Input!$K$205*(1+vanilla4)^0.5)/A3stdlife))","v":9.0565083685206618E-2}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F91),(Input!$L$205*(1+vanilla5)^0.5)-SUM($L91:L91),(Input!$L$205*(1+vanilla5)^0.5)/A3stdlife))","v":3.7888445228518456E-3},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F91),(Input!$L$205*(1+vanilla5)^0.5)-SUM($L91:M91),(Input!$L$205*(1+vanilla5)^0.5)/A3stdlife))","v":3.7888445228518456E-3},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F91),(Input!$L$205*(1+vanilla5)^0.5)-SUM($L91:N91),(Input!$L$205*(1+vanilla5)^0.5)/A3stdlife))","v":3.7888445228518456E-3},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F91),(Input!$L$205*(1+vanilla5)^0.5)-SUM($L91:O91),(Input!$L$205*(1+vanilla5)^0.5)/A3stdlife))","v":3.7888445228518456E-3},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F91),(Input!$L$205*(1+vanilla5)^0.5)-SUM($L91:P91),(Input!$L$205*(1+vanilla5)^0.5)/A3stdlife))","v":3.7888445228518456E-3}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F92),(Input!$M$205*(1+vanilla6)^0.5)-SUM($M92:M92),(Input!$M$205*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F92),(Input!$M$205*(1+vanilla6)^0.5)-SUM($M92:N92),(Input!$M$205*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F92),(Input!$M$205*(1+vanilla6)^0.5)-SUM($M92:O92),(Input!$M$205*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F92),(Input!$M$205*(1+vanilla6)^0.5)-SUM($M92:P92),(Input!$M$205*(1+vanilla6)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F93),(Input!$N$205*(1+vanilla7)^0.5)-SUM($N93:N93),(Input!$N$205*(1+vanilla7)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F93),(Input!$N$205*(1+vanilla7)^0.5)-SUM($N93:O93),(Input!$N$205*(1+vanilla7)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F93),(Input!$N$205*(1+vanilla7)^0.5)-SUM($N93:P93),(Input!$N$205*(1+vanilla7)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F94),(Input!$O$205*(1+vanilla8)^0.5)-SUM($O94:O94),(Input!$O$205*(1+vanilla8)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F94),(Input!$O$205*(1+vanilla8)^0.5)-SUM($O94:P94),(Input!$O$205*(1+vanilla8)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F95),(Input!$P$205*(1+vanilla9)^0.5)-SUM($P95:P95),(Input!$P$205*(1+vanilla9)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,{"$f":"-SUM(H85:H96)","v":-1.3223716244263586},{"$f":"-SUM(I85:I96)","v":-1.3747675510122745},{"$f":"-SUM(J85:J96)","v":-1.4990837818703238},{"$f":"-SUM(K85:K96)","v":-1.5177398059902849},{"$f":"-SUM(L85:L96)","v":-1.6083048896754915},{"$f":"IF(Input!M248>0, -SUM(M85:M96), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N85:N96), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O85:O96), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P85:P96), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q85:Q96), 0)","v":0}]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A4remlife,A4value-SUM($G98:G98),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":7.9614568652859388E-2},{"$f":"IF(I$3>A4remlife,A4value-SUM($G98:H98),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":7.9614568652859388E-2},{"$f":"IF(J$3>A4remlife,A4value-SUM($G98:I98),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":7.9614568652859388E-2},{"$f":"IF(K$3>A4remlife,A4value-SUM($G98:J98),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":7.9614568652859388E-2},{"$f":"IF(L$3>A4remlife,A4value-SUM($G98:K98),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":7.9614568652859388E-2},{"$f":"IF(M$3>A4remlife,A4value-SUM($G98:L98),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":7.9614568652859388E-2},{"$f":"IF(N$3>A4remlife,A4value-SUM($G98:M98),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":7.9614568652859388E-2},{"$f":"IF(O$3>A4remlife,A4value-SUM($G98:N98),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":7.9614568652859388E-2},{"$f":"IF(P$3>A4remlife,A4value-SUM($G98:O98),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":7.9614568652859388E-2},{"$f":"IF(Q$3>A4remlife,A4value-SUM($G98:P98),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":7.9614568652859388E-2}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(I$3>(A4stdlife+$F100),(Input!$H$206*(1+vanilla1)^0.5)-SUM($H100:H100),(Input!$H$206*(1+vanilla1)^0.5)/A4stdlife))","v":7.7358259311659126E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$F100),(Input!$H$206*(1+vanilla1)^0.5)-SUM($H100:I100),(Input!$H$206*(1+vanilla1)^0.5)/A4stdlife))","v":7.7358259311659126E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F100),(Input!$H$206*(1+vanilla1)^0.5)-SUM($H100:J100),(Input!$H$206*(1+vanilla1)^0.5)/A4stdlife))","v":7.7358259311659126E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F100),(Input!$H$206*(1+vanilla1)^0.5)-SUM($H100:K100),(Input!$H$206*(1+vanilla1)^0.5)/A4stdlife))","v":7.7358259311659126E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F100),(Input!$H$206*(1+vanilla1)^0.5)-SUM($H100:L100),(Input!$H$206*(1+vanilla1)^0.5)/A4stdlife))","v":7.7358259311659126E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F100),(Input!$H$206*(1+vanilla1)^0.5)-SUM($H100:M100),(Input!$H$206*(1+vanilla1)^0.5)/A4stdlife))","v":7.7358259311659126E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F100),(Input!$H$206*(1+vanilla1)^0.5)-SUM($H100:N100),(Input!$H$206*(1+vanilla1)^0.5)/A4stdlife))","v":7.7358259311659126E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F100),(Input!$H$206*(1+vanilla1)^0.5)-SUM($H100:O100),(Input!$H$206*(1+vanilla1)^0.5)/A4stdlife))","v":7.7358259311659126E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F100),(Input!$H$206*(1+vanilla1)^0.5)-SUM($H100:P100),(Input!$H$206*(1+vanilla1)^0.5)/A4stdlife))","v":7.7358259311659126E-3}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$F101),(Input!$I$206*(1+vanilla2)^0.5)-SUM($I101:I101),(Input!$I$206*(1+vanilla2)^0.5)/A4stdlife))","v":2.6806725435627017E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F101),(Input!$I$206*(1+vanilla2)^0.5)-SUM($I101:J101),(Input!$I$206*(1+vanilla2)^0.5)/A4stdlife))","v":2.6806725435627017E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F101),(Input!$I$206*(1+vanilla2)^0.5)-SUM($I101:K101),(Input!$I$206*(1+vanilla2)^0.5)/A4stdlife))","v":2.6806725435627017E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F101),(Input!$I$206*(1+vanilla2)^0.5)-SUM($I101:L101),(Input!$I$206*(1+vanilla2)^0.5)/A4stdlife))","v":2.6806725435627017E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F101),(Input!$I$206*(1+vanilla2)^0.5)-SUM($I101:M101),(Input!$I$206*(1+vanilla2)^0.5)/A4stdlife))","v":2.6806725435627017E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F101),(Input!$I$206*(1+vanilla2)^0.5)-SUM($I101:N101),(Input!$I$206*(1+vanilla2)^0.5)/A4stdlife))","v":2.6806725435627017E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F101),(Input!$I$206*(1+vanilla2)^0.5)-SUM($I101:O101),(Input!$I$206*(1+vanilla2)^0.5)/A4stdlife))","v":2.6806725435627017E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F101),(Input!$I$206*(1+vanilla2)^0.5)-SUM($I101:P101),(Input!$I$206*(1+vanilla2)^0.5)/A4stdlife))","v":2.6806725435627017E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F102),(Input!$J$206*(1+vanilla3)^0.5)-SUM($J102:J102),(Input!$J$206*(1+vanilla3)^0.5)/A4stdlife))","v":1.0551942304793362E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F102),(Input!$J$206*(1+vanilla3)^0.5)-SUM($J102:K102),(Input!$J$206*(1+vanilla3)^0.5)/A4stdlife))","v":1.0551942304793362E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F102),(Input!$J$206*(1+vanilla3)^0.5)-SUM($J102:L102),(Input!$J$206*(1+vanilla3)^0.5)/A4stdlife))","v":1.0551942304793362E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F102),(Input!$J$206*(1+vanilla3)^0.5)-SUM($J102:M102),(Input!$J$206*(1+vanilla3)^0.5)/A4stdlife))","v":1.0551942304793362E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F102),(Input!$J$206*(1+vanilla3)^0.5)-SUM($J102:N102),(Input!$J$206*(1+vanilla3)^0.5)/A4stdlife))","v":1.0551942304793362E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F102),(Input!$J$206*(1+vanilla3)^0.5)-SUM($J102:O102),(Input!$J$206*(1+vanilla3)^0.5)/A4stdlife))","v":1.0551942304793362E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F102),(Input!$J$206*(1+vanilla3)^0.5)-SUM($J102:P102),(Input!$J$206*(1+vanilla3)^0.5)/A4stdlife))","v":1.0551942304793362E-2}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F103),(Input!$K$206*(1+vanilla4)^0.5)-SUM($K103:K103),(Input!$K$206*(1+vanilla4)^0.5)/A4stdlife))","v":4.5150632973189764E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F103),(Input!$K$206*(1+vanilla4)^0.5)-SUM($K103:L103),(Input!$K$206*(1+vanilla4)^0.5)/A4stdlife))","v":4.5150632973189764E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F103),(Input!$K$206*(1+vanilla4)^0.5)-SUM($K103:M103),(Input!$K$206*(1+vanilla4)^0.5)/A4stdlife))","v":4.5150632973189764E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F103),(Input!$K$206*(1+vanilla4)^0.5)-SUM($K103:N103),(Input!$K$206*(1+vanilla4)^0.5)/A4stdlife))","v":4.5150632973189764E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F103),(Input!$K$206*(1+vanilla4)^0.5)-SUM($K103:O103),(Input!$K$206*(1+vanilla4)^0.5)/A4stdlife))","v":4.5150632973189764E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F103),(Input!$K$206*(1+vanilla4)^0.5)-SUM($K103:P103),(Input!$K$206*(1+vanilla4)^0.5)/A4stdlife))","v":4.5150632973189764E-3}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F104),(Input!$L$206*(1+vanilla5)^0.5)-SUM($L104:L104),(Input!$L$206*(1+vanilla5)^0.5)/A4stdlife))","v":3.4685411746235954E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F104),(Input!$L$206*(1+vanilla5)^0.5)-SUM($L104:M104),(Input!$L$206*(1+vanilla5)^0.5)/A4stdlife))","v":3.4685411746235954E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F104),(Input!$L$206*(1+vanilla5)^0.5)-SUM($L104:N104),(Input!$L$206*(1+vanilla5)^0.5)/A4stdlife))","v":3.4685411746235954E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F104),(Input!$L$206*(1+vanilla5)^0.5)-SUM($L104:O104),(Input!$L$206*(1+vanilla5)^0.5)/A4stdlife))","v":3.4685411746235954E-3},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F104),(Input!$L$206*(1+vanilla5)^0.5)-SUM($L104:P104),(Input!$L$206*(1+vanilla5)^0.5)/A4stdlife))","v":3.4685411746235954E-3}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F105),(Input!$M$206*(1+vanilla6)^0.5)-SUM($M105:M105),(Input!$M$206*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F105),(Input!$M$206*(1+vanilla6)^0.5)-SUM($M105:N105),(Input!$M$206*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F105),(Input!$M$206*(1+vanilla6)^0.5)-SUM($M105:O105),(Input!$M$206*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F105),(Input!$M$206*(1+vanilla6)^0.5)-SUM($M105:P105),(Input!$M$206*(1+vanilla6)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F106),(Input!$N$206*(1+vanilla7)^0.5)-SUM($N106:N106),(Input!$N$206*(1+vanilla7)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F106),(Input!$N$206*(1+vanilla7)^0.5)-SUM($N106:O106),(Input!$N$206*(1+vanilla7)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F106),(Input!$N$206*(1+vanilla7)^0.5)-SUM($N106:P106),(Input!$N$206*(1+vanilla7)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F107),(Input!$O$206*(1+vanilla8)^0.5)-SUM($O107:O107),(Input!$O$206*(1+vanilla8)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F107),(Input!$O$206*(1+vanilla8)^0.5)-SUM($O107:P107),(Input!$O$206*(1+vanilla8)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F108),(Input!$P$206*(1+vanilla9)^0.5)-SUM($P108:P108),(Input!$P$206*(1+vanilla9)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,{"$f":"-SUM(H98:H109)","v":-7.9614568652859388E-2},{"$f":"-SUM(I98:I109)","v":-8.7350394584025298E-2},{"$f":"-SUM(J98:J109)","v":-0.11415712001965231},{"$f":"-SUM(K98:K109)","v":-0.12470906232444567},{"$f":"-SUM(L98:L109)","v":-0.12922412562176466},{"$f":"IF(Input!M248>0, -SUM(M98:M109), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N98:N109), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O98:O109), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P98:P109), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q98:Q109), 0)","v":0}]
[null,null,{"$f":"Asset5","v":"SCADA"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A5remlife,A5value-SUM($G111:G111),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1287946885532492},{"$f":"IF(I$3>A5remlife,A5value-SUM($G111:H111),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1.1287946885532492},{"$f":"IF(J$3>A5remlife,A5value-SUM($G111:I111),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0.63560451271173823},{"$f":"IF(K$3>A5remlife,A5value-SUM($G111:J111),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(L$3>A5remlife,A5value-SUM($G111:K111),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(M$3>A5remlife,A5value-SUM($G111:L111),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(N$3>A5remlife,A5value-SUM($G111:M111),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(O$3>A5remlife,A5value-SUM($G111:N111),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(P$3>A5remlife,A5value-SUM($G111:O111),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(Q$3>A5remlife,A5value-SUM($G111:P111),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(I$3>(A5stdlife+$F113),(Input!$H$207*(1+vanilla1)^0.5)-SUM($H113:H113),(Input!$H$207*(1+vanilla1)^0.5)/A5stdlife))","v":0.12822109440100221},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$F113),(Input!$H$207*(1+vanilla1)^0.5)-SUM($H113:I113),(Input!$H$207*(1+vanilla1)^0.5)/A5stdlife))","v":0.12822109440100221},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F113),(Input!$H$207*(1+vanilla1)^0.5)-SUM($H113:J113),(Input!$H$207*(1+vanilla1)^0.5)/A5stdlife))","v":0.12822109440100221},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F113),(Input!$H$207*(1+vanilla1)^0.5)-SUM($H113:K113),(Input!$H$207*(1+vanilla1)^0.5)/A5stdlife))","v":0.12822109440100221},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F113),(Input!$H$207*(1+vanilla1)^0.5)-SUM($H113:L113),(Input!$H$207*(1+vanilla1)^0.5)/A5stdlife))","v":0.12822109440100221},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F113),(Input!$H$207*(1+vanilla1)^0.5)-SUM($H113:M113),(Input!$H$207*(1+vanilla1)^0.5)/A5stdlife))","v":0.12822109440100221},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F113),(Input!$H$207*(1+vanilla1)^0.5)-SUM($H113:N113),(Input!$H$207*(1+vanilla1)^0.5)/A5stdlife))","v":0.12822109440100221},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F113),(Input!$H$207*(1+vanilla1)^0.5)-SUM($H113:O113),(Input!$H$207*(1+vanilla1)^0.5)/A5stdlife))","v":0.12822109440100221},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F113),(Input!$H$207*(1+vanilla1)^0.5)-SUM($H113:P113),(Input!$H$207*(1+vanilla1)^0.5)/A5stdlife))","v":0.12822109440100221}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$F114),(Input!$I$207*(1+vanilla2)^0.5)-SUM($I114:I114),(Input!$I$207*(1+vanilla2)^0.5)/A5stdlife))","v":0.24740901321973366},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F114),(Input!$I$207*(1+vanilla2)^0.5)-SUM($I114:J114),(Input!$I$207*(1+vanilla2)^0.5)/A5stdlife))","v":0.24740901321973366},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F114),(Input!$I$207*(1+vanilla2)^0.5)-SUM($I114:K114),(Input!$I$207*(1+vanilla2)^0.5)/A5stdlife))","v":0.24740901321973366},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F114),(Input!$I$207*(1+vanilla2)^0.5)-SUM($I114:L114),(Input!$I$207*(1+vanilla2)^0.5)/A5stdlife))","v":0.24740901321973366},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F114),(Input!$I$207*(1+vanilla2)^0.5)-SUM($I114:M114),(Input!$I$207*(1+vanilla2)^0.5)/A5stdlife))","v":0.24740901321973366},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F114),(Input!$I$207*(1+vanilla2)^0.5)-SUM($I114:N114),(Input!$I$207*(1+vanilla2)^0.5)/A5stdlife))","v":0.24740901321973366},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F114),(Input!$I$207*(1+vanilla2)^0.5)-SUM($I114:O114),(Input!$I$207*(1+vanilla2)^0.5)/A5stdlife))","v":0.24740901321973366},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F114),(Input!$I$207*(1+vanilla2)^0.5)-SUM($I114:P114),(Input!$I$207*(1+vanilla2)^0.5)/A5stdlife))","v":0.24740901321973366}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F115),(Input!$J$207*(1+vanilla3)^0.5)-SUM($J115:J115),(Input!$J$207*(1+vanilla3)^0.5)/A5stdlife))","v":0.22910072932028833},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F115),(Input!$J$207*(1+vanilla3)^0.5)-SUM($J115:K115),(Input!$J$207*(1+vanilla3)^0.5)/A5stdlife))","v":0.22910072932028833},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F115),(Input!$J$207*(1+vanilla3)^0.5)-SUM($J115:L115),(Input!$J$207*(1+vanilla3)^0.5)/A5stdlife))","v":0.22910072932028833},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F115),(Input!$J$207*(1+vanilla3)^0.5)-SUM($J115:M115),(Input!$J$207*(1+vanilla3)^0.5)/A5stdlife))","v":0.22910072932028833},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F115),(Input!$J$207*(1+vanilla3)^0.5)-SUM($J115:N115),(Input!$J$207*(1+vanilla3)^0.5)/A5stdlife))","v":0.22910072932028833},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F115),(Input!$J$207*(1+vanilla3)^0.5)-SUM($J115:O115),(Input!$J$207*(1+vanilla3)^0.5)/A5stdlife))","v":0.22910072932028833},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F115),(Input!$J$207*(1+vanilla3)^0.5)-SUM($J115:P115),(Input!$J$207*(1+vanilla3)^0.5)/A5stdlife))","v":0.22910072932028833}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F116),(Input!$K$207*(1+vanilla4)^0.5)-SUM($K116:K116),(Input!$K$207*(1+vanilla4)^0.5)/A5stdlife))","v":1.5699607788826992},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F116),(Input!$K$207*(1+vanilla4)^0.5)-SUM($K116:L116),(Input!$K$207*(1+vanilla4)^0.5)/A5stdlife))","v":1.5699607788826992},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F116),(Input!$K$207*(1+vanilla4)^0.5)-SUM($K116:M116),(Input!$K$207*(1+vanilla4)^0.5)/A5stdlife))","v":1.5699607788826992},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F116),(Input!$K$207*(1+vanilla4)^0.5)-SUM($K116:N116),(Input!$K$207*(1+vanilla4)^0.5)/A5stdlife))","v":1.5699607788826992},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F116),(Input!$K$207*(1+vanilla4)^0.5)-SUM($K116:O116),(Input!$K$207*(1+vanilla4)^0.5)/A5stdlife))","v":1.5699607788826992},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F116),(Input!$K$207*(1+vanilla4)^0.5)-SUM($K116:P116),(Input!$K$207*(1+vanilla4)^0.5)/A5stdlife))","v":1.5699607788826992}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F117),(Input!$L$207*(1+vanilla5)^0.5)-SUM($L117:L117),(Input!$L$207*(1+vanilla5)^0.5)/A5stdlife))","v":1.6871242793855585},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F117),(Input!$L$207*(1+vanilla5)^0.5)-SUM($L117:M117),(Input!$L$207*(1+vanilla5)^0.5)/A5stdlife))","v":1.6871242793855585},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F117),(Input!$L$207*(1+vanilla5)^0.5)-SUM($L117:N117),(Input!$L$207*(1+vanilla5)^0.5)/A5stdlife))","v":1.6871242793855585},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F117),(Input!$L$207*(1+vanilla5)^0.5)-SUM($L117:O117),(Input!$L$207*(1+vanilla5)^0.5)/A5stdlife))","v":1.6871242793855585},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F117),(Input!$L$207*(1+vanilla5)^0.5)-SUM($L117:P117),(Input!$L$207*(1+vanilla5)^0.5)/A5stdlife))","v":1.6871242793855585}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F118),(Input!$M$207*(1+vanilla6)^0.5)-SUM($M118:M118),(Input!$M$207*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F118),(Input!$M$207*(1+vanilla6)^0.5)-SUM($M118:N118),(Input!$M$207*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F118),(Input!$M$207*(1+vanilla6)^0.5)-SUM($M118:O118),(Input!$M$207*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F118),(Input!$M$207*(1+vanilla6)^0.5)-SUM($M118:P118),(Input!$M$207*(1+vanilla6)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F119),(Input!$N$207*(1+vanilla7)^0.5)-SUM($N119:N119),(Input!$N$207*(1+vanilla7)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F119),(Input!$N$207*(1+vanilla7)^0.5)-SUM($N119:O119),(Input!$N$207*(1+vanilla7)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F119),(Input!$N$207*(1+vanilla7)^0.5)-SUM($N119:P119),(Input!$N$207*(1+vanilla7)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F120),(Input!$O$207*(1+vanilla8)^0.5)-SUM($O120:O120),(Input!$O$207*(1+vanilla8)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F120),(Input!$O$207*(1+vanilla8)^0.5)-SUM($O120:P120),(Input!$O$207*(1+vanilla8)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F121),(Input!$P$207*(1+vanilla9)^0.5)-SUM($P121:P121),(Input!$P$207*(1+vanilla9)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,{"$f":"-SUM(H111:H122)","v":-1.1287946885532492},{"$f":"-SUM(I111:I122)","v":-1.2570157829542514},{"$f":"-SUM(J111:J122)","v":-1.0112346203324742},{"$f":"-SUM(K111:K122)","v":-0.60473083694102425},{"$f":"-SUM(L111:L122)","v":-2.1746916158237237},{"$f":"IF(Input!M248>0, -SUM(M111:M122), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N111:N122), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O111:O122), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P111:P122), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q111:Q122), 0)","v":0}]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A6remlife,A6value-SUM($G124:G124),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0.46797470731043045},{"$f":"IF(I$3>A6remlife,A6value-SUM($G124:H124),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0.46797470731043045},{"$f":"IF(J$3>A6remlife,A6value-SUM($G124:I124),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0.46797470731043045},{"$f":"IF(K$3>A6remlife,A6value-SUM($G124:J124),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0.46797470731043045},{"$f":"IF(L$3>A6remlife,A6value-SUM($G124:K124),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0.46797470731043045},{"$f":"IF(M$3>A6remlife,A6value-SUM($G124:L124),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0.46797470731043045},{"$f":"IF(N$3>A6remlife,A6value-SUM($G124:M124),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0.46797470731043045},{"$f":"IF(O$3>A6remlife,A6value-SUM($G124:N124),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0.46797470731043045},{"$f":"IF(P$3>A6remlife,A6value-SUM($G124:O124),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0.46797470731043045},{"$f":"IF(Q$3>A6remlife,A6value-SUM($G124:P124),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0.46797470731043045}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(I$3>(A6stdlife+$F126),(Input!$H$208*(1+vanilla1)^0.5)-SUM($H126:H126),(Input!$H$208*(1+vanilla1)^0.5)/A6stdlife))","v":3.8563445091153161E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$F126),(Input!$H$208*(1+vanilla1)^0.5)-SUM($H126:I126),(Input!$H$208*(1+vanilla1)^0.5)/A6stdlife))","v":3.8563445091153161E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F126),(Input!$H$208*(1+vanilla1)^0.5)-SUM($H126:J126),(Input!$H$208*(1+vanilla1)^0.5)/A6stdlife))","v":3.8563445091153161E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F126),(Input!$H$208*(1+vanilla1)^0.5)-SUM($H126:K126),(Input!$H$208*(1+vanilla1)^0.5)/A6stdlife))","v":3.8563445091153161E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F126),(Input!$H$208*(1+vanilla1)^0.5)-SUM($H126:L126),(Input!$H$208*(1+vanilla1)^0.5)/A6stdlife))","v":3.8563445091153161E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F126),(Input!$H$208*(1+vanilla1)^0.5)-SUM($H126:M126),(Input!$H$208*(1+vanilla1)^0.5)/A6stdlife))","v":3.8563445091153161E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F126),(Input!$H$208*(1+vanilla1)^0.5)-SUM($H126:N126),(Input!$H$208*(1+vanilla1)^0.5)/A6stdlife))","v":3.8563445091153161E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F126),(Input!$H$208*(1+vanilla1)^0.5)-SUM($H126:O126),(Input!$H$208*(1+vanilla1)^0.5)/A6stdlife))","v":3.8563445091153161E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F126),(Input!$H$208*(1+vanilla1)^0.5)-SUM($H126:P126),(Input!$H$208*(1+vanilla1)^0.5)/A6stdlife))","v":3.8563445091153161E-3}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$F127),(Input!$I$208*(1+vanilla2)^0.5)-SUM($I127:I127),(Input!$I$208*(1+vanilla2)^0.5)/A6stdlife))","v":4.537473421556722E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F127),(Input!$I$208*(1+vanilla2)^0.5)-SUM($I127:J127),(Input!$I$208*(1+vanilla2)^0.5)/A6stdlife))","v":4.537473421556722E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F127),(Input!$I$208*(1+vanilla2)^0.5)-SUM($I127:K127),(Input!$I$208*(1+vanilla2)^0.5)/A6stdlife))","v":4.537473421556722E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F127),(Input!$I$208*(1+vanilla2)^0.5)-SUM($I127:L127),(Input!$I$208*(1+vanilla2)^0.5)/A6stdlife))","v":4.537473421556722E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F127),(Input!$I$208*(1+vanilla2)^0.5)-SUM($I127:M127),(Input!$I$208*(1+vanilla2)^0.5)/A6stdlife))","v":4.537473421556722E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F127),(Input!$I$208*(1+vanilla2)^0.5)-SUM($I127:N127),(Input!$I$208*(1+vanilla2)^0.5)/A6stdlife))","v":4.537473421556722E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F127),(Input!$I$208*(1+vanilla2)^0.5)-SUM($I127:O127),(Input!$I$208*(1+vanilla2)^0.5)/A6stdlife))","v":4.537473421556722E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F127),(Input!$I$208*(1+vanilla2)^0.5)-SUM($I127:P127),(Input!$I$208*(1+vanilla2)^0.5)/A6stdlife))","v":4.537473421556722E-3}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F128),(Input!$J$208*(1+vanilla3)^0.5)-SUM($J128:J128),(Input!$J$208*(1+vanilla3)^0.5)/A6stdlife))","v":5.0858460658238279E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F128),(Input!$J$208*(1+vanilla3)^0.5)-SUM($J128:K128),(Input!$J$208*(1+vanilla3)^0.5)/A6stdlife))","v":5.0858460658238279E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F128),(Input!$J$208*(1+vanilla3)^0.5)-SUM($J128:L128),(Input!$J$208*(1+vanilla3)^0.5)/A6stdlife))","v":5.0858460658238279E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F128),(Input!$J$208*(1+vanilla3)^0.5)-SUM($J128:M128),(Input!$J$208*(1+vanilla3)^0.5)/A6stdlife))","v":5.0858460658238279E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F128),(Input!$J$208*(1+vanilla3)^0.5)-SUM($J128:N128),(Input!$J$208*(1+vanilla3)^0.5)/A6stdlife))","v":5.0858460658238279E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F128),(Input!$J$208*(1+vanilla3)^0.5)-SUM($J128:O128),(Input!$J$208*(1+vanilla3)^0.5)/A6stdlife))","v":5.0858460658238279E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F128),(Input!$J$208*(1+vanilla3)^0.5)-SUM($J128:P128),(Input!$J$208*(1+vanilla3)^0.5)/A6stdlife))","v":5.0858460658238279E-3}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F129),(Input!$K$208*(1+vanilla4)^0.5)-SUM($K129:K129),(Input!$K$208*(1+vanilla4)^0.5)/A6stdlife))","v":4.3026046959073801E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F129),(Input!$K$208*(1+vanilla4)^0.5)-SUM($K129:L129),(Input!$K$208*(1+vanilla4)^0.5)/A6stdlife))","v":4.3026046959073801E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F129),(Input!$K$208*(1+vanilla4)^0.5)-SUM($K129:M129),(Input!$K$208*(1+vanilla4)^0.5)/A6stdlife))","v":4.3026046959073801E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F129),(Input!$K$208*(1+vanilla4)^0.5)-SUM($K129:N129),(Input!$K$208*(1+vanilla4)^0.5)/A6stdlife))","v":4.3026046959073801E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F129),(Input!$K$208*(1+vanilla4)^0.5)-SUM($K129:O129),(Input!$K$208*(1+vanilla4)^0.5)/A6stdlife))","v":4.3026046959073801E-3},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F129),(Input!$K$208*(1+vanilla4)^0.5)-SUM($K129:P129),(Input!$K$208*(1+vanilla4)^0.5)/A6stdlife))","v":4.3026046959073801E-3}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F130),(Input!$L$208*(1+vanilla5)^0.5)-SUM($L130:L130),(Input!$L$208*(1+vanilla5)^0.5)/A6stdlife))","v":1.009299433941591E-2},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F130),(Input!$L$208*(1+vanilla5)^0.5)-SUM($L130:M130),(Input!$L$208*(1+vanilla5)^0.5)/A6stdlife))","v":1.009299433941591E-2},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F130),(Input!$L$208*(1+vanilla5)^0.5)-SUM($L130:N130),(Input!$L$208*(1+vanilla5)^0.5)/A6stdlife))","v":1.009299433941591E-2},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F130),(Input!$L$208*(1+vanilla5)^0.5)-SUM($L130:O130),(Input!$L$208*(1+vanilla5)^0.5)/A6stdlife))","v":1.009299433941591E-2},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F130),(Input!$L$208*(1+vanilla5)^0.5)-SUM($L130:P130),(Input!$L$208*(1+vanilla5)^0.5)/A6stdlife))","v":1.009299433941591E-2}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F131),(Input!$M$208*(1+vanilla6)^0.5)-SUM($M131:M131),(Input!$M$208*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F131),(Input!$M$208*(1+vanilla6)^0.5)-SUM($M131:N131),(Input!$M$208*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F131),(Input!$M$208*(1+vanilla6)^0.5)-SUM($M131:O131),(Input!$M$208*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F131),(Input!$M$208*(1+vanilla6)^0.5)-SUM($M131:P131),(Input!$M$208*(1+vanilla6)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F132),(Input!$N$208*(1+vanilla7)^0.5)-SUM($N132:N132),(Input!$N$208*(1+vanilla7)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F132),(Input!$N$208*(1+vanilla7)^0.5)-SUM($N132:O132),(Input!$N$208*(1+vanilla7)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F132),(Input!$N$208*(1+vanilla7)^0.5)-SUM($N132:P132),(Input!$N$208*(1+vanilla7)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F133),(Input!$O$208*(1+vanilla8)^0.5)-SUM($O133:O133),(Input!$O$208*(1+vanilla8)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F133),(Input!$O$208*(1+vanilla8)^0.5)-SUM($O133:P133),(Input!$O$208*(1+vanilla8)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F134),(Input!$P$208*(1+vanilla9)^0.5)-SUM($P134:P134),(Input!$P$208*(1+vanilla9)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,{"$f":"-SUM(H124:H135)","v":-0.46797470731043045},{"$f":"-SUM(I124:I135)","v":-0.47183105181954577},{"$f":"-SUM(J124:J135)","v":-0.47636852524110251},{"$f":"-SUM(K124:K135)","v":-0.48145437130692637},{"$f":"-SUM(L124:L135)","v":-0.48575697600283374},{"$f":"IF(Input!M248>0, -SUM(M124:M135), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N124:N135), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O124:O135), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P124:P135), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q124:Q135), 0)","v":0}]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A7remlife,A7value-SUM($G137:G137),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":3.4270139956135055},{"$f":"IF(I$3>A7remlife,A7value-SUM($G137:H137),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":3.4270139956135055},{"$f":"IF(J$3>A7remlife,A7value-SUM($G137:I137),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":3.4270139956135055},{"$f":"IF(K$3>A7remlife,A7value-SUM($G137:J137),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":3.4270139956135055},{"$f":"IF(L$3>A7remlife,A7value-SUM($G137:K137),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":3.4270139956135055},{"$f":"IF(M$3>A7remlife,A7value-SUM($G137:L137),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":3.4270139956135055},{"$f":"IF(N$3>A7remlife,A7value-SUM($G137:M137),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":3.4270139956135055},{"$f":"IF(O$3>A7remlife,A7value-SUM($G137:N137),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":3.4270139956135055},{"$f":"IF(P$3>A7remlife,A7value-SUM($G137:O137),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":3.4270139956135055},{"$f":"IF(Q$3>A7remlife,A7value-SUM($G137:P137),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":3.4270139956135055}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(I$3>(A7stdlife+$F139),(Input!$H$209*(1+vanilla1)^0.5)-SUM($H139:H139),(Input!$H$209*(1+vanilla1)^0.5)/A7stdlife))","v":0.18770818159417918},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$F139),(Input!$H$209*(1+vanilla1)^0.5)-SUM($H139:I139),(Input!$H$209*(1+vanilla1)^0.5)/A7stdlife))","v":0.18770818159417918},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F139),(Input!$H$209*(1+vanilla1)^0.5)-SUM($H139:J139),(Input!$H$209*(1+vanilla1)^0.5)/A7stdlife))","v":0.18770818159417918},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F139),(Input!$H$209*(1+vanilla1)^0.5)-SUM($H139:K139),(Input!$H$209*(1+vanilla1)^0.5)/A7stdlife))","v":0.18770818159417918},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F139),(Input!$H$209*(1+vanilla1)^0.5)-SUM($H139:L139),(Input!$H$209*(1+vanilla1)^0.5)/A7stdlife))","v":0.18770818159417918},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F139),(Input!$H$209*(1+vanilla1)^0.5)-SUM($H139:M139),(Input!$H$209*(1+vanilla1)^0.5)/A7stdlife))","v":0.18770818159417918},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F139),(Input!$H$209*(1+vanilla1)^0.5)-SUM($H139:N139),(Input!$H$209*(1+vanilla1)^0.5)/A7stdlife))","v":0.18770818159417918},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F139),(Input!$H$209*(1+vanilla1)^0.5)-SUM($H139:O139),(Input!$H$209*(1+vanilla1)^0.5)/A7stdlife))","v":0.18770818159417918},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F139),(Input!$H$209*(1+vanilla1)^0.5)-SUM($H139:P139),(Input!$H$209*(1+vanilla1)^0.5)/A7stdlife))","v":0.18770818159417918}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$F140),(Input!$I$209*(1+vanilla2)^0.5)-SUM($I140:I140),(Input!$I$209*(1+vanilla2)^0.5)/A7stdlife))","v":0.19354278606518399},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F140),(Input!$I$209*(1+vanilla2)^0.5)-SUM($I140:J140),(Input!$I$209*(1+vanilla2)^0.5)/A7stdlife))","v":0.19354278606518399},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F140),(Input!$I$209*(1+vanilla2)^0.5)-SUM($I140:K140),(Input!$I$209*(1+vanilla2)^0.5)/A7stdlife))","v":0.19354278606518399},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F140),(Input!$I$209*(1+vanilla2)^0.5)-SUM($I140:L140),(Input!$I$209*(1+vanilla2)^0.5)/A7stdlife))","v":0.19354278606518399},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F140),(Input!$I$209*(1+vanilla2)^0.5)-SUM($I140:M140),(Input!$I$209*(1+vanilla2)^0.5)/A7stdlife))","v":0.19354278606518399},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F140),(Input!$I$209*(1+vanilla2)^0.5)-SUM($I140:N140),(Input!$I$209*(1+vanilla2)^0.5)/A7stdlife))","v":0.19354278606518399},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F140),(Input!$I$209*(1+vanilla2)^0.5)-SUM($I140:O140),(Input!$I$209*(1+vanilla2)^0.5)/A7stdlife))","v":0.19354278606518399},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F140),(Input!$I$209*(1+vanilla2)^0.5)-SUM($I140:P140),(Input!$I$209*(1+vanilla2)^0.5)/A7stdlife))","v":0.19354278606518399}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F141),(Input!$J$209*(1+vanilla3)^0.5)-SUM($J141:J141),(Input!$J$209*(1+vanilla3)^0.5)/A7stdlife))","v":0.16434955697890513},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F141),(Input!$J$209*(1+vanilla3)^0.5)-SUM($J141:K141),(Input!$J$209*(1+vanilla3)^0.5)/A7stdlife))","v":0.16434955697890513},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F141),(Input!$J$209*(1+vanilla3)^0.5)-SUM($J141:L141),(Input!$J$209*(1+vanilla3)^0.5)/A7stdlife))","v":0.16434955697890513},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F141),(Input!$J$209*(1+vanilla3)^0.5)-SUM($J141:M141),(Input!$J$209*(1+vanilla3)^0.5)/A7stdlife))","v":0.16434955697890513},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F141),(Input!$J$209*(1+vanilla3)^0.5)-SUM($J141:N141),(Input!$J$209*(1+vanilla3)^0.5)/A7stdlife))","v":0.16434955697890513},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F141),(Input!$J$209*(1+vanilla3)^0.5)-SUM($J141:O141),(Input!$J$209*(1+vanilla3)^0.5)/A7stdlife))","v":0.16434955697890513},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F141),(Input!$J$209*(1+vanilla3)^0.5)-SUM($J141:P141),(Input!$J$209*(1+vanilla3)^0.5)/A7stdlife))","v":0.16434955697890513}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F142),(Input!$K$209*(1+vanilla4)^0.5)-SUM($K142:K142),(Input!$K$209*(1+vanilla4)^0.5)/A7stdlife))","v":0.18517980851590735},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F142),(Input!$K$209*(1+vanilla4)^0.5)-SUM($K142:L142),(Input!$K$209*(1+vanilla4)^0.5)/A7stdlife))","v":0.18517980851590735},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F142),(Input!$K$209*(1+vanilla4)^0.5)-SUM($K142:M142),(Input!$K$209*(1+vanilla4)^0.5)/A7stdlife))","v":0.18517980851590735},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F142),(Input!$K$209*(1+vanilla4)^0.5)-SUM($K142:N142),(Input!$K$209*(1+vanilla4)^0.5)/A7stdlife))","v":0.18517980851590735},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F142),(Input!$K$209*(1+vanilla4)^0.5)-SUM($K142:O142),(Input!$K$209*(1+vanilla4)^0.5)/A7stdlife))","v":0.18517980851590735},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F142),(Input!$K$209*(1+vanilla4)^0.5)-SUM($K142:P142),(Input!$K$209*(1+vanilla4)^0.5)/A7stdlife))","v":0.18517980851590735}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F143),(Input!$L$209*(1+vanilla5)^0.5)-SUM($L143:L143),(Input!$L$209*(1+vanilla5)^0.5)/A7stdlife))","v":0.19051590147537512},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F143),(Input!$L$209*(1+vanilla5)^0.5)-SUM($L143:M143),(Input!$L$209*(1+vanilla5)^0.5)/A7stdlife))","v":0.19051590147537512},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F143),(Input!$L$209*(1+vanilla5)^0.5)-SUM($L143:N143),(Input!$L$209*(1+vanilla5)^0.5)/A7stdlife))","v":0.19051590147537512},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F143),(Input!$L$209*(1+vanilla5)^0.5)-SUM($L143:O143),(Input!$L$209*(1+vanilla5)^0.5)/A7stdlife))","v":0.19051590147537512},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F143),(Input!$L$209*(1+vanilla5)^0.5)-SUM($L143:P143),(Input!$L$209*(1+vanilla5)^0.5)/A7stdlife))","v":0.19051590147537512}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F144),(Input!$M$209*(1+vanilla6)^0.5)-SUM($M144:M144),(Input!$M$209*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F144),(Input!$M$209*(1+vanilla6)^0.5)-SUM($M144:N144),(Input!$M$209*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F144),(Input!$M$209*(1+vanilla6)^0.5)-SUM($M144:O144),(Input!$M$209*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F144),(Input!$M$209*(1+vanilla6)^0.5)-SUM($M144:P144),(Input!$M$209*(1+vanilla6)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F145),(Input!$N$209*(1+vanilla7)^0.5)-SUM($N145:N145),(Input!$N$209*(1+vanilla7)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F145),(Input!$N$209*(1+vanilla7)^0.5)-SUM($N145:O145),(Input!$N$209*(1+vanilla7)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F145),(Input!$N$209*(1+vanilla7)^0.5)-SUM($N145:P145),(Input!$N$209*(1+vanilla7)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F146),(Input!$O$209*(1+vanilla8)^0.5)-SUM($O146:O146),(Input!$O$209*(1+vanilla8)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F146),(Input!$O$209*(1+vanilla8)^0.5)-SUM($O146:P146),(Input!$O$209*(1+vanilla8)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F147),(Input!$P$209*(1+vanilla9)^0.5)-SUM($P147:P147),(Input!$P$209*(1+vanilla9)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,{"$f":"-SUM(H137:H148)","v":-3.4270139956135055},{"$f":"-SUM(I137:I148)","v":-3.6147221772076845},{"$f":"-SUM(J137:J148)","v":-3.8082649632728685},{"$f":"-SUM(K137:K148)","v":-3.9726145202517738},{"$f":"-SUM(L137:L148)","v":-4.1577943287676815},{"$f":"IF(Input!M248>0, -SUM(M137:M148), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N137:N148), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O137:O148), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P137:P148), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q137:Q148), 0)","v":0}]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A8remlife,A8value-SUM($G150:G150),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":15.34993151985277},{"$f":"IF(I$3>A8remlife,A8value-SUM($G150:H150),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":15.34993151985277},{"$f":"IF(J$3>A8remlife,A8value-SUM($G150:I150),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":15.34993151985277},{"$f":"IF(K$3>A8remlife,A8value-SUM($G150:J150),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":15.34993151985277},{"$f":"IF(L$3>A8remlife,A8value-SUM($G150:K150),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":15.34993151985277},{"$f":"IF(M$3>A8remlife,A8value-SUM($G150:L150),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":15.34993151985277},{"$f":"IF(N$3>A8remlife,A8value-SUM($G150:M150),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":15.34993151985277},{"$f":"IF(O$3>A8remlife,A8value-SUM($G150:N150),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":15.34993151985277},{"$f":"IF(P$3>A8remlife,A8value-SUM($G150:O150),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":15.34993151985277},{"$f":"IF(Q$3>A8remlife,A8value-SUM($G150:P150),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":15.34993151985277}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(I$3>(A8stdlife+$F152),(Input!$H$210*(1+vanilla1)^0.5)-SUM($H152:H152),(Input!$H$210*(1+vanilla1)^0.5)/A8stdlife))","v":0.49941884350811067},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$F152),(Input!$H$210*(1+vanilla1)^0.5)-SUM($H152:I152),(Input!$H$210*(1+vanilla1)^0.5)/A8stdlife))","v":0.49941884350811067},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F152),(Input!$H$210*(1+vanilla1)^0.5)-SUM($H152:J152),(Input!$H$210*(1+vanilla1)^0.5)/A8stdlife))","v":0.49941884350811067},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F152),(Input!$H$210*(1+vanilla1)^0.5)-SUM($H152:K152),(Input!$H$210*(1+vanilla1)^0.5)/A8stdlife))","v":0.49941884350811067},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F152),(Input!$H$210*(1+vanilla1)^0.5)-SUM($H152:L152),(Input!$H$210*(1+vanilla1)^0.5)/A8stdlife))","v":0.49941884350811067},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F152),(Input!$H$210*(1+vanilla1)^0.5)-SUM($H152:M152),(Input!$H$210*(1+vanilla1)^0.5)/A8stdlife))","v":0.49941884350811067},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F152),(Input!$H$210*(1+vanilla1)^0.5)-SUM($H152:N152),(Input!$H$210*(1+vanilla1)^0.5)/A8stdlife))","v":0.49941884350811067},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F152),(Input!$H$210*(1+vanilla1)^0.5)-SUM($H152:O152),(Input!$H$210*(1+vanilla1)^0.5)/A8stdlife))","v":0.49941884350811067},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F152),(Input!$H$210*(1+vanilla1)^0.5)-SUM($H152:P152),(Input!$H$210*(1+vanilla1)^0.5)/A8stdlife))","v":0.49941884350811067}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$F153),(Input!$I$210*(1+vanilla2)^0.5)-SUM($I153:I153),(Input!$I$210*(1+vanilla2)^0.5)/A8stdlife))","v":0.49917979250026362},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F153),(Input!$I$210*(1+vanilla2)^0.5)-SUM($I153:J153),(Input!$I$210*(1+vanilla2)^0.5)/A8stdlife))","v":0.49917979250026362},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F153),(Input!$I$210*(1+vanilla2)^0.5)-SUM($I153:K153),(Input!$I$210*(1+vanilla2)^0.5)/A8stdlife))","v":0.49917979250026362},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F153),(Input!$I$210*(1+vanilla2)^0.5)-SUM($I153:L153),(Input!$I$210*(1+vanilla2)^0.5)/A8stdlife))","v":0.49917979250026362},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F153),(Input!$I$210*(1+vanilla2)^0.5)-SUM($I153:M153),(Input!$I$210*(1+vanilla2)^0.5)/A8stdlife))","v":0.49917979250026362},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F153),(Input!$I$210*(1+vanilla2)^0.5)-SUM($I153:N153),(Input!$I$210*(1+vanilla2)^0.5)/A8stdlife))","v":0.49917979250026362},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F153),(Input!$I$210*(1+vanilla2)^0.5)-SUM($I153:O153),(Input!$I$210*(1+vanilla2)^0.5)/A8stdlife))","v":0.49917979250026362},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F153),(Input!$I$210*(1+vanilla2)^0.5)-SUM($I153:P153),(Input!$I$210*(1+vanilla2)^0.5)/A8stdlife))","v":0.49917979250026362}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F154),(Input!$J$210*(1+vanilla3)^0.5)-SUM($J154:J154),(Input!$J$210*(1+vanilla3)^0.5)/A8stdlife))","v":0.46833240968224449},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F154),(Input!$J$210*(1+vanilla3)^0.5)-SUM($J154:K154),(Input!$J$210*(1+vanilla3)^0.5)/A8stdlife))","v":0.46833240968224449},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F154),(Input!$J$210*(1+vanilla3)^0.5)-SUM($J154:L154),(Input!$J$210*(1+vanilla3)^0.5)/A8stdlife))","v":0.46833240968224449},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F154),(Input!$J$210*(1+vanilla3)^0.5)-SUM($J154:M154),(Input!$J$210*(1+vanilla3)^0.5)/A8stdlife))","v":0.46833240968224449},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F154),(Input!$J$210*(1+vanilla3)^0.5)-SUM($J154:N154),(Input!$J$210*(1+vanilla3)^0.5)/A8stdlife))","v":0.46833240968224449},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F154),(Input!$J$210*(1+vanilla3)^0.5)-SUM($J154:O154),(Input!$J$210*(1+vanilla3)^0.5)/A8stdlife))","v":0.46833240968224449},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F154),(Input!$J$210*(1+vanilla3)^0.5)-SUM($J154:P154),(Input!$J$210*(1+vanilla3)^0.5)/A8stdlife))","v":0.46833240968224449}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F155),(Input!$K$210*(1+vanilla4)^0.5)-SUM($K155:K155),(Input!$K$210*(1+vanilla4)^0.5)/A8stdlife))","v":0.46033176514233914},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F155),(Input!$K$210*(1+vanilla4)^0.5)-SUM($K155:L155),(Input!$K$210*(1+vanilla4)^0.5)/A8stdlife))","v":0.46033176514233914},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F155),(Input!$K$210*(1+vanilla4)^0.5)-SUM($K155:M155),(Input!$K$210*(1+vanilla4)^0.5)/A8stdlife))","v":0.46033176514233914},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F155),(Input!$K$210*(1+vanilla4)^0.5)-SUM($K155:N155),(Input!$K$210*(1+vanilla4)^0.5)/A8stdlife))","v":0.46033176514233914},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F155),(Input!$K$210*(1+vanilla4)^0.5)-SUM($K155:O155),(Input!$K$210*(1+vanilla4)^0.5)/A8stdlife))","v":0.46033176514233914},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F155),(Input!$K$210*(1+vanilla4)^0.5)-SUM($K155:P155),(Input!$K$210*(1+vanilla4)^0.5)/A8stdlife))","v":0.46033176514233914}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F156),(Input!$L$210*(1+vanilla5)^0.5)-SUM($L156:L156),(Input!$L$210*(1+vanilla5)^0.5)/A8stdlife))","v":0.59227821388597091},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F156),(Input!$L$210*(1+vanilla5)^0.5)-SUM($L156:M156),(Input!$L$210*(1+vanilla5)^0.5)/A8stdlife))","v":0.59227821388597091},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F156),(Input!$L$210*(1+vanilla5)^0.5)-SUM($L156:N156),(Input!$L$210*(1+vanilla5)^0.5)/A8stdlife))","v":0.59227821388597091},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F156),(Input!$L$210*(1+vanilla5)^0.5)-SUM($L156:O156),(Input!$L$210*(1+vanilla5)^0.5)/A8stdlife))","v":0.59227821388597091},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F156),(Input!$L$210*(1+vanilla5)^0.5)-SUM($L156:P156),(Input!$L$210*(1+vanilla5)^0.5)/A8stdlife))","v":0.59227821388597091}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F157),(Input!$M$210*(1+vanilla6)^0.5)-SUM($M157:M157),(Input!$M$210*(1+vanilla6)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F157),(Input!$M$210*(1+vanilla6)^0.5)-SUM($M157:N157),(Input!$M$210*(1+vanilla6)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F157),(Input!$M$210*(1+vanilla6)^0.5)-SUM($M157:O157),(Input!$M$210*(1+vanilla6)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F157),(Input!$M$210*(1+vanilla6)^0.5)-SUM($M157:P157),(Input!$M$210*(1+vanilla6)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F158),(Input!$N$210*(1+vanilla7)^0.5)-SUM($N158:N158),(Input!$N$210*(1+vanilla7)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F158),(Input!$N$210*(1+vanilla7)^0.5)-SUM($N158:O158),(Input!$N$210*(1+vanilla7)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F158),(Input!$N$210*(1+vanilla7)^0.5)-SUM($N158:P158),(Input!$N$210*(1+vanilla7)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F159),(Input!$O$210*(1+vanilla8)^0.5)-SUM($O159:O159),(Input!$O$210*(1+vanilla8)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F159),(Input!$O$210*(1+vanilla8)^0.5)-SUM($O159:P159),(Input!$O$210*(1+vanilla8)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F160),(Input!$P$210*(1+vanilla9)^0.5)-SUM($P160:P160),(Input!$P$210*(1+vanilla9)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,{"$f":"-SUM(H150:H161)","v":-15.34993151985277},{"$f":"-SUM(I150:I161)","v":-15.84935036336088},{"$f":"-SUM(J150:J161)","v":-16.348530155861145},{"$f":"-SUM(K150:K161)","v":-16.816862565543389},{"$f":"-SUM(L150:L161)","v":-17.277194330685727},{"$f":"IF(Input!M248>0, -SUM(M150:M161), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N150:N161), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O150:O161), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P150:P161), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q150:Q161), 0)","v":0}]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A9remlife,A9value-SUM($G163:G163),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0.48451732283899812},{"$f":"IF(I$3>A9remlife,A9value-SUM($G163:H163),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0.48451732283899812},{"$f":"IF(J$3>A9remlife,A9value-SUM($G163:I163),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0.48451732283899812},{"$f":"IF(K$3>A9remlife,A9value-SUM($G163:J163),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0.48451732283899812},{"$f":"IF(L$3>A9remlife,A9value-SUM($G163:K163),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0.48451732283899812},{"$f":"IF(M$3>A9remlife,A9value-SUM($G163:L163),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0.48451732283899812},{"$f":"IF(N$3>A9remlife,A9value-SUM($G163:M163),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0.48451732283899812},{"$f":"IF(O$3>A9remlife,A9value-SUM($G163:N163),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0.48451732283899812},{"$f":"IF(P$3>A9remlife,A9value-SUM($G163:O163),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0.48451732283899812},{"$f":"IF(Q$3>A9remlife,A9value-SUM($G163:P163),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0.48451732283899812}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(I$3>(A9stdlife+$F165),(Input!$H$211*(1+vanilla1)^0.5)-SUM($H165:H165),(Input!$H$211*(1+vanilla1)^0.5)/A9stdlife))","v":2.2382709099719865E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$F165),(Input!$H$211*(1+vanilla1)^0.5)-SUM($H165:I165),(Input!$H$211*(1+vanilla1)^0.5)/A9stdlife))","v":2.2382709099719865E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F165),(Input!$H$211*(1+vanilla1)^0.5)-SUM($H165:J165),(Input!$H$211*(1+vanilla1)^0.5)/A9stdlife))","v":2.2382709099719865E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F165),(Input!$H$211*(1+vanilla1)^0.5)-SUM($H165:K165),(Input!$H$211*(1+vanilla1)^0.5)/A9stdlife))","v":2.2382709099719865E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F165),(Input!$H$211*(1+vanilla1)^0.5)-SUM($H165:L165),(Input!$H$211*(1+vanilla1)^0.5)/A9stdlife))","v":2.2382709099719865E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F165),(Input!$H$211*(1+vanilla1)^0.5)-SUM($H165:M165),(Input!$H$211*(1+vanilla1)^0.5)/A9stdlife))","v":2.2382709099719865E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F165),(Input!$H$211*(1+vanilla1)^0.5)-SUM($H165:N165),(Input!$H$211*(1+vanilla1)^0.5)/A9stdlife))","v":2.2382709099719865E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F165),(Input!$H$211*(1+vanilla1)^0.5)-SUM($H165:O165),(Input!$H$211*(1+vanilla1)^0.5)/A9stdlife))","v":2.2382709099719865E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F165),(Input!$H$211*(1+vanilla1)^0.5)-SUM($H165:P165),(Input!$H$211*(1+vanilla1)^0.5)/A9stdlife))","v":2.2382709099719865E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$F166),(Input!$I$211*(1+vanilla2)^0.5)-SUM($I166:I166),(Input!$I$211*(1+vanilla2)^0.5)/A9stdlife))","v":1.8108041406107615E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F166),(Input!$I$211*(1+vanilla2)^0.5)-SUM($I166:J166),(Input!$I$211*(1+vanilla2)^0.5)/A9stdlife))","v":1.8108041406107615E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F166),(Input!$I$211*(1+vanilla2)^0.5)-SUM($I166:K166),(Input!$I$211*(1+vanilla2)^0.5)/A9stdlife))","v":1.8108041406107615E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F166),(Input!$I$211*(1+vanilla2)^0.5)-SUM($I166:L166),(Input!$I$211*(1+vanilla2)^0.5)/A9stdlife))","v":1.8108041406107615E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F166),(Input!$I$211*(1+vanilla2)^0.5)-SUM($I166:M166),(Input!$I$211*(1+vanilla2)^0.5)/A9stdlife))","v":1.8108041406107615E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F166),(Input!$I$211*(1+vanilla2)^0.5)-SUM($I166:N166),(Input!$I$211*(1+vanilla2)^0.5)/A9stdlife))","v":1.8108041406107615E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F166),(Input!$I$211*(1+vanilla2)^0.5)-SUM($I166:O166),(Input!$I$211*(1+vanilla2)^0.5)/A9stdlife))","v":1.8108041406107615E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F166),(Input!$I$211*(1+vanilla2)^0.5)-SUM($I166:P166),(Input!$I$211*(1+vanilla2)^0.5)/A9stdlife))","v":1.8108041406107615E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F167),(Input!$J$211*(1+vanilla3)^0.5)-SUM($J167:J167),(Input!$J$211*(1+vanilla3)^0.5)/A9stdlife))","v":2.4858855069400582E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F167),(Input!$J$211*(1+vanilla3)^0.5)-SUM($J167:K167),(Input!$J$211*(1+vanilla3)^0.5)/A9stdlife))","v":2.4858855069400582E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F167),(Input!$J$211*(1+vanilla3)^0.5)-SUM($J167:L167),(Input!$J$211*(1+vanilla3)^0.5)/A9stdlife))","v":2.4858855069400582E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F167),(Input!$J$211*(1+vanilla3)^0.5)-SUM($J167:M167),(Input!$J$211*(1+vanilla3)^0.5)/A9stdlife))","v":2.4858855069400582E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F167),(Input!$J$211*(1+vanilla3)^0.5)-SUM($J167:N167),(Input!$J$211*(1+vanilla3)^0.5)/A9stdlife))","v":2.4858855069400582E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F167),(Input!$J$211*(1+vanilla3)^0.5)-SUM($J167:O167),(Input!$J$211*(1+vanilla3)^0.5)/A9stdlife))","v":2.4858855069400582E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F167),(Input!$J$211*(1+vanilla3)^0.5)-SUM($J167:P167),(Input!$J$211*(1+vanilla3)^0.5)/A9stdlife))","v":2.4858855069400582E-2}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F168),(Input!$K$211*(1+vanilla4)^0.5)-SUM($K168:K168),(Input!$K$211*(1+vanilla4)^0.5)/A9stdlife))","v":1.3906698660163063E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F168),(Input!$K$211*(1+vanilla4)^0.5)-SUM($K168:L168),(Input!$K$211*(1+vanilla4)^0.5)/A9stdlife))","v":1.3906698660163063E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F168),(Input!$K$211*(1+vanilla4)^0.5)-SUM($K168:M168),(Input!$K$211*(1+vanilla4)^0.5)/A9stdlife))","v":1.3906698660163063E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F168),(Input!$K$211*(1+vanilla4)^0.5)-SUM($K168:N168),(Input!$K$211*(1+vanilla4)^0.5)/A9stdlife))","v":1.3906698660163063E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F168),(Input!$K$211*(1+vanilla4)^0.5)-SUM($K168:O168),(Input!$K$211*(1+vanilla4)^0.5)/A9stdlife))","v":1.3906698660163063E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F168),(Input!$K$211*(1+vanilla4)^0.5)-SUM($K168:P168),(Input!$K$211*(1+vanilla4)^0.5)/A9stdlife))","v":1.3906698660163063E-2}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F169),(Input!$L$211*(1+vanilla5)^0.5)-SUM($L169:L169),(Input!$L$211*(1+vanilla5)^0.5)/A9stdlife))","v":1.8205178747823091E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F169),(Input!$L$211*(1+vanilla5)^0.5)-SUM($L169:M169),(Input!$L$211*(1+vanilla5)^0.5)/A9stdlife))","v":1.8205178747823091E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F169),(Input!$L$211*(1+vanilla5)^0.5)-SUM($L169:N169),(Input!$L$211*(1+vanilla5)^0.5)/A9stdlife))","v":1.8205178747823091E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F169),(Input!$L$211*(1+vanilla5)^0.5)-SUM($L169:O169),(Input!$L$211*(1+vanilla5)^0.5)/A9stdlife))","v":1.8205178747823091E-2},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F169),(Input!$L$211*(1+vanilla5)^0.5)-SUM($L169:P169),(Input!$L$211*(1+vanilla5)^0.5)/A9stdlife))","v":1.8205178747823091E-2}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F170),(Input!$M$211*(1+vanilla6)^0.5)-SUM($M170:M170),(Input!$M$211*(1+vanilla6)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F170),(Input!$M$211*(1+vanilla6)^0.5)-SUM($M170:N170),(Input!$M$211*(1+vanilla6)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F170),(Input!$M$211*(1+vanilla6)^0.5)-SUM($M170:O170),(Input!$M$211*(1+vanilla6)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F170),(Input!$M$211*(1+vanilla6)^0.5)-SUM($M170:P170),(Input!$M$211*(1+vanilla6)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F171),(Input!$N$211*(1+vanilla7)^0.5)-SUM($N171:N171),(Input!$N$211*(1+vanilla7)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F171),(Input!$N$211*(1+vanilla7)^0.5)-SUM($N171:O171),(Input!$N$211*(1+vanilla7)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F171),(Input!$N$211*(1+vanilla7)^0.5)-SUM($N171:P171),(Input!$N$211*(1+vanilla7)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F172),(Input!$O$211*(1+vanilla8)^0.5)-SUM($O172:O172),(Input!$O$211*(1+vanilla8)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F172),(Input!$O$211*(1+vanilla8)^0.5)-SUM($O172:P172),(Input!$O$211*(1+vanilla8)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F173),(Input!$P$211*(1+vanilla9)^0.5)-SUM($P173:P173),(Input!$P$211*(1+vanilla9)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,{"$f":"-SUM(H163:H174)","v":-0.48451732283899812},{"$f":"-SUM(I163:I174)","v":-0.50690003193871802},{"$f":"-SUM(J163:J174)","v":-0.52500807334482569},{"$f":"-SUM(K163:K174)","v":-0.54986692841422624},{"$f":"-SUM(L163:L174)","v":-0.56377362707438927},{"$f":"IF(Input!M248>0, -SUM(M163:M174), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N163:N174), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O163:O174), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P163:P174), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q163:Q174), 0)","v":0}]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A10remlife,A10value-SUM($G176:G176),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":5.4039349359748989},{"$f":"IF(I$3>A10remlife,A10value-SUM($G176:H176),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":5.4039349359748989},{"$f":"IF(J$3>A10remlife,A10value-SUM($G176:I176),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":5.4039349359748989},{"$f":"IF(K$3>A10remlife,A10value-SUM($G176:J176),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":5.4039349359748989},{"$f":"IF(L$3>A10remlife,A10value-SUM($G176:K176),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":5.4039349359748989},{"$f":"IF(M$3>A10remlife,A10value-SUM($G176:L176),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":5.4039349359748989},{"$f":"IF(N$3>A10remlife,A10value-SUM($G176:M176),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":5.4039349359748989},{"$f":"IF(O$3>A10remlife,A10value-SUM($G176:N176),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":5.4039349359748989},{"$f":"IF(P$3>A10remlife,A10value-SUM($G176:O176),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":5.4039349359748989},{"$f":"IF(Q$3>A10remlife,A10value-SUM($G176:P176),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":5.4039349359748989}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(I$3>(A10stdlife+$F178),(Input!$H$212*(1+vanilla1)^0.5)-SUM($H178:H178),(Input!$H$212*(1+vanilla1)^0.5)/A10stdlife))","v":6.7035084760120503E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$F178),(Input!$H$212*(1+vanilla1)^0.5)-SUM($H178:I178),(Input!$H$212*(1+vanilla1)^0.5)/A10stdlife))","v":6.7035084760120503E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F178),(Input!$H$212*(1+vanilla1)^0.5)-SUM($H178:J178),(Input!$H$212*(1+vanilla1)^0.5)/A10stdlife))","v":6.7035084760120503E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F178),(Input!$H$212*(1+vanilla1)^0.5)-SUM($H178:K178),(Input!$H$212*(1+vanilla1)^0.5)/A10stdlife))","v":6.7035084760120503E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F178),(Input!$H$212*(1+vanilla1)^0.5)-SUM($H178:L178),(Input!$H$212*(1+vanilla1)^0.5)/A10stdlife))","v":6.7035084760120503E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F178),(Input!$H$212*(1+vanilla1)^0.5)-SUM($H178:M178),(Input!$H$212*(1+vanilla1)^0.5)/A10stdlife))","v":6.7035084760120503E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F178),(Input!$H$212*(1+vanilla1)^0.5)-SUM($H178:N178),(Input!$H$212*(1+vanilla1)^0.5)/A10stdlife))","v":6.7035084760120503E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F178),(Input!$H$212*(1+vanilla1)^0.5)-SUM($H178:O178),(Input!$H$212*(1+vanilla1)^0.5)/A10stdlife))","v":6.7035084760120503E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F178),(Input!$H$212*(1+vanilla1)^0.5)-SUM($H178:P178),(Input!$H$212*(1+vanilla1)^0.5)/A10stdlife))","v":6.7035084760120503E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$F179),(Input!$I$212*(1+vanilla2)^0.5)-SUM($I179:I179),(Input!$I$212*(1+vanilla2)^0.5)/A10stdlife))","v":6.1080030126787581E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F179),(Input!$I$212*(1+vanilla2)^0.5)-SUM($I179:J179),(Input!$I$212*(1+vanilla2)^0.5)/A10stdlife))","v":6.1080030126787581E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F179),(Input!$I$212*(1+vanilla2)^0.5)-SUM($I179:K179),(Input!$I$212*(1+vanilla2)^0.5)/A10stdlife))","v":6.1080030126787581E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F179),(Input!$I$212*(1+vanilla2)^0.5)-SUM($I179:L179),(Input!$I$212*(1+vanilla2)^0.5)/A10stdlife))","v":6.1080030126787581E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F179),(Input!$I$212*(1+vanilla2)^0.5)-SUM($I179:M179),(Input!$I$212*(1+vanilla2)^0.5)/A10stdlife))","v":6.1080030126787581E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F179),(Input!$I$212*(1+vanilla2)^0.5)-SUM($I179:N179),(Input!$I$212*(1+vanilla2)^0.5)/A10stdlife))","v":6.1080030126787581E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F179),(Input!$I$212*(1+vanilla2)^0.5)-SUM($I179:O179),(Input!$I$212*(1+vanilla2)^0.5)/A10stdlife))","v":6.1080030126787581E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F179),(Input!$I$212*(1+vanilla2)^0.5)-SUM($I179:P179),(Input!$I$212*(1+vanilla2)^0.5)/A10stdlife))","v":6.1080030126787581E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F180),(Input!$J$212*(1+vanilla3)^0.5)-SUM($J180:J180),(Input!$J$212*(1+vanilla3)^0.5)/A10stdlife))","v":6.407215417505159E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F180),(Input!$J$212*(1+vanilla3)^0.5)-SUM($J180:K180),(Input!$J$212*(1+vanilla3)^0.5)/A10stdlife))","v":6.407215417505159E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F180),(Input!$J$212*(1+vanilla3)^0.5)-SUM($J180:L180),(Input!$J$212*(1+vanilla3)^0.5)/A10stdlife))","v":6.407215417505159E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F180),(Input!$J$212*(1+vanilla3)^0.5)-SUM($J180:M180),(Input!$J$212*(1+vanilla3)^0.5)/A10stdlife))","v":6.407215417505159E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F180),(Input!$J$212*(1+vanilla3)^0.5)-SUM($J180:N180),(Input!$J$212*(1+vanilla3)^0.5)/A10stdlife))","v":6.407215417505159E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F180),(Input!$J$212*(1+vanilla3)^0.5)-SUM($J180:O180),(Input!$J$212*(1+vanilla3)^0.5)/A10stdlife))","v":6.407215417505159E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F180),(Input!$J$212*(1+vanilla3)^0.5)-SUM($J180:P180),(Input!$J$212*(1+vanilla3)^0.5)/A10stdlife))","v":6.407215417505159E-2}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F181),(Input!$K$212*(1+vanilla4)^0.5)-SUM($K181:K181),(Input!$K$212*(1+vanilla4)^0.5)/A10stdlife))","v":4.6049314896362069E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F181),(Input!$K$212*(1+vanilla4)^0.5)-SUM($K181:L181),(Input!$K$212*(1+vanilla4)^0.5)/A10stdlife))","v":4.6049314896362069E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F181),(Input!$K$212*(1+vanilla4)^0.5)-SUM($K181:M181),(Input!$K$212*(1+vanilla4)^0.5)/A10stdlife))","v":4.6049314896362069E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F181),(Input!$K$212*(1+vanilla4)^0.5)-SUM($K181:N181),(Input!$K$212*(1+vanilla4)^0.5)/A10stdlife))","v":4.6049314896362069E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F181),(Input!$K$212*(1+vanilla4)^0.5)-SUM($K181:O181),(Input!$K$212*(1+vanilla4)^0.5)/A10stdlife))","v":4.6049314896362069E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F181),(Input!$K$212*(1+vanilla4)^0.5)-SUM($K181:P181),(Input!$K$212*(1+vanilla4)^0.5)/A10stdlife))","v":4.6049314896362069E-2}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F182),(Input!$L$212*(1+vanilla5)^0.5)-SUM($L182:L182),(Input!$L$212*(1+vanilla5)^0.5)/A10stdlife))","v":0.11985979013387674},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F182),(Input!$L$212*(1+vanilla5)^0.5)-SUM($L182:M182),(Input!$L$212*(1+vanilla5)^0.5)/A10stdlife))","v":0.11985979013387674},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F182),(Input!$L$212*(1+vanilla5)^0.5)-SUM($L182:N182),(Input!$L$212*(1+vanilla5)^0.5)/A10stdlife))","v":0.11985979013387674},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F182),(Input!$L$212*(1+vanilla5)^0.5)-SUM($L182:O182),(Input!$L$212*(1+vanilla5)^0.5)/A10stdlife))","v":0.11985979013387674},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F182),(Input!$L$212*(1+vanilla5)^0.5)-SUM($L182:P182),(Input!$L$212*(1+vanilla5)^0.5)/A10stdlife))","v":0.11985979013387674}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F183),(Input!$M$212*(1+vanilla6)^0.5)-SUM($M183:M183),(Input!$M$212*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F183),(Input!$M$212*(1+vanilla6)^0.5)-SUM($M183:N183),(Input!$M$212*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F183),(Input!$M$212*(1+vanilla6)^0.5)-SUM($M183:O183),(Input!$M$212*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F183),(Input!$M$212*(1+vanilla6)^0.5)-SUM($M183:P183),(Input!$M$212*(1+vanilla6)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F184),(Input!$N$212*(1+vanilla7)^0.5)-SUM($N184:N184),(Input!$N$212*(1+vanilla7)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F184),(Input!$N$212*(1+vanilla7)^0.5)-SUM($N184:O184),(Input!$N$212*(1+vanilla7)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F184),(Input!$N$212*(1+vanilla7)^0.5)-SUM($N184:P184),(Input!$N$212*(1+vanilla7)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F185),(Input!$O$212*(1+vanilla8)^0.5)-SUM($O185:O185),(Input!$O$212*(1+vanilla8)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F185),(Input!$O$212*(1+vanilla8)^0.5)-SUM($O185:P185),(Input!$O$212*(1+vanilla8)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F186),(Input!$P$212*(1+vanilla9)^0.5)-SUM($P186:P186),(Input!$P$212*(1+vanilla9)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,{"$f":"-SUM(H176:H187)","v":-5.4039349359748989},{"$f":"-SUM(I176:I187)","v":-5.4709700207350194},{"$f":"-SUM(J176:J187)","v":-5.5320500508618071},{"$f":"-SUM(K176:K187)","v":-5.5961222050368589},{"$f":"-SUM(L176:L187)","v":-5.6421715199332212},{"$f":"IF(Input!M248>0, -SUM(M176:M187), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N176:N187), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O176:O187), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P176:P187), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q176:Q187), 0)","v":0}]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A11remlife,A11value-SUM($G189:G189),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":7.7347761527247118E-3},{"$f":"IF(I$3>A11remlife,A11value-SUM($G189:H189),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":7.7347761527247118E-3},{"$f":"IF(J$3>A11remlife,A11value-SUM($G189:I189),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":7.7347761527247118E-3},{"$f":"IF(K$3>A11remlife,A11value-SUM($G189:J189),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":7.7347761527247118E-3},{"$f":"IF(L$3>A11remlife,A11value-SUM($G189:K189),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":7.7347761527247118E-3},{"$f":"IF(M$3>A11remlife,A11value-SUM($G189:L189),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":7.7347761527247118E-3},{"$f":"IF(N$3>A11remlife,A11value-SUM($G189:M189),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":7.7347761527247118E-3},{"$f":"IF(O$3>A11remlife,A11value-SUM($G189:N189),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":7.7347761527247118E-3},{"$f":"IF(P$3>A11remlife,A11value-SUM($G189:O189),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":7.7347761527247118E-3},{"$f":"IF(Q$3>A11remlife,A11value-SUM($G189:P189),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":7.7347761527247118E-3}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(I$3>(A11stdlife+$F191),(Input!$H$213*(1+vanilla1)^0.5)-SUM($H191:H191),(Input!$H$213*(1+vanilla1)^0.5)/A11stdlife))","v":1.0233353082939266E-3},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$F191),(Input!$H$213*(1+vanilla1)^0.5)-SUM($H191:I191),(Input!$H$213*(1+vanilla1)^0.5)/A11stdlife))","v":1.0233353082939266E-3},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F191),(Input!$H$213*(1+vanilla1)^0.5)-SUM($H191:J191),(Input!$H$213*(1+vanilla1)^0.5)/A11stdlife))","v":1.0233353082939266E-3},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F191),(Input!$H$213*(1+vanilla1)^0.5)-SUM($H191:K191),(Input!$H$213*(1+vanilla1)^0.5)/A11stdlife))","v":1.0233353082939266E-3},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F191),(Input!$H$213*(1+vanilla1)^0.5)-SUM($H191:L191),(Input!$H$213*(1+vanilla1)^0.5)/A11stdlife))","v":1.0233353082939266E-3},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F191),(Input!$H$213*(1+vanilla1)^0.5)-SUM($H191:M191),(Input!$H$213*(1+vanilla1)^0.5)/A11stdlife))","v":1.0233353082939266E-3},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F191),(Input!$H$213*(1+vanilla1)^0.5)-SUM($H191:N191),(Input!$H$213*(1+vanilla1)^0.5)/A11stdlife))","v":1.0233353082939266E-3},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F191),(Input!$H$213*(1+vanilla1)^0.5)-SUM($H191:O191),(Input!$H$213*(1+vanilla1)^0.5)/A11stdlife))","v":1.0233353082939266E-3},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F191),(Input!$H$213*(1+vanilla1)^0.5)-SUM($H191:P191),(Input!$H$213*(1+vanilla1)^0.5)/A11stdlife))","v":1.0233353082939266E-3}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$F192),(Input!$I$213*(1+vanilla2)^0.5)-SUM($I192:I192),(Input!$I$213*(1+vanilla2)^0.5)/A11stdlife))","v":1.3770681526138878E-3},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F192),(Input!$I$213*(1+vanilla2)^0.5)-SUM($I192:J192),(Input!$I$213*(1+vanilla2)^0.5)/A11stdlife))","v":1.3770681526138878E-3},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F192),(Input!$I$213*(1+vanilla2)^0.5)-SUM($I192:K192),(Input!$I$213*(1+vanilla2)^0.5)/A11stdlife))","v":1.3770681526138878E-3},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F192),(Input!$I$213*(1+vanilla2)^0.5)-SUM($I192:L192),(Input!$I$213*(1+vanilla2)^0.5)/A11stdlife))","v":1.3770681526138878E-3},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F192),(Input!$I$213*(1+vanilla2)^0.5)-SUM($I192:M192),(Input!$I$213*(1+vanilla2)^0.5)/A11stdlife))","v":1.3770681526138878E-3},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F192),(Input!$I$213*(1+vanilla2)^0.5)-SUM($I192:N192),(Input!$I$213*(1+vanilla2)^0.5)/A11stdlife))","v":1.3770681526138878E-3},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F192),(Input!$I$213*(1+vanilla2)^0.5)-SUM($I192:O192),(Input!$I$213*(1+vanilla2)^0.5)/A11stdlife))","v":1.3770681526138878E-3},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F192),(Input!$I$213*(1+vanilla2)^0.5)-SUM($I192:P192),(Input!$I$213*(1+vanilla2)^0.5)/A11stdlife))","v":1.3770681526138878E-3}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F193),(Input!$J$213*(1+vanilla3)^0.5)-SUM($J193:J193),(Input!$J$213*(1+vanilla3)^0.5)/A11stdlife))","v":4.9115647364653787E-4},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F193),(Input!$J$213*(1+vanilla3)^0.5)-SUM($J193:K193),(Input!$J$213*(1+vanilla3)^0.5)/A11stdlife))","v":4.9115647364653787E-4},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F193),(Input!$J$213*(1+vanilla3)^0.5)-SUM($J193:L193),(Input!$J$213*(1+vanilla3)^0.5)/A11stdlife))","v":4.9115647364653787E-4},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F193),(Input!$J$213*(1+vanilla3)^0.5)-SUM($J193:M193),(Input!$J$213*(1+vanilla3)^0.5)/A11stdlife))","v":4.9115647364653787E-4},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F193),(Input!$J$213*(1+vanilla3)^0.5)-SUM($J193:N193),(Input!$J$213*(1+vanilla3)^0.5)/A11stdlife))","v":4.9115647364653787E-4},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F193),(Input!$J$213*(1+vanilla3)^0.5)-SUM($J193:O193),(Input!$J$213*(1+vanilla3)^0.5)/A11stdlife))","v":4.9115647364653787E-4},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F193),(Input!$J$213*(1+vanilla3)^0.5)-SUM($J193:P193),(Input!$J$213*(1+vanilla3)^0.5)/A11stdlife))","v":4.9115647364653787E-4}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F194),(Input!$K$213*(1+vanilla4)^0.5)-SUM($K194:K194),(Input!$K$213*(1+vanilla4)^0.5)/A11stdlife))","v":5.717559575082634E-4},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F194),(Input!$K$213*(1+vanilla4)^0.5)-SUM($K194:L194),(Input!$K$213*(1+vanilla4)^0.5)/A11stdlife))","v":5.717559575082634E-4},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F194),(Input!$K$213*(1+vanilla4)^0.5)-SUM($K194:M194),(Input!$K$213*(1+vanilla4)^0.5)/A11stdlife))","v":5.717559575082634E-4},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F194),(Input!$K$213*(1+vanilla4)^0.5)-SUM($K194:N194),(Input!$K$213*(1+vanilla4)^0.5)/A11stdlife))","v":5.717559575082634E-4},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F194),(Input!$K$213*(1+vanilla4)^0.5)-SUM($K194:O194),(Input!$K$213*(1+vanilla4)^0.5)/A11stdlife))","v":5.717559575082634E-4},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F194),(Input!$K$213*(1+vanilla4)^0.5)-SUM($K194:P194),(Input!$K$213*(1+vanilla4)^0.5)/A11stdlife))","v":5.717559575082634E-4}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F195),(Input!$L$213*(1+vanilla5)^0.5)-SUM($L195:L195),(Input!$L213*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F195),(Input!$L$213*(1+vanilla5)^0.5)-SUM($L195:M195),(Input!$L213*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F195),(Input!$L$213*(1+vanilla5)^0.5)-SUM($L195:N195),(Input!$L213*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F195),(Input!$L$213*(1+vanilla5)^0.5)-SUM($L195:O195),(Input!$L213*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F195),(Input!$L$213*(1+vanilla5)^0.5)-SUM($L195:P195),(Input!$L213*(1+vanilla5)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F196),(Input!$M$213*(1+vanilla6)^0.5)-SUM($M196:M196),(Input!$M$213*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F196),(Input!$M$213*(1+vanilla6)^0.5)-SUM($M196:N196),(Input!$M$213*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F196),(Input!$M$213*(1+vanilla6)^0.5)-SUM($M196:O196),(Input!$M$213*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F196),(Input!$M$213*(1+vanilla6)^0.5)-SUM($M196:P196),(Input!$M$213*(1+vanilla6)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F197),(Input!$N$213*(1+vanilla7)^0.5)-SUM($N197:N197),(Input!$N$213*(1+vanilla7)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F197),(Input!$N$213*(1+vanilla7)^0.5)-SUM($N197:O197),(Input!$N$213*(1+vanilla7)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F197),(Input!$N$213*(1+vanilla7)^0.5)-SUM($N197:P197),(Input!$N$213*(1+vanilla7)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F198),(Input!$O$213*(1+vanilla8)^0.5)-SUM($O198:O198),(Input!$O$213*(1+vanilla8)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F198),(Input!$O$213*(1+vanilla8)^0.5)-SUM($O198:P198),(Input!$O$213*(1+vanilla8)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F199),(Input!$P$213*(1+vanilla9)^0.5)-SUM($P199:P199),(Input!$P$213*(1+vanilla9)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,{"$f":"-SUM(H189:H200)","v":-7.7347761527247118E-3},{"$f":"-SUM(I189:I200)","v":-8.7581114610186389E-3},{"$f":"-SUM(J189:J200)","v":-1.0135179613632526E-2},{"$f":"-SUM(K189:K200)","v":-1.0626336087279064E-2},{"$f":"-SUM(L189:L200)","v":-1.1198092044787328E-2},{"$f":"IF(Input!M248>0, -SUM(M189:M200), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N189:N200), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O189:O200), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P189:P200), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q189:Q200), 0)","v":0}]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A12remlife,A12value-SUM($G202:G202),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":3.5915457434626451E-2},{"$f":"IF(I$3>A12remlife,A12value-SUM($G202:H202),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":3.5915457434626451E-2},{"$f":"IF(J$3>A12remlife,A12value-SUM($G202:I202),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":3.5915457434626451E-2},{"$f":"IF(K$3>A12remlife,A12value-SUM($G202:J202),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":3.5915457434626451E-2},{"$f":"IF(L$3>A12remlife,A12value-SUM($G202:K202),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":3.5915457434626451E-2},{"$f":"IF(M$3>A12remlife,A12value-SUM($G202:L202),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":3.5915457434626451E-2},{"$f":"IF(N$3>A12remlife,A12value-SUM($G202:M202),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":3.5915457434626451E-2},{"$f":"IF(O$3>A12remlife,A12value-SUM($G202:N202),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":3.5915457434626451E-2},{"$f":"IF(P$3>A12remlife,A12value-SUM($G202:O202),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":3.5915457434626451E-2},{"$f":"IF(Q$3>A12remlife,A12value-SUM($G202:P202),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":3.5915457434626451E-2}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(I$3>(A12stdlife+$F204),(Input!$H$214*(1+vanilla1)^0.5)-SUM($H204:H204),(Input!$H$214*(1+vanilla1)^0.5)/A12stdlife))","v":2.6511216957184735E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$F204),(Input!$H$214*(1+vanilla1)^0.5)-SUM($H204:I204),(Input!$H$214*(1+vanilla1)^0.5)/A12stdlife))","v":2.6511216957184735E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F204),(Input!$H$214*(1+vanilla1)^0.5)-SUM($H204:J204),(Input!$H$214*(1+vanilla1)^0.5)/A12stdlife))","v":2.6511216957184735E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F204),(Input!$H$214*(1+vanilla1)^0.5)-SUM($H204:K204),(Input!$H$214*(1+vanilla1)^0.5)/A12stdlife))","v":2.6511216957184735E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F204),(Input!$H$214*(1+vanilla1)^0.5)-SUM($H204:L204),(Input!$H$214*(1+vanilla1)^0.5)/A12stdlife))","v":2.6511216957184735E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F204),(Input!$H$214*(1+vanilla1)^0.5)-SUM($H204:M204),(Input!$H$214*(1+vanilla1)^0.5)/A12stdlife))","v":2.6511216957184735E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F204),(Input!$H$214*(1+vanilla1)^0.5)-SUM($H204:N204),(Input!$H$214*(1+vanilla1)^0.5)/A12stdlife))","v":2.6511216957184735E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F204),(Input!$H$214*(1+vanilla1)^0.5)-SUM($H204:O204),(Input!$H$214*(1+vanilla1)^0.5)/A12stdlife))","v":2.6511216957184735E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F204),(Input!$H$214*(1+vanilla1)^0.5)-SUM($H204:P204),(Input!$H$214*(1+vanilla1)^0.5)/A12stdlife))","v":2.6511216957184735E-3}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$F205),(Input!$I$214*(1+vanilla2)^0.5)-SUM($I205:I205),(Input!$I$214*(1+vanilla2)^0.5)/A12stdlife))","v":2.834694817213281E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F205),(Input!$I$214*(1+vanilla2)^0.5)-SUM($I205:J205),(Input!$I$214*(1+vanilla2)^0.5)/A12stdlife))","v":2.834694817213281E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F205),(Input!$I$214*(1+vanilla2)^0.5)-SUM($I205:K205),(Input!$I$214*(1+vanilla2)^0.5)/A12stdlife))","v":2.834694817213281E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F205),(Input!$I$214*(1+vanilla2)^0.5)-SUM($I205:L205),(Input!$I$214*(1+vanilla2)^0.5)/A12stdlife))","v":2.834694817213281E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F205),(Input!$I$214*(1+vanilla2)^0.5)-SUM($I205:M205),(Input!$I$214*(1+vanilla2)^0.5)/A12stdlife))","v":2.834694817213281E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F205),(Input!$I$214*(1+vanilla2)^0.5)-SUM($I205:N205),(Input!$I$214*(1+vanilla2)^0.5)/A12stdlife))","v":2.834694817213281E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F205),(Input!$I$214*(1+vanilla2)^0.5)-SUM($I205:O205),(Input!$I$214*(1+vanilla2)^0.5)/A12stdlife))","v":2.834694817213281E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F205),(Input!$I$214*(1+vanilla2)^0.5)-SUM($I205:P205),(Input!$I$214*(1+vanilla2)^0.5)/A12stdlife))","v":2.834694817213281E-3}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F206),(Input!$J$214*(1+vanilla3)^0.5)-SUM($J206:J206),(Input!$J$214*(1+vanilla3)^0.5)/A12stdlife))","v":3.422251558311361E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F206),(Input!$J$214*(1+vanilla3)^0.5)-SUM($J206:K206),(Input!$J$214*(1+vanilla3)^0.5)/A12stdlife))","v":3.422251558311361E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F206),(Input!$J$214*(1+vanilla3)^0.5)-SUM($J206:L206),(Input!$J$214*(1+vanilla3)^0.5)/A12stdlife))","v":3.422251558311361E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F206),(Input!$J$214*(1+vanilla3)^0.5)-SUM($J206:M206),(Input!$J$214*(1+vanilla3)^0.5)/A12stdlife))","v":3.422251558311361E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F206),(Input!$J$214*(1+vanilla3)^0.5)-SUM($J206:N206),(Input!$J$214*(1+vanilla3)^0.5)/A12stdlife))","v":3.422251558311361E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F206),(Input!$J$214*(1+vanilla3)^0.5)-SUM($J206:O206),(Input!$J$214*(1+vanilla3)^0.5)/A12stdlife))","v":3.422251558311361E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F206),(Input!$J$214*(1+vanilla3)^0.5)-SUM($J206:P206),(Input!$J$214*(1+vanilla3)^0.5)/A12stdlife))","v":3.422251558311361E-3}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F207),(Input!$K$214*(1+vanilla4)^0.5)-SUM($K207:K207),(Input!$K$214*(1+vanilla4)^0.5)/A12stdlife))","v":2.7110698066209241E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F207),(Input!$K$214*(1+vanilla4)^0.5)-SUM($K207:L207),(Input!$K$214*(1+vanilla4)^0.5)/A12stdlife))","v":2.7110698066209241E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F207),(Input!$K$214*(1+vanilla4)^0.5)-SUM($K207:M207),(Input!$K$214*(1+vanilla4)^0.5)/A12stdlife))","v":2.7110698066209241E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F207),(Input!$K$214*(1+vanilla4)^0.5)-SUM($K207:N207),(Input!$K$214*(1+vanilla4)^0.5)/A12stdlife))","v":2.7110698066209241E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F207),(Input!$K$214*(1+vanilla4)^0.5)-SUM($K207:O207),(Input!$K$214*(1+vanilla4)^0.5)/A12stdlife))","v":2.7110698066209241E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F207),(Input!$K$214*(1+vanilla4)^0.5)-SUM($K207:P207),(Input!$K$214*(1+vanilla4)^0.5)/A12stdlife))","v":2.7110698066209241E-3}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F208),(Input!$L$214*(1+vanilla5)^0.5)-SUM($L208:L208),(Input!$L$214*(1+vanilla5)^0.5)/A12stdlife))","v":3.7185025123656094E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F208),(Input!$L$214*(1+vanilla5)^0.5)-SUM($L208:M208),(Input!$L$214*(1+vanilla5)^0.5)/A12stdlife))","v":3.7185025123656094E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F208),(Input!$L$214*(1+vanilla5)^0.5)-SUM($L208:N208),(Input!$L$214*(1+vanilla5)^0.5)/A12stdlife))","v":3.7185025123656094E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F208),(Input!$L$214*(1+vanilla5)^0.5)-SUM($L208:O208),(Input!$L$214*(1+vanilla5)^0.5)/A12stdlife))","v":3.7185025123656094E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F208),(Input!$L$214*(1+vanilla5)^0.5)-SUM($L208:P208),(Input!$L$214*(1+vanilla5)^0.5)/A12stdlife))","v":3.7185025123656094E-3}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F209),(Input!$M$214*(1+vanilla6)^0.5)-SUM($M209:M209),(Input!$M$214*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F209),(Input!$M$214*(1+vanilla6)^0.5)-SUM($M209:N209),(Input!$M$214*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F209),(Input!$M$214*(1+vanilla6)^0.5)-SUM($M209:O209),(Input!$M$214*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F209),(Input!$M$214*(1+vanilla6)^0.5)-SUM($M209:P209),(Input!$M$214*(1+vanilla6)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F210),(Input!$N$214*(1+vanilla7)^0.5)-SUM($N210:N210),(Input!$N$214*(1+vanilla7)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F210),(Input!$N$214*(1+vanilla7)^0.5)-SUM($N210:O210),(Input!$N$214*(1+vanilla7)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F210),(Input!$N$214*(1+vanilla7)^0.5)-SUM($N210:P210),(Input!$N$214*(1+vanilla7)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F211),(Input!$O$214*(1+vanilla8)^0.5)-SUM($O211:O211),(Input!$O$214*(1+vanilla8)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F211),(Input!$O$214*(1+vanilla8)^0.5)-SUM($O211:P211),(Input!$O$214*(1+vanilla8)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F212),(Input!$P$214*(1+vanilla9)^0.5)-SUM($P212:P212),(Input!$P$214*(1+vanilla9)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,{"$f":"-SUM(H202:H213)","v":-3.5915457434626451E-2},{"$f":"-SUM(I202:I213)","v":-3.8566579130344926E-2},{"$f":"-SUM(J202:J213)","v":-4.1401273947558208E-2},{"$f":"-SUM(K202:K213)","v":-4.4823525505869571E-2},{"$f":"-SUM(L202:L213)","v":-4.7534595312490498E-2},{"$f":"IF(Input!M248>0, -SUM(M202:M213), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N202:N213), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O202:O213), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P202:P213), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q202:Q213), 0)","v":0}]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A13remlife,A13value-SUM($G215:G215),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":1.056831622400827},{"$f":"IF(I$3>A13remlife,A13value-SUM($G215:H215),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":1.056831622400827},{"$f":"IF(J$3>A13remlife,A13value-SUM($G215:I215),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":1.056831622400827},{"$f":"IF(K$3>A13remlife,A13value-SUM($G215:J215),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":1.056831622400827},{"$f":"IF(L$3>A13remlife,A13value-SUM($G215:K215),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":1.056831622400827},{"$f":"IF(M$3>A13remlife,A13value-SUM($G215:L215),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":1.056831622400827},{"$f":"IF(N$3>A13remlife,A13value-SUM($G215:M215),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":1.056831622400827},{"$f":"IF(O$3>A13remlife,A13value-SUM($G215:N215),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":1.056831622400827},{"$f":"IF(P$3>A13remlife,A13value-SUM($G215:O215),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":1.056831622400827},{"$f":"IF(Q$3>A13remlife,A13value-SUM($G215:P215),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":1.056831622400827}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(I$3>(A13stdlife+$F217),(Input!$H$215*(1+vanilla1)^0.5)-SUM($H217:H217),(Input!$H$215*(1+vanilla1)^0.5)/A13stdlife))","v":3.756585645459002E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$F217),(Input!$H$215*(1+vanilla1)^0.5)-SUM($H217:I217),(Input!$H$215*(1+vanilla1)^0.5)/A13stdlife))","v":3.756585645459002E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F217),(Input!$H$215*(1+vanilla1)^0.5)-SUM($H217:J217),(Input!$H$215*(1+vanilla1)^0.5)/A13stdlife))","v":3.756585645459002E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F217),(Input!$H$215*(1+vanilla1)^0.5)-SUM($H217:K217),(Input!$H$215*(1+vanilla1)^0.5)/A13stdlife))","v":3.756585645459002E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F217),(Input!$H$215*(1+vanilla1)^0.5)-SUM($H217:L217),(Input!$H$215*(1+vanilla1)^0.5)/A13stdlife))","v":3.756585645459002E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F217),(Input!$H$215*(1+vanilla1)^0.5)-SUM($H217:M217),(Input!$H$215*(1+vanilla1)^0.5)/A13stdlife))","v":3.756585645459002E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F217),(Input!$H$215*(1+vanilla1)^0.5)-SUM($H217:N217),(Input!$H$215*(1+vanilla1)^0.5)/A13stdlife))","v":3.756585645459002E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F217),(Input!$H$215*(1+vanilla1)^0.5)-SUM($H217:O217),(Input!$H$215*(1+vanilla1)^0.5)/A13stdlife))","v":3.756585645459002E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F217),(Input!$H$215*(1+vanilla1)^0.5)-SUM($H217:P217),(Input!$H$215*(1+vanilla1)^0.5)/A13stdlife))","v":3.756585645459002E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$F218),(Input!$I$215*(1+vanilla2)^0.5)-SUM($I218:I218),(Input!$I$215*(1+vanilla2)^0.5)/A13stdlife))","v":4.8615887077830981E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F218),(Input!$I$215*(1+vanilla2)^0.5)-SUM($I218:J218),(Input!$I$215*(1+vanilla2)^0.5)/A13stdlife))","v":4.8615887077830981E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F218),(Input!$I$215*(1+vanilla2)^0.5)-SUM($I218:K218),(Input!$I$215*(1+vanilla2)^0.5)/A13stdlife))","v":4.8615887077830981E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F218),(Input!$I$215*(1+vanilla2)^0.5)-SUM($I218:L218),(Input!$I$215*(1+vanilla2)^0.5)/A13stdlife))","v":4.8615887077830981E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F218),(Input!$I$215*(1+vanilla2)^0.5)-SUM($I218:M218),(Input!$I$215*(1+vanilla2)^0.5)/A13stdlife))","v":4.8615887077830981E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F218),(Input!$I$215*(1+vanilla2)^0.5)-SUM($I218:N218),(Input!$I$215*(1+vanilla2)^0.5)/A13stdlife))","v":4.8615887077830981E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F218),(Input!$I$215*(1+vanilla2)^0.5)-SUM($I218:O218),(Input!$I$215*(1+vanilla2)^0.5)/A13stdlife))","v":4.8615887077830981E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F218),(Input!$I$215*(1+vanilla2)^0.5)-SUM($I218:P218),(Input!$I$215*(1+vanilla2)^0.5)/A13stdlife))","v":4.8615887077830981E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F219),(Input!$J$215*(1+vanilla3)^0.5)-SUM($J219:J219),(Input!$J$215*(1+vanilla3)^0.5)/A13stdlife))","v":6.5735748682564057E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F219),(Input!$J$215*(1+vanilla3)^0.5)-SUM($J219:K219),(Input!$J$215*(1+vanilla3)^0.5)/A13stdlife))","v":6.5735748682564057E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F219),(Input!$J$215*(1+vanilla3)^0.5)-SUM($J219:L219),(Input!$J$215*(1+vanilla3)^0.5)/A13stdlife))","v":6.5735748682564057E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F219),(Input!$J$215*(1+vanilla3)^0.5)-SUM($J219:M219),(Input!$J$215*(1+vanilla3)^0.5)/A13stdlife))","v":6.5735748682564057E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F219),(Input!$J$215*(1+vanilla3)^0.5)-SUM($J219:N219),(Input!$J$215*(1+vanilla3)^0.5)/A13stdlife))","v":6.5735748682564057E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F219),(Input!$J$215*(1+vanilla3)^0.5)-SUM($J219:O219),(Input!$J$215*(1+vanilla3)^0.5)/A13stdlife))","v":6.5735748682564057E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F219),(Input!$J$215*(1+vanilla3)^0.5)-SUM($J219:P219),(Input!$J$215*(1+vanilla3)^0.5)/A13stdlife))","v":6.5735748682564057E-2}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F220),(Input!$K$215*(1+vanilla4)^0.5)-SUM($K220:K220),(Input!$K$215*(1+vanilla4)^0.5)/A13stdlife))","v":8.2716022721992521E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F220),(Input!$K$215*(1+vanilla4)^0.5)-SUM($K220:L220),(Input!$K$215*(1+vanilla4)^0.5)/A13stdlife))","v":8.2716022721992521E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F220),(Input!$K$215*(1+vanilla4)^0.5)-SUM($K220:M220),(Input!$K$215*(1+vanilla4)^0.5)/A13stdlife))","v":8.2716022721992521E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F220),(Input!$K$215*(1+vanilla4)^0.5)-SUM($K220:N220),(Input!$K$215*(1+vanilla4)^0.5)/A13stdlife))","v":8.2716022721992521E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F220),(Input!$K$215*(1+vanilla4)^0.5)-SUM($K220:O220),(Input!$K$215*(1+vanilla4)^0.5)/A13stdlife))","v":8.2716022721992521E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F220),(Input!$K$215*(1+vanilla4)^0.5)-SUM($K220:P220),(Input!$K$215*(1+vanilla4)^0.5)/A13stdlife))","v":8.2716022721992521E-2}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F221),(Input!$L$215*(1+vanilla5)^0.5)-SUM($L221:L221),(Input!$L$215*(1+vanilla5)^0.5)/A13stdlife))","v":8.2592179828871862E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F221),(Input!$L$215*(1+vanilla5)^0.5)-SUM($L221:M221),(Input!$L$215*(1+vanilla5)^0.5)/A13stdlife))","v":8.2592179828871862E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F221),(Input!$L$215*(1+vanilla5)^0.5)-SUM($L221:N221),(Input!$L$215*(1+vanilla5)^0.5)/A13stdlife))","v":8.2592179828871862E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F221),(Input!$L$215*(1+vanilla5)^0.5)-SUM($L221:O221),(Input!$L$215*(1+vanilla5)^0.5)/A13stdlife))","v":8.2592179828871862E-2},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F221),(Input!$L$215*(1+vanilla5)^0.5)-SUM($L221:P221),(Input!$L$215*(1+vanilla5)^0.5)/A13stdlife))","v":8.2592179828871862E-2}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F222),(Input!$M$215*(1+vanilla6)^0.5)-SUM($M222:M222),(Input!$M$215*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F222),(Input!$M$215*(1+vanilla6)^0.5)-SUM($M222:N222),(Input!$M$215*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F222),(Input!$M$215*(1+vanilla6)^0.5)-SUM($M222:O222),(Input!$M$215*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F222),(Input!$M$215*(1+vanilla6)^0.5)-SUM($M222:P222),(Input!$M$215*(1+vanilla6)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F223),(Input!$N$215*(1+vanilla7)^0.5)-SUM($N223:N223),(Input!$N$215*(1+vanilla7)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F223),(Input!$N$215*(1+vanilla7)^0.5)-SUM($N223:O223),(Input!$N$215*(1+vanilla7)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F223),(Input!$N$215*(1+vanilla7)^0.5)-SUM($N223:P223),(Input!$N$215*(1+vanilla7)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F224),(Input!$O$215*(1+vanilla8)^0.5)-SUM($O224:O224),(Input!$O$215*(1+vanilla8)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F224),(Input!$O$215*(1+vanilla8)^0.5)-SUM($O224:P224),(Input!$O$215*(1+vanilla8)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F225),(Input!$P$215*(1+vanilla9)^0.5)-SUM($P225:P225),(Input!$P$215*(1+vanilla9)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,{"$f":"-SUM(H215:H226)","v":-1.056831622400827},{"$f":"-SUM(I215:I226)","v":-1.0943974788554169},{"$f":"-SUM(J215:J226)","v":-1.143013365933248},{"$f":"-SUM(K215:K226)","v":-1.208749114615812},{"$f":"-SUM(L215:L226)","v":-1.2914651373378045},{"$f":"IF(Input!M248>0, -SUM(M215:M226), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N215:N226), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O215:O226), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P215:P226), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q215:Q226), 0)","v":0}]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A14remlife,A14value-SUM($G228:G228),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":6.2142262587505295},{"$f":"IF(I$3>A14remlife,A14value-SUM($G228:H228),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":6.2142262587505295},{"$f":"IF(J$3>A14remlife,A14value-SUM($G228:I228),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":6.2142262587505295},{"$f":"IF(K$3>A14remlife,A14value-SUM($G228:J228),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":6.2142262587505295},{"$f":"IF(L$3>A14remlife,A14value-SUM($G228:K228),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":6.2142262587505295},{"$f":"IF(M$3>A14remlife,A14value-SUM($G228:L228),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":6.2142262587505295},{"$f":"IF(N$3>A14remlife,A14value-SUM($G228:M228),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":6.2142262587505295},{"$f":"IF(O$3>A14remlife,A14value-SUM($G228:N228),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":6.2142262587505295},{"$f":"IF(P$3>A14remlife,A14value-SUM($G228:O228),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":6.2142262587505295},{"$f":"IF(Q$3>A14remlife,A14value-SUM($G228:P228),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":6.2142262587505295}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(I$3>(A14stdlife+$F230),(Input!$H$216*(1+vanilla1)^0.5)-SUM($H230:H230),(Input!$H$216*(1+vanilla1)^0.5)/A14stdlife))","v":0.17389521584298923},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$F230),(Input!$H$216*(1+vanilla1)^0.5)-SUM($H230:I230),(Input!$H$216*(1+vanilla1)^0.5)/A14stdlife))","v":0.17389521584298923},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F230),(Input!$H$216*(1+vanilla1)^0.5)-SUM($H230:J230),(Input!$H$216*(1+vanilla1)^0.5)/A14stdlife))","v":0.17389521584298923},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F230),(Input!$H$216*(1+vanilla1)^0.5)-SUM($H230:K230),(Input!$H$216*(1+vanilla1)^0.5)/A14stdlife))","v":0.17389521584298923},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F230),(Input!$H$216*(1+vanilla1)^0.5)-SUM($H230:L230),(Input!$H$216*(1+vanilla1)^0.5)/A14stdlife))","v":0.17389521584298923},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F230),(Input!$H$216*(1+vanilla1)^0.5)-SUM($H230:M230),(Input!$H$216*(1+vanilla1)^0.5)/A14stdlife))","v":0.17389521584298923},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F230),(Input!$H$216*(1+vanilla1)^0.5)-SUM($H230:N230),(Input!$H$216*(1+vanilla1)^0.5)/A14stdlife))","v":0.17389521584298923},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F230),(Input!$H$216*(1+vanilla1)^0.5)-SUM($H230:O230),(Input!$H$216*(1+vanilla1)^0.5)/A14stdlife))","v":0.17389521584298923},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F230),(Input!$H$216*(1+vanilla1)^0.5)-SUM($H230:P230),(Input!$H$216*(1+vanilla1)^0.5)/A14stdlife))","v":0.17389521584298923}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$F231),(Input!$I$216*(1+vanilla2)^0.5)-SUM($I231:I231),(Input!$I$216*(1+vanilla2)^0.5)/A14stdlife))","v":0.15112664591402791},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F231),(Input!$I$216*(1+vanilla2)^0.5)-SUM($I231:J231),(Input!$I$216*(1+vanilla2)^0.5)/A14stdlife))","v":0.15112664591402791},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F231),(Input!$I$216*(1+vanilla2)^0.5)-SUM($I231:K231),(Input!$I$216*(1+vanilla2)^0.5)/A14stdlife))","v":0.15112664591402791},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F231),(Input!$I$216*(1+vanilla2)^0.5)-SUM($I231:L231),(Input!$I$216*(1+vanilla2)^0.5)/A14stdlife))","v":0.15112664591402791},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F231),(Input!$I$216*(1+vanilla2)^0.5)-SUM($I231:M231),(Input!$I$216*(1+vanilla2)^0.5)/A14stdlife))","v":0.15112664591402791},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F231),(Input!$I$216*(1+vanilla2)^0.5)-SUM($I231:N231),(Input!$I$216*(1+vanilla2)^0.5)/A14stdlife))","v":0.15112664591402791},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F231),(Input!$I$216*(1+vanilla2)^0.5)-SUM($I231:O231),(Input!$I$216*(1+vanilla2)^0.5)/A14stdlife))","v":0.15112664591402791},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F231),(Input!$I$216*(1+vanilla2)^0.5)-SUM($I231:P231),(Input!$I$216*(1+vanilla2)^0.5)/A14stdlife))","v":0.15112664591402791}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F232),(Input!$J$216*(1+vanilla3)^0.5)-SUM($J232:J232),(Input!$J$216*(1+vanilla3)^0.5)/A14stdlife))","v":0.13432337366372091},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F232),(Input!$J$216*(1+vanilla3)^0.5)-SUM($J232:K232),(Input!$J$216*(1+vanilla3)^0.5)/A14stdlife))","v":0.13432337366372091},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F232),(Input!$J$216*(1+vanilla3)^0.5)-SUM($J232:L232),(Input!$J$216*(1+vanilla3)^0.5)/A14stdlife))","v":0.13432337366372091},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F232),(Input!$J$216*(1+vanilla3)^0.5)-SUM($J232:M232),(Input!$J$216*(1+vanilla3)^0.5)/A14stdlife))","v":0.13432337366372091},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F232),(Input!$J$216*(1+vanilla3)^0.5)-SUM($J232:N232),(Input!$J$216*(1+vanilla3)^0.5)/A14stdlife))","v":0.13432337366372091},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F232),(Input!$J$216*(1+vanilla3)^0.5)-SUM($J232:O232),(Input!$J$216*(1+vanilla3)^0.5)/A14stdlife))","v":0.13432337366372091},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F232),(Input!$J$216*(1+vanilla3)^0.5)-SUM($J232:P232),(Input!$J$216*(1+vanilla3)^0.5)/A14stdlife))","v":0.13432337366372091}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F233),(Input!$K$216*(1+vanilla4)^0.5)-SUM($K233:K233),(Input!$K$216*(1+vanilla4)^0.5)/A14stdlife))","v":0.1754159181618139},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F233),(Input!$K$216*(1+vanilla4)^0.5)-SUM($K233:L233),(Input!$K$216*(1+vanilla4)^0.5)/A14stdlife))","v":0.1754159181618139},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F233),(Input!$K$216*(1+vanilla4)^0.5)-SUM($K233:M233),(Input!$K$216*(1+vanilla4)^0.5)/A14stdlife))","v":0.1754159181618139},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F233),(Input!$K$216*(1+vanilla4)^0.5)-SUM($K233:N233),(Input!$K$216*(1+vanilla4)^0.5)/A14stdlife))","v":0.1754159181618139},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F233),(Input!$K$216*(1+vanilla4)^0.5)-SUM($K233:O233),(Input!$K$216*(1+vanilla4)^0.5)/A14stdlife))","v":0.1754159181618139},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F233),(Input!$K$216*(1+vanilla4)^0.5)-SUM($K233:P233),(Input!$K$216*(1+vanilla4)^0.5)/A14stdlife))","v":0.1754159181618139}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F234),(Input!$L$216*(1+vanilla5)^0.5)-SUM($L234:L234),(Input!$L$216*(1+vanilla5)^0.5)/A14stdlife))","v":0.14826868917725533},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F234),(Input!$L$216*(1+vanilla5)^0.5)-SUM($L234:M234),(Input!$L$216*(1+vanilla5)^0.5)/A14stdlife))","v":0.14826868917725533},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F234),(Input!$L$216*(1+vanilla5)^0.5)-SUM($L234:N234),(Input!$L$216*(1+vanilla5)^0.5)/A14stdlife))","v":0.14826868917725533},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F234),(Input!$L$216*(1+vanilla5)^0.5)-SUM($L234:O234),(Input!$L$216*(1+vanilla5)^0.5)/A14stdlife))","v":0.14826868917725533},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F234),(Input!$L$216*(1+vanilla5)^0.5)-SUM($L234:P234),(Input!$L$216*(1+vanilla5)^0.5)/A14stdlife))","v":0.14826868917725533}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F235),(Input!$M$216*(1+vanilla6)^0.5)-SUM($M235:M235),(Input!$IL$216*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F235),(Input!$M$216*(1+vanilla6)^0.5)-SUM($M235:N235),(Input!$IL$216*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F235),(Input!$M$216*(1+vanilla6)^0.5)-SUM($M235:O235),(Input!$IL$216*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F235),(Input!$M$216*(1+vanilla6)^0.5)-SUM($M235:P235),(Input!$IL$216*(1+vanilla6)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F236),(Input!$N$216*(1+vanilla7)^0.5)-SUM($N236:N236),(Input!$N$216*(1+vanilla7)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F236),(Input!$N$216*(1+vanilla7)^0.5)-SUM($N236:O236),(Input!$N$216*(1+vanilla7)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F236),(Input!$N$216*(1+vanilla7)^0.5)-SUM($N236:P236),(Input!$N$216*(1+vanilla7)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F237),(Input!$O$216*(1+vanilla8)^0.5)-SUM($O237:O237),(Input!$O$216*(1+vanilla8)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F237),(Input!$O$216*(1+vanilla8)^0.5)-SUM($O237:P237),(Input!$O$216*(1+vanilla8)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F238),(Input!$P$216*(1+vanilla9)^0.5)-SUM($P238:P238),(Input!$P$216*(1+vanilla9)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,{"$f":"-SUM(H228:H239)","v":-6.2142262587505295},{"$f":"-SUM(I228:I239)","v":-6.3881214745935191},{"$f":"-SUM(J228:J239)","v":-6.5392481205075468},{"$f":"-SUM(K228:K239)","v":-6.6735714941712674},{"$f":"-SUM(L228:L239)","v":-6.8489874123330816},{"$f":"IF(Input!M248>0, -SUM(M228:M239), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N228:N239), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O228:O239), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P228:P239), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q228:Q239), 0)","v":0}]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A15remlife,A15value-SUM($G241:G241),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":2.445201339081319},{"$f":"IF(I$3>A15remlife,A15value-SUM($G241:H241),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":2.445201339081319},{"$f":"IF(J$3>A15remlife,A15value-SUM($G241:I241),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":2.445201339081319},{"$f":"IF(K$3>A15remlife,A15value-SUM($G241:J241),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":2.445201339081319},{"$f":"IF(L$3>A15remlife,A15value-SUM($G241:K241),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":2.445201339081319},{"$f":"IF(M$3>A15remlife,A15value-SUM($G241:L241),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":2.445201339081319},{"$f":"IF(N$3>A15remlife,A15value-SUM($G241:M241),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":2.445201339081319},{"$f":"IF(O$3>A15remlife,A15value-SUM($G241:N241),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":2.445201339081319},{"$f":"IF(P$3>A15remlife,A15value-SUM($G241:O241),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":2.445201339081319},{"$f":"IF(Q$3>A15remlife,A15value-SUM($G241:P241),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":2.445201339081319}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(I$3>(A15stdlife+$F243),(Input!$H$217*(1+vanilla1)^0.5)-SUM($H243:H243),(Input!$H$217*(1+vanilla1)^0.5)/A15stdlife))","v":6.8381068581435472E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$F243),(Input!$H$217*(1+vanilla1)^0.5)-SUM($H243:I243),(Input!$H$217*(1+vanilla1)^0.5)/A15stdlife))","v":6.8381068581435472E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F243),(Input!$H$217*(1+vanilla1)^0.5)-SUM($H243:J243),(Input!$H$217*(1+vanilla1)^0.5)/A15stdlife))","v":6.8381068581435472E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F243),(Input!$H$217*(1+vanilla1)^0.5)-SUM($H243:K243),(Input!$H$217*(1+vanilla1)^0.5)/A15stdlife))","v":6.8381068581435472E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F243),(Input!$H$217*(1+vanilla1)^0.5)-SUM($H243:L243),(Input!$H$217*(1+vanilla1)^0.5)/A15stdlife))","v":6.8381068581435472E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F243),(Input!$H$217*(1+vanilla1)^0.5)-SUM($H243:M243),(Input!$H$217*(1+vanilla1)^0.5)/A15stdlife))","v":6.8381068581435472E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F243),(Input!$H$217*(1+vanilla1)^0.5)-SUM($H243:N243),(Input!$H$217*(1+vanilla1)^0.5)/A15stdlife))","v":6.8381068581435472E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F243),(Input!$H$217*(1+vanilla1)^0.5)-SUM($H243:O243),(Input!$H$217*(1+vanilla1)^0.5)/A15stdlife))","v":6.8381068581435472E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F243),(Input!$H$217*(1+vanilla1)^0.5)-SUM($H243:P243),(Input!$H$217*(1+vanilla1)^0.5)/A15stdlife))","v":6.8381068581435472E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$F244),(Input!$I$217*(1+vanilla2)^0.5)-SUM($I244:I244),(Input!$I$217*(1+vanilla2)^0.5)/A15stdlife))","v":3.7096932937949814E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F244),(Input!$I$217*(1+vanilla2)^0.5)-SUM($I244:J244),(Input!$I$217*(1+vanilla2)^0.5)/A15stdlife))","v":3.7096932937949814E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F244),(Input!$I$217*(1+vanilla2)^0.5)-SUM($I244:K244),(Input!$I$217*(1+vanilla2)^0.5)/A15stdlife))","v":3.7096932937949814E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F244),(Input!$I$217*(1+vanilla2)^0.5)-SUM($I244:L244),(Input!$I$217*(1+vanilla2)^0.5)/A15stdlife))","v":3.7096932937949814E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F244),(Input!$I$217*(1+vanilla2)^0.5)-SUM($I244:M244),(Input!$I$217*(1+vanilla2)^0.5)/A15stdlife))","v":3.7096932937949814E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F244),(Input!$I$217*(1+vanilla2)^0.5)-SUM($I244:N244),(Input!$I$217*(1+vanilla2)^0.5)/A15stdlife))","v":3.7096932937949814E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F244),(Input!$I$217*(1+vanilla2)^0.5)-SUM($I244:O244),(Input!$I$217*(1+vanilla2)^0.5)/A15stdlife))","v":3.7096932937949814E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F244),(Input!$I$217*(1+vanilla2)^0.5)-SUM($I244:P244),(Input!$I$217*(1+vanilla2)^0.5)/A15stdlife))","v":3.7096932937949814E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F245),(Input!$J$217*(1+vanilla3)^0.5)-SUM($J245:J245),(Input!$J$217*(1+vanilla3)^0.5)/A15stdlife))","v":6.7589468276649384E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F245),(Input!$J$217*(1+vanilla3)^0.5)-SUM($J245:K245),(Input!$J$217*(1+vanilla3)^0.5)/A15stdlife))","v":6.7589468276649384E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F245),(Input!$J$217*(1+vanilla3)^0.5)-SUM($J245:L245),(Input!$J$217*(1+vanilla3)^0.5)/A15stdlife))","v":6.7589468276649384E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F245),(Input!$J$217*(1+vanilla3)^0.5)-SUM($J245:M245),(Input!$J$217*(1+vanilla3)^0.5)/A15stdlife))","v":6.7589468276649384E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F245),(Input!$J$217*(1+vanilla3)^0.5)-SUM($J245:N245),(Input!$J$217*(1+vanilla3)^0.5)/A15stdlife))","v":6.7589468276649384E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F245),(Input!$J$217*(1+vanilla3)^0.5)-SUM($J245:O245),(Input!$J$217*(1+vanilla3)^0.5)/A15stdlife))","v":6.7589468276649384E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F245),(Input!$J$217*(1+vanilla3)^0.5)-SUM($J245:P245),(Input!$J$217*(1+vanilla3)^0.5)/A15stdlife))","v":6.7589468276649384E-2}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F246),(Input!$K$217*(1+vanilla4)^0.5)-SUM($K246:K246),(Input!$K$217*(1+vanilla4)^0.5)/A15stdlife))","v":8.5786025739927579E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F246),(Input!$K$217*(1+vanilla4)^0.5)-SUM($K246:L246),(Input!$K$217*(1+vanilla4)^0.5)/A15stdlife))","v":8.5786025739927579E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F246),(Input!$K$217*(1+vanilla4)^0.5)-SUM($K246:M246),(Input!$K$217*(1+vanilla4)^0.5)/A15stdlife))","v":8.5786025739927579E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F246),(Input!$K$217*(1+vanilla4)^0.5)-SUM($K246:N246),(Input!$K$217*(1+vanilla4)^0.5)/A15stdlife))","v":8.5786025739927579E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F246),(Input!$K$217*(1+vanilla4)^0.5)-SUM($K246:O246),(Input!$K$217*(1+vanilla4)^0.5)/A15stdlife))","v":8.5786025739927579E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F246),(Input!$K$217*(1+vanilla4)^0.5)-SUM($K246:P246),(Input!$K$217*(1+vanilla4)^0.5)/A15stdlife))","v":8.5786025739927579E-2}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F247),(Input!$L$217*(1+vanilla5)^0.5)-SUM($L247:L247),(Input!$L$217*(1+vanilla5)^0.5)/A15stdlife))","v":0.13744003494921692},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F247),(Input!$L$217*(1+vanilla5)^0.5)-SUM($L247:M247),(Input!$L$217*(1+vanilla5)^0.5)/A15stdlife))","v":0.13744003494921692},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F247),(Input!$L$217*(1+vanilla5)^0.5)-SUM($L247:N247),(Input!$L$217*(1+vanilla5)^0.5)/A15stdlife))","v":0.13744003494921692},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F247),(Input!$L$217*(1+vanilla5)^0.5)-SUM($L247:O247),(Input!$L$217*(1+vanilla5)^0.5)/A15stdlife))","v":0.13744003494921692},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F247),(Input!$L$217*(1+vanilla5)^0.5)-SUM($L247:P247),(Input!$L$217*(1+vanilla5)^0.5)/A15stdlife))","v":0.13744003494921692}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F248),(Input!$M$217*(1+vanilla6)^0.5)-SUM($M248:M248),(Input!$M$217*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F248),(Input!$M$217*(1+vanilla6)^0.5)-SUM($M248:N248),(Input!$M$217*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F248),(Input!$M$217*(1+vanilla6)^0.5)-SUM($M248:O248),(Input!$M$217*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F248),(Input!$M$217*(1+vanilla6)^0.5)-SUM($M248:P248),(Input!$M$217*(1+vanilla6)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F249),(Input!$N$217*(1+vanilla7)^0.5)-SUM($N249:N249),(Input!$N$217*(1+vanilla7)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F249),(Input!$N$217*(1+vanilla7)^0.5)-SUM($N249:O249),(Input!$N$217*(1+vanilla7)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F249),(Input!$N$217*(1+vanilla7)^0.5)-SUM($N249:P249),(Input!$N$217*(1+vanilla7)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F250),(Input!$O$217*(1+vanilla8)^0.5)-SUM($O250:O250),(Input!$O$217*(1+vanilla8)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F250),(Input!$O$217*(1+vanilla8)^0.5)-SUM($O250:P250),(Input!$O$217*(1+vanilla8)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F251),(Input!$P$217*(1+vanilla9)^0.5)-SUM($P251:P251),(Input!$P$217*(1+vanilla9)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,{"$f":"-SUM(H241:H252)","v":-2.445201339081319},{"$f":"-SUM(I241:I252)","v":-2.5135824076627546},{"$f":"-SUM(J241:J252)","v":-2.5506793406007047},{"$f":"-SUM(K241:K252)","v":-2.618268808877354},{"$f":"-SUM(L241:L252)","v":-2.7040548346172817},{"$f":"IF(Input!M248>0, -SUM(M241:M252), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N241:N252), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O241:O252), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P241:P252), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q241:Q252), 0)","v":0}]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A16remlife,A16value-SUM($G254:G254),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":1.2672151828377336},{"$f":"IF(I$3>A16remlife,A16value-SUM($G254:H254),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":1.2672151828377336},{"$f":"IF(J$3>A16remlife,A16value-SUM($G254:I254),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":1.2672151828377336},{"$f":"IF(K$3>A16remlife,A16value-SUM($G254:J254),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":1.2672151828377336},{"$f":"IF(L$3>A16remlife,A16value-SUM($G254:K254),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":1.2672151828377336},{"$f":"IF(M$3>A16remlife,A16value-SUM($G254:L254),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":1.2672151828377336},{"$f":"IF(N$3>A16remlife,A16value-SUM($G254:M254),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":1.2672151828377336},{"$f":"IF(O$3>A16remlife,A16value-SUM($G254:N254),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":1.2672151828377336},{"$f":"IF(P$3>A16remlife,A16value-SUM($G254:O254),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":1.2672151828377336},{"$f":"IF(Q$3>A16remlife,A16value-SUM($G254:P254),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":1.2672151828377336}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(I$3>(A16stdlife+$F256),(Input!$H$218*(1+vanilla1)^0.5)-SUM($H256:H256),(Input!$H$218*(1+vanilla1)^0.5)/A16stdlife))","v":7.876691771433178E-2},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$F256),(Input!$H$218*(1+vanilla1)^0.5)-SUM($H256:I256),(Input!$H$218*(1+vanilla1)^0.5)/A16stdlife))","v":7.876691771433178E-2},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F256),(Input!$H$218*(1+vanilla1)^0.5)-SUM($H256:J256),(Input!$H$218*(1+vanilla1)^0.5)/A16stdlife))","v":7.876691771433178E-2},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F256),(Input!$H$218*(1+vanilla1)^0.5)-SUM($H256:K256),(Input!$H$218*(1+vanilla1)^0.5)/A16stdlife))","v":7.876691771433178E-2},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F256),(Input!$H$218*(1+vanilla1)^0.5)-SUM($H256:L256),(Input!$H$218*(1+vanilla1)^0.5)/A16stdlife))","v":7.876691771433178E-2},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F256),(Input!$H$218*(1+vanilla1)^0.5)-SUM($H256:M256),(Input!$H$218*(1+vanilla1)^0.5)/A16stdlife))","v":7.876691771433178E-2},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F256),(Input!$H$218*(1+vanilla1)^0.5)-SUM($H256:N256),(Input!$H$218*(1+vanilla1)^0.5)/A16stdlife))","v":7.876691771433178E-2},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F256),(Input!$H$218*(1+vanilla1)^0.5)-SUM($H256:O256),(Input!$H$218*(1+vanilla1)^0.5)/A16stdlife))","v":7.876691771433178E-2},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F256),(Input!$H$218*(1+vanilla1)^0.5)-SUM($H256:P256),(Input!$H$218*(1+vanilla1)^0.5)/A16stdlife))","v":7.876691771433178E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$F257),(Input!$I$218*(1+vanilla2)^0.5)-SUM($I257:I257),(Input!$I$218*(1+vanilla2)^0.5)/A16stdlife))","v":7.5795420173287303E-2},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F257),(Input!$I$218*(1+vanilla2)^0.5)-SUM($I257:J257),(Input!$I$218*(1+vanilla2)^0.5)/A16stdlife))","v":7.5795420173287303E-2},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F257),(Input!$I$218*(1+vanilla2)^0.5)-SUM($I257:K257),(Input!$I$218*(1+vanilla2)^0.5)/A16stdlife))","v":7.5795420173287303E-2},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F257),(Input!$I$218*(1+vanilla2)^0.5)-SUM($I257:L257),(Input!$I$218*(1+vanilla2)^0.5)/A16stdlife))","v":7.5795420173287303E-2},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F257),(Input!$I$218*(1+vanilla2)^0.5)-SUM($I257:M257),(Input!$I$218*(1+vanilla2)^0.5)/A16stdlife))","v":7.5795420173287303E-2},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F257),(Input!$I$218*(1+vanilla2)^0.5)-SUM($I257:N257),(Input!$I$218*(1+vanilla2)^0.5)/A16stdlife))","v":7.5795420173287303E-2},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F257),(Input!$I$218*(1+vanilla2)^0.5)-SUM($I257:O257),(Input!$I$218*(1+vanilla2)^0.5)/A16stdlife))","v":7.5795420173287303E-2},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F257),(Input!$I$218*(1+vanilla2)^0.5)-SUM($I257:P257),(Input!$I$218*(1+vanilla2)^0.5)/A16stdlife))","v":7.5795420173287303E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F258),(Input!$J$218*(1+vanilla3)^0.5)-SUM($J258:J258),(Input!$J$218*(1+vanilla3)^0.5)/A16stdlife))","v":0.1135589981373},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F258),(Input!$J$218*(1+vanilla3)^0.5)-SUM($J258:K258),(Input!$J$218*(1+vanilla3)^0.5)/A16stdlife))","v":0.1135589981373},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F258),(Input!$J$218*(1+vanilla3)^0.5)-SUM($J258:L258),(Input!$J$218*(1+vanilla3)^0.5)/A16stdlife))","v":0.1135589981373},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F258),(Input!$J$218*(1+vanilla3)^0.5)-SUM($J258:M258),(Input!$J$218*(1+vanilla3)^0.5)/A16stdlife))","v":0.1135589981373},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F258),(Input!$J$218*(1+vanilla3)^0.5)-SUM($J258:N258),(Input!$J$218*(1+vanilla3)^0.5)/A16stdlife))","v":0.1135589981373},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F258),(Input!$J$218*(1+vanilla3)^0.5)-SUM($J258:O258),(Input!$J$218*(1+vanilla3)^0.5)/A16stdlife))","v":0.1135589981373},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F258),(Input!$J$218*(1+vanilla3)^0.5)-SUM($J258:P258),(Input!$J$218*(1+vanilla3)^0.5)/A16stdlife))","v":0.1135589981373}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F259),(Input!$K$218*(1+vanilla4)^0.5)-SUM($K259:K259),(Input!$K$218*(1+vanilla4)^0.5)/A16stdlife))","v":0.10281186033900806},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F259),(Input!$K$218*(1+vanilla4)^0.5)-SUM($K259:L259),(Input!$K$218*(1+vanilla4)^0.5)/A16stdlife))","v":0.10281186033900806},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F259),(Input!$K$218*(1+vanilla4)^0.5)-SUM($K259:M259),(Input!$K$218*(1+vanilla4)^0.5)/A16stdlife))","v":0.10281186033900806},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F259),(Input!$K$218*(1+vanilla4)^0.5)-SUM($K259:N259),(Input!$K$218*(1+vanilla4)^0.5)/A16stdlife))","v":0.10281186033900806},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F259),(Input!$K$218*(1+vanilla4)^0.5)-SUM($K259:O259),(Input!$K$218*(1+vanilla4)^0.5)/A16stdlife))","v":0.10281186033900806},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F259),(Input!$K$218*(1+vanilla4)^0.5)-SUM($K259:P259),(Input!$K$218*(1+vanilla4)^0.5)/A16stdlife))","v":0.10281186033900806}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F260),(Input!$L$218*(1+vanilla5)^0.5)-SUM($L260:L260),(Input!$L$218*(1+vanilla5)^0.5)/A16stdlife))","v":8.878221594516636E-2},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F260),(Input!$L$218*(1+vanilla5)^0.5)-SUM($L260:M260),(Input!$L$218*(1+vanilla5)^0.5)/A16stdlife))","v":8.878221594516636E-2},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F260),(Input!$L$218*(1+vanilla5)^0.5)-SUM($L260:N260),(Input!$L$218*(1+vanilla5)^0.5)/A16stdlife))","v":8.878221594516636E-2},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F260),(Input!$L$218*(1+vanilla5)^0.5)-SUM($L260:O260),(Input!$L$218*(1+vanilla5)^0.5)/A16stdlife))","v":8.878221594516636E-2},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F260),(Input!$L$218*(1+vanilla5)^0.5)-SUM($L260:P260),(Input!$L$218*(1+vanilla5)^0.5)/A16stdlife))","v":8.878221594516636E-2}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F261),(Input!$M$218*(1+vanilla6)^0.5)-SUM($M261:M261),(Input!$M$218*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F261),(Input!$M$218*(1+vanilla6)^0.5)-SUM($M261:N261),(Input!$M$218*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F261),(Input!$M$218*(1+vanilla6)^0.5)-SUM($M261:O261),(Input!$M$218*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F261),(Input!$M$218*(1+vanilla6)^0.5)-SUM($M261:P261),(Input!$M$218*(1+vanilla6)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F262),(Input!$N$218*(1+vanilla7)^0.5)-SUM($N262:N262),(Input!$N$218*(1+vanilla7)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F262),(Input!$N$218*(1+vanilla7)^0.5)-SUM($N262:O262),(Input!$N$218*(1+vanilla7)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F262),(Input!$N$218*(1+vanilla7)^0.5)-SUM($N262:P262),(Input!$N$218*(1+vanilla7)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F263),(Input!$O$218*(1+vanilla8)^0.5)-SUM($O263:O263),(Input!$O$218*(1+vanilla8)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F263),(Input!$O$218*(1+vanilla8)^0.5)-SUM($O263:P263),(Input!$O$218*(1+vanilla8)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F264),(Input!$P$218*(1+vanilla9)^0.5)-SUM($P264:P264),(Input!$P$218*(1+vanilla9)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,{"$f":"-SUM(H254:H265)","v":-1.2672151828377336},{"$f":"-SUM(I254:I265)","v":-1.3459821005520654},{"$f":"-SUM(J254:J265)","v":-1.4217775207253527},{"$f":"-SUM(K254:K265)","v":-1.5353365188626527},{"$f":"-SUM(L254:L265)","v":-1.6381483792016607},{"$f":"IF(Input!M248>0, -SUM(M254:M265), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N254:N265), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O254:O265), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P254:P265), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q254:Q265), 0)","v":0}]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A17remlife,A17value-SUM($G267:G267),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":2.3258397164806719},{"$f":"IF(I$3>A17remlife,A17value-SUM($G267:H267),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":2.3258397164806719},{"$f":"IF(J$3>A17remlife,A17value-SUM($G267:I267),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":2.3258397164806719},{"$f":"IF(K$3>A17remlife,A17value-SUM($G267:J267),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":2.3258397164806719},{"$f":"IF(L$3>A17remlife,A17value-SUM($G267:K267),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":2.3258397164806719},{"$f":"IF(M$3>A17remlife,A17value-SUM($G267:L267),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":2.3258397164806719},{"$f":"IF(N$3>A17remlife,A17value-SUM($G267:M267),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":2.3258397164806719},{"$f":"IF(O$3>A17remlife,A17value-SUM($G267:N267),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":2.3258397164806719},{"$f":"IF(P$3>A17remlife,A17value-SUM($G267:O267),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":2.3258397164806719},{"$f":"IF(Q$3>A17remlife,A17value-SUM($G267:P267),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":2.3258397164806719}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(I$3>(A17stdlife+$F269),(Input!$H$219*(1+vanilla1)^0.5)-SUM($H269:H269),(Input!$H$219*(1+vanilla1)^0.5)/A17stdlife))","v":5.5592043922204806E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$F269),(Input!$H$219*(1+vanilla1)^0.5)-SUM($H269:I269),(Input!$H$219*(1+vanilla1)^0.5)/A17stdlife))","v":5.5592043922204806E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F269),(Input!$H$219*(1+vanilla1)^0.5)-SUM($H269:J269),(Input!$H$219*(1+vanilla1)^0.5)/A17stdlife))","v":5.5592043922204806E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F269),(Input!$H$219*(1+vanilla1)^0.5)-SUM($H269:K269),(Input!$H$219*(1+vanilla1)^0.5)/A17stdlife))","v":5.5592043922204806E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F269),(Input!$H$219*(1+vanilla1)^0.5)-SUM($H269:L269),(Input!$H$219*(1+vanilla1)^0.5)/A17stdlife))","v":5.5592043922204806E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F269),(Input!$H$219*(1+vanilla1)^0.5)-SUM($H269:M269),(Input!$H$219*(1+vanilla1)^0.5)/A17stdlife))","v":5.5592043922204806E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F269),(Input!$H$219*(1+vanilla1)^0.5)-SUM($H269:N269),(Input!$H$219*(1+vanilla1)^0.5)/A17stdlife))","v":5.5592043922204806E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F269),(Input!$H$219*(1+vanilla1)^0.5)-SUM($H269:O269),(Input!$H$219*(1+vanilla1)^0.5)/A17stdlife))","v":5.5592043922204806E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F269),(Input!$H$219*(1+vanilla1)^0.5)-SUM($H269:P269),(Input!$H$219*(1+vanilla1)^0.5)/A17stdlife))","v":5.5592043922204806E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$F270),(Input!$I$219*(1+vanilla2)^0.5)-SUM($I270:I270),(Input!$I$219*(1+vanilla2)^0.5)/A17stdlife))","v":5.7776243339242243E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F270),(Input!$I$219*(1+vanilla2)^0.5)-SUM($I270:J270),(Input!$I$219*(1+vanilla2)^0.5)/A17stdlife))","v":5.7776243339242243E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F270),(Input!$I$219*(1+vanilla2)^0.5)-SUM($I270:K270),(Input!$I$219*(1+vanilla2)^0.5)/A17stdlife))","v":5.7776243339242243E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F270),(Input!$I$219*(1+vanilla2)^0.5)-SUM($I270:L270),(Input!$I$219*(1+vanilla2)^0.5)/A17stdlife))","v":5.7776243339242243E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F270),(Input!$I$219*(1+vanilla2)^0.5)-SUM($I270:M270),(Input!$I$219*(1+vanilla2)^0.5)/A17stdlife))","v":5.7776243339242243E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F270),(Input!$I$219*(1+vanilla2)^0.5)-SUM($I270:N270),(Input!$I$219*(1+vanilla2)^0.5)/A17stdlife))","v":5.7776243339242243E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F270),(Input!$I$219*(1+vanilla2)^0.5)-SUM($I270:O270),(Input!$I$219*(1+vanilla2)^0.5)/A17stdlife))","v":5.7776243339242243E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F270),(Input!$I$219*(1+vanilla2)^0.5)-SUM($I270:P270),(Input!$I$219*(1+vanilla2)^0.5)/A17stdlife))","v":5.7776243339242243E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F271),(Input!$J$219*(1+vanilla3)^0.5)-SUM($J271:J271),(Input!$J$219*(1+vanilla3)^0.5)/A17stdlife))","v":9.4790936019894037E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F271),(Input!$J$219*(1+vanilla3)^0.5)-SUM($J271:K271),(Input!$J$219*(1+vanilla3)^0.5)/A17stdlife))","v":9.4790936019894037E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F271),(Input!$J$219*(1+vanilla3)^0.5)-SUM($J271:L271),(Input!$J$219*(1+vanilla3)^0.5)/A17stdlife))","v":9.4790936019894037E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F271),(Input!$J$219*(1+vanilla3)^0.5)-SUM($J271:M271),(Input!$J$219*(1+vanilla3)^0.5)/A17stdlife))","v":9.4790936019894037E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F271),(Input!$J$219*(1+vanilla3)^0.5)-SUM($J271:N271),(Input!$J$219*(1+vanilla3)^0.5)/A17stdlife))","v":9.4790936019894037E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F271),(Input!$J$219*(1+vanilla3)^0.5)-SUM($J271:O271),(Input!$J$219*(1+vanilla3)^0.5)/A17stdlife))","v":9.4790936019894037E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F271),(Input!$J$219*(1+vanilla3)^0.5)-SUM($J271:P271),(Input!$J$219*(1+vanilla3)^0.5)/A17stdlife))","v":9.4790936019894037E-2}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F272),(Input!$K$219*(1+vanilla4)^0.5)-SUM($K272:K272),(Input!$K$219*(1+vanilla4)^0.5)/A17stdlife))","v":9.580032190450026E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F272),(Input!$K$219*(1+vanilla4)^0.5)-SUM($K272:L272),(Input!$K$219*(1+vanilla4)^0.5)/A17stdlife))","v":9.580032190450026E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F272),(Input!$K$219*(1+vanilla4)^0.5)-SUM($K272:M272),(Input!$K$219*(1+vanilla4)^0.5)/A17stdlife))","v":9.580032190450026E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F272),(Input!$K$219*(1+vanilla4)^0.5)-SUM($K272:N272),(Input!$K$219*(1+vanilla4)^0.5)/A17stdlife))","v":9.580032190450026E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F272),(Input!$K$219*(1+vanilla4)^0.5)-SUM($K272:O272),(Input!$K$219*(1+vanilla4)^0.5)/A17stdlife))","v":9.580032190450026E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F272),(Input!$K$219*(1+vanilla4)^0.5)-SUM($K272:P272),(Input!$K$219*(1+vanilla4)^0.5)/A17stdlife))","v":9.580032190450026E-2}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F273),(Input!$L$219*(1+vanilla5)^0.5)-SUM($L273:L273),(Input!$L$219*(1+vanilla5)^0.5)/A17stdlife))","v":6.6400868254462064E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F273),(Input!$L$219*(1+vanilla5)^0.5)-SUM($L273:M273),(Input!$L$219*(1+vanilla5)^0.5)/A17stdlife))","v":6.6400868254462064E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F273),(Input!$L$219*(1+vanilla5)^0.5)-SUM($L273:N273),(Input!$L$219*(1+vanilla5)^0.5)/A17stdlife))","v":6.6400868254462064E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F273),(Input!$L$219*(1+vanilla5)^0.5)-SUM($L273:O273),(Input!$L$219*(1+vanilla5)^0.5)/A17stdlife))","v":6.6400868254462064E-2},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F273),(Input!$L$219*(1+vanilla5)^0.5)-SUM($L273:P273),(Input!$L$219*(1+vanilla5)^0.5)/A17stdlife))","v":6.6400868254462064E-2}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F274),(Input!$M$219*(1+vanilla6)^0.5)-SUM($M274:M274),(Input!$M$219*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F274),(Input!$M$219*(1+vanilla6)^0.5)-SUM($M274:N274),(Input!$M$219*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F274),(Input!$M$219*(1+vanilla6)^0.5)-SUM($M274:O274),(Input!$M$219*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F274),(Input!$M$219*(1+vanilla6)^0.5)-SUM($M274:P274),(Input!$M$219*(1+vanilla6)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F275),(Input!$N$219*(1+vanilla7)^0.5)-SUM($N275:N275),(Input!$N$219*(1+vanilla7)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F275),(Input!$N$219*(1+vanilla7)^0.5)-SUM($N275:O275),(Input!$N$219*(1+vanilla7)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F275),(Input!$N$219*(1+vanilla7)^0.5)-SUM($N275:P275),(Input!$N$219*(1+vanilla7)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F276),(Input!$O$219*(1+vanilla8)^0.5)-SUM($O276:O276),(Input!$O$219*(1+vanilla8)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F276),(Input!$O$219*(1+vanilla8)^0.5)-SUM($O276:P276),(Input!$O$219*(1+vanilla8)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F277),(Input!$P$219*(1+vanilla9)^0.5)-SUM($P277:P277),(Input!$P$219*(1+vanilla9)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,{"$f":"-SUM(H267:H278)","v":-2.3258397164806719},{"$f":"-SUM(I267:I278)","v":-2.3814317604028767},{"$f":"-SUM(J267:J278)","v":-2.4392080037421189},{"$f":"-SUM(K267:K278)","v":-2.5339989397620131},{"$f":"-SUM(L267:L278)","v":-2.6297992616665131},{"$f":"IF(Input!M248>0, -SUM(M267:M278), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N267:N278), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O267:O278), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P267:P278), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q267:Q278), 0)","v":0}]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A18remlife,A18value-SUM($G280:G280),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":3.2843581601757195},{"$f":"IF(I$3>A18remlife,A18value-SUM($G280:H280),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":3.2843581601757195},{"$f":"IF(J$3>A18remlife,A18value-SUM($G280:I280),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":3.2843581601757195},{"$f":"IF(K$3>A18remlife,A18value-SUM($G280:J280),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":3.2843581601757195},{"$f":"IF(L$3>A18remlife,A18value-SUM($G280:K280),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":3.2843581601757195},{"$f":"IF(M$3>A18remlife,A18value-SUM($G280:L280),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":3.2843581601757195},{"$f":"IF(N$3>A18remlife,A18value-SUM($G280:M280),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":3.2843581601757195},{"$f":"IF(O$3>A18remlife,A18value-SUM($G280:N280),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":3.2843581601757195},{"$f":"IF(P$3>A18remlife,A18value-SUM($G280:O280),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":3.2843581601757195},{"$f":"IF(Q$3>A18remlife,A18value-SUM($G280:P280),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":3.2843581601757195}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(I$3>(A18stdlife+$F282),(Input!$H$220*(1+vanilla1)^0.5)-SUM($H282:H282),(Input!$H$220*(1+vanilla1)^0.5)/A18stdlife))","v":9.7506151394586071E-2},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$F282),(Input!$H$220*(1+vanilla1)^0.5)-SUM($H282:I282),(Input!$H$220*(1+vanilla1)^0.5)/A18stdlife))","v":9.7506151394586071E-2},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F282),(Input!$H$220*(1+vanilla1)^0.5)-SUM($H282:J282),(Input!$H$220*(1+vanilla1)^0.5)/A18stdlife))","v":9.7506151394586071E-2},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F282),(Input!$H$220*(1+vanilla1)^0.5)-SUM($H282:K282),(Input!$H$220*(1+vanilla1)^0.5)/A18stdlife))","v":9.7506151394586071E-2},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F282),(Input!$H$220*(1+vanilla1)^0.5)-SUM($H282:L282),(Input!$H$220*(1+vanilla1)^0.5)/A18stdlife))","v":9.7506151394586071E-2},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F282),(Input!$H$220*(1+vanilla1)^0.5)-SUM($H282:M282),(Input!$H$220*(1+vanilla1)^0.5)/A18stdlife))","v":9.7506151394586071E-2},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F282),(Input!$H$220*(1+vanilla1)^0.5)-SUM($H282:N282),(Input!$H$220*(1+vanilla1)^0.5)/A18stdlife))","v":9.7506151394586071E-2},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F282),(Input!$H$220*(1+vanilla1)^0.5)-SUM($H282:O282),(Input!$H$220*(1+vanilla1)^0.5)/A18stdlife))","v":9.7506151394586071E-2},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F282),(Input!$H$220*(1+vanilla1)^0.5)-SUM($H282:P282),(Input!$H$220*(1+vanilla1)^0.5)/A18stdlife))","v":9.7506151394586071E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$F283),(Input!$I$220*(1+vanilla2)^0.5)-SUM($I283:I283),(Input!$I$220*(1+vanilla2)^0.5)/A18stdlife))","v":9.0728043637203229E-2},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F283),(Input!$I$220*(1+vanilla2)^0.5)-SUM($I283:J283),(Input!$I$220*(1+vanilla2)^0.5)/A18stdlife))","v":9.0728043637203229E-2},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F283),(Input!$I$220*(1+vanilla2)^0.5)-SUM($I283:K283),(Input!$I$220*(1+vanilla2)^0.5)/A18stdlife))","v":9.0728043637203229E-2},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F283),(Input!$I$220*(1+vanilla2)^0.5)-SUM($I283:L283),(Input!$I$220*(1+vanilla2)^0.5)/A18stdlife))","v":9.0728043637203229E-2},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F283),(Input!$I$220*(1+vanilla2)^0.5)-SUM($I283:M283),(Input!$I$220*(1+vanilla2)^0.5)/A18stdlife))","v":9.0728043637203229E-2},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F283),(Input!$I$220*(1+vanilla2)^0.5)-SUM($I283:N283),(Input!$I$220*(1+vanilla2)^0.5)/A18stdlife))","v":9.0728043637203229E-2},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F283),(Input!$I$220*(1+vanilla2)^0.5)-SUM($I283:O283),(Input!$I$220*(1+vanilla2)^0.5)/A18stdlife))","v":9.0728043637203229E-2},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F283),(Input!$I$220*(1+vanilla2)^0.5)-SUM($I283:P283),(Input!$I$220*(1+vanilla2)^0.5)/A18stdlife))","v":9.0728043637203229E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F284),(Input!$J$220*(1+vanilla3)^0.5)-SUM($J284:J284),(Input!$J$220*(1+vanilla3)^0.5)/A18stdlife))","v":0.13137643482184166},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F284),(Input!$J$220*(1+vanilla3)^0.5)-SUM($J284:K284),(Input!$J$220*(1+vanilla3)^0.5)/A18stdlife))","v":0.13137643482184166},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F284),(Input!$J$220*(1+vanilla3)^0.5)-SUM($J284:L284),(Input!$J$220*(1+vanilla3)^0.5)/A18stdlife))","v":0.13137643482184166},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F284),(Input!$J$220*(1+vanilla3)^0.5)-SUM($J284:M284),(Input!$J$220*(1+vanilla3)^0.5)/A18stdlife))","v":0.13137643482184166},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F284),(Input!$J$220*(1+vanilla3)^0.5)-SUM($J284:N284),(Input!$J$220*(1+vanilla3)^0.5)/A18stdlife))","v":0.13137643482184166},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F284),(Input!$J$220*(1+vanilla3)^0.5)-SUM($J284:O284),(Input!$J$220*(1+vanilla3)^0.5)/A18stdlife))","v":0.13137643482184166},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F284),(Input!$J$220*(1+vanilla3)^0.5)-SUM($J284:P284),(Input!$J$220*(1+vanilla3)^0.5)/A18stdlife))","v":0.13137643482184166}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F285),(Input!$K$220*(1+vanilla4)^0.5)-SUM($K285:K285),(Input!$K$220*(1+vanilla4)^0.5)/A18stdlife))","v":0.12395385391625537},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F285),(Input!$K$220*(1+vanilla4)^0.5)-SUM($K285:L285),(Input!$K$220*(1+vanilla4)^0.5)/A18stdlife))","v":0.12395385391625537},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F285),(Input!$K$220*(1+vanilla4)^0.5)-SUM($K285:M285),(Input!$K$220*(1+vanilla4)^0.5)/A18stdlife))","v":0.12395385391625537},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F285),(Input!$K$220*(1+vanilla4)^0.5)-SUM($K285:N285),(Input!$K$220*(1+vanilla4)^0.5)/A18stdlife))","v":0.12395385391625537},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F285),(Input!$K$220*(1+vanilla4)^0.5)-SUM($K285:O285),(Input!$K$220*(1+vanilla4)^0.5)/A18stdlife))","v":0.12395385391625537},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F285),(Input!$K$220*(1+vanilla4)^0.5)-SUM($K285:P285),(Input!$K$220*(1+vanilla4)^0.5)/A18stdlife))","v":0.12395385391625537}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F286),(Input!$L$220*(1+vanilla5)^0.5)-SUM($L286:L286),(Input!$L$220*(1+vanilla5)^0.5)/A18stdlife))","v":0.10297152011157698},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F286),(Input!$L$220*(1+vanilla5)^0.5)-SUM($L286:M286),(Input!$L$220*(1+vanilla5)^0.5)/A18stdlife))","v":0.10297152011157698},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F286),(Input!$L$220*(1+vanilla5)^0.5)-SUM($L286:N286),(Input!$L$220*(1+vanilla5)^0.5)/A18stdlife))","v":0.10297152011157698},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F286),(Input!$L$220*(1+vanilla5)^0.5)-SUM($L286:O286),(Input!$L$220*(1+vanilla5)^0.5)/A18stdlife))","v":0.10297152011157698},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F286),(Input!$L$220*(1+vanilla5)^0.5)-SUM($L286:P286),(Input!$L$220*(1+vanilla5)^0.5)/A18stdlife))","v":0.10297152011157698}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F287),(Input!$M$220*(1+vanilla6)^0.5)-SUM($M287:M287),(Input!$M$220*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F287),(Input!$M$220*(1+vanilla6)^0.5)-SUM($M287:N287),(Input!$M$220*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F287),(Input!$M$220*(1+vanilla6)^0.5)-SUM($M287:O287),(Input!$M$220*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F287),(Input!$M$220*(1+vanilla6)^0.5)-SUM($M287:P287),(Input!$M$220*(1+vanilla6)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F288),(Input!$N$220*(1+vanilla7)^0.5)-SUM($N288:N288),(Input!$N$220*(1+vanilla7)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F288),(Input!$N$220*(1+vanilla7)^0.5)-SUM($N288:O288),(Input!$N$220*(1+vanilla7)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F288),(Input!$N$220*(1+vanilla7)^0.5)-SUM($N288:P288),(Input!$N$220*(1+vanilla7)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F289),(Input!$O$220*(1+vanilla8)^0.5)-SUM($O289:O289),(Input!$O$220*(1+vanilla8)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F289),(Input!$O$220*(1+vanilla8)^0.5)-SUM($O289:P289),(Input!$O$220*(1+vanilla8)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F290),(Input!$P$220*(1+vanilla9)^0.5)-SUM($P290:P290),(Input!$P$220*(1+vanilla9)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,{"$f":"-SUM(H280:H291)","v":-3.2843581601757195},{"$f":"-SUM(I280:I291)","v":-3.3818643115703058},{"$f":"-SUM(J280:J291)","v":-3.4725923552075089},{"$f":"-SUM(K280:K291)","v":-3.6039687900293504},{"$f":"-SUM(L280:L291)","v":-3.7279226439456057},{"$f":"IF(Input!M248>0, -SUM(M280:M291), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N280:N291), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O280:O291), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P280:P291), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q280:Q291), 0)","v":0}]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A19remlife,A19value-SUM($G293:G293),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":2.3837452865645488},{"$f":"IF(I$3>A19remlife,A19value-SUM($G293:H293),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":2.3837452865645488},{"$f":"IF(J$3>A19remlife,A19value-SUM($G293:I293),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":2.3837452865645488},{"$f":"IF(K$3>A19remlife,A19value-SUM($G293:J293),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":2.3837452865645488},{"$f":"IF(L$3>A19remlife,A19value-SUM($G293:K293),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":2.3837452865645488},{"$f":"IF(M$3>A19remlife,A19value-SUM($G293:L293),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":2.3837452865645488},{"$f":"IF(N$3>A19remlife,A19value-SUM($G293:M293),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":2.3837452865645488},{"$f":"IF(O$3>A19remlife,A19value-SUM($G293:N293),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":2.3837452865645488},{"$f":"IF(P$3>A19remlife,A19value-SUM($G293:O293),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":2.3837452865645488},{"$f":"IF(Q$3>A19remlife,A19value-SUM($G293:P293),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":2.3837452865645488}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(I$3>(A19stdlife+$F295),(Input!$H$221*(1+vanilla1)^0.5)-SUM($H295:H295),(Input!$H$221*(1+vanilla1)^0.5)/A19stdlife))","v":0.16656845639978102},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$F295),(Input!$H$221*(1+vanilla1)^0.5)-SUM($H295:I295),(Input!$H$221*(1+vanilla1)^0.5)/A19stdlife))","v":0.16656845639978102},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F295),(Input!$H$221*(1+vanilla1)^0.5)-SUM($H295:J295),(Input!$H$221*(1+vanilla1)^0.5)/A19stdlife))","v":0.16656845639978102},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F295),(Input!$H$221*(1+vanilla1)^0.5)-SUM($H295:K295),(Input!$H$221*(1+vanilla1)^0.5)/A19stdlife))","v":0.16656845639978102},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F295),(Input!$H$221*(1+vanilla1)^0.5)-SUM($H295:L295),(Input!$H$221*(1+vanilla1)^0.5)/A19stdlife))","v":0.16656845639978102},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F295),(Input!$H$221*(1+vanilla1)^0.5)-SUM($H295:M295),(Input!$H$221*(1+vanilla1)^0.5)/A19stdlife))","v":0.16656845639978102},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F295),(Input!$H$221*(1+vanilla1)^0.5)-SUM($H295:N295),(Input!$H$221*(1+vanilla1)^0.5)/A19stdlife))","v":0.16656845639978102},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F295),(Input!$H$221*(1+vanilla1)^0.5)-SUM($H295:O295),(Input!$H$221*(1+vanilla1)^0.5)/A19stdlife))","v":0.16656845639978102},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F295),(Input!$H$221*(1+vanilla1)^0.5)-SUM($H295:P295),(Input!$H$221*(1+vanilla1)^0.5)/A19stdlife))","v":0.16656845639978102}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$F296),(Input!$I$221*(1+vanilla2)^0.5)-SUM($I296:I296),(Input!$I$221*(1+vanilla2)^0.5)/A19stdlife))","v":0.13880975633697143},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F296),(Input!$I$221*(1+vanilla2)^0.5)-SUM($I296:J296),(Input!$I$221*(1+vanilla2)^0.5)/A19stdlife))","v":0.13880975633697143},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F296),(Input!$I$221*(1+vanilla2)^0.5)-SUM($I296:K296),(Input!$I$221*(1+vanilla2)^0.5)/A19stdlife))","v":0.13880975633697143},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F296),(Input!$I$221*(1+vanilla2)^0.5)-SUM($I296:L296),(Input!$I$221*(1+vanilla2)^0.5)/A19stdlife))","v":0.13880975633697143},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F296),(Input!$I$221*(1+vanilla2)^0.5)-SUM($I296:M296),(Input!$I$221*(1+vanilla2)^0.5)/A19stdlife))","v":0.13880975633697143},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F296),(Input!$I$221*(1+vanilla2)^0.5)-SUM($I296:N296),(Input!$I$221*(1+vanilla2)^0.5)/A19stdlife))","v":0.13880975633697143},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F296),(Input!$I$221*(1+vanilla2)^0.5)-SUM($I296:O296),(Input!$I$221*(1+vanilla2)^0.5)/A19stdlife))","v":0.13880975633697143},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F296),(Input!$I$221*(1+vanilla2)^0.5)-SUM($I296:P296),(Input!$I$221*(1+vanilla2)^0.5)/A19stdlife))","v":0.13880975633697143}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F297),(Input!$J$221*(1+vanilla3)^0.5)-SUM($J297:J297),(Input!$J$221*(1+vanilla3)^0.5)/A19stdlife))","v":0.17391013276085432},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F297),(Input!$J$221*(1+vanilla3)^0.5)-SUM($J297:K297),(Input!$J$221*(1+vanilla3)^0.5)/A19stdlife))","v":0.17391013276085432},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F297),(Input!$J$221*(1+vanilla3)^0.5)-SUM($J297:L297),(Input!$J$221*(1+vanilla3)^0.5)/A19stdlife))","v":0.17391013276085432},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F297),(Input!$J$221*(1+vanilla3)^0.5)-SUM($J297:M297),(Input!$J$221*(1+vanilla3)^0.5)/A19stdlife))","v":0.17391013276085432},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F297),(Input!$J$221*(1+vanilla3)^0.5)-SUM($J297:N297),(Input!$J$221*(1+vanilla3)^0.5)/A19stdlife))","v":0.17391013276085432},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F297),(Input!$J$221*(1+vanilla3)^0.5)-SUM($J297:O297),(Input!$J$221*(1+vanilla3)^0.5)/A19stdlife))","v":0.17391013276085432},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F297),(Input!$J$221*(1+vanilla3)^0.5)-SUM($J297:P297),(Input!$J$221*(1+vanilla3)^0.5)/A19stdlife))","v":0.17391013276085432}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F298),(Input!$K$221*(1+vanilla4)^0.5)-SUM($K298:K298),(Input!$K$221*(1+vanilla4)^0.5)/A19stdlife))","v":0.1755914992425669},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F298),(Input!$K$221*(1+vanilla4)^0.5)-SUM($K298:L298),(Input!$K$221*(1+vanilla4)^0.5)/A19stdlife))","v":0.1755914992425669},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F298),(Input!$K$221*(1+vanilla4)^0.5)-SUM($K298:M298),(Input!$K$221*(1+vanilla4)^0.5)/A19stdlife))","v":0.1755914992425669},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F298),(Input!$K$221*(1+vanilla4)^0.5)-SUM($K298:N298),(Input!$K$221*(1+vanilla4)^0.5)/A19stdlife))","v":0.1755914992425669},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F298),(Input!$K$221*(1+vanilla4)^0.5)-SUM($K298:O298),(Input!$K$221*(1+vanilla4)^0.5)/A19stdlife))","v":0.1755914992425669},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F298),(Input!$K$221*(1+vanilla4)^0.5)-SUM($K298:P298),(Input!$K$221*(1+vanilla4)^0.5)/A19stdlife))","v":0.1755914992425669}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F299),(Input!$L$221*(1+vanilla5)^0.5)-SUM($L299:L299),(Input!$L$221*(1+vanilla5)^0.5)/A19stdlife))","v":0.16317565161173719},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F299),(Input!$L$221*(1+vanilla5)^0.5)-SUM($L299:M299),(Input!$L$221*(1+vanilla5)^0.5)/A19stdlife))","v":0.16317565161173719},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F299),(Input!$L$221*(1+vanilla5)^0.5)-SUM($L299:N299),(Input!$L$221*(1+vanilla5)^0.5)/A19stdlife))","v":0.16317565161173719},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F299),(Input!$L$221*(1+vanilla5)^0.5)-SUM($L299:O299),(Input!$L$221*(1+vanilla5)^0.5)/A19stdlife))","v":0.16317565161173719},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F299),(Input!$L$221*(1+vanilla5)^0.5)-SUM($L299:P299),(Input!$L$221*(1+vanilla5)^0.5)/A19stdlife))","v":0.16317565161173719}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F300),(Input!$M$221*(1+vanilla6)^0.5)-SUM($M300:M300),(Input!$M$221*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F300),(Input!$M$221*(1+vanilla6)^0.5)-SUM($M300:N300),(Input!$M$221*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F300),(Input!$M$221*(1+vanilla6)^0.5)-SUM($M300:O300),(Input!$M$221*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F300),(Input!$M$221*(1+vanilla6)^0.5)-SUM($M300:P300),(Input!$M$221*(1+vanilla6)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F301),(Input!$N$221*(1+vanilla7)^0.5)-SUM($N301:N301),(Input!$N$221*(1+vanilla7)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F301),(Input!$N$221*(1+vanilla7)^0.5)-SUM($N301:O301),(Input!$N$221*(1+vanilla7)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F301),(Input!$N$221*(1+vanilla7)^0.5)-SUM($N301:P301),(Input!$N$221*(1+vanilla7)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F302),(Input!$O$221*(1+vanilla8)^0.5)-SUM($O302:O302),(Input!$O$221*(1+vanilla8)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F302),(Input!$O$221*(1+vanilla8)^0.5)-SUM($O302:P302),(Input!$O$221*(1+vanilla8)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F303),(Input!$P$221*(1+vanilla9)^0.5)-SUM($P303:P303),(Input!$P$221*(1+vanilla9)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,{"$f":"-SUM(H293:H304)","v":-2.3837452865645488},{"$f":"-SUM(I293:I304)","v":-2.5503137429643297},{"$f":"-SUM(J293:J304)","v":-2.6891234993013011},{"$f":"-SUM(K293:K304)","v":-2.8630336320621552},{"$f":"-SUM(L293:L304)","v":-3.0386251313047223},{"$f":"IF(Input!M248>0, -SUM(M293:M304), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N293:N304), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O293:O304), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P293:P304), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q293:Q304), 0)","v":0}]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A20remlife,A20value-SUM($G306:G306),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":2.4770727789645504},{"$f":"IF(I$3>A20remlife,A20value-SUM($G306:H306),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":2.4770727789645504},{"$f":"IF(J$3>A20remlife,A20value-SUM($G306:I306),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":2.4770727789645504},{"$f":"IF(K$3>A20remlife,A20value-SUM($G306:J306),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":2.4770727789645504},{"$f":"IF(L$3>A20remlife,A20value-SUM($G306:K306),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":2.4770727789645504},{"$f":"IF(M$3>A20remlife,A20value-SUM($G306:L306),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":2.4770727789645504},{"$f":"IF(N$3>A20remlife,A20value-SUM($G306:M306),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":2.4770727789645504},{"$f":"IF(O$3>A20remlife,A20value-SUM($G306:N306),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":2.4770727789645504},{"$f":"IF(P$3>A20remlife,A20value-SUM($G306:O306),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":2.4770727789645504},{"$f":"IF(Q$3>A20remlife,A20value-SUM($G306:P306),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":2.4770727789645504}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(I$3>(A20stdlife+$F308),(Input!$H$222*(1+vanilla1)^0.5)-SUM($H308:H308),(Input!$H$222*(1+vanilla1)^0.5)/A20stdlife))","v":4.5766401089034452E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$F308),(Input!$H$222*(1+vanilla1)^0.5)-SUM($H308:I308),(Input!$H$222*(1+vanilla1)^0.5)/A20stdlife))","v":4.5766401089034452E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F308),(Input!$H$222*(1+vanilla1)^0.5)-SUM($H308:J308),(Input!$H$222*(1+vanilla1)^0.5)/A20stdlife))","v":4.5766401089034452E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F308),(Input!$H$222*(1+vanilla1)^0.5)-SUM($H308:K308),(Input!$H$222*(1+vanilla1)^0.5)/A20stdlife))","v":4.5766401089034452E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F308),(Input!$H$222*(1+vanilla1)^0.5)-SUM($H308:L308),(Input!$H$222*(1+vanilla1)^0.5)/A20stdlife))","v":4.5766401089034452E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F308),(Input!$H$222*(1+vanilla1)^0.5)-SUM($H308:M308),(Input!$H$222*(1+vanilla1)^0.5)/A20stdlife))","v":4.5766401089034452E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F308),(Input!$H$222*(1+vanilla1)^0.5)-SUM($H308:N308),(Input!$H$222*(1+vanilla1)^0.5)/A20stdlife))","v":4.5766401089034452E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F308),(Input!$H$222*(1+vanilla1)^0.5)-SUM($H308:O308),(Input!$H$222*(1+vanilla1)^0.5)/A20stdlife))","v":4.5766401089034452E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F308),(Input!$H$222*(1+vanilla1)^0.5)-SUM($H308:P308),(Input!$H$222*(1+vanilla1)^0.5)/A20stdlife))","v":4.5766401089034452E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$F309),(Input!$I$222*(1+vanilla2)^0.5)-SUM($I309:I309),(Input!$I$222*(1+vanilla2)^0.5)/A20stdlife))","v":4.9984784913884243E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F309),(Input!$I$222*(1+vanilla2)^0.5)-SUM($I309:J309),(Input!$I$222*(1+vanilla2)^0.5)/A20stdlife))","v":4.9984784913884243E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F309),(Input!$I$222*(1+vanilla2)^0.5)-SUM($I309:K309),(Input!$I$222*(1+vanilla2)^0.5)/A20stdlife))","v":4.9984784913884243E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F309),(Input!$I$222*(1+vanilla2)^0.5)-SUM($I309:L309),(Input!$I$222*(1+vanilla2)^0.5)/A20stdlife))","v":4.9984784913884243E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F309),(Input!$I$222*(1+vanilla2)^0.5)-SUM($I309:M309),(Input!$I$222*(1+vanilla2)^0.5)/A20stdlife))","v":4.9984784913884243E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F309),(Input!$I$222*(1+vanilla2)^0.5)-SUM($I309:N309),(Input!$I$222*(1+vanilla2)^0.5)/A20stdlife))","v":4.9984784913884243E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F309),(Input!$I$222*(1+vanilla2)^0.5)-SUM($I309:O309),(Input!$I$222*(1+vanilla2)^0.5)/A20stdlife))","v":4.9984784913884243E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F309),(Input!$I$222*(1+vanilla2)^0.5)-SUM($I309:P309),(Input!$I$222*(1+vanilla2)^0.5)/A20stdlife))","v":4.9984784913884243E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F310),(Input!$J$222*(1+vanilla3)^0.5)-SUM($J310:J310),(Input!$J$222*(1+vanilla3)^0.5)/A20stdlife))","v":5.8590214178867658E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F310),(Input!$J$222*(1+vanilla3)^0.5)-SUM($J310:K310),(Input!$J$222*(1+vanilla3)^0.5)/A20stdlife))","v":5.8590214178867658E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F310),(Input!$J$222*(1+vanilla3)^0.5)-SUM($J310:L310),(Input!$J$222*(1+vanilla3)^0.5)/A20stdlife))","v":5.8590214178867658E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F310),(Input!$J$222*(1+vanilla3)^0.5)-SUM($J310:M310),(Input!$J$222*(1+vanilla3)^0.5)/A20stdlife))","v":5.8590214178867658E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F310),(Input!$J$222*(1+vanilla3)^0.5)-SUM($J310:N310),(Input!$J$222*(1+vanilla3)^0.5)/A20stdlife))","v":5.8590214178867658E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F310),(Input!$J$222*(1+vanilla3)^0.5)-SUM($J310:O310),(Input!$J$222*(1+vanilla3)^0.5)/A20stdlife))","v":5.8590214178867658E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F310),(Input!$J$222*(1+vanilla3)^0.5)-SUM($J310:P310),(Input!$J$222*(1+vanilla3)^0.5)/A20stdlife))","v":5.8590214178867658E-2}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F311),(Input!$K$222*(1+vanilla4)^0.5)-SUM($K311:K311),(Input!$K$222*(1+vanilla4)^0.5)/A20stdlife))","v":3.8086340607864783E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F311),(Input!$K$222*(1+vanilla4)^0.5)-SUM($K311:L311),(Input!$K$222*(1+vanilla4)^0.5)/A20stdlife))","v":3.8086340607864783E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F311),(Input!$K$222*(1+vanilla4)^0.5)-SUM($K311:M311),(Input!$K$222*(1+vanilla4)^0.5)/A20stdlife))","v":3.8086340607864783E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F311),(Input!$K$222*(1+vanilla4)^0.5)-SUM($K311:N311),(Input!$K$222*(1+vanilla4)^0.5)/A20stdlife))","v":3.8086340607864783E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F311),(Input!$K$222*(1+vanilla4)^0.5)-SUM($K311:O311),(Input!$K$222*(1+vanilla4)^0.5)/A20stdlife))","v":3.8086340607864783E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F311),(Input!$K$222*(1+vanilla4)^0.5)-SUM($K311:P311),(Input!$K$222*(1+vanilla4)^0.5)/A20stdlife))","v":3.8086340607864783E-2}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F312),(Input!$L$222*(1+vanilla5)^0.5)-SUM($L312:L312),(Input!$L$222*(1+vanilla5)^0.5)/A20stdlife))","v":6.9374048810902644E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F312),(Input!$L$222*(1+vanilla5)^0.5)-SUM($L312:M312),(Input!$L$222*(1+vanilla5)^0.5)/A20stdlife))","v":6.9374048810902644E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F312),(Input!$L$222*(1+vanilla5)^0.5)-SUM($L312:N312),(Input!$L$222*(1+vanilla5)^0.5)/A20stdlife))","v":6.9374048810902644E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F312),(Input!$L$222*(1+vanilla5)^0.5)-SUM($L312:O312),(Input!$L$222*(1+vanilla5)^0.5)/A20stdlife))","v":6.9374048810902644E-2},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F312),(Input!$L$222*(1+vanilla5)^0.5)-SUM($L312:P312),(Input!$L$222*(1+vanilla5)^0.5)/A20stdlife))","v":6.9374048810902644E-2}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F313),(Input!$M$222*(1+vanilla6)^0.5)-SUM($M313:M313),(Input!$M$222*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F313),(Input!$M$222*(1+vanilla6)^0.5)-SUM($M313:N313),(Input!$M$222*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F313),(Input!$M$222*(1+vanilla6)^0.5)-SUM($M313:O313),(Input!$M$222*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F313),(Input!$M$222*(1+vanilla6)^0.5)-SUM($M313:P313),(Input!$M$222*(1+vanilla6)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F314),(Input!N$222*(1+vanilla7)^0.5)-SUM($N314:N314),(Input!$N$222*(1+vanilla7)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F314),(Input!O$222*(1+vanilla7)^0.5)-SUM($N314:O314),(Input!$N$222*(1+vanilla7)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F314),(Input!P$222*(1+vanilla7)^0.5)-SUM($N314:P314),(Input!$N$222*(1+vanilla7)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F315),(Input!$O$222*(1+vanilla8)^0.5)-SUM($O315:O315),(Input!$O$222*(1+vanilla8)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F315),(Input!$O$222*(1+vanilla8)^0.5)-SUM($O315:P315),(Input!$O$222*(1+vanilla8)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F316),(Input!$P$222*(1+vanilla9)^0.5)-SUM($P316:P316),(Input!$P$222*(1+vanilla9)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,{"$f":"-SUM(H306:H317)","v":-2.4770727789645504},{"$f":"-SUM(I306:I317)","v":-2.5228391800535848},{"$f":"-SUM(J306:J317)","v":-2.5728239649674691},{"$f":"-SUM(K306:K317)","v":-2.6314141791463368},{"$f":"-SUM(L306:L317)","v":-2.6695005197542017},{"$f":"IF(Input!M248>0, -SUM(M306:M317), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N306:N317), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O306:O317), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P306:P317), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q306:Q317), 0)","v":0}]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A21remlife,A21value-SUM($G319:G319),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0.90236510383266655},{"$f":"IF(I$3>A21remlife,A21value-SUM($G319:H319),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0.90236510383266655},{"$f":"IF(J$3>A21remlife,A21value-SUM($G319:I319),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0.90236510383266655},{"$f":"IF(K$3>A21remlife,A21value-SUM($G319:J319),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0.90236510383266655},{"$f":"IF(L$3>A21remlife,A21value-SUM($G319:K319),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0.90236510383266655},{"$f":"IF(M$3>A21remlife,A21value-SUM($G319:L319),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0.90236510383266655},{"$f":"IF(N$3>A21remlife,A21value-SUM($G319:M319),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0.90236510383266655},{"$f":"IF(O$3>A21remlife,A21value-SUM($G319:N319),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0.90236510383266655},{"$f":"IF(P$3>A21remlife,A21value-SUM($G319:O319),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0.90236510383266655},{"$f":"IF(Q$3>A21remlife,A21value-SUM($G319:P319),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0.90236510383266655}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(I$3>(A21stdlife+$F321),(Input!$H$223*(1+vanilla1)^0.5)-SUM($H321:H321),(Input!$H$223*(1+vanilla1)^0.5)/A21stdlife))","v":2.0254214057434106E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$F321),(Input!$H$223*(1+vanilla1)^0.5)-SUM($H321:I321),(Input!$H$223*(1+vanilla1)^0.5)/A21stdlife))","v":2.0254214057434106E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F321),(Input!$H$223*(1+vanilla1)^0.5)-SUM($H321:J321),(Input!$H$223*(1+vanilla1)^0.5)/A21stdlife))","v":2.0254214057434106E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F321),(Input!$H$223*(1+vanilla1)^0.5)-SUM($H321:K321),(Input!$H$223*(1+vanilla1)^0.5)/A21stdlife))","v":2.0254214057434106E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F321),(Input!$H$223*(1+vanilla1)^0.5)-SUM($H321:L321),(Input!$H$223*(1+vanilla1)^0.5)/A21stdlife))","v":2.0254214057434106E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F321),(Input!$H$223*(1+vanilla1)^0.5)-SUM($H321:M321),(Input!$H$223*(1+vanilla1)^0.5)/A21stdlife))","v":2.0254214057434106E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F321),(Input!$H$223*(1+vanilla1)^0.5)-SUM($H321:N321),(Input!$H$223*(1+vanilla1)^0.5)/A21stdlife))","v":2.0254214057434106E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F321),(Input!$H$223*(1+vanilla1)^0.5)-SUM($H321:O321),(Input!$H$223*(1+vanilla1)^0.5)/A21stdlife))","v":2.0254214057434106E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F321),(Input!$H$223*(1+vanilla1)^0.5)-SUM($H321:P321),(Input!$H$223*(1+vanilla1)^0.5)/A21stdlife))","v":2.0254214057434106E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$F322),(Input!$I$223*(1+vanilla2)^0.5)-SUM($I322:I322),(Input!$I$223*(1+vanilla2)^0.5)/A21stdlife))","v":1.6562892235333606E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F322),(Input!$I$223*(1+vanilla2)^0.5)-SUM($I322:J322),(Input!$I$223*(1+vanilla2)^0.5)/A21stdlife))","v":1.6562892235333606E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F322),(Input!$I$223*(1+vanilla2)^0.5)-SUM($I322:K322),(Input!$I$223*(1+vanilla2)^0.5)/A21stdlife))","v":1.6562892235333606E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F322),(Input!$I$223*(1+vanilla2)^0.5)-SUM($I322:L322),(Input!$I$223*(1+vanilla2)^0.5)/A21stdlife))","v":1.6562892235333606E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F322),(Input!$I$223*(1+vanilla2)^0.5)-SUM($I322:M322),(Input!$I$223*(1+vanilla2)^0.5)/A21stdlife))","v":1.6562892235333606E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F322),(Input!$I$223*(1+vanilla2)^0.5)-SUM($I322:N322),(Input!$I$223*(1+vanilla2)^0.5)/A21stdlife))","v":1.6562892235333606E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F322),(Input!$I$223*(1+vanilla2)^0.5)-SUM($I322:O322),(Input!$I$223*(1+vanilla2)^0.5)/A21stdlife))","v":1.6562892235333606E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F322),(Input!$I$223*(1+vanilla2)^0.5)-SUM($I322:P322),(Input!$I$223*(1+vanilla2)^0.5)/A21stdlife))","v":1.6562892235333606E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F323),(Input!$J$223*(1+vanilla3)^0.5)-SUM($J323:J323),(Input!$J$223*(1+vanilla3)^0.5)/A21stdlife))","v":8.8249727684232768E-3},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F323),(Input!$J$223*(1+vanilla3)^0.5)-SUM($J323:K323),(Input!$J$223*(1+vanilla3)^0.5)/A21stdlife))","v":8.8249727684232768E-3},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F323),(Input!$J$223*(1+vanilla3)^0.5)-SUM($J323:L323),(Input!$J$223*(1+vanilla3)^0.5)/A21stdlife))","v":8.8249727684232768E-3},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F323),(Input!$J$223*(1+vanilla3)^0.5)-SUM($J323:M323),(Input!$J$223*(1+vanilla3)^0.5)/A21stdlife))","v":8.8249727684232768E-3},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F323),(Input!$J$223*(1+vanilla3)^0.5)-SUM($J323:N323),(Input!$J$223*(1+vanilla3)^0.5)/A21stdlife))","v":8.8249727684232768E-3},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F323),(Input!$J$223*(1+vanilla3)^0.5)-SUM($J323:O323),(Input!$J$223*(1+vanilla3)^0.5)/A21stdlife))","v":8.8249727684232768E-3},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F323),(Input!$J$223*(1+vanilla3)^0.5)-SUM($J323:P323),(Input!$J$223*(1+vanilla3)^0.5)/A21stdlife))","v":8.8249727684232768E-3}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F324),(Input!$K$223*(1+vanilla4)^0.5)-SUM($K324:K324),(Input!$K$223*(1+vanilla4)^0.5)/A21stdlife))","v":9.4866954452654771E-3},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F324),(Input!$K$223*(1+vanilla4)^0.5)-SUM($K324:L324),(Input!$K$223*(1+vanilla4)^0.5)/A21stdlife))","v":9.4866954452654771E-3},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F324),(Input!$K$223*(1+vanilla4)^0.5)-SUM($K324:M324),(Input!$K$223*(1+vanilla4)^0.5)/A21stdlife))","v":9.4866954452654771E-3},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F324),(Input!$K$223*(1+vanilla4)^0.5)-SUM($K324:N324),(Input!$K$223*(1+vanilla4)^0.5)/A21stdlife))","v":9.4866954452654771E-3},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F324),(Input!$K$223*(1+vanilla4)^0.5)-SUM($K324:O324),(Input!$K$223*(1+vanilla4)^0.5)/A21stdlife))","v":9.4866954452654771E-3},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F324),(Input!$K$223*(1+vanilla4)^0.5)-SUM($K324:P324),(Input!$K$223*(1+vanilla4)^0.5)/A21stdlife))","v":9.4866954452654771E-3}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F325),(Input!$L$223*(1+vanilla5)^0.5)-SUM($L325:L325),(Input!$L$223*(1+vanilla5)^0.5)/A21stdlife))","v":1.5378895489824129E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F325),(Input!$L$223*(1+vanilla5)^0.5)-SUM($L325:M325),(Input!$L$223*(1+vanilla5)^0.5)/A21stdlife))","v":1.5378895489824129E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F325),(Input!$L$223*(1+vanilla5)^0.5)-SUM($L325:N325),(Input!$L$223*(1+vanilla5)^0.5)/A21stdlife))","v":1.5378895489824129E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F325),(Input!$L$223*(1+vanilla5)^0.5)-SUM($L325:O325),(Input!$L$223*(1+vanilla5)^0.5)/A21stdlife))","v":1.5378895489824129E-2},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F325),(Input!$L$223*(1+vanilla5)^0.5)-SUM($L325:P325),(Input!$L$223*(1+vanilla5)^0.5)/A21stdlife))","v":1.5378895489824129E-2}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F326),(Input!$M$223*(1+vanilla6)^0.5)-SUM($M326:M326),(Input!$M$223*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F326),(Input!$M$223*(1+vanilla6)^0.5)-SUM($M326:N326),(Input!$M$223*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F326),(Input!$M$223*(1+vanilla6)^0.5)-SUM($M326:O326),(Input!$M$223*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F326),(Input!$M$223*(1+vanilla6)^0.5)-SUM($M326:P326),(Input!$M$223*(1+vanilla6)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F327),(Input!N$223*(1+vanilla7)^0.5)-SUM($N327:N327),(Input!$N$223*(1+vanilla7)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F327),(Input!O$223*(1+vanilla7)^0.5)-SUM($N327:O327),(Input!$N$223*(1+vanilla7)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F327),(Input!P$223*(1+vanilla7)^0.5)-SUM($N327:P327),(Input!$N$223*(1+vanilla7)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F328),(Input!$O$223*(1+vanilla8)^0.5)-SUM($O328:O328),(Input!$O$223*(1+vanilla8)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F328),(Input!$O$223*(1+vanilla8)^0.5)-SUM($O328:P328),(Input!$O$223*(1+vanilla8)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F329),(Input!$P$223*(1+vanilla9)^0.5)-SUM($P329:P329),(Input!$P$223*(1+vanilla9)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,{"$f":"-SUM(H319:H330)","v":-0.90236510383266655},{"$f":"-SUM(I319:I330)","v":-0.92261931789010065},{"$f":"-SUM(J319:J330)","v":-0.93918221012543424},{"$f":"-SUM(K319:K330)","v":-0.94800718289385755},{"$f":"-SUM(L319:L330)","v":-0.95749387833912303},{"$f":"IF(Input!M248>0, -SUM(M319:M330), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N319:N330), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O319:O330), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P319:P330), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q319:Q330), 0)","v":0}]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A22remlife,A22value-SUM($G332:G332),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":1.4722395609088796E-3},{"$f":"IF(I$3>A22remlife,A22value-SUM($G332:H332),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":1.4722395609088796E-3},{"$f":"IF(J$3>A22remlife,A22value-SUM($G332:I332),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":3.9404826574592888E-5},{"$f":"IF(K$3>A22remlife,A22value-SUM($G332:J332),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(L$3>A22remlife,A22value-SUM($G332:K332),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(M$3>A22remlife,A22value-SUM($G332:L332),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(N$3>A22remlife,A22value-SUM($G332:M332),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(O$3>A22remlife,A22value-SUM($G332:N332),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(P$3>A22remlife,A22value-SUM($G332:O332),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(Q$3>A22remlife,A22value-SUM($G332:P332),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(I$3>(A22stdlife+$F334),(Input!$H$224*(1+vanilla1)^0.5)-SUM($H334:H334),(Input!$H$224*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$F334),(Input!$H$224*(1+vanilla1)^0.5)-SUM($H334:I334),(Input!$H$224*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F334),(Input!$H$224*(1+vanilla1)^0.5)-SUM($H334:J334),(Input!$H$224*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F334),(Input!$H$224*(1+vanilla1)^0.5)-SUM($H334:K334),(Input!$H$224*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F334),(Input!$H$224*(1+vanilla1)^0.5)-SUM($H334:L334),(Input!$H$224*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F334),(Input!$H$224*(1+vanilla1)^0.5)-SUM($H334:M334),(Input!$H$224*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F334),(Input!$H$224*(1+vanilla1)^0.5)-SUM($H334:N334),(Input!$H$224*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F334),(Input!$H$224*(1+vanilla1)^0.5)-SUM($H334:O334),(Input!$H$224*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F334),(Input!$H$224*(1+vanilla1)^0.5)-SUM($H334:P334),(Input!$H$224*(1+vanilla1)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$F335),(Input!$I$224*(1+vanilla2)^0.5)-SUM($I335:I335),(Input!$I$224*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F335),(Input!$I$224*(1+vanilla2)^0.5)-SUM($I335:J335),(Input!$I$224*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F335),(Input!$I$224*(1+vanilla2)^0.5)-SUM($I335:K335),(Input!$I$224*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F335),(Input!$I$224*(1+vanilla2)^0.5)-SUM($I335:L335),(Input!$I$224*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F335),(Input!$I$224*(1+vanilla2)^0.5)-SUM($I335:M335),(Input!$I$224*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F335),(Input!$I$224*(1+vanilla2)^0.5)-SUM($I335:N335),(Input!$I$224*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F335),(Input!$I$224*(1+vanilla2)^0.5)-SUM($I335:O335),(Input!$I$224*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F335),(Input!$I$224*(1+vanilla2)^0.5)-SUM($I335:P335),(Input!$I$224*(1+vanilla2)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F336),(Input!$J$224*(1+vanilla3)^0.5)-SUM($J336:J336),(Input!$J$224*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F336),(Input!$J$224*(1+vanilla3)^0.5)-SUM($J336:K336),(Input!$J$224*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F336),(Input!$J$224*(1+vanilla3)^0.5)-SUM($J336:L336),(Input!$J$224*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F336),(Input!$J$224*(1+vanilla3)^0.5)-SUM($J336:M336),(Input!$J$224*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F336),(Input!$J$224*(1+vanilla3)^0.5)-SUM($J336:N336),(Input!$J$224*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F336),(Input!$J$224*(1+vanilla3)^0.5)-SUM($J336:O336),(Input!$J$224*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F336),(Input!$J$224*(1+vanilla3)^0.5)-SUM($J336:P336),(Input!$J$224*(1+vanilla3)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F337),(Input!$K$224*(1+vanilla4)^0.5)-SUM($K337:K337),(Input!$K$224*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F337),(Input!$K$224*(1+vanilla4)^0.5)-SUM($K337:L337),(Input!$K$224*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F337),(Input!$K$224*(1+vanilla4)^0.5)-SUM($K337:M337),(Input!$K$224*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F337),(Input!$K$224*(1+vanilla4)^0.5)-SUM($K337:N337),(Input!$K$224*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F337),(Input!$K$224*(1+vanilla4)^0.5)-SUM($K337:O337),(Input!$K$224*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F337),(Input!$K$224*(1+vanilla4)^0.5)-SUM($K337:P337),(Input!$K$224*(1+vanilla4)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F338),(Input!$L$224*(1+vanilla5)^0.5)-SUM($L338:L338),(Input!$L$224*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F338),(Input!$L$224*(1+vanilla5)^0.5)-SUM($L338:M338),(Input!$L$224*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F338),(Input!$L$224*(1+vanilla5)^0.5)-SUM($L338:N338),(Input!$L$224*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F338),(Input!$L$224*(1+vanilla5)^0.5)-SUM($L338:O338),(Input!$L$224*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F338),(Input!$L$224*(1+vanilla5)^0.5)-SUM($L338:P338),(Input!$L$224*(1+vanilla5)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F339),(Input!$M$224*(1+vanilla6)^0.5)-SUM($M339:M339),(Input!$M$224*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F339),(Input!$M$224*(1+vanilla6)^0.5)-SUM($M339:N339),(Input!$M$224*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F339),(Input!$M$224*(1+vanilla6)^0.5)-SUM($M339:O339),(Input!$M$224*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F339),(Input!$M$224*(1+vanilla6)^0.5)-SUM($M339:P339),(Input!$M$224*(1+vanilla6)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F340),(Input!N$224*(1+vanilla7)^0.5)-SUM($N340:N340),(Input!$N$224*(1+vanilla7)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F340),(Input!O$224*(1+vanilla7)^0.5)-SUM($N340:O340),(Input!$N$224*(1+vanilla7)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F340),(Input!P$224*(1+vanilla7)^0.5)-SUM($N340:P340),(Input!$N$224*(1+vanilla7)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F341),(Input!$O$224*(1+vanilla8)^0.5)-SUM($O341:O341),(Input!$O$224*(1+vanilla8)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F341),(Input!$O$224*(1+vanilla8)^0.5)-SUM($O341:P341),(Input!$O$224*(1+vanilla8)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F342),(Input!$P$224*(1+vanilla9)^0.5)-SUM($P342:P342),(Input!$P$224*(1+vanilla9)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,{"$f":"-SUM(H332:H343)","v":-1.4722395609088796E-3},{"$f":"-SUM(I332:I343)","v":-1.4722395609088796E-3},{"$f":"-SUM(J332:J343)","v":-3.9404826574592888E-5},{"$f":"-SUM(K332:K343)","v":0},{"$f":"-SUM(L332:L343)","v":0},{"$f":"IF(Input!M248>0, -SUM(M332:M343), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N332:N343), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O332:O343), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P332:P343), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q332:Q343), 0)","v":0}]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A23remlife,A23value-SUM($G345:G345),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":7.9829253604748754E-2},{"$f":"IF(I$3>A23remlife,A23value-SUM($G345:H345),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":7.9829253604748754E-2},{"$f":"IF(J$3>A23remlife,A23value-SUM($G345:I345),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":7.9829253604748754E-2},{"$f":"IF(K$3>A23remlife,A23value-SUM($G345:J345),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":7.9829253604748754E-2},{"$f":"IF(L$3>A23remlife,A23value-SUM($G345:K345),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":7.9829253604748754E-2},{"$f":"IF(M$3>A23remlife,A23value-SUM($G345:L345),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":7.9829253604748754E-2},{"$f":"IF(N$3>A23remlife,A23value-SUM($G345:M345),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":7.9829253604748754E-2},{"$f":"IF(O$3>A23remlife,A23value-SUM($G345:N345),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":7.9829253604748754E-2},{"$f":"IF(P$3>A23remlife,A23value-SUM($G345:O345),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":7.9829253604748754E-2},{"$f":"IF(Q$3>A23remlife,A23value-SUM($G345:P345),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":7.9829253604748754E-2}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(I$3>(A23stdlife+$F347),(Input!$H$225*(1+vanilla1)^0.5)-SUM($H347:H347),(Input!$H$225*(1+vanilla1)^0.5)/A23stdlife))","v":2.0383767212787452E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$F347),(Input!$H$225*(1+vanilla1)^0.5)-SUM($H347:I347),(Input!$H$225*(1+vanilla1)^0.5)/A23stdlife))","v":2.0383767212787452E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F347),(Input!$H$225*(1+vanilla1)^0.5)-SUM($H347:J347),(Input!$H$225*(1+vanilla1)^0.5)/A23stdlife))","v":2.0383767212787452E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F347),(Input!$H$225*(1+vanilla1)^0.5)-SUM($H347:K347),(Input!$H$225*(1+vanilla1)^0.5)/A23stdlife))","v":2.0383767212787452E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F347),(Input!$H$225*(1+vanilla1)^0.5)-SUM($H347:L347),(Input!$H$225*(1+vanilla1)^0.5)/A23stdlife))","v":2.0383767212787452E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F347),(Input!$H$225*(1+vanilla1)^0.5)-SUM($H347:M347),(Input!$H$225*(1+vanilla1)^0.5)/A23stdlife))","v":2.0383767212787452E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F347),(Input!$H$225*(1+vanilla1)^0.5)-SUM($H347:N347),(Input!$H$225*(1+vanilla1)^0.5)/A23stdlife))","v":2.0383767212787452E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F347),(Input!$H$225*(1+vanilla1)^0.5)-SUM($H347:O347),(Input!$H$225*(1+vanilla1)^0.5)/A23stdlife))","v":2.0383767212787452E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F347),(Input!$H$225*(1+vanilla1)^0.5)-SUM($H347:P347),(Input!$H$225*(1+vanilla1)^0.5)/A23stdlife))","v":2.0383767212787452E-3}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$F348),(Input!$I$225*(1+vanilla2)^0.5)-SUM($I348:I348),(Input!$I$225*(1+vanilla2)^0.5)/A23stdlife))","v":1.5452007019156953E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F348),(Input!$I$225*(1+vanilla2)^0.5)-SUM($I348:J348),(Input!$I$225*(1+vanilla2)^0.5)/A23stdlife))","v":1.5452007019156953E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F348),(Input!$I$225*(1+vanilla2)^0.5)-SUM($I348:K348),(Input!$I$225*(1+vanilla2)^0.5)/A23stdlife))","v":1.5452007019156953E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F348),(Input!$I$225*(1+vanilla2)^0.5)-SUM($I348:L348),(Input!$I$225*(1+vanilla2)^0.5)/A23stdlife))","v":1.5452007019156953E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F348),(Input!$I$225*(1+vanilla2)^0.5)-SUM($I348:M348),(Input!$I$225*(1+vanilla2)^0.5)/A23stdlife))","v":1.5452007019156953E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F348),(Input!$I$225*(1+vanilla2)^0.5)-SUM($I348:N348),(Input!$I$225*(1+vanilla2)^0.5)/A23stdlife))","v":1.5452007019156953E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F348),(Input!$I$225*(1+vanilla2)^0.5)-SUM($I348:O348),(Input!$I$225*(1+vanilla2)^0.5)/A23stdlife))","v":1.5452007019156953E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F348),(Input!$I$225*(1+vanilla2)^0.5)-SUM($I348:P348),(Input!$I$225*(1+vanilla2)^0.5)/A23stdlife))","v":1.5452007019156953E-3}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F349),(Input!$J$225*(1+vanilla3)^0.5)-SUM($J349:J349),(Input!$J$225*(1+vanilla3)^0.5)/A23stdlife))","v":3.5648453732410011E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F349),(Input!$J$225*(1+vanilla3)^0.5)-SUM($J349:K349),(Input!$J$225*(1+vanilla3)^0.5)/A23stdlife))","v":3.5648453732410011E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F349),(Input!$J$225*(1+vanilla3)^0.5)-SUM($J349:L349),(Input!$J$225*(1+vanilla3)^0.5)/A23stdlife))","v":3.5648453732410011E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F349),(Input!$J$225*(1+vanilla3)^0.5)-SUM($J349:M349),(Input!$J$225*(1+vanilla3)^0.5)/A23stdlife))","v":3.5648453732410011E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F349),(Input!$J$225*(1+vanilla3)^0.5)-SUM($J349:N349),(Input!$J$225*(1+vanilla3)^0.5)/A23stdlife))","v":3.5648453732410011E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F349),(Input!$J$225*(1+vanilla3)^0.5)-SUM($J349:O349),(Input!$J$225*(1+vanilla3)^0.5)/A23stdlife))","v":3.5648453732410011E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F349),(Input!$J$225*(1+vanilla3)^0.5)-SUM($J349:P349),(Input!$J$225*(1+vanilla3)^0.5)/A23stdlife))","v":3.5648453732410011E-3}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F350),(Input!$K$225*(1+vanilla4)^0.5)-SUM($K350:K350),(Input!$K$225*(1+vanilla4)^0.5)/A23stdlife))","v":2.8108317203367509E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F350),(Input!$K$225*(1+vanilla4)^0.5)-SUM($K350:L350),(Input!$K$225*(1+vanilla4)^0.5)/A23stdlife))","v":2.8108317203367509E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F350),(Input!$K$225*(1+vanilla4)^0.5)-SUM($K350:M350),(Input!$K$225*(1+vanilla4)^0.5)/A23stdlife))","v":2.8108317203367509E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F350),(Input!$K$225*(1+vanilla4)^0.5)-SUM($K350:N350),(Input!$K$225*(1+vanilla4)^0.5)/A23stdlife))","v":2.8108317203367509E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F350),(Input!$K$225*(1+vanilla4)^0.5)-SUM($K350:O350),(Input!$K$225*(1+vanilla4)^0.5)/A23stdlife))","v":2.8108317203367509E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F350),(Input!$K$225*(1+vanilla4)^0.5)-SUM($K350:P350),(Input!$K$225*(1+vanilla4)^0.5)/A23stdlife))","v":2.8108317203367509E-3}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F351),(Input!$L$225*(1+vanilla5)^0.5)-SUM($L351:L351),(Input!$L$225*(1+vanilla5)^0.5)/A23stdlife))","v":3.2065813345690019E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F351),(Input!$L$225*(1+vanilla5)^0.5)-SUM($L351:M351),(Input!$L$225*(1+vanilla5)^0.5)/A23stdlife))","v":3.2065813345690019E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F351),(Input!$L$225*(1+vanilla5)^0.5)-SUM($L351:N351),(Input!$L$225*(1+vanilla5)^0.5)/A23stdlife))","v":3.2065813345690019E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F351),(Input!$L$225*(1+vanilla5)^0.5)-SUM($L351:O351),(Input!$L$225*(1+vanilla5)^0.5)/A23stdlife))","v":3.2065813345690019E-3},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F351),(Input!$L$225*(1+vanilla5)^0.5)-SUM($L351:P351),(Input!$L$225*(1+vanilla5)^0.5)/A23stdlife))","v":3.2065813345690019E-3}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F352),(Input!$M$225*(1+vanilla6)^0.5)-SUM($M352:M352),(Input!$M$225*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F352),(Input!$M$225*(1+vanilla6)^0.5)-SUM($M352:N352),(Input!$M$225*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F352),(Input!$M$225*(1+vanilla6)^0.5)-SUM($M352:O352),(Input!$M$225*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F352),(Input!$M$225*(1+vanilla6)^0.5)-SUM($M352:P352),(Input!$M$225*(1+vanilla6)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F353),(Input!N$225*(1+vanilla7)^0.5)-SUM($N353:N353),(Input!$N$225*(1+vanilla7)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F353),(Input!O$225*(1+vanilla7)^0.5)-SUM($N353:O353),(Input!$N$225*(1+vanilla7)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F353),(Input!P$225*(1+vanilla7)^0.5)-SUM($N353:P353),(Input!$N$225*(1+vanilla7)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F354),(Input!$O$225*(1+vanilla8)^0.5)-SUM($O354:O354),(Input!$O$225*(1+vanilla8)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F354),(Input!$O$225*(1+vanilla8)^0.5)-SUM($O354:P354),(Input!$O$225*(1+vanilla8)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F355),(Input!$P$225*(1+vanilla9)^0.5)-SUM($P355:P355),(Input!$P$225*(1+vanilla9)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,{"$f":"-SUM(H345:H356)","v":-7.9829253604748754E-2},{"$f":"-SUM(I345:I356)","v":-8.1867630326027493E-2},{"$f":"-SUM(J345:J356)","v":-8.3412831027943182E-2},{"$f":"-SUM(K345:K356)","v":-8.6977676401184187E-2},{"$f":"-SUM(L345:L356)","v":-8.9788508121520935E-2},{"$f":"IF(Input!M248>0, -SUM(M345:M356), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N345:N356), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O345:O356), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P345:P356), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q345:Q356), 0)","v":0}]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A24remlife,A24value-SUM($G358:G358),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":7.9091486182446449E-2},{"$f":"IF(I$3>A24remlife,A24value-SUM($G358:H358),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":7.9091486182446449E-2},{"$f":"IF(J$3>A24remlife,A24value-SUM($G358:I358),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":7.9091486182446449E-2},{"$f":"IF(K$3>A24remlife,A24value-SUM($G358:J358),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":7.9091486182446449E-2},{"$f":"IF(L$3>A24remlife,A24value-SUM($G358:K358),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":7.9091486182446449E-2},{"$f":"IF(M$3>A24remlife,A24value-SUM($G358:L358),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":7.9091486182446449E-2},{"$f":"IF(N$3>A24remlife,A24value-SUM($G358:M358),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":7.9091486182446449E-2},{"$f":"IF(O$3>A24remlife,A24value-SUM($G358:N358),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":7.9091486182446449E-2},{"$f":"IF(P$3>A24remlife,A24value-SUM($G358:O358),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":7.9091486182446449E-2},{"$f":"IF(Q$3>A24remlife,A24value-SUM($G358:P358),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":7.9091486182446449E-2}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(I$3>(A24stdlife+$F360),(Input!$H$226*(1+vanilla1)^0.5)-SUM($H360:H360),(Input!$H$226*(1+vanilla1)^0.5)/A24stdlife))","v":1.8940978275773932E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$F360),(Input!$H$226*(1+vanilla1)^0.5)-SUM($H360:I360),(Input!$H$226*(1+vanilla1)^0.5)/A24stdlife))","v":1.8940978275773932E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F360),(Input!$H$226*(1+vanilla1)^0.5)-SUM($H360:J360),(Input!$H$226*(1+vanilla1)^0.5)/A24stdlife))","v":1.8940978275773932E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F360),(Input!$H$226*(1+vanilla1)^0.5)-SUM($H360:K360),(Input!$H$226*(1+vanilla1)^0.5)/A24stdlife))","v":1.8940978275773932E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F360),(Input!$H$226*(1+vanilla1)^0.5)-SUM($H360:L360),(Input!$H$226*(1+vanilla1)^0.5)/A24stdlife))","v":1.8940978275773932E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F360),(Input!$H$226*(1+vanilla1)^0.5)-SUM($H360:M360),(Input!$H$226*(1+vanilla1)^0.5)/A24stdlife))","v":1.8940978275773932E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F360),(Input!$H$226*(1+vanilla1)^0.5)-SUM($H360:N360),(Input!$H$226*(1+vanilla1)^0.5)/A24stdlife))","v":1.8940978275773932E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F360),(Input!$H$226*(1+vanilla1)^0.5)-SUM($H360:O360),(Input!$H$226*(1+vanilla1)^0.5)/A24stdlife))","v":1.8940978275773932E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F360),(Input!$H$226*(1+vanilla1)^0.5)-SUM($H360:P360),(Input!$H$226*(1+vanilla1)^0.5)/A24stdlife))","v":1.8940978275773932E-4}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$F361),(Input!$I$226*(1+vanilla2)^0.5)-SUM($I361:I361),(Input!$I$226*(1+vanilla2)^0.5)/A24stdlife))","v":1.6861288149936179E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F361),(Input!$I$226*(1+vanilla2)^0.5)-SUM($I361:J361),(Input!$I$226*(1+vanilla2)^0.5)/A24stdlife))","v":1.6861288149936179E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F361),(Input!$I$226*(1+vanilla2)^0.5)-SUM($I361:K361),(Input!$I$226*(1+vanilla2)^0.5)/A24stdlife))","v":1.6861288149936179E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F361),(Input!$I$226*(1+vanilla2)^0.5)-SUM($I361:L361),(Input!$I$226*(1+vanilla2)^0.5)/A24stdlife))","v":1.6861288149936179E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F361),(Input!$I$226*(1+vanilla2)^0.5)-SUM($I361:M361),(Input!$I$226*(1+vanilla2)^0.5)/A24stdlife))","v":1.6861288149936179E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F361),(Input!$I$226*(1+vanilla2)^0.5)-SUM($I361:N361),(Input!$I$226*(1+vanilla2)^0.5)/A24stdlife))","v":1.6861288149936179E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F361),(Input!$I$226*(1+vanilla2)^0.5)-SUM($I361:O361),(Input!$I$226*(1+vanilla2)^0.5)/A24stdlife))","v":1.6861288149936179E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F361),(Input!$I$226*(1+vanilla2)^0.5)-SUM($I361:P361),(Input!$I$226*(1+vanilla2)^0.5)/A24stdlife))","v":1.6861288149936179E-4}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F362),(Input!$J$226*(1+vanilla3)^0.5)-SUM($J362:J362),(Input!$J$226*(1+vanilla3)^0.5)/A24stdlife))","v":2.3765635821606676E-5},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F362),(Input!$J$226*(1+vanilla3)^0.5)-SUM($J362:K362),(Input!$J$226*(1+vanilla3)^0.5)/A24stdlife))","v":2.3765635821606676E-5},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F362),(Input!$J$226*(1+vanilla3)^0.5)-SUM($J362:L362),(Input!$J$226*(1+vanilla3)^0.5)/A24stdlife))","v":2.3765635821606676E-5},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F362),(Input!$J$226*(1+vanilla3)^0.5)-SUM($J362:M362),(Input!$J$226*(1+vanilla3)^0.5)/A24stdlife))","v":2.3765635821606676E-5},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F362),(Input!$J$226*(1+vanilla3)^0.5)-SUM($J362:N362),(Input!$J$226*(1+vanilla3)^0.5)/A24stdlife))","v":2.3765635821606676E-5},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F362),(Input!$J$226*(1+vanilla3)^0.5)-SUM($J362:O362),(Input!$J$226*(1+vanilla3)^0.5)/A24stdlife))","v":2.3765635821606676E-5},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F362),(Input!$J$226*(1+vanilla3)^0.5)-SUM($J362:P362),(Input!$J$226*(1+vanilla3)^0.5)/A24stdlife))","v":2.3765635821606676E-5}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F363),(Input!$K$226*(1+vanilla4)^0.5)-SUM($K363:K363),(Input!$K$226*(1+vanilla4)^0.5)/A24stdlife))","v":1.4355113807251656E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F363),(Input!$K$226*(1+vanilla4)^0.5)-SUM($K363:L363),(Input!$K$226*(1+vanilla4)^0.5)/A24stdlife))","v":1.4355113807251656E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F363),(Input!$K$226*(1+vanilla4)^0.5)-SUM($K363:M363),(Input!$K$226*(1+vanilla4)^0.5)/A24stdlife))","v":1.4355113807251656E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F363),(Input!$K$226*(1+vanilla4)^0.5)-SUM($K363:N363),(Input!$K$226*(1+vanilla4)^0.5)/A24stdlife))","v":1.4355113807251656E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F363),(Input!$K$226*(1+vanilla4)^0.5)-SUM($K363:O363),(Input!$K$226*(1+vanilla4)^0.5)/A24stdlife))","v":1.4355113807251656E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F363),(Input!$K$226*(1+vanilla4)^0.5)-SUM($K363:P363),(Input!$K$226*(1+vanilla4)^0.5)/A24stdlife))","v":1.4355113807251656E-4}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F364),(Input!$L$226*(1+vanilla5)^0.5)-SUM($L364:L364),(Input!$L$226*(1+vanilla5)^0.5)/A24stdlife))","v":5.5129746574104617E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F364),(Input!$L$226*(1+vanilla5)^0.5)-SUM($L364:M364),(Input!$L$226*(1+vanilla5)^0.5)/A24stdlife))","v":5.5129746574104617E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F364),(Input!$L$226*(1+vanilla5)^0.5)-SUM($L364:N364),(Input!$L$226*(1+vanilla5)^0.5)/A24stdlife))","v":5.5129746574104617E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F364),(Input!$L$226*(1+vanilla5)^0.5)-SUM($L364:O364),(Input!$L$226*(1+vanilla5)^0.5)/A24stdlife))","v":5.5129746574104617E-4},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F364),(Input!$L$226*(1+vanilla5)^0.5)-SUM($L364:P364),(Input!$L$226*(1+vanilla5)^0.5)/A24stdlife))","v":5.5129746574104617E-4}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F365),(Input!$M$226*(1+vanilla6)^0.5)-SUM($M365:M365),(Input!$M$226*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F365),(Input!$M$226*(1+vanilla6)^0.5)-SUM($M365:N365),(Input!$M$226*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F365),(Input!$M$226*(1+vanilla6)^0.5)-SUM($M365:O365),(Input!$M$226*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F365),(Input!$M$226*(1+vanilla6)^0.5)-SUM($M365:P365),(Input!$M$226*(1+vanilla6)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F366),(Input!N$226*(1+vanilla7)^0.5)-SUM($N366:N366),(Input!$N$226*(1+vanilla7)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F366),(Input!O$226*(1+vanilla7)^0.5)-SUM($N366:O366),(Input!$N$226*(1+vanilla7)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F366),(Input!P$226*(1+vanilla7)^0.5)-SUM($N366:P366),(Input!$N$226*(1+vanilla7)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F367),(Input!$O$226*(1+vanilla8)^0.5)-SUM($O367:O367),(Input!$O$226*(1+vanilla8)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F367),(Input!$O$226*(1+vanilla8)^0.5)-SUM($O367:P367),(Input!$O$226*(1+vanilla8)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F368),(Input!$P$226*(1+vanilla9)^0.5)-SUM($P368:P368),(Input!$P$226*(1+vanilla9)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,{"$f":"-SUM(H358:H369)","v":-7.9091486182446449E-2},{"$f":"-SUM(I358:I369)","v":-7.9280895965204184E-2},{"$f":"-SUM(J358:J369)","v":-7.9449508846703543E-2},{"$f":"-SUM(K358:K369)","v":-7.9473274482525155E-2},{"$f":"-SUM(L358:L369)","v":-7.9616825620597673E-2},{"$f":"IF(Input!M248>0, -SUM(M358:M369), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N358:N369), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O358:O369), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P358:P369), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q358:Q369), 0)","v":0}]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A25remlife,A25value-SUM($G371:G371),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0.14119276477919238},{"$f":"IF(I$3>A25remlife,A25value-SUM($G371:H371),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0.14119276477919238},{"$f":"IF(J$3>A25remlife,A25value-SUM($G371:I371),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0.14119276477919238},{"$f":"IF(K$3>A25remlife,A25value-SUM($G371:J371),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0.14119276477919238},{"$f":"IF(L$3>A25remlife,A25value-SUM($G371:K371),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0.14119276477919238},{"$f":"IF(M$3>A25remlife,A25value-SUM($G371:L371),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0.14119276477919238},{"$f":"IF(N$3>A25remlife,A25value-SUM($G371:M371),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0.14119276477919238},{"$f":"IF(O$3>A25remlife,A25value-SUM($G371:N371),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0.14119276477919238},{"$f":"IF(P$3>A25remlife,A25value-SUM($G371:O371),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0.14119276477919238},{"$f":"IF(Q$3>A25remlife,A25value-SUM($G371:P371),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0.14119276477919238}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(I$3>(A25stdlife+$F373),(Input!$H$227*(1+vanilla1)^0.5)-SUM($H373:H373),(Input!$H$227*(1+vanilla1)^0.5)/A25stdlife))","v":3.6868734506303653E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$F373),(Input!$H$227*(1+vanilla1)^0.5)-SUM($H373:I373),(Input!$H$227*(1+vanilla1)^0.5)/A25stdlife))","v":3.6868734506303653E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F373),(Input!$H$227*(1+vanilla1)^0.5)-SUM($H373:J373),(Input!$H$227*(1+vanilla1)^0.5)/A25stdlife))","v":3.6868734506303653E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F373),(Input!$H$227*(1+vanilla1)^0.5)-SUM($H373:K373),(Input!$H$227*(1+vanilla1)^0.5)/A25stdlife))","v":3.6868734506303653E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F373),(Input!$H$227*(1+vanilla1)^0.5)-SUM($H373:L373),(Input!$H$227*(1+vanilla1)^0.5)/A25stdlife))","v":3.6868734506303653E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F373),(Input!$H$227*(1+vanilla1)^0.5)-SUM($H373:M373),(Input!$H$227*(1+vanilla1)^0.5)/A25stdlife))","v":3.6868734506303653E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F373),(Input!$H$227*(1+vanilla1)^0.5)-SUM($H373:N373),(Input!$H$227*(1+vanilla1)^0.5)/A25stdlife))","v":3.6868734506303653E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F373),(Input!$H$227*(1+vanilla1)^0.5)-SUM($H373:O373),(Input!$H$227*(1+vanilla1)^0.5)/A25stdlife))","v":3.6868734506303653E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F373),(Input!$H$227*(1+vanilla1)^0.5)-SUM($H373:P373),(Input!$H$227*(1+vanilla1)^0.5)/A25stdlife))","v":3.6868734506303653E-3}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$F374),(Input!$I$227*(1+vanilla2)^0.5)-SUM($I374:I374),(Input!$I$227*(1+vanilla2)^0.5)/A25stdlife))","v":2.794851110845928E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F374),(Input!$I$227*(1+vanilla2)^0.5)-SUM($I374:J374),(Input!$I$227*(1+vanilla2)^0.5)/A25stdlife))","v":2.794851110845928E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F374),(Input!$I$227*(1+vanilla2)^0.5)-SUM($I374:K374),(Input!$I$227*(1+vanilla2)^0.5)/A25stdlife))","v":2.794851110845928E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F374),(Input!$I$227*(1+vanilla2)^0.5)-SUM($I374:L374),(Input!$I$227*(1+vanilla2)^0.5)/A25stdlife))","v":2.794851110845928E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F374),(Input!$I$227*(1+vanilla2)^0.5)-SUM($I374:M374),(Input!$I$227*(1+vanilla2)^0.5)/A25stdlife))","v":2.794851110845928E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F374),(Input!$I$227*(1+vanilla2)^0.5)-SUM($I374:N374),(Input!$I$227*(1+vanilla2)^0.5)/A25stdlife))","v":2.794851110845928E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F374),(Input!$I$227*(1+vanilla2)^0.5)-SUM($I374:O374),(Input!$I$227*(1+vanilla2)^0.5)/A25stdlife))","v":2.794851110845928E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F374),(Input!$I$227*(1+vanilla2)^0.5)-SUM($I374:P374),(Input!$I$227*(1+vanilla2)^0.5)/A25stdlife))","v":2.794851110845928E-3}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F375),(Input!$J$227*(1+vanilla3)^0.5)-SUM($J375:J375),(Input!$J$227*(1+vanilla3)^0.5)/A25stdlife))","v":6.1790653136177352E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F375),(Input!$J$227*(1+vanilla3)^0.5)-SUM($J375:K375),(Input!$J$227*(1+vanilla3)^0.5)/A25stdlife))","v":6.1790653136177352E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F375),(Input!$J$227*(1+vanilla3)^0.5)-SUM($J375:L375),(Input!$J$227*(1+vanilla3)^0.5)/A25stdlife))","v":6.1790653136177352E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F375),(Input!$J$227*(1+vanilla3)^0.5)-SUM($J375:M375),(Input!$J$227*(1+vanilla3)^0.5)/A25stdlife))","v":6.1790653136177352E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F375),(Input!$J$227*(1+vanilla3)^0.5)-SUM($J375:N375),(Input!$J$227*(1+vanilla3)^0.5)/A25stdlife))","v":6.1790653136177352E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F375),(Input!$J$227*(1+vanilla3)^0.5)-SUM($J375:O375),(Input!$J$227*(1+vanilla3)^0.5)/A25stdlife))","v":6.1790653136177352E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F375),(Input!$J$227*(1+vanilla3)^0.5)-SUM($J375:P375),(Input!$J$227*(1+vanilla3)^0.5)/A25stdlife))","v":6.1790653136177352E-3}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F376),(Input!$K$227*(1+vanilla4)^0.5)-SUM($K376:K376),(Input!$K$227*(1+vanilla4)^0.5)/A25stdlife))","v":5.084036103688459E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F376),(Input!$K$227*(1+vanilla4)^0.5)-SUM($K376:L376),(Input!$K$227*(1+vanilla4)^0.5)/A25stdlife))","v":5.084036103688459E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F376),(Input!$K$227*(1+vanilla4)^0.5)-SUM($K376:M376),(Input!$K$227*(1+vanilla4)^0.5)/A25stdlife))","v":5.084036103688459E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F376),(Input!$K$227*(1+vanilla4)^0.5)-SUM($K376:N376),(Input!$K$227*(1+vanilla4)^0.5)/A25stdlife))","v":5.084036103688459E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F376),(Input!$K$227*(1+vanilla4)^0.5)-SUM($K376:O376),(Input!$K$227*(1+vanilla4)^0.5)/A25stdlife))","v":5.084036103688459E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F376),(Input!$K$227*(1+vanilla4)^0.5)-SUM($K376:P376),(Input!$K$227*(1+vanilla4)^0.5)/A25stdlife))","v":5.084036103688459E-3}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F377),(Input!$L$227*(1+vanilla5)^0.5)-SUM($L377:L377),(Input!$L$227*(1+vanilla5)^0.5)/A25stdlife))","v":5.7998403662561536E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F377),(Input!$L$227*(1+vanilla5)^0.5)-SUM($L377:M377),(Input!$L$227*(1+vanilla5)^0.5)/A25stdlife))","v":5.7998403662561536E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F377),(Input!$L$227*(1+vanilla5)^0.5)-SUM($L377:N377),(Input!$L$227*(1+vanilla5)^0.5)/A25stdlife))","v":5.7998403662561536E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F377),(Input!$L$227*(1+vanilla5)^0.5)-SUM($L377:O377),(Input!$L$227*(1+vanilla5)^0.5)/A25stdlife))","v":5.7998403662561536E-3},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F377),(Input!$L$227*(1+vanilla5)^0.5)-SUM($L377:P377),(Input!$L$227*(1+vanilla5)^0.5)/A25stdlife))","v":5.7998403662561536E-3}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F378),(Input!$M$227*(1+vanilla6)^0.5)-SUM($M378:M378),(Input!$M$227*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F378),(Input!$M$227*(1+vanilla6)^0.5)-SUM($M378:N378),(Input!$M$227*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F378),(Input!$M$227*(1+vanilla6)^0.5)-SUM($M378:O378),(Input!$M$227*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F378),(Input!$M$227*(1+vanilla6)^0.5)-SUM($M378:P378),(Input!$M$227*(1+vanilla6)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F379),(Input!N$227*(1+vanilla7)^0.5)-SUM($N379:N379),(Input!$N$227*(1+vanilla7)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F379),(Input!O$227*(1+vanilla7)^0.5)-SUM($N379:O379),(Input!$N$227*(1+vanilla7)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F379),(Input!P$227*(1+vanilla7)^0.5)-SUM($N379:P379),(Input!$N$227*(1+vanilla7)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F380),(Input!$O$227*(1+vanilla8)^0.5)-SUM($O380:O380),(Input!$O$227*(1+vanilla8)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F380),(Input!$O$227*(1+vanilla8)^0.5)-SUM($O380:P380),(Input!$O$227*(1+vanilla8)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F381),(Input!$P$227*(1+vanilla9)^0.5)-SUM($P381:P381),(Input!$P$227*(1+vanilla9)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,{"$f":"-SUM(H371:H382)","v":-0.14119276477919238},{"$f":"-SUM(I371:I382)","v":-0.14487963822982275},{"$f":"-SUM(J371:J382)","v":-0.14767448934066868},{"$f":"-SUM(K371:K382)","v":-0.15385355465428641},{"$f":"-SUM(L371:L382)","v":-0.15893759075797487},{"$f":"IF(Input!M248>0, -SUM(M371:M382), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N371:N382), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O371:O382), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P371:P382), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q371:Q382), 0)","v":0}]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A26remlife,A26value-SUM($G384:G384),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0.64598867944478922},{"$f":"IF(I$3>A26remlife,A26value-SUM($G384:H384),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0.64598867944478922},{"$f":"IF(J$3>A26remlife,A26value-SUM($G384:I384),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0.64598867944478922},{"$f":"IF(K$3>A26remlife,A26value-SUM($G384:J384),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0.64598867944478922},{"$f":"IF(L$3>A26remlife,A26value-SUM($G384:K384),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0.64598867944478922},{"$f":"IF(M$3>A26remlife,A26value-SUM($G384:L384),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0.64598867944478922},{"$f":"IF(N$3>A26remlife,A26value-SUM($G384:M384),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0.64598867944478922},{"$f":"IF(O$3>A26remlife,A26value-SUM($G384:N384),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0.64598867944478922},{"$f":"IF(P$3>A26remlife,A26value-SUM($G384:O384),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0.64598867944478922},{"$f":"IF(Q$3>A26remlife,A26value-SUM($G384:P384),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0.64598867944478922}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(I$3>(A26stdlife+$F386),(Input!$H$228*(1+vanilla1)^0.5)-SUM($H386:H386),(Input!$H$228*(1+vanilla1)^0.5)/A26stdlife))","v":1.1824375748669555E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$F386),(Input!$H$228*(1+vanilla1)^0.5)-SUM($H386:I386),(Input!$H$228*(1+vanilla1)^0.5)/A26stdlife))","v":1.1824375748669555E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F386),(Input!$H$228*(1+vanilla1)^0.5)-SUM($H386:J386),(Input!$H$228*(1+vanilla1)^0.5)/A26stdlife))","v":1.1824375748669555E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F386),(Input!$H$228*(1+vanilla1)^0.5)-SUM($H386:K386),(Input!$H$228*(1+vanilla1)^0.5)/A26stdlife))","v":1.1824375748669555E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F386),(Input!$H$228*(1+vanilla1)^0.5)-SUM($H386:L386),(Input!$H$228*(1+vanilla1)^0.5)/A26stdlife))","v":1.1824375748669555E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F386),(Input!$H$228*(1+vanilla1)^0.5)-SUM($H386:M386),(Input!$H$228*(1+vanilla1)^0.5)/A26stdlife))","v":1.1824375748669555E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F386),(Input!$H$228*(1+vanilla1)^0.5)-SUM($H386:N386),(Input!$H$228*(1+vanilla1)^0.5)/A26stdlife))","v":1.1824375748669555E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F386),(Input!$H$228*(1+vanilla1)^0.5)-SUM($H386:O386),(Input!$H$228*(1+vanilla1)^0.5)/A26stdlife))","v":1.1824375748669555E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F386),(Input!$H$228*(1+vanilla1)^0.5)-SUM($H386:P386),(Input!$H$228*(1+vanilla1)^0.5)/A26stdlife))","v":1.1824375748669555E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$F387),(Input!$I$228*(1+vanilla2)^0.5)-SUM($I387:I387),(Input!$I$228*(1+vanilla2)^0.5)/A26stdlife))","v":8.89593136567789E-3},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F387),(Input!$I$228*(1+vanilla2)^0.5)-SUM($I387:J387),(Input!$I$228*(1+vanilla2)^0.5)/A26stdlife))","v":8.89593136567789E-3},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F387),(Input!$I$228*(1+vanilla2)^0.5)-SUM($I387:K387),(Input!$I$228*(1+vanilla2)^0.5)/A26stdlife))","v":8.89593136567789E-3},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F387),(Input!$I$228*(1+vanilla2)^0.5)-SUM($I387:L387),(Input!$I$228*(1+vanilla2)^0.5)/A26stdlife))","v":8.89593136567789E-3},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F387),(Input!$I$228*(1+vanilla2)^0.5)-SUM($I387:M387),(Input!$I$228*(1+vanilla2)^0.5)/A26stdlife))","v":8.89593136567789E-3},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F387),(Input!$I$228*(1+vanilla2)^0.5)-SUM($I387:N387),(Input!$I$228*(1+vanilla2)^0.5)/A26stdlife))","v":8.89593136567789E-3},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F387),(Input!$I$228*(1+vanilla2)^0.5)-SUM($I387:O387),(Input!$I$228*(1+vanilla2)^0.5)/A26stdlife))","v":8.89593136567789E-3},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F387),(Input!$I$228*(1+vanilla2)^0.5)-SUM($I387:P387),(Input!$I$228*(1+vanilla2)^0.5)/A26stdlife))","v":8.89593136567789E-3}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F388),(Input!$J$228*(1+vanilla3)^0.5)-SUM($J388:J388),(Input!$J$228*(1+vanilla3)^0.5)/A26stdlife))","v":1.9881651910189809E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F388),(Input!$J$228*(1+vanilla3)^0.5)-SUM($J388:K388),(Input!$J$228*(1+vanilla3)^0.5)/A26stdlife))","v":1.9881651910189809E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F388),(Input!$J$228*(1+vanilla3)^0.5)-SUM($J388:L388),(Input!$J$228*(1+vanilla3)^0.5)/A26stdlife))","v":1.9881651910189809E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F388),(Input!$J$228*(1+vanilla3)^0.5)-SUM($J388:M388),(Input!$J$228*(1+vanilla3)^0.5)/A26stdlife))","v":1.9881651910189809E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F388),(Input!$J$228*(1+vanilla3)^0.5)-SUM($J388:N388),(Input!$J$228*(1+vanilla3)^0.5)/A26stdlife))","v":1.9881651910189809E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F388),(Input!$J$228*(1+vanilla3)^0.5)-SUM($J388:O388),(Input!$J$228*(1+vanilla3)^0.5)/A26stdlife))","v":1.9881651910189809E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F388),(Input!$J$228*(1+vanilla3)^0.5)-SUM($J388:P388),(Input!$J$228*(1+vanilla3)^0.5)/A26stdlife))","v":1.9881651910189809E-2}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F389),(Input!$K$228*(1+vanilla4)^0.5)-SUM($K389:K389),(Input!$K$228*(1+vanilla4)^0.5)/A26stdlife))","v":1.5818846871541056E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F389),(Input!$K$228*(1+vanilla4)^0.5)-SUM($K389:L389),(Input!$K$228*(1+vanilla4)^0.5)/A26stdlife))","v":1.5818846871541056E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F389),(Input!$K$228*(1+vanilla4)^0.5)-SUM($K389:M389),(Input!$K$228*(1+vanilla4)^0.5)/A26stdlife))","v":1.5818846871541056E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F389),(Input!$K$228*(1+vanilla4)^0.5)-SUM($K389:N389),(Input!$K$228*(1+vanilla4)^0.5)/A26stdlife))","v":1.5818846871541056E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F389),(Input!$K$228*(1+vanilla4)^0.5)-SUM($K389:O389),(Input!$K$228*(1+vanilla4)^0.5)/A26stdlife))","v":1.5818846871541056E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F389),(Input!$K$228*(1+vanilla4)^0.5)-SUM($K389:P389),(Input!$K$228*(1+vanilla4)^0.5)/A26stdlife))","v":1.5818846871541056E-2}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F390),(Input!$L$228*(1+vanilla5)^0.5)-SUM($L390:L390),(Input!$L$228*(1+vanilla5)^0.5)/A26stdlife))","v":1.7623046836363575E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F390),(Input!$L$228*(1+vanilla5)^0.5)-SUM($L390:M390),(Input!$L$228*(1+vanilla5)^0.5)/A26stdlife))","v":1.7623046836363575E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F390),(Input!$L$228*(1+vanilla5)^0.5)-SUM($L390:N390),(Input!$L$228*(1+vanilla5)^0.5)/A26stdlife))","v":1.7623046836363575E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F390),(Input!$L$228*(1+vanilla5)^0.5)-SUM($L390:O390),(Input!$L$228*(1+vanilla5)^0.5)/A26stdlife))","v":1.7623046836363575E-2},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F390),(Input!$L$228*(1+vanilla5)^0.5)-SUM($L390:P390),(Input!$L$228*(1+vanilla5)^0.5)/A26stdlife))","v":1.7623046836363575E-2}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F391),(Input!$M$228*(1+vanilla6)^0.5)-SUM($M391:M391),(Input!$M$228*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F391),(Input!$M$228*(1+vanilla6)^0.5)-SUM($M391:N391),(Input!$M$228*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F391),(Input!$M$228*(1+vanilla6)^0.5)-SUM($M391:O391),(Input!$M$228*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F391),(Input!$M$228*(1+vanilla6)^0.5)-SUM($M391:P391),(Input!$M$228*(1+vanilla6)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F392),(Input!N$228*(1+vanilla7)^0.5)-SUM($N392:N392),(Input!$N$228*(1+vanilla7)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F392),(Input!O$228*(1+vanilla7)^0.5)-SUM($N392:O392),(Input!$N$228*(1+vanilla7)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F392),(Input!P$228*(1+vanilla7)^0.5)-SUM($N392:P392),(Input!$N$228*(1+vanilla7)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F393),(Input!$O$228*(1+vanilla8)^0.5)-SUM($O393:O393),(Input!$O$228*(1+vanilla8)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F393),(Input!$O$228*(1+vanilla8)^0.5)-SUM($O393:P393),(Input!$O$228*(1+vanilla8)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F394),(Input!$P$228*(1+vanilla9)^0.5)-SUM($P394:P394),(Input!$P$228*(1+vanilla9)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,{"$f":"-SUM(H384:H395)","v":-0.64598867944478922},{"$f":"-SUM(I384:I395)","v":-0.65781305519345878},{"$f":"-SUM(J384:J395)","v":-0.66670898655913668},{"$f":"-SUM(K384:K395)","v":-0.68659063846932644},{"$f":"-SUM(L384:L395)","v":-0.70240948534086745},{"$f":"IF(Input!M248>0, -SUM(M384:M395), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N384:N395), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O384:O395), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P384:P395), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q384:Q395), 0)","v":0}]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A27remlife,A27value-SUM($G397:G397),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":1.2681579206235709},{"$f":"IF(I$3>A27remlife,A27value-SUM($G397:H397),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":1.2681579206235709},{"$f":"IF(J$3>A27remlife,A27value-SUM($G397:I397),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":1.2681579206235709},{"$f":"IF(K$3>A27remlife,A27value-SUM($G397:J397),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":1.2681579206235709},{"$f":"IF(L$3>A27remlife,A27value-SUM($G397:K397),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":1.2681579206235709},{"$f":"IF(M$3>A27remlife,A27value-SUM($G397:L397),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":1.2681579206235709},{"$f":"IF(N$3>A27remlife,A27value-SUM($G397:M397),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0.37828113211415904},{"$f":"IF(O$3>A27remlife,A27value-SUM($G397:N397),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(P$3>A27remlife,A27value-SUM($G397:O397),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(Q$3>A27remlife,A27value-SUM($G397:P397),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(I$3>(A27stdlife+$F399),(Input!$H$229*(1+vanilla1)^0.5)-SUM($H399:H399),(Input!$H$229*(1+vanilla1)^0.5)/A27stdlife))","v":1.94526215381054E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$F399),(Input!$H$229*(1+vanilla1)^0.5)-SUM($H399:I399),(Input!$H$229*(1+vanilla1)^0.5)/A27stdlife))","v":1.94526215381054E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F399),(Input!$H$229*(1+vanilla1)^0.5)-SUM($H399:J399),(Input!$H$229*(1+vanilla1)^0.5)/A27stdlife))","v":1.94526215381054E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F399),(Input!$H$229*(1+vanilla1)^0.5)-SUM($H399:K399),(Input!$H$229*(1+vanilla1)^0.5)/A27stdlife))","v":1.94526215381054E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F399),(Input!$H$229*(1+vanilla1)^0.5)-SUM($H399:L399),(Input!$H$229*(1+vanilla1)^0.5)/A27stdlife))","v":1.94526215381054E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F399),(Input!$H$229*(1+vanilla1)^0.5)-SUM($H399:M399),(Input!$H$229*(1+vanilla1)^0.5)/A27stdlife))","v":1.94526215381054E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F399),(Input!$H$229*(1+vanilla1)^0.5)-SUM($H399:N399),(Input!$H$229*(1+vanilla1)^0.5)/A27stdlife))","v":1.94526215381054E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F399),(Input!$H$229*(1+vanilla1)^0.5)-SUM($H399:O399),(Input!$H$229*(1+vanilla1)^0.5)/A27stdlife))","v":1.94526215381054E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F399),(Input!$H$229*(1+vanilla1)^0.5)-SUM($H399:P399),(Input!$H$229*(1+vanilla1)^0.5)/A27stdlife))","v":1.94526215381054E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$F400),(Input!$I$229*(1+vanilla2)^0.5)-SUM($I400:I400),(Input!$I$229*(1+vanilla2)^0.5)/A27stdlife))","v":1.8376634767975072E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F400),(Input!$I$229*(1+vanilla2)^0.5)-SUM($I400:J400),(Input!$I$229*(1+vanilla2)^0.5)/A27stdlife))","v":1.8376634767975072E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F400),(Input!$I$229*(1+vanilla2)^0.5)-SUM($I400:K400),(Input!$I$229*(1+vanilla2)^0.5)/A27stdlife))","v":1.8376634767975072E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F400),(Input!$I$229*(1+vanilla2)^0.5)-SUM($I400:L400),(Input!$I$229*(1+vanilla2)^0.5)/A27stdlife))","v":1.8376634767975072E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F400),(Input!$I$229*(1+vanilla2)^0.5)-SUM($I400:M400),(Input!$I$229*(1+vanilla2)^0.5)/A27stdlife))","v":1.8376634767975072E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F400),(Input!$I$229*(1+vanilla2)^0.5)-SUM($I400:N400),(Input!$I$229*(1+vanilla2)^0.5)/A27stdlife))","v":1.8376634767975072E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F400),(Input!$I$229*(1+vanilla2)^0.5)-SUM($I400:O400),(Input!$I$229*(1+vanilla2)^0.5)/A27stdlife))","v":1.8376634767975072E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F400),(Input!$I$229*(1+vanilla2)^0.5)-SUM($I400:P400),(Input!$I$229*(1+vanilla2)^0.5)/A27stdlife))","v":1.8376634767975072E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F401),(Input!$J$229*(1+vanilla3)^0.5)-SUM($J401:J401),(Input!$J$229*(1+vanilla3)^0.5)/A27stdlife))","v":9.3541542593843854E-3},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F401),(Input!$J$229*(1+vanilla3)^0.5)-SUM($J401:K401),(Input!$J$229*(1+vanilla3)^0.5)/A27stdlife))","v":9.3541542593843854E-3},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F401),(Input!$J$229*(1+vanilla3)^0.5)-SUM($J401:L401),(Input!$J$229*(1+vanilla3)^0.5)/A27stdlife))","v":9.3541542593843854E-3},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F401),(Input!$J$229*(1+vanilla3)^0.5)-SUM($J401:M401),(Input!$J$229*(1+vanilla3)^0.5)/A27stdlife))","v":9.3541542593843854E-3},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F401),(Input!$J$229*(1+vanilla3)^0.5)-SUM($J401:N401),(Input!$J$229*(1+vanilla3)^0.5)/A27stdlife))","v":9.3541542593843854E-3},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F401),(Input!$J$229*(1+vanilla3)^0.5)-SUM($J401:O401),(Input!$J$229*(1+vanilla3)^0.5)/A27stdlife))","v":9.3541542593843854E-3},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F401),(Input!$J$229*(1+vanilla3)^0.5)-SUM($J401:P401),(Input!$J$229*(1+vanilla3)^0.5)/A27stdlife))","v":9.3541542593843854E-3}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F402),(Input!$K$229*(1+vanilla4)^0.5)-SUM($K402:K402),(Input!$K$229*(1+vanilla4)^0.5)/A27stdlife))","v":1.5789154325672041E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F402),(Input!$K$229*(1+vanilla4)^0.5)-SUM($K402:L402),(Input!$K$229*(1+vanilla4)^0.5)/A27stdlife))","v":1.5789154325672041E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F402),(Input!$K$229*(1+vanilla4)^0.5)-SUM($K402:M402),(Input!$K$229*(1+vanilla4)^0.5)/A27stdlife))","v":1.5789154325672041E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F402),(Input!$K$229*(1+vanilla4)^0.5)-SUM($K402:N402),(Input!$K$229*(1+vanilla4)^0.5)/A27stdlife))","v":1.5789154325672041E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F402),(Input!$K$229*(1+vanilla4)^0.5)-SUM($K402:O402),(Input!$K$229*(1+vanilla4)^0.5)/A27stdlife))","v":1.5789154325672041E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F402),(Input!$K$229*(1+vanilla4)^0.5)-SUM($K402:P402),(Input!$K$229*(1+vanilla4)^0.5)/A27stdlife))","v":1.5789154325672041E-2}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F403),(Input!$L$229*(1+vanilla5)^0.5)-SUM($L403:L403),(Input!$L$229*(1+vanilla5)^0.5)/A27stdlife))","v":2.5633835176196738E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F403),(Input!$L$229*(1+vanilla5)^0.5)-SUM($L403:M403),(Input!$L$229*(1+vanilla5)^0.5)/A27stdlife))","v":2.5633835176196738E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F403),(Input!$L$229*(1+vanilla5)^0.5)-SUM($L403:N403),(Input!$L$229*(1+vanilla5)^0.5)/A27stdlife))","v":2.5633835176196738E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F403),(Input!$L$229*(1+vanilla5)^0.5)-SUM($L403:O403),(Input!$L$229*(1+vanilla5)^0.5)/A27stdlife))","v":2.5633835176196738E-2},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F403),(Input!$L$229*(1+vanilla5)^0.5)-SUM($L403:P403),(Input!$L$229*(1+vanilla5)^0.5)/A27stdlife))","v":2.5633835176196738E-2}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F404),(Input!$M$229*(1+vanilla6)^0.5)-SUM($M404:M404),(Input!$M$229*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F404),(Input!$M$229*(1+vanilla6)^0.5)-SUM($M404:N404),(Input!$M$229*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F404),(Input!$M$229*(1+vanilla6)^0.5)-SUM($M404:O404),(Input!$M$229*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F404),(Input!$M$229*(1+vanilla6)^0.5)-SUM($M404:P404),(Input!$M$229*(1+vanilla6)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F405),(Input!N$229*(1+vanilla7)^0.5)-SUM($N405:N405),(Input!$N$229*(1+vanilla7)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F405),(Input!O$229*(1+vanilla7)^0.5)-SUM($N405:O405),(Input!$N$229*(1+vanilla7)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F405),(Input!P$229*(1+vanilla7)^0.5)-SUM($N405:P405),(Input!$N$229*(1+vanilla7)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F406),(Input!$O$229*(1+vanilla8)^0.5)-SUM($O406:O406),(Input!$O$229*(1+vanilla8)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F406),(Input!$O$229*(1+vanilla8)^0.5)-SUM($O406:P406),(Input!$O$229*(1+vanilla8)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F407),(Input!$P$229*(1+vanilla9)^0.5)-SUM($P407:P407),(Input!$P$229*(1+vanilla9)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,{"$f":"-SUM(H397:H408)","v":-1.2681579206235709},{"$f":"-SUM(I397:I408)","v":-1.2876105421616764},{"$f":"-SUM(J397:J408)","v":-1.3059871769296514},{"$f":"-SUM(K397:K408)","v":-1.3153413311890358},{"$f":"-SUM(L397:L408)","v":-1.3311304855147079},{"$f":"IF(Input!M248>0, -SUM(M397:M408), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N397:N408), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O397:O408), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P397:P408), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q397:Q408), 0)","v":0}]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A28remlife,A28value-SUM($G410:G410),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":2.4355484013641497},{"$f":"IF(I$3>A28remlife,A28value-SUM($G410:H410),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":2.4355484013641497},{"$f":"IF(J$3>A28remlife,A28value-SUM($G410:I410),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":2.4355484013641497},{"$f":"IF(K$3>A28remlife,A28value-SUM($G410:J410),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":2.4355484013641497},{"$f":"IF(L$3>A28remlife,A28value-SUM($G410:K410),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":2.4355484013641497},{"$f":"IF(M$3>A28remlife,A28value-SUM($G410:L410),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":2.4355484013641497},{"$f":"IF(N$3>A28remlife,A28value-SUM($G410:M410),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":2.4355484013641497},{"$f":"IF(O$3>A28remlife,A28value-SUM($G410:N410),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":2.4355484013641497},{"$f":"IF(P$3>A28remlife,A28value-SUM($G410:O410),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":2.4355484013641497},{"$f":"IF(Q$3>A28remlife,A28value-SUM($G410:P410),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":2.4355484013641497}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(I$3>(A28stdlife+$F412),(Input!$H$230*(1+vanilla1)^0.5)-SUM($H412:H412),(Input!$H$230*(1+vanilla1)^0.5)/A28stdlife))","v":9.722328800329022E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$F412),(Input!$H$230*(1+vanilla1)^0.5)-SUM($H412:I412),(Input!$H$230*(1+vanilla1)^0.5)/A28stdlife))","v":9.722328800329022E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F412),(Input!$H$230*(1+vanilla1)^0.5)-SUM($H412:J412),(Input!$H$230*(1+vanilla1)^0.5)/A28stdlife))","v":9.722328800329022E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F412),(Input!$H$230*(1+vanilla1)^0.5)-SUM($H412:K412),(Input!$H$230*(1+vanilla1)^0.5)/A28stdlife))","v":9.722328800329022E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F412),(Input!$H$230*(1+vanilla1)^0.5)-SUM($H412:L412),(Input!$H$230*(1+vanilla1)^0.5)/A28stdlife))","v":9.722328800329022E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F412),(Input!$H$230*(1+vanilla1)^0.5)-SUM($H412:M412),(Input!$H$230*(1+vanilla1)^0.5)/A28stdlife))","v":9.722328800329022E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F412),(Input!$H$230*(1+vanilla1)^0.5)-SUM($H412:N412),(Input!$H$230*(1+vanilla1)^0.5)/A28stdlife))","v":9.722328800329022E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F412),(Input!$H$230*(1+vanilla1)^0.5)-SUM($H412:O412),(Input!$H$230*(1+vanilla1)^0.5)/A28stdlife))","v":9.722328800329022E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F412),(Input!$H$230*(1+vanilla1)^0.5)-SUM($H412:P412),(Input!$H$230*(1+vanilla1)^0.5)/A28stdlife))","v":9.722328800329022E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$F413),(Input!$I$230*(1+vanilla2)^0.5)-SUM($I413:I413),(Input!$I$230*(1+vanilla2)^0.5)/A28stdlife))","v":7.3420916131524891E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F413),(Input!$I$230*(1+vanilla2)^0.5)-SUM($I413:J413),(Input!$I$230*(1+vanilla2)^0.5)/A28stdlife))","v":7.3420916131524891E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F413),(Input!$I$230*(1+vanilla2)^0.5)-SUM($I413:K413),(Input!$I$230*(1+vanilla2)^0.5)/A28stdlife))","v":7.3420916131524891E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F413),(Input!$I$230*(1+vanilla2)^0.5)-SUM($I413:L413),(Input!$I$230*(1+vanilla2)^0.5)/A28stdlife))","v":7.3420916131524891E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F413),(Input!$I$230*(1+vanilla2)^0.5)-SUM($I413:M413),(Input!$I$230*(1+vanilla2)^0.5)/A28stdlife))","v":7.3420916131524891E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F413),(Input!$I$230*(1+vanilla2)^0.5)-SUM($I413:N413),(Input!$I$230*(1+vanilla2)^0.5)/A28stdlife))","v":7.3420916131524891E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F413),(Input!$I$230*(1+vanilla2)^0.5)-SUM($I413:O413),(Input!$I$230*(1+vanilla2)^0.5)/A28stdlife))","v":7.3420916131524891E-2},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F413),(Input!$I$230*(1+vanilla2)^0.5)-SUM($I413:P413),(Input!$I$230*(1+vanilla2)^0.5)/A28stdlife))","v":7.3420916131524891E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F414),(Input!$J$230*(1+vanilla3)^0.5)-SUM($J414:J414),(Input!$J$230*(1+vanilla3)^0.5)/A28stdlife))","v":0.15940630472801096},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F414),(Input!$J$230*(1+vanilla3)^0.5)-SUM($J414:K414),(Input!$J$230*(1+vanilla3)^0.5)/A28stdlife))","v":0.15940630472801096},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F414),(Input!$J$230*(1+vanilla3)^0.5)-SUM($J414:L414),(Input!$J$230*(1+vanilla3)^0.5)/A28stdlife))","v":0.15940630472801096},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F414),(Input!$J$230*(1+vanilla3)^0.5)-SUM($J414:M414),(Input!$J$230*(1+vanilla3)^0.5)/A28stdlife))","v":0.15940630472801096},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F414),(Input!$J$230*(1+vanilla3)^0.5)-SUM($J414:N414),(Input!$J$230*(1+vanilla3)^0.5)/A28stdlife))","v":0.15940630472801096},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F414),(Input!$J$230*(1+vanilla3)^0.5)-SUM($J414:O414),(Input!$J$230*(1+vanilla3)^0.5)/A28stdlife))","v":0.15940630472801096},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F414),(Input!$J$230*(1+vanilla3)^0.5)-SUM($J414:P414),(Input!$J$230*(1+vanilla3)^0.5)/A28stdlife))","v":0.15940630472801096}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F415),(Input!$K$230*(1+vanilla4)^0.5)-SUM($K415:K415),(Input!$K$230*(1+vanilla4)^0.5)/A28stdlife))","v":0.12839803789628634},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F415),(Input!$K$230*(1+vanilla4)^0.5)-SUM($K415:L415),(Input!$K$230*(1+vanilla4)^0.5)/A28stdlife))","v":0.12839803789628634},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F415),(Input!$K$230*(1+vanilla4)^0.5)-SUM($K415:M415),(Input!$K$230*(1+vanilla4)^0.5)/A28stdlife))","v":0.12839803789628634},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F415),(Input!$K$230*(1+vanilla4)^0.5)-SUM($K415:N415),(Input!$K$230*(1+vanilla4)^0.5)/A28stdlife))","v":0.12839803789628634},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F415),(Input!$K$230*(1+vanilla4)^0.5)-SUM($K415:O415),(Input!$K$230*(1+vanilla4)^0.5)/A28stdlife))","v":0.12839803789628634},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F415),(Input!$K$230*(1+vanilla4)^0.5)-SUM($K415:P415),(Input!$K$230*(1+vanilla4)^0.5)/A28stdlife))","v":0.12839803789628634}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F416),(Input!$L$230*(1+vanilla5)^0.5)-SUM($L416:L416),(Input!$L$230*(1+vanilla5)^0.5)/A28stdlife))","v":0.14002849235802378},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F416),(Input!$L$230*(1+vanilla5)^0.5)-SUM($L416:M416),(Input!$L$230*(1+vanilla5)^0.5)/A28stdlife))","v":0.14002849235802378},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F416),(Input!$L$230*(1+vanilla5)^0.5)-SUM($L416:N416),(Input!$L$230*(1+vanilla5)^0.5)/A28stdlife))","v":0.14002849235802378},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F416),(Input!$L$230*(1+vanilla5)^0.5)-SUM($L416:O416),(Input!$L$230*(1+vanilla5)^0.5)/A28stdlife))","v":0.14002849235802378},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F416),(Input!$L$230*(1+vanilla5)^0.5)-SUM($L416:P416),(Input!$L$230*(1+vanilla5)^0.5)/A28stdlife))","v":0.14002849235802378}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F417),(Input!$M$230*(1+vanilla6)^0.5)-SUM($M417:M417),(Input!$M$230*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F417),(Input!$M$230*(1+vanilla6)^0.5)-SUM($M417:N417),(Input!$M$230*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F417),(Input!$M$230*(1+vanilla6)^0.5)-SUM($M417:O417),(Input!$M$230*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F417),(Input!$M$230*(1+vanilla6)^0.5)-SUM($M417:P417),(Input!$M$230*(1+vanilla6)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F418),(Input!N$230*(1+vanilla7)^0.5)-SUM($N418:N418),(Input!$N$230*(1+vanilla7)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F418),(Input!O$230*(1+vanilla7)^0.5)-SUM($N418:O418),(Input!$N$230*(1+vanilla7)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F418),(Input!P$230*(1+vanilla7)^0.5)-SUM($N418:P418),(Input!$N$230*(1+vanilla7)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F419),(Input!$O$230*(1+vanilla8)^0.5)-SUM($O419:O419),(Input!$O$230*(1+vanilla8)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F419),(Input!$O$230*(1+vanilla8)^0.5)-SUM($O419:P419),(Input!$O$230*(1+vanilla8)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F420),(Input!$P$230*(1+vanilla9)^0.5)-SUM($P420:P420),(Input!$P$230*(1+vanilla9)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,{"$f":"-SUM(H410:H421)","v":-2.4355484013641497},{"$f":"-SUM(I410:I421)","v":-2.5327716893674399},{"$f":"-SUM(J410:J421)","v":-2.6061926054989648},{"$f":"-SUM(K410:K421)","v":-2.7655989102269758},{"$f":"-SUM(L410:L421)","v":-2.8939969481232621},{"$f":"IF(Input!M248>0, -SUM(M410:M421), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N410:N421), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O410:O421), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P410:P421), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q410:Q421), 0)","v":0}]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A29remlife,A29value-SUM($G423:G423),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":3.048739418182099},{"$f":"IF(I$3>A29remlife,A29value-SUM($G423:H423),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":3.048739418182099},{"$f":"IF(J$3>A29remlife,A29value-SUM($G423:I423),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":3.048739418182099},{"$f":"IF(K$3>A29remlife,A29value-SUM($G423:J423),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":2.6279293350612445},{"$f":"IF(L$3>A29remlife,A29value-SUM($G423:K423),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(M$3>A29remlife,A29value-SUM($G423:L423),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(N$3>A29remlife,A29value-SUM($G423:M423),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(O$3>A29remlife,A29value-SUM($G423:N423),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(P$3>A29remlife,A29value-SUM($G423:O423),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(Q$3>A29remlife,A29value-SUM($G423:P423),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(I$3>(A29stdlife+$F425),(Input!$H$231*(1+vanilla1)^0.5)-SUM($H425:H425),(Input!$H$231*(1+vanilla1)^0.5)/A29stdlife))","v":1.837483141418958E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$F425),(Input!$H$231*(1+vanilla1)^0.5)-SUM($H425:I425),(Input!$H$231*(1+vanilla1)^0.5)/A29stdlife))","v":1.837483141418958E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F425),(Input!$H$231*(1+vanilla1)^0.5)-SUM($H425:J425),(Input!$H$231*(1+vanilla1)^0.5)/A29stdlife))","v":1.837483141418958E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F425),(Input!$H$231*(1+vanilla1)^0.5)-SUM($H425:K425),(Input!$H$231*(1+vanilla1)^0.5)/A29stdlife))","v":1.837483141418958E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F425),(Input!$H$231*(1+vanilla1)^0.5)-SUM($H425:L425),(Input!$H$231*(1+vanilla1)^0.5)/A29stdlife))","v":1.837483141418958E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F425),(Input!$H$231*(1+vanilla1)^0.5)-SUM($H425:M425),(Input!$H$231*(1+vanilla1)^0.5)/A29stdlife))","v":1.837483141418958E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F425),(Input!$H$231*(1+vanilla1)^0.5)-SUM($H425:N425),(Input!$H$231*(1+vanilla1)^0.5)/A29stdlife))","v":1.837483141418958E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F425),(Input!$H$231*(1+vanilla1)^0.5)-SUM($H425:O425),(Input!$H$231*(1+vanilla1)^0.5)/A29stdlife))","v":1.837483141418958E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F425),(Input!$H$231*(1+vanilla1)^0.5)-SUM($H425:P425),(Input!$H$231*(1+vanilla1)^0.5)/A29stdlife))","v":1.837483141418958E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$F426),(Input!$I$231*(1+vanilla2)^0.5)-SUM($I426:I426),(Input!$I$231*(1+vanilla2)^0.5)/A29stdlife))","v":2.9055199645635261E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F426),(Input!$I$231*(1+vanilla2)^0.5)-SUM($I426:J426),(Input!$I$231*(1+vanilla2)^0.5)/A29stdlife))","v":2.9055199645635261E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F426),(Input!$I$231*(1+vanilla2)^0.5)-SUM($I426:K426),(Input!$I$231*(1+vanilla2)^0.5)/A29stdlife))","v":2.9055199645635261E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F426),(Input!$I$231*(1+vanilla2)^0.5)-SUM($I426:L426),(Input!$I$231*(1+vanilla2)^0.5)/A29stdlife))","v":2.9055199645635261E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F426),(Input!$I$231*(1+vanilla2)^0.5)-SUM($I426:M426),(Input!$I$231*(1+vanilla2)^0.5)/A29stdlife))","v":2.9055199645635261E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F426),(Input!$I$231*(1+vanilla2)^0.5)-SUM($I426:N426),(Input!$I$231*(1+vanilla2)^0.5)/A29stdlife))","v":2.9055199645635261E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F426),(Input!$I$231*(1+vanilla2)^0.5)-SUM($I426:O426),(Input!$I$231*(1+vanilla2)^0.5)/A29stdlife))","v":2.9055199645635261E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F426),(Input!$I$231*(1+vanilla2)^0.5)-SUM($I426:P426),(Input!$I$231*(1+vanilla2)^0.5)/A29stdlife))","v":2.9055199645635261E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F427),(Input!$J$231*(1+vanilla3)^0.5)-SUM($J427:J427),(Input!$J$231*(1+vanilla3)^0.5)/A29stdlife))","v":6.6068467584066547E-3},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F427),(Input!$J$231*(1+vanilla3)^0.5)-SUM($J427:K427),(Input!$J$231*(1+vanilla3)^0.5)/A29stdlife))","v":6.6068467584066547E-3},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F427),(Input!$J$231*(1+vanilla3)^0.5)-SUM($J427:L427),(Input!$J$231*(1+vanilla3)^0.5)/A29stdlife))","v":6.6068467584066547E-3},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F427),(Input!$J$231*(1+vanilla3)^0.5)-SUM($J427:M427),(Input!$J$231*(1+vanilla3)^0.5)/A29stdlife))","v":6.6068467584066547E-3},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F427),(Input!$J$231*(1+vanilla3)^0.5)-SUM($J427:N427),(Input!$J$231*(1+vanilla3)^0.5)/A29stdlife))","v":6.6068467584066547E-3},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F427),(Input!$J$231*(1+vanilla3)^0.5)-SUM($J427:O427),(Input!$J$231*(1+vanilla3)^0.5)/A29stdlife))","v":6.6068467584066547E-3},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F427),(Input!$J$231*(1+vanilla3)^0.5)-SUM($J427:P427),(Input!$J$231*(1+vanilla3)^0.5)/A29stdlife))","v":6.6068467584066547E-3}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F428),(Input!$K$231*(1+vanilla4)^0.5)-SUM($K428:K428),(Input!$K$231*(1+vanilla4)^0.5)/A29stdlife))","v":2.1150644990719357E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F428),(Input!$K$231*(1+vanilla4)^0.5)-SUM($K428:L428),(Input!$K$231*(1+vanilla4)^0.5)/A29stdlife))","v":2.1150644990719357E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F428),(Input!$K$231*(1+vanilla4)^0.5)-SUM($K428:M428),(Input!$K$231*(1+vanilla4)^0.5)/A29stdlife))","v":2.1150644990719357E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F428),(Input!$K$231*(1+vanilla4)^0.5)-SUM($K428:N428),(Input!$K$231*(1+vanilla4)^0.5)/A29stdlife))","v":2.1150644990719357E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F428),(Input!$K$231*(1+vanilla4)^0.5)-SUM($K428:O428),(Input!$K$231*(1+vanilla4)^0.5)/A29stdlife))","v":2.1150644990719357E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F428),(Input!$K$231*(1+vanilla4)^0.5)-SUM($K428:P428),(Input!$K$231*(1+vanilla4)^0.5)/A29stdlife))","v":2.1150644990719357E-2}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F429),(Input!$L$231*(1+vanilla5)^0.5)-SUM($L429:L429),(Input!$L$231*(1+vanilla5)^0.5)/A29stdlife))","v":2.4010976281331843E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F429),(Input!$L$231*(1+vanilla5)^0.5)-SUM($L429:M429),(Input!$L$231*(1+vanilla5)^0.5)/A29stdlife))","v":2.4010976281331843E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F429),(Input!$L$231*(1+vanilla5)^0.5)-SUM($L429:N429),(Input!$L$231*(1+vanilla5)^0.5)/A29stdlife))","v":2.4010976281331843E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F429),(Input!$L$231*(1+vanilla5)^0.5)-SUM($L429:O429),(Input!$L$231*(1+vanilla5)^0.5)/A29stdlife))","v":2.4010976281331843E-2},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F429),(Input!$L$231*(1+vanilla5)^0.5)-SUM($L429:P429),(Input!$L$231*(1+vanilla5)^0.5)/A29stdlife))","v":2.4010976281331843E-2}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F430),(Input!$M$231*(1+vanilla6)^0.5)-SUM($M430:M430),(Input!$M$231*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F430),(Input!$M$231*(1+vanilla6)^0.5)-SUM($M430:N430),(Input!$M$231*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F430),(Input!$M$231*(1+vanilla6)^0.5)-SUM($M430:O430),(Input!$M$231*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F430),(Input!$M$231*(1+vanilla6)^0.5)-SUM($M430:P430),(Input!$M$231*(1+vanilla6)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F431),(Input!N$231*(1+vanilla7)^0.5)-SUM($N431:N431),(Input!$N$231*(1+vanilla7)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F431),(Input!O$231*(1+vanilla7)^0.5)-SUM($N431:O431),(Input!$N$231*(1+vanilla7)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F431),(Input!P$231*(1+vanilla7)^0.5)-SUM($N431:P431),(Input!$N$231*(1+vanilla7)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F432),(Input!$O$231*(1+vanilla8)^0.5)-SUM($O432:O432),(Input!$O$231*(1+vanilla8)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F432),(Input!$O$231*(1+vanilla8)^0.5)-SUM($O432:P432),(Input!$O$231*(1+vanilla8)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F433),(Input!$P$231*(1+vanilla9)^0.5)-SUM($P433:P433),(Input!$P$231*(1+vanilla9)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,{"$f":"-SUM(H423:H434)","v":-3.048739418182099},{"$f":"-SUM(I423:I434)","v":-3.0671142495962886},{"$f":"-SUM(J423:J434)","v":-3.0961694492419238},{"$f":"-SUM(K423:K434)","v":-2.6819662128794759},{"$f":"-SUM(L423:L434)","v":-7.5187522808950857E-2},{"$f":"IF(Input!M248>0, -SUM(M423:M434), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N423:N434), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O423:O434), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P423:P434), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q423:Q434), 0)","v":0}]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A30remlife,A30value-SUM($G436:G436),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(I$3>A30remlife,A30value-SUM($G436:H436),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(J$3>A30remlife,A30value-SUM($G436:I436),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(K$3>A30remlife,A30value-SUM($G436:J436),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(L$3>A30remlife,A30value-SUM($G436:K436),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(M$3>A30remlife,A30value-SUM($G436:L436),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(N$3>A30remlife,A30value-SUM($G436:M436),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(O$3>A30remlife,A30value-SUM($G436:N436),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(P$3>A30remlife,A30value-SUM($G436:O436),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"},{"$f":"IF(Q$3>A30remlife,A30value-SUM($G436:P436),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(I$3>(A30stdlife+$F438),(Input!$H$232*(1+vanilla1)^0.5)-SUM($H438:H438),(Input!$H$232*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$F438),(Input!$H$232*(1+vanilla1)^0.5)-SUM($H438:I438),(Input!$H$232*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F438),(Input!$H$232*(1+vanilla1)^0.5)-SUM($H438:J438),(Input!$H$232*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F438),(Input!$H$232*(1+vanilla1)^0.5)-SUM($H438:K438),(Input!$H$232*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F438),(Input!$H$232*(1+vanilla1)^0.5)-SUM($H438:L438),(Input!$H$232*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F438),(Input!$H$232*(1+vanilla1)^0.5)-SUM($H438:M438),(Input!$H$232*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F438),(Input!$H$232*(1+vanilla1)^0.5)-SUM($H438:N438),(Input!$H$232*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F438),(Input!$H$232*(1+vanilla1)^0.5)-SUM($H438:O438),(Input!$H$232*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F438),(Input!$H$232*(1+vanilla1)^0.5)-SUM($H438:P438),(Input!$H$232*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$F439),(Input!$I$232*(1+vanilla2)^0.5)-SUM($I439:I439),(Input!$I$232*(1+vanilla2)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F439),(Input!$I$232*(1+vanilla2)^0.5)-SUM($I439:J439),(Input!$I$232*(1+vanilla2)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F439),(Input!$I$232*(1+vanilla2)^0.5)-SUM($I439:K439),(Input!$I$232*(1+vanilla2)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F439),(Input!$I$232*(1+vanilla2)^0.5)-SUM($I439:L439),(Input!$I$232*(1+vanilla2)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F439),(Input!$I$232*(1+vanilla2)^0.5)-SUM($I439:M439),(Input!$I$232*(1+vanilla2)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F439),(Input!$I$232*(1+vanilla2)^0.5)-SUM($I439:N439),(Input!$I$232*(1+vanilla2)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F439),(Input!$I$232*(1+vanilla2)^0.5)-SUM($I439:O439),(Input!$I$232*(1+vanilla2)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F439),(Input!$I$232*(1+vanilla2)^0.5)-SUM($I439:P439),(Input!$I$232*(1+vanilla2)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F440),(Input!$J$232*(1+vanilla3)^0.5)-SUM($J440:J440),(Input!$J$232*(1+vanilla3)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F440),(Input!$J$232*(1+vanilla3)^0.5)-SUM($J440:K440),(Input!$J$232*(1+vanilla3)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F440),(Input!$J$232*(1+vanilla3)^0.5)-SUM($J440:L440),(Input!$J$232*(1+vanilla3)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F440),(Input!$J$232*(1+vanilla3)^0.5)-SUM($J440:M440),(Input!$J$232*(1+vanilla3)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F440),(Input!$J$232*(1+vanilla3)^0.5)-SUM($J440:N440),(Input!$J$232*(1+vanilla3)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F440),(Input!$J$232*(1+vanilla3)^0.5)-SUM($J440:O440),(Input!$J$232*(1+vanilla3)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F440),(Input!$J$232*(1+vanilla3)^0.5)-SUM($J440:P440),(Input!$J$232*(1+vanilla3)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F441),(Input!$K$232*(1+vanilla4)^0.5)-SUM($K441:K441),(Input!$K$232*(1+vanilla4)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F441),(Input!$K$232*(1+vanilla4)^0.5)-SUM($K441:L441),(Input!$K$232*(1+vanilla4)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F441),(Input!$K$232*(1+vanilla4)^0.5)-SUM($K441:M441),(Input!$K$232*(1+vanilla4)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F441),(Input!$K$232*(1+vanilla4)^0.5)-SUM($K441:N441),(Input!$K$232*(1+vanilla4)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F441),(Input!$K$232*(1+vanilla4)^0.5)-SUM($K441:O441),(Input!$K$232*(1+vanilla4)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F441),(Input!$K$232*(1+vanilla4)^0.5)-SUM($K441:P441),(Input!$K$232*(1+vanilla4)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F442),(Input!$L$232*(1+vanilla5)^0.5)-SUM($L442:L442),(Input!$L$232*(1+vanilla5)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F442),(Input!$L$232*(1+vanilla5)^0.5)-SUM($L442:M442),(Input!$L$232*(1+vanilla5)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F442),(Input!$L$232*(1+vanilla5)^0.5)-SUM($L442:N442),(Input!$L$232*(1+vanilla5)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F442),(Input!$L$232*(1+vanilla5)^0.5)-SUM($L442:O442),(Input!$L$232*(1+vanilla5)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F442),(Input!$L$232*(1+vanilla5)^0.5)-SUM($L442:P442),(Input!$L$232*(1+vanilla5)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F443),(Input!$M$232*(1+vanilla6)^0.5)-SUM($M443:M443),(Input!$M$232*(1+vanilla6)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F443),(Input!$M$232*(1+vanilla6)^0.5)-SUM($M443:N443),(Input!$M$232*(1+vanilla6)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F443),(Input!$M$232*(1+vanilla6)^0.5)-SUM($M443:O443),(Input!$M$232*(1+vanilla6)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F443),(Input!$M$232*(1+vanilla6)^0.5)-SUM($M443:P443),(Input!$M$232*(1+vanilla6)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F444),(Input!N$232*(1+vanilla7)^0.5)-SUM($N444:N444),(Input!$N$232*(1+vanilla7)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F444),(Input!O$232*(1+vanilla7)^0.5)-SUM($N444:O444),(Input!$N$232*(1+vanilla7)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F444),(Input!P$232*(1+vanilla7)^0.5)-SUM($N444:P444),(Input!$N$232*(1+vanilla7)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F445),(Input!$O$232*(1+vanilla8)^0.5)-SUM($O445:O445),(Input!$O$232*(1+vanilla8)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F445),(Input!$O$232*(1+vanilla8)^0.5)-SUM($O445:P445),(Input!$O$232*(1+vanilla8)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F446),(Input!$P$232*(1+vanilla9)^0.5)-SUM($P446:P446),(Input!$P$232*(1+vanilla9)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,{"$f":"-SUM(H436:H447)","v":0},{"$f":"-SUM(I436:I447)","v":0},{"$f":"-SUM(J436:J447)","v":0},{"$f":"-SUM(K436:K447)","v":0},{"$f":"-SUM(L436:L447)","v":0},{"$f":"IF(Input!M248>0, -SUM(M436:M447), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N436:N447), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O436:O447), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P436:P447), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q436:Q447), 0)","v":0}]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A31remlife,A31value-SUM($G449:G449),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":"n/a"},{"$f":"IF(I$3>A31remlife,A31value-SUM($G449:H449),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":"n/a"},{"$f":"IF(J$3>A31remlife,A31value-SUM($G449:I449),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":"n/a"},{"$f":"IF(K$3>A31remlife,A31value-SUM($G449:J449),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":"n/a"},{"$f":"IF(L$3>A31remlife,A31value-SUM($G449:K449),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":"n/a"},{"$f":"IF(M$3>A31remlife,A31value-SUM($G449:L449),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":"n/a"},{"$f":"IF(N$3>A31remlife,A31value-SUM($G449:M449),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":"n/a"},{"$f":"IF(O$3>A31remlife,A31value-SUM($G449:N449),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":"n/a"},{"$f":"IF(P$3>A31remlife,A31value-SUM($G449:O449),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":"n/a"},{"$f":"IF(Q$3>A31remlife,A31value-SUM($G449:P449),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(I$3>(A31stdlife+$F451),(Input!$H$233*(1+vanilla1)^0.5)-SUM($H451:H451),(Input!$H$233*(1+vanilla1)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(J$3>(A31stdlife+$F451),(Input!$H$233*(1+vanilla1)^0.5)-SUM($H451:I451),(Input!$H$233*(1+vanilla1)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$F451),(Input!$H$233*(1+vanilla1)^0.5)-SUM($H451:J451),(Input!$H$233*(1+vanilla1)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F451),(Input!$H$233*(1+vanilla1)^0.5)-SUM($H451:K451),(Input!$H$233*(1+vanilla1)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F451),(Input!$H$233*(1+vanilla1)^0.5)-SUM($H451:L451),(Input!$H$233*(1+vanilla1)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F451),(Input!$H$233*(1+vanilla1)^0.5)-SUM($H451:M451),(Input!$H$233*(1+vanilla1)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F451),(Input!$H$233*(1+vanilla1)^0.5)-SUM($H451:N451),(Input!$H$233*(1+vanilla1)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F451),(Input!$H$233*(1+vanilla1)^0.5)-SUM($H451:O451),(Input!$H$233*(1+vanilla1)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F451),(Input!$H$233*(1+vanilla1)^0.5)-SUM($H451:P451),(Input!$H$233*(1+vanilla1)^0.5)/A31stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(J$3>(A31stdlife+$F452),(Input!$I$233*(1+vanilla2)^0.5)-SUM($I452:I452),(Input!$I$233*(1+vanilla2)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$F452),(Input!$I$233*(1+vanilla2)^0.5)-SUM($I452:J452),(Input!$I$233*(1+vanilla2)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F452),(Input!$I$233*(1+vanilla2)^0.5)-SUM($I452:K452),(Input!$I$233*(1+vanilla2)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F452),(Input!$I$233*(1+vanilla2)^0.5)-SUM($I452:L452),(Input!$I$233*(1+vanilla2)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F452),(Input!$I$233*(1+vanilla2)^0.5)-SUM($I452:M452),(Input!$I$233*(1+vanilla2)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F452),(Input!$I$233*(1+vanilla2)^0.5)-SUM($I452:N452),(Input!$I$233*(1+vanilla2)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F452),(Input!$I$233*(1+vanilla2)^0.5)-SUM($I452:O452),(Input!$I$233*(1+vanilla2)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F452),(Input!$I$233*(1+vanilla2)^0.5)-SUM($I452:P452),(Input!$I$233*(1+vanilla2)^0.5)/A31stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$F453),(Input!$J$233*(1+vanilla3)^0.5)-SUM($J453:J453),(Input!$J$233*(1+vanilla3)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F453),(Input!$J$233*(1+vanilla3)^0.5)-SUM($J453:K453),(Input!$J$233*(1+vanilla3)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F453),(Input!$J$233*(1+vanilla3)^0.5)-SUM($J453:L453),(Input!$J$233*(1+vanilla3)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F453),(Input!$J$233*(1+vanilla3)^0.5)-SUM($J453:M453),(Input!$J$233*(1+vanilla3)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F453),(Input!$J$233*(1+vanilla3)^0.5)-SUM($J453:N453),(Input!$J$233*(1+vanilla3)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F453),(Input!$J$233*(1+vanilla3)^0.5)-SUM($J453:O453),(Input!$J$233*(1+vanilla3)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F453),(Input!$J$233*(1+vanilla3)^0.5)-SUM($J453:P453),(Input!$J$233*(1+vanilla3)^0.5)/A31stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F454),(Input!$K$233*(1+vanilla4)^0.5)-SUM($K454:K454),(Input!$K$233*(1+vanilla4)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F454),(Input!$K$233*(1+vanilla4)^0.5)-SUM($K454:L454),(Input!$K$233*(1+vanilla4)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F454),(Input!$K$233*(1+vanilla4)^0.5)-SUM($K454:M454),(Input!$K$233*(1+vanilla4)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F454),(Input!$K$233*(1+vanilla4)^0.5)-SUM($K454:N454),(Input!$K$233*(1+vanilla4)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F454),(Input!$K$233*(1+vanilla4)^0.5)-SUM($K454:O454),(Input!$K$233*(1+vanilla4)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F454),(Input!$K$233*(1+vanilla4)^0.5)-SUM($K454:P454),(Input!$K$233*(1+vanilla4)^0.5)/A31stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F455),(Input!$L$233*(1+vanilla5)^0.5)-SUM($L455:L455),(Input!$L$233*(1+vanilla5)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F455),(Input!$L$233*(1+vanilla5)^0.5)-SUM($L455:M455),(Input!$L$233*(1+vanilla5)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F455),(Input!$L$233*(1+vanilla5)^0.5)-SUM($L455:N455),(Input!$L$233*(1+vanilla5)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F455),(Input!$L$233*(1+vanilla5)^0.5)-SUM($L455:O455),(Input!$L$233*(1+vanilla5)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F455),(Input!$L$233*(1+vanilla5)^0.5)-SUM($L455:P455),(Input!$L$233*(1+vanilla5)^0.5)/A31stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F456),(Input!$M$233*(1+vanilla6)^0.5)-SUM($M456:M456),(Input!$M$233*(1+vanilla6)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F456),(Input!$M$233*(1+vanilla6)^0.5)-SUM($M456:N456),(Input!$M$233*(1+vanilla6)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F456),(Input!$M$233*(1+vanilla6)^0.5)-SUM($M456:O456),(Input!$M$233*(1+vanilla6)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F456),(Input!$M$233*(1+vanilla6)^0.5)-SUM($M456:P456),(Input!$M$233*(1+vanilla6)^0.5)/A31stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F457),(Input!N$233*(1+vanilla7)^0.5)-SUM($N457:N457),(Input!$N$233*(1+vanilla7)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F457),(Input!O$233*(1+vanilla7)^0.5)-SUM($N457:O457),(Input!$N$233*(1+vanilla7)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F457),(Input!P$233*(1+vanilla7)^0.5)-SUM($N457:P457),(Input!$N$233*(1+vanilla7)^0.5)/A31stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F458),(Input!$O$233*(1+vanilla8)^0.5)-SUM($O458:O458),(Input!$O$233*(1+vanilla8)^0.5)/A31stdlife))","v":"n/a"},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F458),(Input!$O$233*(1+vanilla8)^0.5)-SUM($O458:P458),(Input!$O$233*(1+vanilla8)^0.5)/A31stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F459),(Input!$P$233*(1+vanilla9)^0.5)-SUM($P459:P459),(Input!$P$233*(1+vanilla9)^0.5)/A31stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,{"$f":"-SUM(H449:H460)","v":0},{"$f":"-SUM(I449:I460)","v":0},{"$f":"-SUM(J449:J460)","v":0},{"$f":"-SUM(K449:K460)","v":0},{"$f":"-SUM(L449:L460)","v":0},{"$f":"IF(Input!M261>0, -SUM(M449:M460), 0)","v":0},{"$f":"IF(Input!N261>0, -SUM(N449:N460), 0)","v":0},{"$f":"IF(Input!O261>0, -SUM(O449:O460), 0)","v":0},{"$f":"IF(Input!P261>0, -SUM(P449:P460), 0)","v":0},{"$f":"IF(Input!Q261>0, -SUM(Q449:Q460), 0)","v":0}]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A32remlife,A32value-SUM($G462:G462),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":"n/a"},{"$f":"IF(I$3>A32remlife,A32value-SUM($G462:H462),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":"n/a"},{"$f":"IF(J$3>A32remlife,A32value-SUM($G462:I462),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":"n/a"},{"$f":"IF(K$3>A32remlife,A32value-SUM($G462:J462),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":"n/a"},{"$f":"IF(L$3>A32remlife,A32value-SUM($G462:K462),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":"n/a"},{"$f":"IF(M$3>A32remlife,A32value-SUM($G462:L462),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":"n/a"},{"$f":"IF(N$3>A32remlife,A32value-SUM($G462:M462),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":"n/a"},{"$f":"IF(O$3>A32remlife,A32value-SUM($G462:N462),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":"n/a"},{"$f":"IF(P$3>A32remlife,A32value-SUM($G462:O462),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":"n/a"},{"$f":"IF(Q$3>A32remlife,A32value-SUM($G462:P462),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(I$3>(A32stdlife+$F464),(Input!$H$234*(1+vanilla1)^0.5)-SUM($H464:H464),(Input!$H$234*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(J$3>(A32stdlife+$F464),(Input!$H$234*(1+vanilla1)^0.5)-SUM($H464:I464),(Input!$H$234*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$F464),(Input!$H$234*(1+vanilla1)^0.5)-SUM($H464:J464),(Input!$H$234*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F464),(Input!$H$234*(1+vanilla1)^0.5)-SUM($H464:K464),(Input!$H$234*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F464),(Input!$H$234*(1+vanilla1)^0.5)-SUM($H464:L464),(Input!$H$234*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F464),(Input!$H$234*(1+vanilla1)^0.5)-SUM($H464:M464),(Input!$H$234*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F464),(Input!$H$234*(1+vanilla1)^0.5)-SUM($H464:N464),(Input!$H$234*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F464),(Input!$H$234*(1+vanilla1)^0.5)-SUM($H464:O464),(Input!$H$234*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F464),(Input!$H$234*(1+vanilla1)^0.5)-SUM($H464:P464),(Input!$H$234*(1+vanilla1)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(J$3>(A32stdlife+$F465),(Input!$I$234*(1+vanilla2)^0.5)-SUM($I465:I465),(Input!$I$234*(1+vanilla2)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$F465),(Input!$I$234*(1+vanilla2)^0.5)-SUM($I465:J465),(Input!$I$234*(1+vanilla2)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F465),(Input!$I$234*(1+vanilla2)^0.5)-SUM($I465:K465),(Input!$I$234*(1+vanilla2)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F465),(Input!$I$234*(1+vanilla2)^0.5)-SUM($I465:L465),(Input!$I$234*(1+vanilla2)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F465),(Input!$I$234*(1+vanilla2)^0.5)-SUM($I465:M465),(Input!$I$234*(1+vanilla2)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F465),(Input!$I$234*(1+vanilla2)^0.5)-SUM($I465:N465),(Input!$I$234*(1+vanilla2)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F465),(Input!$I$234*(1+vanilla2)^0.5)-SUM($I465:O465),(Input!$I$234*(1+vanilla2)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F465),(Input!$I$234*(1+vanilla2)^0.5)-SUM($I465:P465),(Input!$I$234*(1+vanilla2)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$F466),(Input!$J$234*(1+vanilla3)^0.5)-SUM($J466:J466),(Input!$J$234*(1+vanilla3)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F466),(Input!$J$234*(1+vanilla3)^0.5)-SUM($J466:K466),(Input!$J$234*(1+vanilla3)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F466),(Input!$J$234*(1+vanilla3)^0.5)-SUM($J466:L466),(Input!$J$234*(1+vanilla3)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F466),(Input!$J$234*(1+vanilla3)^0.5)-SUM($J466:M466),(Input!$J$234*(1+vanilla3)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F466),(Input!$J$234*(1+vanilla3)^0.5)-SUM($J466:N466),(Input!$J$234*(1+vanilla3)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F466),(Input!$J$234*(1+vanilla3)^0.5)-SUM($J466:O466),(Input!$J$234*(1+vanilla3)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F466),(Input!$J$234*(1+vanilla3)^0.5)-SUM($J466:P466),(Input!$J$234*(1+vanilla3)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F467),(Input!$K$234*(1+vanilla4)^0.5)-SUM($K467:K467),(Input!$K$234*(1+vanilla4)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F467),(Input!$K$234*(1+vanilla4)^0.5)-SUM($K467:L467),(Input!$K$234*(1+vanilla4)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F467),(Input!$K$234*(1+vanilla4)^0.5)-SUM($K467:M467),(Input!$K$234*(1+vanilla4)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F467),(Input!$K$234*(1+vanilla4)^0.5)-SUM($K467:N467),(Input!$K$234*(1+vanilla4)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F467),(Input!$K$234*(1+vanilla4)^0.5)-SUM($K467:O467),(Input!$K$234*(1+vanilla4)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F467),(Input!$K$234*(1+vanilla4)^0.5)-SUM($K467:P467),(Input!$K$234*(1+vanilla4)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F468),(Input!$L$234*(1+vanilla5)^0.5)-SUM($L468:L468),(Input!$L$234*(1+vanilla5)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F468),(Input!$L$234*(1+vanilla5)^0.5)-SUM($L468:M468),(Input!$L$234*(1+vanilla5)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F468),(Input!$L$234*(1+vanilla5)^0.5)-SUM($L468:N468),(Input!$L$234*(1+vanilla5)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F468),(Input!$L$234*(1+vanilla5)^0.5)-SUM($L468:O468),(Input!$L$234*(1+vanilla5)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F468),(Input!$L$234*(1+vanilla5)^0.5)-SUM($L468:P468),(Input!$L$234*(1+vanilla5)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F469),(Input!$M$234*(1+vanilla6)^0.5)-SUM($M469:M469),(Input!$M$234*(1+vanilla6)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F469),(Input!$M$234*(1+vanilla6)^0.5)-SUM($M469:N469),(Input!$M$234*(1+vanilla6)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F469),(Input!$M$234*(1+vanilla6)^0.5)-SUM($M469:O469),(Input!$M$234*(1+vanilla6)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F469),(Input!$M$234*(1+vanilla6)^0.5)-SUM($M469:P469),(Input!$M$234*(1+vanilla6)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F470),(Input!N$234*(1+vanilla7)^0.5)-SUM($N470:N470),(Input!$N$234*(1+vanilla7)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F470),(Input!O$234*(1+vanilla7)^0.5)-SUM($N470:O470),(Input!$N$234*(1+vanilla7)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F470),(Input!P$234*(1+vanilla7)^0.5)-SUM($N470:P470),(Input!$N$234*(1+vanilla7)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F471),(Input!$O$234*(1+vanilla8)^0.5)-SUM($O471:O471),(Input!$O$234*(1+vanilla8)^0.5)/A32stdlife))","v":"n/a"},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F471),(Input!$O$234*(1+vanilla8)^0.5)-SUM($O471:P471),(Input!$O$234*(1+vanilla8)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F472),(Input!$P$234*(1+vanilla9)^0.5)-SUM($P472:P472),(Input!$P$234*(1+vanilla9)^0.5)/A32stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,{"$f":"-SUM(H462:H473)","v":0},{"$f":"-SUM(I462:I473)","v":0},{"$f":"-SUM(J462:J473)","v":0},{"$f":"-SUM(K462:K473)","v":0},{"$f":"-SUM(L462:L473)","v":0},{"$f":"IF(Input!M274>0, -SUM(M462:M473), 0)","v":0},{"$f":"IF(Input!N274>0, -SUM(N462:N473), 0)","v":0},{"$f":"IF(Input!O274>0, -SUM(O462:O473), 0)","v":0},{"$f":"IF(Input!P274>0, -SUM(P462:P473), 0)","v":0},{"$f":"IF(Input!Q274>0, -SUM(Q462:Q473), 0)","v":0}]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A33remlife,A33value-SUM($G475:G475),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":"n/a"},{"$f":"IF(I$3>A33remlife,A33value-SUM($G475:H475),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":"n/a"},{"$f":"IF(J$3>A33remlife,A33value-SUM($G475:I475),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":"n/a"},{"$f":"IF(K$3>A33remlife,A33value-SUM($G475:J475),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":"n/a"},{"$f":"IF(L$3>A33remlife,A33value-SUM($G475:K475),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":"n/a"},{"$f":"IF(M$3>A33remlife,A33value-SUM($G475:L475),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":"n/a"},{"$f":"IF(N$3>A33remlife,A33value-SUM($G475:M475),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":"n/a"},{"$f":"IF(O$3>A33remlife,A33value-SUM($G475:N475),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":"n/a"},{"$f":"IF(P$3>A33remlife,A33value-SUM($G475:O475),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":"n/a"},{"$f":"IF(Q$3>A33remlife,A33value-SUM($G475:P475),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(I$3>(A33stdlife+$F477),(Input!$H$235*(1+vanilla1)^0.5)-SUM($H477:H477),(Input!$H$235*(1+vanilla1)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(J$3>(A33stdlife+$F477),(Input!$H$235*(1+vanilla1)^0.5)-SUM($H477:I477),(Input!$H$235*(1+vanilla1)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$F477),(Input!$H$235*(1+vanilla1)^0.5)-SUM($H477:J477),(Input!$H$235*(1+vanilla1)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F477),(Input!$H$235*(1+vanilla1)^0.5)-SUM($H477:K477),(Input!$H$235*(1+vanilla1)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F477),(Input!$H$235*(1+vanilla1)^0.5)-SUM($H477:L477),(Input!$H$235*(1+vanilla1)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F477),(Input!$H$235*(1+vanilla1)^0.5)-SUM($H477:M477),(Input!$H$235*(1+vanilla1)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F477),(Input!$H$235*(1+vanilla1)^0.5)-SUM($H477:N477),(Input!$H$235*(1+vanilla1)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F477),(Input!$H$235*(1+vanilla1)^0.5)-SUM($H477:O477),(Input!$H$235*(1+vanilla1)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F477),(Input!$H$235*(1+vanilla1)^0.5)-SUM($H477:P477),(Input!$H$235*(1+vanilla1)^0.5)/A33stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(J$3>(A33stdlife+$F478),(Input!$I$235*(1+vanilla2)^0.5)-SUM($I478:I478),(Input!$I$235*(1+vanilla2)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$F478),(Input!$I$235*(1+vanilla2)^0.5)-SUM($I478:J478),(Input!$I$235*(1+vanilla2)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F478),(Input!$I$235*(1+vanilla2)^0.5)-SUM($I478:K478),(Input!$I$235*(1+vanilla2)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F478),(Input!$I$235*(1+vanilla2)^0.5)-SUM($I478:L478),(Input!$I$235*(1+vanilla2)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F478),(Input!$I$235*(1+vanilla2)^0.5)-SUM($I478:M478),(Input!$I$235*(1+vanilla2)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F478),(Input!$I$235*(1+vanilla2)^0.5)-SUM($I478:N478),(Input!$I$235*(1+vanilla2)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F478),(Input!$I$235*(1+vanilla2)^0.5)-SUM($I478:O478),(Input!$I$235*(1+vanilla2)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F478),(Input!$I$235*(1+vanilla2)^0.5)-SUM($I478:P478),(Input!$I$235*(1+vanilla2)^0.5)/A33stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$F479),(Input!$J$235*(1+vanilla3)^0.5)-SUM($J479:J479),(Input!$J$235*(1+vanilla3)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F479),(Input!$J$235*(1+vanilla3)^0.5)-SUM($J479:K479),(Input!$J$235*(1+vanilla3)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F479),(Input!$J$235*(1+vanilla3)^0.5)-SUM($J479:L479),(Input!$J$235*(1+vanilla3)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F479),(Input!$J$235*(1+vanilla3)^0.5)-SUM($J479:M479),(Input!$J$235*(1+vanilla3)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F479),(Input!$J$235*(1+vanilla3)^0.5)-SUM($J479:N479),(Input!$J$235*(1+vanilla3)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F479),(Input!$J$235*(1+vanilla3)^0.5)-SUM($J479:O479),(Input!$J$235*(1+vanilla3)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F479),(Input!$J$235*(1+vanilla3)^0.5)-SUM($J479:P479),(Input!$J$235*(1+vanilla3)^0.5)/A33stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F480),(Input!$K$235*(1+vanilla4)^0.5)-SUM($K480:K480),(Input!$K$235*(1+vanilla4)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F480),(Input!$K$235*(1+vanilla4)^0.5)-SUM($K480:L480),(Input!$K$235*(1+vanilla4)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F480),(Input!$K$235*(1+vanilla4)^0.5)-SUM($K480:M480),(Input!$K$235*(1+vanilla4)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F480),(Input!$K$235*(1+vanilla4)^0.5)-SUM($K480:N480),(Input!$K$235*(1+vanilla4)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F480),(Input!$K$235*(1+vanilla4)^0.5)-SUM($K480:O480),(Input!$K$235*(1+vanilla4)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F480),(Input!$K$235*(1+vanilla4)^0.5)-SUM($K480:P480),(Input!$K$235*(1+vanilla4)^0.5)/A33stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F481),(Input!$L$235*(1+vanilla5)^0.5)-SUM($L481:L481),(Input!$L$235*(1+vanilla5)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F481),(Input!$L$235*(1+vanilla5)^0.5)-SUM($L481:M481),(Input!$L$235*(1+vanilla5)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F481),(Input!$L$235*(1+vanilla5)^0.5)-SUM($L481:N481),(Input!$L$235*(1+vanilla5)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F481),(Input!$L$235*(1+vanilla5)^0.5)-SUM($L481:O481),(Input!$L$235*(1+vanilla5)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F481),(Input!$L$235*(1+vanilla5)^0.5)-SUM($L481:P481),(Input!$L$235*(1+vanilla5)^0.5)/A33stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F482),(Input!$M$235*(1+vanilla6)^0.5)-SUM($M482:M482),(Input!$M$235*(1+vanilla6)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F482),(Input!$M$235*(1+vanilla6)^0.5)-SUM($M482:N482),(Input!$M$235*(1+vanilla6)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F482),(Input!$M$235*(1+vanilla6)^0.5)-SUM($M482:O482),(Input!$M$235*(1+vanilla6)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F482),(Input!$M$235*(1+vanilla6)^0.5)-SUM($M482:P482),(Input!$M$235*(1+vanilla6)^0.5)/A33stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F483),(Input!N$235*(1+vanilla7)^0.5)-SUM($N483:N483),(Input!$N$235*(1+vanilla7)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F483),(Input!O$235*(1+vanilla7)^0.5)-SUM($N483:O483),(Input!$N$235*(1+vanilla7)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F483),(Input!P$235*(1+vanilla7)^0.5)-SUM($N483:P483),(Input!$N$235*(1+vanilla7)^0.5)/A33stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F484),(Input!$O$235*(1+vanilla8)^0.5)-SUM($O484:O484),(Input!$O$235*(1+vanilla8)^0.5)/A33stdlife))","v":"n/a"},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F484),(Input!$O$235*(1+vanilla8)^0.5)-SUM($O484:P484),(Input!$O$235*(1+vanilla8)^0.5)/A33stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F485),(Input!$P$235*(1+vanilla9)^0.5)-SUM($P485:P485),(Input!$P$235*(1+vanilla9)^0.5)/A33stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,{"$f":"-SUM(H475:H486)","v":0},{"$f":"-SUM(I475:I486)","v":0},{"$f":"-SUM(J475:J486)","v":0},{"$f":"-SUM(K475:K486)","v":0},{"$f":"-SUM(L475:L486)","v":0},{"$f":"IF(Input!M287>0, -SUM(M475:M486), 0)","v":0},{"$f":"IF(Input!N287>0, -SUM(N475:N486), 0)","v":0},{"$f":"IF(Input!O287>0, -SUM(O475:O486), 0)","v":0},{"$f":"IF(Input!P287>0, -SUM(P475:P486), 0)","v":0},{"$f":"IF(Input!Q287>0, -SUM(Q475:Q486), 0)","v":0}]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A34remlife,A34value-SUM($G488:G488),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":"n/a"},{"$f":"IF(I$3>A34remlife,A34value-SUM($G488:H488),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":"n/a"},{"$f":"IF(J$3>A34remlife,A34value-SUM($G488:I488),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":"n/a"},{"$f":"IF(K$3>A34remlife,A34value-SUM($G488:J488),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":"n/a"},{"$f":"IF(L$3>A34remlife,A34value-SUM($G488:K488),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":"n/a"},{"$f":"IF(M$3>A34remlife,A34value-SUM($G488:L488),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":"n/a"},{"$f":"IF(N$3>A34remlife,A34value-SUM($G488:M488),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":"n/a"},{"$f":"IF(O$3>A34remlife,A34value-SUM($G488:N488),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":"n/a"},{"$f":"IF(P$3>A34remlife,A34value-SUM($G488:O488),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":"n/a"},{"$f":"IF(Q$3>A34remlife,A34value-SUM($G488:P488),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(I$3>(A34stdlife+$F490),(Input!$H$236*(1+vanilla1)^0.5)-SUM($H490:H490),(Input!$H$236*(1+vanilla1)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(J$3>(A34stdlife+$F490),(Input!$H$236*(1+vanilla1)^0.5)-SUM($H490:I490),(Input!$H$236*(1+vanilla1)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$F490),(Input!$H$236*(1+vanilla1)^0.5)-SUM($H490:J490),(Input!$H$236*(1+vanilla1)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F490),(Input!$H$236*(1+vanilla1)^0.5)-SUM($H490:K490),(Input!$H$236*(1+vanilla1)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F490),(Input!$H$236*(1+vanilla1)^0.5)-SUM($H490:L490),(Input!$H$236*(1+vanilla1)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F490),(Input!$H$236*(1+vanilla1)^0.5)-SUM($H490:M490),(Input!$H$236*(1+vanilla1)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F490),(Input!$H$236*(1+vanilla1)^0.5)-SUM($H490:N490),(Input!$H$236*(1+vanilla1)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F490),(Input!$H$236*(1+vanilla1)^0.5)-SUM($H490:O490),(Input!$H$236*(1+vanilla1)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F490),(Input!$H$236*(1+vanilla1)^0.5)-SUM($H490:P490),(Input!$H$236*(1+vanilla1)^0.5)/A34stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(J$3>(A34stdlife+$F491),(Input!$I$236*(1+vanilla2)^0.5)-SUM($I491:I491),(Input!$I$236*(1+vanilla2)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$F491),(Input!$I$236*(1+vanilla2)^0.5)-SUM($I491:J491),(Input!$I$236*(1+vanilla2)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F491),(Input!$I$236*(1+vanilla2)^0.5)-SUM($I491:K491),(Input!$I$236*(1+vanilla2)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F491),(Input!$I$236*(1+vanilla2)^0.5)-SUM($I491:L491),(Input!$I$236*(1+vanilla2)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F491),(Input!$I$236*(1+vanilla2)^0.5)-SUM($I491:M491),(Input!$I$236*(1+vanilla2)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F491),(Input!$I$236*(1+vanilla2)^0.5)-SUM($I491:N491),(Input!$I$236*(1+vanilla2)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F491),(Input!$I$236*(1+vanilla2)^0.5)-SUM($I491:O491),(Input!$I$236*(1+vanilla2)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F491),(Input!$I$236*(1+vanilla2)^0.5)-SUM($I491:P491),(Input!$I$236*(1+vanilla2)^0.5)/A34stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$F492),(Input!$J$236*(1+vanilla3)^0.5)-SUM($J492:J492),(Input!$J$236*(1+vanilla3)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F492),(Input!$J$236*(1+vanilla3)^0.5)-SUM($J492:K492),(Input!$J$236*(1+vanilla3)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F492),(Input!$J$236*(1+vanilla3)^0.5)-SUM($J492:L492),(Input!$J$236*(1+vanilla3)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F492),(Input!$J$236*(1+vanilla3)^0.5)-SUM($J492:M492),(Input!$J$236*(1+vanilla3)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F492),(Input!$J$236*(1+vanilla3)^0.5)-SUM($J492:N492),(Input!$J$236*(1+vanilla3)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F492),(Input!$J$236*(1+vanilla3)^0.5)-SUM($J492:O492),(Input!$J$236*(1+vanilla3)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F492),(Input!$J$236*(1+vanilla3)^0.5)-SUM($J492:P492),(Input!$J$236*(1+vanilla3)^0.5)/A34stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F493),(Input!$K$236*(1+vanilla4)^0.5)-SUM($K493:K493),(Input!$K$236*(1+vanilla4)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F493),(Input!$K$236*(1+vanilla4)^0.5)-SUM($K493:L493),(Input!$K$236*(1+vanilla4)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F493),(Input!$K$236*(1+vanilla4)^0.5)-SUM($K493:M493),(Input!$K$236*(1+vanilla4)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F493),(Input!$K$236*(1+vanilla4)^0.5)-SUM($K493:N493),(Input!$K$236*(1+vanilla4)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F493),(Input!$K$236*(1+vanilla4)^0.5)-SUM($K493:O493),(Input!$K$236*(1+vanilla4)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F493),(Input!$K$236*(1+vanilla4)^0.5)-SUM($K493:P493),(Input!$K$236*(1+vanilla4)^0.5)/A34stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F494),(Input!$L$236*(1+vanilla5)^0.5)-SUM($L494:L494),(Input!$L$236*(1+vanilla5)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F494),(Input!$L$236*(1+vanilla5)^0.5)-SUM($L494:M494),(Input!$L$236*(1+vanilla5)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F494),(Input!$L$236*(1+vanilla5)^0.5)-SUM($L494:N494),(Input!$L$236*(1+vanilla5)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F494),(Input!$L$236*(1+vanilla5)^0.5)-SUM($L494:O494),(Input!$L$236*(1+vanilla5)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F494),(Input!$L$236*(1+vanilla5)^0.5)-SUM($L494:P494),(Input!$L$236*(1+vanilla5)^0.5)/A34stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F495),(Input!$M$236*(1+vanilla6)^0.5)-SUM($M495:M495),(Input!$M$236*(1+vanilla6)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F495),(Input!$M$236*(1+vanilla6)^0.5)-SUM($M495:N495),(Input!$M$236*(1+vanilla6)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F495),(Input!$M$236*(1+vanilla6)^0.5)-SUM($M495:O495),(Input!$M$236*(1+vanilla6)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F495),(Input!$M$236*(1+vanilla6)^0.5)-SUM($M495:P495),(Input!$M$236*(1+vanilla6)^0.5)/A34stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F496),(Input!N$236*(1+vanilla7)^0.5)-SUM($N496:N496),(Input!$N$236*(1+vanilla7)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F496),(Input!O$236*(1+vanilla7)^0.5)-SUM($N496:O496),(Input!$N$236*(1+vanilla7)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F496),(Input!P$236*(1+vanilla7)^0.5)-SUM($N496:P496),(Input!$N$236*(1+vanilla7)^0.5)/A34stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F497),(Input!$O$236*(1+vanilla8)^0.5)-SUM($O497:O497),(Input!$O$236*(1+vanilla8)^0.5)/A34stdlife))","v":"n/a"},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F497),(Input!$O$236*(1+vanilla8)^0.5)-SUM($O497:P497),(Input!$O$236*(1+vanilla8)^0.5)/A34stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F498),(Input!$P$236*(1+vanilla9)^0.5)-SUM($P498:P498),(Input!$P$236*(1+vanilla9)^0.5)/A34stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,{"$f":"-SUM(H488:H499)","v":0},{"$f":"-SUM(I488:I499)","v":0},{"$f":"-SUM(J488:J499)","v":0},{"$f":"-SUM(K488:K499)","v":0},{"$f":"-SUM(L488:L499)","v":0},{"$f":"IF(Input!M300>0, -SUM(M488:M499), 0)","v":0},{"$f":"IF(Input!N300>0, -SUM(N488:N499), 0)","v":0},{"$f":"IF(Input!O300>0, -SUM(O488:O499), 0)","v":0},{"$f":"IF(Input!P300>0, -SUM(P488:P499), 0)","v":0},{"$f":"IF(Input!Q300>0, -SUM(Q488:Q499), 0)","v":0}]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A35remlife,A35value-SUM($G501:G501),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":"n/a"},{"$f":"IF(I$3>A35remlife,A35value-SUM($G501:H501),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":"n/a"},{"$f":"IF(J$3>A35remlife,A35value-SUM($G501:I501),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":"n/a"},{"$f":"IF(K$3>A35remlife,A35value-SUM($G501:J501),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":"n/a"},{"$f":"IF(L$3>A35remlife,A35value-SUM($G501:K501),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":"n/a"},{"$f":"IF(M$3>A35remlife,A35value-SUM($G501:L501),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":"n/a"},{"$f":"IF(N$3>A35remlife,A35value-SUM($G501:M501),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":"n/a"},{"$f":"IF(O$3>A35remlife,A35value-SUM($G501:N501),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":"n/a"},{"$f":"IF(P$3>A35remlife,A35value-SUM($G501:O501),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":"n/a"},{"$f":"IF(Q$3>A35remlife,A35value-SUM($G501:P501),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(I$3>(A35stdlife+$F503),(Input!$H$237*(1+vanilla1)^0.5)-SUM($H503:H503),(Input!$H$237*(1+vanilla1)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(J$3>(A35stdlife+$F503),(Input!$H$237*(1+vanilla1)^0.5)-SUM($H503:I503),(Input!$H$237*(1+vanilla1)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$F503),(Input!$H$237*(1+vanilla1)^0.5)-SUM($H503:J503),(Input!$H$237*(1+vanilla1)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F503),(Input!$H$237*(1+vanilla1)^0.5)-SUM($H503:K503),(Input!$H$237*(1+vanilla1)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F503),(Input!$H$237*(1+vanilla1)^0.5)-SUM($H503:L503),(Input!$H$237*(1+vanilla1)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F503),(Input!$H$237*(1+vanilla1)^0.5)-SUM($H503:M503),(Input!$H$237*(1+vanilla1)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F503),(Input!$H$237*(1+vanilla1)^0.5)-SUM($H503:N503),(Input!$H$237*(1+vanilla1)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F503),(Input!$H$237*(1+vanilla1)^0.5)-SUM($H503:O503),(Input!$H$237*(1+vanilla1)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F503),(Input!$H$237*(1+vanilla1)^0.5)-SUM($H503:P503),(Input!$H$237*(1+vanilla1)^0.5)/A35stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(J$3>(A35stdlife+$F504),(Input!$I$237*(1+vanilla2)^0.5)-SUM($I504:I504),(Input!$I$237*(1+vanilla2)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$F504),(Input!$I$237*(1+vanilla2)^0.5)-SUM($I504:J504),(Input!$I$237*(1+vanilla2)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F504),(Input!$I$237*(1+vanilla2)^0.5)-SUM($I504:K504),(Input!$I$237*(1+vanilla2)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F504),(Input!$I$237*(1+vanilla2)^0.5)-SUM($I504:L504),(Input!$I$237*(1+vanilla2)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F504),(Input!$I$237*(1+vanilla2)^0.5)-SUM($I504:M504),(Input!$I$237*(1+vanilla2)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F504),(Input!$I$237*(1+vanilla2)^0.5)-SUM($I504:N504),(Input!$I$237*(1+vanilla2)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F504),(Input!$I$237*(1+vanilla2)^0.5)-SUM($I504:O504),(Input!$I$237*(1+vanilla2)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F504),(Input!$I$237*(1+vanilla2)^0.5)-SUM($I504:P504),(Input!$I$237*(1+vanilla2)^0.5)/A35stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$F505),(Input!$J$237*(1+vanilla3)^0.5)-SUM($J505:J505),(Input!$J$237*(1+vanilla3)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F505),(Input!$J$237*(1+vanilla3)^0.5)-SUM($J505:K505),(Input!$J$237*(1+vanilla3)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F505),(Input!$J$237*(1+vanilla3)^0.5)-SUM($J505:L505),(Input!$J$237*(1+vanilla3)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F505),(Input!$J$237*(1+vanilla3)^0.5)-SUM($J505:M505),(Input!$J$237*(1+vanilla3)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F505),(Input!$J$237*(1+vanilla3)^0.5)-SUM($J505:N505),(Input!$J$237*(1+vanilla3)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F505),(Input!$J$237*(1+vanilla3)^0.5)-SUM($J505:O505),(Input!$J$237*(1+vanilla3)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F505),(Input!$J$237*(1+vanilla3)^0.5)-SUM($J505:P505),(Input!$J$237*(1+vanilla3)^0.5)/A35stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F506),(Input!$K$237*(1+vanilla4)^0.5)-SUM($K506:K506),(Input!$K$237*(1+vanilla4)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F506),(Input!$K$237*(1+vanilla4)^0.5)-SUM($K506:L506),(Input!$K$237*(1+vanilla4)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F506),(Input!$K$237*(1+vanilla4)^0.5)-SUM($K506:M506),(Input!$K$237*(1+vanilla4)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F506),(Input!$K$237*(1+vanilla4)^0.5)-SUM($K506:N506),(Input!$K$237*(1+vanilla4)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F506),(Input!$K$237*(1+vanilla4)^0.5)-SUM($K506:O506),(Input!$K$237*(1+vanilla4)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F506),(Input!$K$237*(1+vanilla4)^0.5)-SUM($K506:P506),(Input!$K$237*(1+vanilla4)^0.5)/A35stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F507),(Input!$L$237*(1+vanilla5)^0.5)-SUM($L507:L507),(Input!$L$237*(1+vanilla5)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F507),(Input!$L$237*(1+vanilla5)^0.5)-SUM($L507:M507),(Input!$L$237*(1+vanilla5)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F507),(Input!$L$237*(1+vanilla5)^0.5)-SUM($L507:N507),(Input!$L$237*(1+vanilla5)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F507),(Input!$L$237*(1+vanilla5)^0.5)-SUM($L507:O507),(Input!$L$237*(1+vanilla5)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F507),(Input!$L$237*(1+vanilla5)^0.5)-SUM($L507:P507),(Input!$L$237*(1+vanilla5)^0.5)/A35stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F508),(Input!$M$237*(1+vanilla6)^0.5)-SUM($M508:M508),(Input!$M$237*(1+vanilla6)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F508),(Input!$M$237*(1+vanilla6)^0.5)-SUM($M508:N508),(Input!$M$237*(1+vanilla6)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F508),(Input!$M$237*(1+vanilla6)^0.5)-SUM($M508:O508),(Input!$M$237*(1+vanilla6)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F508),(Input!$M$237*(1+vanilla6)^0.5)-SUM($M508:P508),(Input!$M$237*(1+vanilla6)^0.5)/A35stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F509),(Input!N$237*(1+vanilla7)^0.5)-SUM($N509:N509),(Input!$N$237*(1+vanilla7)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F509),(Input!O$237*(1+vanilla7)^0.5)-SUM($N509:O509),(Input!$N$237*(1+vanilla7)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F509),(Input!P$237*(1+vanilla7)^0.5)-SUM($N509:P509),(Input!$N$237*(1+vanilla7)^0.5)/A35stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F510),(Input!$O$237*(1+vanilla8)^0.5)-SUM($O510:O510),(Input!$O$237*(1+vanilla8)^0.5)/A35stdlife))","v":"n/a"},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F510),(Input!$O$237*(1+vanilla8)^0.5)-SUM($O510:P510),(Input!$O$237*(1+vanilla8)^0.5)/A35stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F511),(Input!$P$237*(1+vanilla9)^0.5)-SUM($P511:P511),(Input!$P$237*(1+vanilla9)^0.5)/A35stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,{"$f":"-SUM(H501:H512)","v":0},{"$f":"-SUM(I501:I512)","v":0},{"$f":"-SUM(J501:J512)","v":0},{"$f":"-SUM(K501:K512)","v":0},{"$f":"-SUM(L501:L512)","v":0},{"$f":"IF(Input!M313>0, -SUM(M501:M512), 0)","v":0},{"$f":"IF(Input!N313>0, -SUM(N501:N512), 0)","v":0},{"$f":"IF(Input!O313>0, -SUM(O501:O512), 0)","v":0},{"$f":"IF(Input!P313>0, -SUM(P501:P512), 0)","v":0},{"$f":"IF(Input!Q313>0, -SUM(Q501:Q512), 0)","v":0}]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A36remlife,A36value-SUM($G514:G514),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":"n/a"},{"$f":"IF(I$3>A36remlife,A36value-SUM($G514:H514),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":"n/a"},{"$f":"IF(J$3>A36remlife,A36value-SUM($G514:I514),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":"n/a"},{"$f":"IF(K$3>A36remlife,A36value-SUM($G514:J514),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":"n/a"},{"$f":"IF(L$3>A36remlife,A36value-SUM($G514:K514),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":"n/a"},{"$f":"IF(M$3>A36remlife,A36value-SUM($G514:L514),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":"n/a"},{"$f":"IF(N$3>A36remlife,A36value-SUM($G514:M514),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":"n/a"},{"$f":"IF(O$3>A36remlife,A36value-SUM($G514:N514),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":"n/a"},{"$f":"IF(P$3>A36remlife,A36value-SUM($G514:O514),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":"n/a"},{"$f":"IF(Q$3>A36remlife,A36value-SUM($G514:P514),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(I$3>(A36stdlife+$F516),(Input!$H$238*(1+vanilla1)^0.5)-SUM($H516:H516),(Input!$H$238*(1+vanilla1)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(J$3>(A36stdlife+$F516),(Input!$H$238*(1+vanilla1)^0.5)-SUM($H516:I516),(Input!$H$238*(1+vanilla1)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$F516),(Input!$H$238*(1+vanilla1)^0.5)-SUM($H516:J516),(Input!$H$238*(1+vanilla1)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F516),(Input!$H$238*(1+vanilla1)^0.5)-SUM($H516:K516),(Input!$H$238*(1+vanilla1)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F516),(Input!$H$238*(1+vanilla1)^0.5)-SUM($H516:L516),(Input!$H$238*(1+vanilla1)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F516),(Input!$H$238*(1+vanilla1)^0.5)-SUM($H516:M516),(Input!$H$238*(1+vanilla1)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F516),(Input!$H$238*(1+vanilla1)^0.5)-SUM($H516:N516),(Input!$H$238*(1+vanilla1)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F516),(Input!$H$238*(1+vanilla1)^0.5)-SUM($H516:O516),(Input!$H$238*(1+vanilla1)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F516),(Input!$H$238*(1+vanilla1)^0.5)-SUM($H516:P516),(Input!$H$238*(1+vanilla1)^0.5)/A36stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(J$3>(A36stdlife+$F517),(Input!$I$238*(1+vanilla2)^0.5)-SUM($I517:I517),(Input!$I$238*(1+vanilla2)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$F517),(Input!$I$238*(1+vanilla2)^0.5)-SUM($I517:J517),(Input!$I$238*(1+vanilla2)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F517),(Input!$I$238*(1+vanilla2)^0.5)-SUM($I517:K517),(Input!$I$238*(1+vanilla2)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F517),(Input!$I$238*(1+vanilla2)^0.5)-SUM($I517:L517),(Input!$I$238*(1+vanilla2)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F517),(Input!$I$238*(1+vanilla2)^0.5)-SUM($I517:M517),(Input!$I$238*(1+vanilla2)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F517),(Input!$I$238*(1+vanilla2)^0.5)-SUM($I517:N517),(Input!$I$238*(1+vanilla2)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F517),(Input!$I$238*(1+vanilla2)^0.5)-SUM($I517:O517),(Input!$I$238*(1+vanilla2)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F517),(Input!$I$238*(1+vanilla2)^0.5)-SUM($I517:P517),(Input!$I$238*(1+vanilla2)^0.5)/A36stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$F518),(Input!$J$238*(1+vanilla3)^0.5)-SUM($J518:J518),(Input!$J$238*(1+vanilla3)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F518),(Input!$J$238*(1+vanilla3)^0.5)-SUM($J518:K518),(Input!$J$238*(1+vanilla3)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F518),(Input!$J$238*(1+vanilla3)^0.5)-SUM($J518:L518),(Input!$J$238*(1+vanilla3)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F518),(Input!$J$238*(1+vanilla3)^0.5)-SUM($J518:M518),(Input!$J$238*(1+vanilla3)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F518),(Input!$J$238*(1+vanilla3)^0.5)-SUM($J518:N518),(Input!$J$238*(1+vanilla3)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F518),(Input!$J$238*(1+vanilla3)^0.5)-SUM($J518:O518),(Input!$J$238*(1+vanilla3)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F518),(Input!$J$238*(1+vanilla3)^0.5)-SUM($J518:P518),(Input!$J$238*(1+vanilla3)^0.5)/A36stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F519),(Input!$K$238*(1+vanilla4)^0.5)-SUM($K519:K519),(Input!$K$238*(1+vanilla4)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F519),(Input!$K$238*(1+vanilla4)^0.5)-SUM($K519:L519),(Input!$K$238*(1+vanilla4)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F519),(Input!$K$238*(1+vanilla4)^0.5)-SUM($K519:M519),(Input!$K$238*(1+vanilla4)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F519),(Input!$K$238*(1+vanilla4)^0.5)-SUM($K519:N519),(Input!$K$238*(1+vanilla4)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F519),(Input!$K$238*(1+vanilla4)^0.5)-SUM($K519:O519),(Input!$K$238*(1+vanilla4)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F519),(Input!$K$238*(1+vanilla4)^0.5)-SUM($K519:P519),(Input!$K$238*(1+vanilla4)^0.5)/A36stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F520),(Input!$L$238*(1+vanilla5)^0.5)-SUM($L520:L520),(Input!$L$238*(1+vanilla5)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F520),(Input!$L$238*(1+vanilla5)^0.5)-SUM($L520:M520),(Input!$L$238*(1+vanilla5)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F520),(Input!$L$238*(1+vanilla5)^0.5)-SUM($L520:N520),(Input!$L$238*(1+vanilla5)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F520),(Input!$L$238*(1+vanilla5)^0.5)-SUM($L520:O520),(Input!$L$238*(1+vanilla5)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F520),(Input!$L$238*(1+vanilla5)^0.5)-SUM($L520:P520),(Input!$L$238*(1+vanilla5)^0.5)/A36stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F521),(Input!$M$238*(1+vanilla6)^0.5)-SUM($M521:M521),(Input!$M$238*(1+vanilla6)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F521),(Input!$M$238*(1+vanilla6)^0.5)-SUM($M521:N521),(Input!$M$238*(1+vanilla6)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F521),(Input!$M$238*(1+vanilla6)^0.5)-SUM($M521:O521),(Input!$M$238*(1+vanilla6)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F521),(Input!$M$238*(1+vanilla6)^0.5)-SUM($M521:P521),(Input!$M$238*(1+vanilla6)^0.5)/A36stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F522),(Input!N$238*(1+vanilla7)^0.5)-SUM($N522:N522),(Input!$N$238*(1+vanilla7)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F522),(Input!O$238*(1+vanilla7)^0.5)-SUM($N522:O522),(Input!$N$238*(1+vanilla7)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F522),(Input!P$238*(1+vanilla7)^0.5)-SUM($N522:P522),(Input!$N$238*(1+vanilla7)^0.5)/A36stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F523),(Input!$O$238*(1+vanilla8)^0.5)-SUM($O523:O523),(Input!$O$238*(1+vanilla8)^0.5)/A36stdlife))","v":"n/a"},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F523),(Input!$O$238*(1+vanilla8)^0.5)-SUM($O523:P523),(Input!$O$238*(1+vanilla8)^0.5)/A36stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F524),(Input!$P$238*(1+vanilla9)^0.5)-SUM($P524:P524),(Input!$P$238*(1+vanilla9)^0.5)/A36stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,{"$f":"-SUM(H514:H525)","v":0},{"$f":"-SUM(I514:I525)","v":0},{"$f":"-SUM(J514:J525)","v":0},{"$f":"-SUM(K514:K525)","v":0},{"$f":"-SUM(L514:L525)","v":0},{"$f":"IF(Input!M326>0, -SUM(M514:M525), 0)","v":0},{"$f":"IF(Input!N326>0, -SUM(N514:N525), 0)","v":0},{"$f":"IF(Input!O326>0, -SUM(O514:O525), 0)","v":0},{"$f":"IF(Input!P326>0, -SUM(P514:P525), 0)","v":0},{"$f":"IF(Input!Q326>0, -SUM(Q514:Q525), 0)","v":0}]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A37remlife,A37value-SUM($G527:G527),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":5.6498155280395563},{"$f":"IF(I$3>A37remlife,A37value-SUM($G527:H527),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":5.6498155280395563},{"$f":"IF(J$3>A37remlife,A37value-SUM($G527:I527),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":5.6498155280395563},{"$f":"IF(K$3>A37remlife,A37value-SUM($G527:J527),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":2.7177475254338468},{"$f":"IF(L$3>A37remlife,A37value-SUM($G527:K527),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(M$3>A37remlife,A37value-SUM($G527:L527),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(N$3>A37remlife,A37value-SUM($G527:M527),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(O$3>A37remlife,A37value-SUM($G527:N527),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(P$3>A37remlife,A37value-SUM($G527:O527),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(Q$3>A37remlife,A37value-SUM($G527:P527),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(I$3>(A37stdlife+$F529),(Input!$H$239*(1+vanilla1)^0.5)-SUM($H529:H529),(Input!$H$239*(1+vanilla1)^0.5)/A37stdlife))","v":0.46300921495748409},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(J$3>(A37stdlife+$F529),(Input!$H$239*(1+vanilla1)^0.5)-SUM($H529:I529),(Input!$H$239*(1+vanilla1)^0.5)/A37stdlife))","v":0.46300921495748409},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$F529),(Input!$H$239*(1+vanilla1)^0.5)-SUM($H529:J529),(Input!$H$239*(1+vanilla1)^0.5)/A37stdlife))","v":0.46300921495748409},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F529),(Input!$H$239*(1+vanilla1)^0.5)-SUM($H529:K529),(Input!$H$239*(1+vanilla1)^0.5)/A37stdlife))","v":0.46300921495748409},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F529),(Input!$H$239*(1+vanilla1)^0.5)-SUM($H529:L529),(Input!$H$239*(1+vanilla1)^0.5)/A37stdlife))","v":0.46300921495748409},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F529),(Input!$H$239*(1+vanilla1)^0.5)-SUM($H529:M529),(Input!$H$239*(1+vanilla1)^0.5)/A37stdlife))","v":0.46300921495748409},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F529),(Input!$H$239*(1+vanilla1)^0.5)-SUM($H529:N529),(Input!$H$239*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F529),(Input!$H$239*(1+vanilla1)^0.5)-SUM($H529:O529),(Input!$H$239*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F529),(Input!$H$239*(1+vanilla1)^0.5)-SUM($H529:P529),(Input!$H$239*(1+vanilla1)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(J$3>(A37stdlife+$F530),(Input!$I$239*(1+vanilla2)^0.5)-SUM($I530:I530),(Input!$I$239*(1+vanilla2)^0.5)/A37stdlife))","v":0.6486386552323925},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$F530),(Input!$I$239*(1+vanilla2)^0.5)-SUM($I530:J530),(Input!$I$239*(1+vanilla2)^0.5)/A37stdlife))","v":0.6486386552323925},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F530),(Input!$I$239*(1+vanilla2)^0.5)-SUM($I530:K530),(Input!$I$239*(1+vanilla2)^0.5)/A37stdlife))","v":0.6486386552323925},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F530),(Input!$I$239*(1+vanilla2)^0.5)-SUM($I530:L530),(Input!$I$239*(1+vanilla2)^0.5)/A37stdlife))","v":0.6486386552323925},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F530),(Input!$I$239*(1+vanilla2)^0.5)-SUM($I530:M530),(Input!$I$239*(1+vanilla2)^0.5)/A37stdlife))","v":0.6486386552323925},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F530),(Input!$I$239*(1+vanilla2)^0.5)-SUM($I530:N530),(Input!$I$239*(1+vanilla2)^0.5)/A37stdlife))","v":0.6486386552323925},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F530),(Input!$I$239*(1+vanilla2)^0.5)-SUM($I530:O530),(Input!$I$239*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F530),(Input!$I$239*(1+vanilla2)^0.5)-SUM($I530:P530),(Input!$I$239*(1+vanilla2)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$F531),(Input!$J$239*(1+vanilla3)^0.5)-SUM($J531:J531),(Input!$J$239*(1+vanilla3)^0.5)/A37stdlife))","v":0.23179416804673705},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F531),(Input!$J$239*(1+vanilla3)^0.5)-SUM($J531:K531),(Input!$J$239*(1+vanilla3)^0.5)/A37stdlife))","v":0.23179416804673705},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F531),(Input!$J$239*(1+vanilla3)^0.5)-SUM($J531:L531),(Input!$J$239*(1+vanilla3)^0.5)/A37stdlife))","v":0.23179416804673705},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F531),(Input!$J$239*(1+vanilla3)^0.5)-SUM($J531:M531),(Input!$J$239*(1+vanilla3)^0.5)/A37stdlife))","v":0.23179416804673705},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F531),(Input!$J$239*(1+vanilla3)^0.5)-SUM($J531:N531),(Input!$J$239*(1+vanilla3)^0.5)/A37stdlife))","v":0.23179416804673705},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F531),(Input!$J$239*(1+vanilla3)^0.5)-SUM($J531:O531),(Input!$J$239*(1+vanilla3)^0.5)/A37stdlife))","v":0.23179416804673705},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F531),(Input!$J$239*(1+vanilla3)^0.5)-SUM($J531:P531),(Input!$J$239*(1+vanilla3)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F532),(Input!$K$239*(1+vanilla4)^0.5)-SUM($K532:K532),(Input!$K$239*(1+vanilla4)^0.5)/A37stdlife))","v":0.30178485163855795},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F532),(Input!$K$239*(1+vanilla4)^0.5)-SUM($K532:L532),(Input!$K$239*(1+vanilla4)^0.5)/A37stdlife))","v":0.30178485163855795},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F532),(Input!$K$239*(1+vanilla4)^0.5)-SUM($K532:M532),(Input!$K$239*(1+vanilla4)^0.5)/A37stdlife))","v":0.30178485163855795},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F532),(Input!$K$239*(1+vanilla4)^0.5)-SUM($K532:N532),(Input!$K$239*(1+vanilla4)^0.5)/A37stdlife))","v":0.30178485163855795},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F532),(Input!$K$239*(1+vanilla4)^0.5)-SUM($K532:O532),(Input!$K$239*(1+vanilla4)^0.5)/A37stdlife))","v":0.30178485163855795},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F532),(Input!$K$239*(1+vanilla4)^0.5)-SUM($K532:P532),(Input!$K$239*(1+vanilla4)^0.5)/A37stdlife))","v":0.30178485163855795}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F533),(Input!$L$239*(1+vanilla5)^0.5)-SUM($L533:L533),(Input!$L$239*(1+vanilla5)^0.5)/A37stdlife))","v":0.25584018991196111},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F533),(Input!$L$239*(1+vanilla5)^0.5)-SUM($L533:M533),(Input!$L$239*(1+vanilla5)^0.5)/A37stdlife))","v":0.25584018991196111},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F533),(Input!$L$239*(1+vanilla5)^0.5)-SUM($L533:N533),(Input!$L$239*(1+vanilla5)^0.5)/A37stdlife))","v":0.25584018991196111},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F533),(Input!$L$239*(1+vanilla5)^0.5)-SUM($L533:O533),(Input!$L$239*(1+vanilla5)^0.5)/A37stdlife))","v":0.25584018991196111},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F533),(Input!$L$239*(1+vanilla5)^0.5)-SUM($L533:P533),(Input!$L$239*(1+vanilla5)^0.5)/A37stdlife))","v":0.25584018991196111}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F534),(Input!$M$239*(1+vanilla6)^0.5)-SUM($M534:M534),(Input!$M$239*(1+vanilla6)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F534),(Input!$M$239*(1+vanilla6)^0.5)-SUM($M534:N534),(Input!$M$239*(1+vanilla6)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F534),(Input!$M$239*(1+vanilla6)^0.5)-SUM($M534:O534),(Input!$M$239*(1+vanilla6)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F534),(Input!$M$239*(1+vanilla6)^0.5)-SUM($M534:P534),(Input!$M$239*(1+vanilla6)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F535),(Input!N$239*(1+vanilla7)^0.5)-SUM($N535:N535),(Input!$N$239*(1+vanilla7)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F535),(Input!O$239*(1+vanilla7)^0.5)-SUM($N535:O535),(Input!$N$239*(1+vanilla7)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F535),(Input!P$239*(1+vanilla7)^0.5)-SUM($N535:P535),(Input!$N$239*(1+vanilla7)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F536),(Input!$O$239*(1+vanilla8)^0.5)-SUM($O536:O536),(Input!$O$239*(1+vanilla8)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F536),(Input!$O$239*(1+vanilla8)^0.5)-SUM($O536:P536),(Input!$O$239*(1+vanilla8)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F537),(Input!$P$239*(1+vanilla9)^0.5)-SUM($P537:P537),(Input!$P$239*(1+vanilla9)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,{"$f":"-SUM(H527:H538)","v":-5.6498155280395563},{"$f":"-SUM(I527:I538)","v":-6.1128247429970406},{"$f":"-SUM(J527:J538)","v":-6.7614633982294334},{"$f":"-SUM(K527:K538)","v":-4.0611895636704602},{"$f":"-SUM(L527:L538)","v":-1.6452268898751716},{"$f":"IF(Input!M339>0, -SUM(M527:M538), 0)","v":0},{"$f":"IF(Input!N339>0, -SUM(N527:N538), 0)","v":0},{"$f":"IF(Input!O339>0, -SUM(O527:O538), 0)","v":0},{"$f":"IF(Input!P339>0, -SUM(P527:P538), 0)","v":0},{"$f":"IF(Input!Q339>0, -SUM(Q527:Q538), 0)","v":0}]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A38remlife,A38value-SUM($G540:G540),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":11.527009394498785},{"$f":"IF(I$3>A38remlife,A38value-SUM($G540:H540),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":11.527009394498785},{"$f":"IF(J$3>A38remlife,A38value-SUM($G540:I540),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":7.1947795727073363},{"$f":"IF(K$3>A38remlife,A38value-SUM($G540:J540),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(L$3>A38remlife,A38value-SUM($G540:K540),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(M$3>A38remlife,A38value-SUM($G540:L540),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(N$3>A38remlife,A38value-SUM($G540:M540),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(O$3>A38remlife,A38value-SUM($G540:N540),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(P$3>A38remlife,A38value-SUM($G540:O540),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(Q$3>A38remlife,A38value-SUM($G540:P540),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(I$3>(A38stdlife+$F542),(Input!$H$240*(1+vanilla1)^0.5)-SUM($H542:H542),(Input!$H$240*(1+vanilla1)^0.5)/A38stdlife))","v":1.4628663342510246},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(J$3>(A38stdlife+$F542),(Input!$H$240*(1+vanilla1)^0.5)-SUM($H542:I542),(Input!$H$240*(1+vanilla1)^0.5)/A38stdlife))","v":1.4628663342510246},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$F542),(Input!$H$240*(1+vanilla1)^0.5)-SUM($H542:J542),(Input!$H$240*(1+vanilla1)^0.5)/A38stdlife))","v":1.4628663342510246},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F542),(Input!$H$240*(1+vanilla1)^0.5)-SUM($H542:K542),(Input!$H$240*(1+vanilla1)^0.5)/A38stdlife))","v":1.4628663342510246},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F542),(Input!$H$240*(1+vanilla1)^0.5)-SUM($H542:L542),(Input!$H$240*(1+vanilla1)^0.5)/A38stdlife))","v":1.4628663342510246},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F542),(Input!$H$240*(1+vanilla1)^0.5)-SUM($H542:M542),(Input!$H$240*(1+vanilla1)^0.5)/A38stdlife))","v":-8.8817841970012523E-16},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F542),(Input!$H$240*(1+vanilla1)^0.5)-SUM($H542:N542),(Input!$H$240*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F542),(Input!$H$240*(1+vanilla1)^0.5)-SUM($H542:O542),(Input!$H$240*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F542),(Input!$H$240*(1+vanilla1)^0.5)-SUM($H542:P542),(Input!$H$240*(1+vanilla1)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(J$3>(A38stdlife+$F543),(Input!$I$240*(1+vanilla2)^0.5)-SUM($I543:I543),(Input!$I$240*(1+vanilla2)^0.5)/A38stdlife))","v":1.6108744000322737},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$F543),(Input!$I$240*(1+vanilla2)^0.5)-SUM($I543:J543),(Input!$I$240*(1+vanilla2)^0.5)/A38stdlife))","v":1.6108744000322737},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F543),(Input!$I$240*(1+vanilla2)^0.5)-SUM($I543:K543),(Input!$I$240*(1+vanilla2)^0.5)/A38stdlife))","v":1.6108744000322737},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F543),(Input!$I$240*(1+vanilla2)^0.5)-SUM($I543:L543),(Input!$I$240*(1+vanilla2)^0.5)/A38stdlife))","v":1.6108744000322737},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F543),(Input!$I$240*(1+vanilla2)^0.5)-SUM($I543:M543),(Input!$I$240*(1+vanilla2)^0.5)/A38stdlife))","v":1.6108744000322737},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F543),(Input!$I$240*(1+vanilla2)^0.5)-SUM($I543:N543),(Input!$I$240*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F543),(Input!$I$240*(1+vanilla2)^0.5)-SUM($I543:O543),(Input!$I$240*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F543),(Input!$I$240*(1+vanilla2)^0.5)-SUM($I543:P543),(Input!$I$240*(1+vanilla2)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$F544),(Input!$J$240*(1+vanilla3)^0.5)-SUM($J544:J544),(Input!$J$240*(1+vanilla3)^0.5)/A38stdlife))","v":1.8864211089758514},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F544),(Input!$J$240*(1+vanilla3)^0.5)-SUM($J544:K544),(Input!$J$240*(1+vanilla3)^0.5)/A38stdlife))","v":1.8864211089758514},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F544),(Input!$J$240*(1+vanilla3)^0.5)-SUM($J544:L544),(Input!$J$240*(1+vanilla3)^0.5)/A38stdlife))","v":1.8864211089758514},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F544),(Input!$J$240*(1+vanilla3)^0.5)-SUM($J544:M544),(Input!$J$240*(1+vanilla3)^0.5)/A38stdlife))","v":1.8864211089758514},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F544),(Input!$J$240*(1+vanilla3)^0.5)-SUM($J544:N544),(Input!$J$240*(1+vanilla3)^0.5)/A38stdlife))","v":1.8864211089758514},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F544),(Input!$J$240*(1+vanilla3)^0.5)-SUM($J544:O544),(Input!$J$240*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F544),(Input!$J$240*(1+vanilla3)^0.5)-SUM($J544:P544),(Input!$J$240*(1+vanilla3)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F545),(Input!$K$240*(1+vanilla4)^0.5)-SUM($K545:K545),(Input!$K$240*(1+vanilla4)^0.5)/A38stdlife))","v":1.3122663935073537},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F545),(Input!$K$240*(1+vanilla4)^0.5)-SUM($K545:L545),(Input!$K$240*(1+vanilla4)^0.5)/A38stdlife))","v":1.3122663935073537},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F545),(Input!$K$240*(1+vanilla4)^0.5)-SUM($K545:M545),(Input!$K$240*(1+vanilla4)^0.5)/A38stdlife))","v":1.3122663935073537},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F545),(Input!$K$240*(1+vanilla4)^0.5)-SUM($K545:N545),(Input!$K$240*(1+vanilla4)^0.5)/A38stdlife))","v":1.3122663935073537},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F545),(Input!$K$240*(1+vanilla4)^0.5)-SUM($K545:O545),(Input!$K$240*(1+vanilla4)^0.5)/A38stdlife))","v":1.3122663935073537},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F545),(Input!$K$240*(1+vanilla4)^0.5)-SUM($K545:P545),(Input!$K$240*(1+vanilla4)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F546),(Input!$L$240*(1+vanilla5)^0.5)-SUM($L546:L546),(Input!$L$240*(1+vanilla5)^0.5)/A38stdlife))","v":2.9210835645784585},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F546),(Input!$L$240*(1+vanilla5)^0.5)-SUM($L546:M546),(Input!$L$240*(1+vanilla5)^0.5)/A38stdlife))","v":2.9210835645784585},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F546),(Input!$L$240*(1+vanilla5)^0.5)-SUM($L546:N546),(Input!$L$240*(1+vanilla5)^0.5)/A38stdlife))","v":2.9210835645784585},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F546),(Input!$L$240*(1+vanilla5)^0.5)-SUM($L546:O546),(Input!$L$240*(1+vanilla5)^0.5)/A38stdlife))","v":2.9210835645784585},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F546),(Input!$L$240*(1+vanilla5)^0.5)-SUM($L546:P546),(Input!$L$240*(1+vanilla5)^0.5)/A38stdlife))","v":2.9210835645784585}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F547),(Input!$M$240*(1+vanilla6)^0.5)-SUM($M547:M547),(Input!$M$240*(1+vanilla6)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F547),(Input!$M$240*(1+vanilla6)^0.5)-SUM($M547:N547),(Input!$M$240*(1+vanilla6)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F547),(Input!$M$240*(1+vanilla6)^0.5)-SUM($M547:O547),(Input!$M$240*(1+vanilla6)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F547),(Input!$M$240*(1+vanilla6)^0.5)-SUM($M547:P547),(Input!$M$240*(1+vanilla6)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F548),(Input!N$240*(1+vanilla7)^0.5)-SUM($N548:N548),(Input!$N$240*(1+vanilla7)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F548),(Input!O$240*(1+vanilla7)^0.5)-SUM($N548:O548),(Input!$N$240*(1+vanilla7)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F548),(Input!P$240*(1+vanilla7)^0.5)-SUM($N548:P548),(Input!$N$240*(1+vanilla7)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F549),(Input!$O$240*(1+vanilla8)^0.5)-SUM($O549:O549),(Input!$O$240*(1+vanilla8)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F549),(Input!$O$240*(1+vanilla8)^0.5)-SUM($O549:P549),(Input!$O$240*(1+vanilla8)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F550),(Input!$P$240*(1+vanilla9)^0.5)-SUM($P550:P550),(Input!$P$240*(1+vanilla9)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,{"$f":"-SUM(H540:H551)","v":-11.527009394498785},{"$f":"-SUM(I540:I551)","v":-12.98987572874981},{"$f":"-SUM(J540:J551)","v":-10.268520306990634},{"$f":"-SUM(K540:K551)","v":-4.960161843259149},{"$f":"-SUM(L540:L551)","v":-6.272428236766503},{"$f":"IF(Input!M352>0, -SUM(M540:M551), 0)","v":0},{"$f":"IF(Input!N352>0, -SUM(N540:N551), 0)","v":0},{"$f":"IF(Input!O352>0, -SUM(O540:O551), 0)","v":0},{"$f":"IF(Input!P352>0, -SUM(P540:P551), 0)","v":0},{"$f":"IF(Input!Q352>0, -SUM(Q540:Q551), 0)","v":0}]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A39remlife,A39value-SUM($G553:G553),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":1.0992078050435836},{"$f":"IF(I$3>A39remlife,A39value-SUM($G553:H553),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":1.0992078050435836},{"$f":"IF(J$3>A39remlife,A39value-SUM($G553:I553),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":1.0992078050435836},{"$f":"IF(K$3>A39remlife,A39value-SUM($G553:J553),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":1.0992078050435836},{"$f":"IF(L$3>A39remlife,A39value-SUM($G553:K553),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":1.0992078050435836},{"$f":"IF(M$3>A39remlife,A39value-SUM($G553:L553),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":1.0992078050435836},{"$f":"IF(N$3>A39remlife,A39value-SUM($G553:M553),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":1.0992078050435836},{"$f":"IF(O$3>A39remlife,A39value-SUM($G553:N553),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":1.0992078050435836},{"$f":"IF(P$3>A39remlife,A39value-SUM($G553:O553),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":1.0992078050435836},{"$f":"IF(Q$3>A39remlife,A39value-SUM($G553:P553),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":1.0992078050435836}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(I$3>(A39stdlife+$F555),(Input!$H$241*(1+vanilla1)^0.5)-SUM($H555:H555),(Input!$H$241*(1+vanilla1)^0.5)/A39stdlife))","v":-5.2094544058190563E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(J$3>(A39stdlife+$F555),(Input!$H$241*(1+vanilla1)^0.5)-SUM($H555:I555),(Input!$H$241*(1+vanilla1)^0.5)/A39stdlife))","v":-5.2094544058190563E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$F555),(Input!$H$241*(1+vanilla1)^0.5)-SUM($H555:J555),(Input!$H$241*(1+vanilla1)^0.5)/A39stdlife))","v":-5.2094544058190563E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F555),(Input!$H$241*(1+vanilla1)^0.5)-SUM($H555:K555),(Input!$H$241*(1+vanilla1)^0.5)/A39stdlife))","v":-5.2094544058190563E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F555),(Input!$H$241*(1+vanilla1)^0.5)-SUM($H555:L555),(Input!$H$241*(1+vanilla1)^0.5)/A39stdlife))","v":-5.2094544058190563E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F555),(Input!$H$241*(1+vanilla1)^0.5)-SUM($H555:M555),(Input!$H$241*(1+vanilla1)^0.5)/A39stdlife))","v":-5.2094544058190563E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F555),(Input!$H$241*(1+vanilla1)^0.5)-SUM($H555:N555),(Input!$H$241*(1+vanilla1)^0.5)/A39stdlife))","v":-5.2094544058190563E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F555),(Input!$H$241*(1+vanilla1)^0.5)-SUM($H555:O555),(Input!$H$241*(1+vanilla1)^0.5)/A39stdlife))","v":-5.2094544058190563E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F555),(Input!$H$241*(1+vanilla1)^0.5)-SUM($H555:P555),(Input!$H$241*(1+vanilla1)^0.5)/A39stdlife))","v":-5.2094544058190563E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(J$3>(A39stdlife+$F556),(Input!$I$241*(1+vanilla2)^0.5)-SUM($I556:I556),(Input!$I$241*(1+vanilla2)^0.5)/A39stdlife))","v":-2.5000682627380283E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$F556),(Input!$I$241*(1+vanilla2)^0.5)-SUM($I556:J556),(Input!$I$241*(1+vanilla2)^0.5)/A39stdlife))","v":-2.5000682627380283E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F556),(Input!$I$241*(1+vanilla2)^0.5)-SUM($I556:K556),(Input!$I$241*(1+vanilla2)^0.5)/A39stdlife))","v":-2.5000682627380283E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F556),(Input!$I$241*(1+vanilla2)^0.5)-SUM($I556:L556),(Input!$I$241*(1+vanilla2)^0.5)/A39stdlife))","v":-2.5000682627380283E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F556),(Input!$I$241*(1+vanilla2)^0.5)-SUM($I556:M556),(Input!$I$241*(1+vanilla2)^0.5)/A39stdlife))","v":-2.5000682627380283E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F556),(Input!$I$241*(1+vanilla2)^0.5)-SUM($I556:N556),(Input!$I$241*(1+vanilla2)^0.5)/A39stdlife))","v":-2.5000682627380283E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F556),(Input!$I$241*(1+vanilla2)^0.5)-SUM($I556:O556),(Input!$I$241*(1+vanilla2)^0.5)/A39stdlife))","v":-2.5000682627380283E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F556),(Input!$I$241*(1+vanilla2)^0.5)-SUM($I556:P556),(Input!$I$241*(1+vanilla2)^0.5)/A39stdlife))","v":-2.5000682627380283E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$F557),(Input!$J$241*(1+vanilla3)^0.5)-SUM($J557:J557),(Input!$J$241*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F557),(Input!$J$241*(1+vanilla3)^0.5)-SUM($J557:K557),(Input!$J$241*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F557),(Input!$J$241*(1+vanilla3)^0.5)-SUM($J557:L557),(Input!$J$241*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F557),(Input!$J$241*(1+vanilla3)^0.5)-SUM($J557:M557),(Input!$J$241*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F557),(Input!$J$241*(1+vanilla3)^0.5)-SUM($J557:N557),(Input!$J$241*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F557),(Input!$J$241*(1+vanilla3)^0.5)-SUM($J557:O557),(Input!$J$241*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F557),(Input!$J$241*(1+vanilla3)^0.5)-SUM($J557:P557),(Input!$J$241*(1+vanilla3)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F558),(Input!$K$241*(1+vanilla4)^0.5)-SUM($K558:K558),(Input!$K$241*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F558),(Input!$K$241*(1+vanilla4)^0.5)-SUM($K558:L558),(Input!$K$241*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F558),(Input!$K$241*(1+vanilla4)^0.5)-SUM($K558:M558),(Input!$K$241*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F558),(Input!$K$241*(1+vanilla4)^0.5)-SUM($K558:N558),(Input!$K$241*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F558),(Input!$K$241*(1+vanilla4)^0.5)-SUM($K558:O558),(Input!$K$241*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F558),(Input!$K$241*(1+vanilla4)^0.5)-SUM($K558:P558),(Input!$K$241*(1+vanilla4)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F559),(Input!$L$241*(1+vanilla5)^0.5)-SUM($L559:L559),(Input!$L$241*(1+vanilla5)^0.5)/A39stdlife))","v":3.3516677098534245E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F559),(Input!$L$241*(1+vanilla5)^0.5)-SUM($L559:M559),(Input!$L$241*(1+vanilla5)^0.5)/A39stdlife))","v":3.3516677098534245E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F559),(Input!$L$241*(1+vanilla5)^0.5)-SUM($L559:N559),(Input!$L$241*(1+vanilla5)^0.5)/A39stdlife))","v":3.3516677098534245E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F559),(Input!$L$241*(1+vanilla5)^0.5)-SUM($L559:O559),(Input!$L$241*(1+vanilla5)^0.5)/A39stdlife))","v":3.3516677098534245E-2},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F559),(Input!$L$241*(1+vanilla5)^0.5)-SUM($L559:P559),(Input!$L$241*(1+vanilla5)^0.5)/A39stdlife))","v":3.3516677098534245E-2}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F560),(Input!$M$241*(1+vanilla6)^0.5)-SUM($M560:M560),(Input!$M$241*(1+vanilla6)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F560),(Input!$M$241*(1+vanilla6)^0.5)-SUM($M560:N560),(Input!$M$241*(1+vanilla6)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F560),(Input!$M$241*(1+vanilla6)^0.5)-SUM($M560:O560),(Input!$M$241*(1+vanilla6)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F560),(Input!$M$241*(1+vanilla6)^0.5)-SUM($M560:P560),(Input!$M$241*(1+vanilla6)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F561),(Input!N$241*(1+vanilla7)^0.5)-SUM($N561:N561),(Input!$N$241*(1+vanilla7)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F561),(Input!O$241*(1+vanilla7)^0.5)-SUM($N561:O561),(Input!$N$241*(1+vanilla7)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F561),(Input!P$241*(1+vanilla7)^0.5)-SUM($N561:P561),(Input!$N$241*(1+vanilla7)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F562),(Input!$O$241*(1+vanilla8)^0.5)-SUM($O562:O562),(Input!$O$241*(1+vanilla8)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F562),(Input!$O$241*(1+vanilla8)^0.5)-SUM($O562:P562),(Input!$O$241*(1+vanilla8)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F563),(Input!$P$241*(1+vanilla9)^0.5)-SUM($P563:P563),(Input!$P$241*(1+vanilla9)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,{"$f":"-SUM(H553:H564)","v":-1.0992078050435836},{"$f":"-SUM(I553:I564)","v":-1.047113260985393},{"$f":"-SUM(J553:J564)","v":-1.0221125783580127},{"$f":"-SUM(K553:K564)","v":-1.0221125783580127},{"$f":"-SUM(L553:L564)","v":-1.0221125783580127},{"$f":"IF(Input!M365>0, -SUM(M553:M564), 0)","v":0},{"$f":"IF(Input!N365>0, -SUM(N553:N564), 0)","v":0},{"$f":"IF(Input!O365>0, -SUM(O553:O564), 0)","v":0},{"$f":"IF(Input!P365>0, -SUM(P553:P564), 0)","v":0},{"$f":"IF(Input!Q365>0, -SUM(Q553:Q564), 0)","v":0}]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A40remlife,A40value-SUM($G566:G566),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":"n/a"},{"$f":"IF(I$3>A40remlife,A40value-SUM($G566:H566),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":"n/a"},{"$f":"IF(J$3>A40remlife,A40value-SUM($G566:I566),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":"n/a"},{"$f":"IF(K$3>A40remlife,A40value-SUM($G566:J566),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":"n/a"},{"$f":"IF(L$3>A40remlife,A40value-SUM($G566:K566),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":"n/a"},{"$f":"IF(M$3>A40remlife,A40value-SUM($G566:L566),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":"n/a"},{"$f":"IF(N$3>A40remlife,A40value-SUM($G566:M566),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":"n/a"},{"$f":"IF(O$3>A40remlife,A40value-SUM($G566:N566),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":"n/a"},{"$f":"IF(P$3>A40remlife,A40value-SUM($G566:O566),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":"n/a"},{"$f":"IF(Q$3>A40remlife,A40value-SUM($G566:P566),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(I$3>(A40stdlife+$F568),(Input!$H$242*(1+vanilla1)^0.5)-SUM($H568:H568),(Input!$H$242*(1+vanilla1)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(J$3>(A40stdlife+$F568),(Input!$H$242*(1+vanilla1)^0.5)-SUM($H568:I568),(Input!$H$242*(1+vanilla1)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$F568),(Input!$H$242*(1+vanilla1)^0.5)-SUM($H568:J568),(Input!$H$242*(1+vanilla1)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F568),(Input!$H$242*(1+vanilla1)^0.5)-SUM($H568:K568),(Input!$H$242*(1+vanilla1)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F568),(Input!$H$242*(1+vanilla1)^0.5)-SUM($H568:L568),(Input!$H$242*(1+vanilla1)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F568),(Input!$H$242*(1+vanilla1)^0.5)-SUM($H568:M568),(Input!$H$242*(1+vanilla1)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F568),(Input!$H$242*(1+vanilla1)^0.5)-SUM($H568:N568),(Input!$H$242*(1+vanilla1)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F568),(Input!$H$242*(1+vanilla1)^0.5)-SUM($H568:O568),(Input!$H$242*(1+vanilla1)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F568),(Input!$H$242*(1+vanilla1)^0.5)-SUM($H568:P568),(Input!$H$242*(1+vanilla1)^0.5)/A40stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(J$3>(A40stdlife+$F569),(Input!$I$242*(1+vanilla2)^0.5)-SUM($I569:I569),(Input!$I$242*(1+vanilla2)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$F569),(Input!$I$242*(1+vanilla2)^0.5)-SUM($I569:J569),(Input!$I$242*(1+vanilla2)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F569),(Input!$I$242*(1+vanilla2)^0.5)-SUM($I569:K569),(Input!$I$242*(1+vanilla2)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F569),(Input!$I$242*(1+vanilla2)^0.5)-SUM($I569:L569),(Input!$I$242*(1+vanilla2)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F569),(Input!$I$242*(1+vanilla2)^0.5)-SUM($I569:M569),(Input!$I$242*(1+vanilla2)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F569),(Input!$I$242*(1+vanilla2)^0.5)-SUM($I569:N569),(Input!$I$242*(1+vanilla2)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F569),(Input!$I$242*(1+vanilla2)^0.5)-SUM($I569:O569),(Input!$I$242*(1+vanilla2)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F569),(Input!$I$242*(1+vanilla2)^0.5)-SUM($I569:P569),(Input!$I$242*(1+vanilla2)^0.5)/A40stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$F570),(Input!$J$242*(1+vanilla3)^0.5)-SUM($J570:J570),(Input!$J$242*(1+vanilla3)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F570),(Input!$J$242*(1+vanilla3)^0.5)-SUM($J570:K570),(Input!$J$242*(1+vanilla3)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F570),(Input!$J$242*(1+vanilla3)^0.5)-SUM($J570:L570),(Input!$J$242*(1+vanilla3)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F570),(Input!$J$242*(1+vanilla3)^0.5)-SUM($J570:M570),(Input!$J$242*(1+vanilla3)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F570),(Input!$J$242*(1+vanilla3)^0.5)-SUM($J570:N570),(Input!$J$242*(1+vanilla3)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F570),(Input!$J$242*(1+vanilla3)^0.5)-SUM($J570:O570),(Input!$J$242*(1+vanilla3)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F570),(Input!$J$242*(1+vanilla3)^0.5)-SUM($J570:P570),(Input!$J$242*(1+vanilla3)^0.5)/A40stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F571),(Input!$K$242*(1+vanilla4)^0.5)-SUM($K571:K571),(Input!$K$242*(1+vanilla4)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F571),(Input!$K$242*(1+vanilla4)^0.5)-SUM($K571:L571),(Input!$K$242*(1+vanilla4)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F571),(Input!$K$242*(1+vanilla4)^0.5)-SUM($K571:M571),(Input!$K$242*(1+vanilla4)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F571),(Input!$K$242*(1+vanilla4)^0.5)-SUM($K571:N571),(Input!$K$242*(1+vanilla4)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F571),(Input!$K$242*(1+vanilla4)^0.5)-SUM($K571:O571),(Input!$K$242*(1+vanilla4)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F571),(Input!$K$242*(1+vanilla4)^0.5)-SUM($K571:P571),(Input!$K$242*(1+vanilla4)^0.5)/A40stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F572),(Input!$L$242*(1+vanilla5)^0.5)-SUM($L572:L572),(Input!$L$242*(1+vanilla5)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F572),(Input!$L$242*(1+vanilla5)^0.5)-SUM($L572:M572),(Input!$L$242*(1+vanilla5)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F572),(Input!$L$242*(1+vanilla5)^0.5)-SUM($L572:N572),(Input!$L$242*(1+vanilla5)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F572),(Input!$L$242*(1+vanilla5)^0.5)-SUM($L572:O572),(Input!$L$242*(1+vanilla5)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F572),(Input!$L$242*(1+vanilla5)^0.5)-SUM($L572:P572),(Input!$L$242*(1+vanilla5)^0.5)/A40stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F573),(Input!$M$242*(1+vanilla6)^0.5)-SUM($M573:M573),(Input!$M$242*(1+vanilla6)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F573),(Input!$M$242*(1+vanilla6)^0.5)-SUM($M573:N573),(Input!$M$242*(1+vanilla6)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F573),(Input!$M$242*(1+vanilla6)^0.5)-SUM($M573:O573),(Input!$M$242*(1+vanilla6)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F573),(Input!$M$242*(1+vanilla6)^0.5)-SUM($M573:P573),(Input!$M$242*(1+vanilla6)^0.5)/A40stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F574),(Input!N$242*(1+vanilla7)^0.5)-SUM($N574:N574),(Input!$N$242*(1+vanilla7)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F574),(Input!O$242*(1+vanilla7)^0.5)-SUM($N574:O574),(Input!$N$242*(1+vanilla7)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F574),(Input!P$242*(1+vanilla7)^0.5)-SUM($N574:P574),(Input!$N$242*(1+vanilla7)^0.5)/A40stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F575),(Input!$O$242*(1+vanilla8)^0.5)-SUM($O575:O575),(Input!$O$242*(1+vanilla8)^0.5)/A40stdlife))","v":"n/a"},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F575),(Input!$O$242*(1+vanilla8)^0.5)-SUM($O575:P575),(Input!$O$242*(1+vanilla8)^0.5)/A40stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F576),(Input!$P$242*(1+vanilla9)^0.5)-SUM($P576:P576),(Input!$P$242*(1+vanilla9)^0.5)/A40stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,{"$f":"-SUM(H566:H577)","v":0},{"$f":"-SUM(I566:I577)","v":0},{"$f":"-SUM(J566:J577)","v":0},{"$f":"-SUM(K566:K577)","v":0},{"$f":"-SUM(L566:L577)","v":0},{"$f":"IF(Input!M378>0, -SUM(M566:M577), 0)","v":0},{"$f":"IF(Input!N378>0, -SUM(N566:N577), 0)","v":0},{"$f":"IF(Input!O378>0, -SUM(O566:O577), 0)","v":0},{"$f":"IF(Input!P378>0, -SUM(P566:P577), 0)","v":0},{"$f":"IF(Input!Q378>0, -SUM(Q566:Q577), 0)","v":0}]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A41remlife,A41value-SUM($G579:G579),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":4.584036179630969},{"$f":"IF(I$3>A41remlife,A41value-SUM($G579:H579),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":3.6834359239398005},{"$f":"IF(J$3>A41remlife,A41value-SUM($G579:I579),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(K$3>A41remlife,A41value-SUM($G579:J579),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(L$3>A41remlife,A41value-SUM($G579:K579),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(M$3>A41remlife,A41value-SUM($G579:L579),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(N$3>A41remlife,A41value-SUM($G579:M579),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(O$3>A41remlife,A41value-SUM($G579:N579),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(P$3>A41remlife,A41value-SUM($G579:O579),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(Q$3>A41remlife,A41value-SUM($G579:P579),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(I$3>(A41stdlife+$F581),(Input!$H$243*(1+vanilla1)^0.5)-SUM($H581:H581),(Input!$H$243*(1+vanilla1)^0.5)/A41stdlife))","v":1.8692676316742882},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(J$3>(A41stdlife+$F581),(Input!$H$243*(1+vanilla1)^0.5)-SUM($H581:I581),(Input!$H$243*(1+vanilla1)^0.5)/A41stdlife))","v":1.8692676316742882},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$F581),(Input!$H$243*(1+vanilla1)^0.5)-SUM($H581:J581),(Input!$H$243*(1+vanilla1)^0.5)/A41stdlife))","v":1.8692676316742882},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F581),(Input!$H$243*(1+vanilla1)^0.5)-SUM($H581:K581),(Input!$H$243*(1+vanilla1)^0.5)/A41stdlife))","v":1.8692676316742882},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F581),(Input!$H$243*(1+vanilla1)^0.5)-SUM($H581:L581),(Input!$H$243*(1+vanilla1)^0.5)/A41stdlife))","v":1.8692676316742882},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F581),(Input!$H$243*(1+vanilla1)^0.5)-SUM($H581:M581),(Input!$H$243*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F581),(Input!$H$243*(1+vanilla1)^0.5)-SUM($H581:N581),(Input!$H$243*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F581),(Input!$H$243*(1+vanilla1)^0.5)-SUM($H581:O581),(Input!$H$243*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F581),(Input!$H$243*(1+vanilla1)^0.5)-SUM($H581:P581),(Input!$H$243*(1+vanilla1)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(J$3>(A41stdlife+$F582),(Input!$I$243*(1+vanilla2)^0.5)-SUM($I582:I582),(Input!$I$243*(1+vanilla2)^0.5)/A41stdlife))","v":2.7572162389769241},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$F582),(Input!$I$243*(1+vanilla2)^0.5)-SUM($I582:J582),(Input!$I$243*(1+vanilla2)^0.5)/A41stdlife))","v":2.7572162389769241},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F582),(Input!$I$243*(1+vanilla2)^0.5)-SUM($I582:K582),(Input!$I$243*(1+vanilla2)^0.5)/A41stdlife))","v":2.7572162389769241},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F582),(Input!$I$243*(1+vanilla2)^0.5)-SUM($I582:L582),(Input!$I$243*(1+vanilla2)^0.5)/A41stdlife))","v":2.7572162389769241},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F582),(Input!$I$243*(1+vanilla2)^0.5)-SUM($I582:M582),(Input!$I$243*(1+vanilla2)^0.5)/A41stdlife))","v":2.7572162389769241},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F582),(Input!$I$243*(1+vanilla2)^0.5)-SUM($I582:N582),(Input!$I$243*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F582),(Input!$I$243*(1+vanilla2)^0.5)-SUM($I582:O582),(Input!$I$243*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F582),(Input!$I$243*(1+vanilla2)^0.5)-SUM($I582:P582),(Input!$I$243*(1+vanilla2)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$F583),(Input!$J$243*(1+vanilla3)^0.5)-SUM($J583:J583),(Input!$J$243*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F583),(Input!$J$243*(1+vanilla3)^0.5)-SUM($J583:K583),(Input!$J$243*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F583),(Input!$J$243*(1+vanilla3)^0.5)-SUM($J583:L583),(Input!$J$243*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F583),(Input!$J$243*(1+vanilla3)^0.5)-SUM($J583:M583),(Input!$J$243*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F583),(Input!$J$243*(1+vanilla3)^0.5)-SUM($J583:N583),(Input!$J$243*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F583),(Input!$J$243*(1+vanilla3)^0.5)-SUM($J583:O583),(Input!$J$243*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F583),(Input!$J$243*(1+vanilla3)^0.5)-SUM($J583:P583),(Input!$J$243*(1+vanilla3)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F584),(Input!$K$243*(1+vanilla4)^0.5)-SUM($K584:K584),(Input!$K$243*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F584),(Input!$K$243*(1+vanilla4)^0.5)-SUM($K584:L584),(Input!$K$243*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F584),(Input!$K$243*(1+vanilla4)^0.5)-SUM($K584:M584),(Input!$K$243*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F584),(Input!$K$243*(1+vanilla4)^0.5)-SUM($K584:N584),(Input!$K$243*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F584),(Input!$K$243*(1+vanilla4)^0.5)-SUM($K584:O584),(Input!$K$243*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F584),(Input!$K$243*(1+vanilla4)^0.5)-SUM($K584:P584),(Input!$K$243*(1+vanilla4)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F585),(Input!$L$243*(1+vanilla5)^0.5)-SUM($L585:L585),(Input!$L$243*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F585),(Input!$L$243*(1+vanilla5)^0.5)-SUM($L585:M585),(Input!$L$243*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F585),(Input!$L$243*(1+vanilla5)^0.5)-SUM($L585:N585),(Input!$L$243*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F585),(Input!$L$243*(1+vanilla5)^0.5)-SUM($L585:O585),(Input!$L$243*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F585),(Input!$L$243*(1+vanilla5)^0.5)-SUM($L585:P585),(Input!$L$243*(1+vanilla5)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F586),(Input!$M$243*(1+vanilla6)^0.5)-SUM($M586:M586),(Input!$M$243*(1+vanilla6)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F586),(Input!$M$243*(1+vanilla6)^0.5)-SUM($M586:N586),(Input!$M$243*(1+vanilla6)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F586),(Input!$M$243*(1+vanilla6)^0.5)-SUM($M586:O586),(Input!$M$243*(1+vanilla6)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F586),(Input!$M$243*(1+vanilla6)^0.5)-SUM($M586:P586),(Input!$M$243*(1+vanilla6)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F587),(Input!N$243*(1+vanilla7)^0.5)-SUM($N587:N587),(Input!$N$243*(1+vanilla7)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F587),(Input!O$243*(1+vanilla7)^0.5)-SUM($N587:O587),(Input!$N$243*(1+vanilla7)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F587),(Input!P$243*(1+vanilla7)^0.5)-SUM($N587:P587),(Input!$N$243*(1+vanilla7)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F588),(Input!$O$243*(1+vanilla8)^0.5)-SUM($O588:O588),(Input!$O$243*(1+vanilla8)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F588),(Input!$O$243*(1+vanilla8)^0.5)-SUM($O588:P588),(Input!$O$243*(1+vanilla8)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F589),(Input!$P$243*(1+vanilla9)^0.5)-SUM($P589:P589),(Input!$P$243*(1+vanilla9)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,{"$f":"-SUM(H579:H590)","v":-4.584036179630969},{"$f":"-SUM(I579:I590)","v":-5.5527035556140891},{"$f":"-SUM(J579:J590)","v":-4.6264838706512119},{"$f":"-SUM(K579:K590)","v":-4.6264838706512119},{"$f":"-SUM(L579:L590)","v":-4.6264838706512119},{"$f":"IF(Input!M391>0, -SUM(M579:M590), 0)","v":0},{"$f":"IF(Input!N391>0, -SUM(N579:N590), 0)","v":0},{"$f":"IF(Input!O391>0, -SUM(O579:O590), 0)","v":0},{"$f":"IF(Input!P391>0, -SUM(P579:P590), 0)","v":0},{"$f":"IF(Input!Q391>0, -SUM(Q579:Q590), 0)","v":0}]
[null,null,{"$f":"Asset42","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A42remlife,A42value-SUM($G592:G592),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(I$3>A42remlife,A42value-SUM($G592:H592),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(J$3>A42remlife,A42value-SUM($G592:I592),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(K$3>A42remlife,A42value-SUM($G592:J592),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(L$3>A42remlife,A42value-SUM($G592:K592),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(M$3>A42remlife,A42value-SUM($G592:L592),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(N$3>A42remlife,A42value-SUM($G592:M592),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(O$3>A42remlife,A42value-SUM($G592:N592),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(P$3>A42remlife,A42value-SUM($G592:O592),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(Q$3>A42remlife,A42value-SUM($G592:P592),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(I$3>(A42stdlife+$F594),(Input!$H$244*(1+vanilla1)^0.5)-SUM($H594:H594),(Input!$H$244*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(J$3>(A42stdlife+$F594),(Input!$H$244*(1+vanilla1)^0.5)-SUM($H594:I594),(Input!$H$244*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$F594),(Input!$H$244*(1+vanilla1)^0.5)-SUM($H594:J594),(Input!$H$244*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F594),(Input!$H$244*(1+vanilla1)^0.5)-SUM($H594:K594),(Input!$H$244*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F594),(Input!$H$244*(1+vanilla1)^0.5)-SUM($H594:L594),(Input!$H$244*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F594),(Input!$H$244*(1+vanilla1)^0.5)-SUM($H594:M594),(Input!$H$244*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F594),(Input!$H$244*(1+vanilla1)^0.5)-SUM($H594:N594),(Input!$H$244*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F594),(Input!$H$244*(1+vanilla1)^0.5)-SUM($H594:O594),(Input!$H$244*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F594),(Input!$H$244*(1+vanilla1)^0.5)-SUM($H594:P594),(Input!$H$244*(1+vanilla1)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(J$3>(A42stdlife+$F595),(Input!$I$244*(1+vanilla2)^0.5)-SUM($I595:I595),(Input!$I$244*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$F595),(Input!$I$244*(1+vanilla2)^0.5)-SUM($I595:J595),(Input!$I$244*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F595),(Input!$I$244*(1+vanilla2)^0.5)-SUM($I595:K595),(Input!$I$244*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F595),(Input!$I$244*(1+vanilla2)^0.5)-SUM($I595:L595),(Input!$I$244*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F595),(Input!$I$244*(1+vanilla2)^0.5)-SUM($I595:M595),(Input!$I$244*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F595),(Input!$I$244*(1+vanilla2)^0.5)-SUM($I595:N595),(Input!$I$244*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F595),(Input!$I$244*(1+vanilla2)^0.5)-SUM($I595:O595),(Input!$I$244*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F595),(Input!$I$244*(1+vanilla2)^0.5)-SUM($I595:P595),(Input!$I$244*(1+vanilla2)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$F596),(Input!$J$244*(1+vanilla3)^0.5)-SUM($J596:J596),(Input!$J$244*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F596),(Input!$J$244*(1+vanilla3)^0.5)-SUM($J596:K596),(Input!$J$244*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F596),(Input!$J$244*(1+vanilla3)^0.5)-SUM($J596:L596),(Input!$J$244*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F596),(Input!$J$244*(1+vanilla3)^0.5)-SUM($J596:M596),(Input!$J$244*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F596),(Input!$J$244*(1+vanilla3)^0.5)-SUM($J596:N596),(Input!$J$244*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F596),(Input!$J$244*(1+vanilla3)^0.5)-SUM($J596:O596),(Input!$J$244*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F596),(Input!$J$244*(1+vanilla3)^0.5)-SUM($J596:P596),(Input!$J$244*(1+vanilla3)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F597),(Input!$K$244*(1+vanilla4)^0.5)-SUM($K597:K597),(Input!$K$244*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F597),(Input!$K$244*(1+vanilla4)^0.5)-SUM($K597:L597),(Input!$K$244*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F597),(Input!$K$244*(1+vanilla4)^0.5)-SUM($K597:M597),(Input!$K$244*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F597),(Input!$K$244*(1+vanilla4)^0.5)-SUM($K597:N597),(Input!$K$244*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F597),(Input!$K$244*(1+vanilla4)^0.5)-SUM($K597:O597),(Input!$K$244*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F597),(Input!$K$244*(1+vanilla4)^0.5)-SUM($K597:P597),(Input!$K$244*(1+vanilla4)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F598),(Input!$L$244*(1+vanilla5)^0.5)-SUM($L598:L598),(Input!$L$244*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F598),(Input!$L$244*(1+vanilla5)^0.5)-SUM($L598:M598),(Input!$L$244*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F598),(Input!$L$244*(1+vanilla5)^0.5)-SUM($L598:N598),(Input!$L$244*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F598),(Input!$L$244*(1+vanilla5)^0.5)-SUM($L598:O598),(Input!$L$244*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F598),(Input!$L$244*(1+vanilla5)^0.5)-SUM($L598:P598),(Input!$L$244*(1+vanilla5)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F599),(Input!$M$244*(1+vanilla6)^0.5)-SUM($M599:M599),(Input!$M$244*(1+vanilla6)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F599),(Input!$M$244*(1+vanilla6)^0.5)-SUM($M599:N599),(Input!$M$244*(1+vanilla6)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F599),(Input!$M$244*(1+vanilla6)^0.5)-SUM($M599:O599),(Input!$M$244*(1+vanilla6)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F599),(Input!$M$244*(1+vanilla6)^0.5)-SUM($M599:P599),(Input!$M$244*(1+vanilla6)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F600),(Input!N$244*(1+vanilla7)^0.5)-SUM($N600:N600),(Input!$N$244*(1+vanilla7)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F600),(Input!O$244*(1+vanilla7)^0.5)-SUM($N600:O600),(Input!$N$244*(1+vanilla7)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F600),(Input!P$244*(1+vanilla7)^0.5)-SUM($N600:P600),(Input!$N$244*(1+vanilla7)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F601),(Input!$O$244*(1+vanilla8)^0.5)-SUM($O601:O601),(Input!$O$244*(1+vanilla8)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F601),(Input!$O$244*(1+vanilla8)^0.5)-SUM($O601:P601),(Input!$O$244*(1+vanilla8)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F602),(Input!$P$244*(1+vanilla9)^0.5)-SUM($P602:P602),(Input!$P$244*(1+vanilla9)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"-SUM(H592:H603)","v":0},{"$f":"-SUM(I592:I603)","v":0},{"$f":"-SUM(J592:J603)","v":0},{"$f":"-SUM(K592:K603)","v":0},{"$f":"-SUM(L592:L603)","v":0},{"$f":"IF(Input!M404>0, -SUM(M592:M603), 0)","v":0},{"$f":"IF(Input!N404>0, -SUM(N592:N603), 0)","v":0},{"$f":"IF(Input!O404>0, -SUM(O592:O603), 0)","v":0},{"$f":"IF(Input!P404>0, -SUM(P592:P603), 0)","v":0},{"$f":"IF(Input!Q404>0, -SUM(Q592:Q603), 0)","v":0}]
[null,null,{"$f":"Asset43","v":"Land"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A43remlife,A43value-SUM($G605:G605),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":"n/a"},{"$f":"IF(I$3>A43remlife,A43value-SUM($G605:H605),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":"n/a"},{"$f":"IF(J$3>A43remlife,A43value-SUM($G605:I605),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":"n/a"},{"$f":"IF(K$3>A43remlife,A43value-SUM($G605:J605),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":"n/a"},{"$f":"IF(L$3>A43remlife,A43value-SUM($G605:K605),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":"n/a"},{"$f":"IF(M$3>A43remlife,A43value-SUM($G605:L605),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":"n/a"},{"$f":"IF(N$3>A43remlife,A43value-SUM($G605:M605),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":"n/a"},{"$f":"IF(O$3>A43remlife,A43value-SUM($G605:N605),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":"n/a"},{"$f":"IF(P$3>A43remlife,A43value-SUM($G605:O605),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":"n/a"},{"$f":"IF(Q$3>A43remlife,A43value-SUM($G605:P605),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(I$3>(A43stdlife+$F607),(Input!$H$245*(1+vanilla1)^0.5)-SUM($H607:H607),(Input!$H$245*(1+vanilla1)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(J$3>(A43stdlife+$F607),(Input!$H$245*(1+vanilla1)^0.5)-SUM($H607:I607),(Input!$H$245*(1+vanilla1)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$F607),(Input!$H$245*(1+vanilla1)^0.5)-SUM($H607:J607),(Input!$H$245*(1+vanilla1)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F607),(Input!$H$245*(1+vanilla1)^0.5)-SUM($H607:K607),(Input!$H$245*(1+vanilla1)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F607),(Input!$H$245*(1+vanilla1)^0.5)-SUM($H607:L607),(Input!$H$245*(1+vanilla1)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F607),(Input!$H$245*(1+vanilla1)^0.5)-SUM($H607:M607),(Input!$H$245*(1+vanilla1)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F607),(Input!$H$245*(1+vanilla1)^0.5)-SUM($H607:N607),(Input!$H$245*(1+vanilla1)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F607),(Input!$H$245*(1+vanilla1)^0.5)-SUM($H607:O607),(Input!$H$245*(1+vanilla1)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F607),(Input!$H$245*(1+vanilla1)^0.5)-SUM($H607:P607),(Input!$H$245*(1+vanilla1)^0.5)/A43stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(J$3>(A43stdlife+$F608),(Input!$I$245*(1+vanilla2)^0.5)-SUM($I608:I608),(Input!$I$245*(1+vanilla2)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$F608),(Input!$I$245*(1+vanilla2)^0.5)-SUM($I608:J608),(Input!$I$245*(1+vanilla2)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F608),(Input!$I$245*(1+vanilla2)^0.5)-SUM($I608:K608),(Input!$I$245*(1+vanilla2)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F608),(Input!$I$245*(1+vanilla2)^0.5)-SUM($I608:L608),(Input!$I$245*(1+vanilla2)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F608),(Input!$I$245*(1+vanilla2)^0.5)-SUM($I608:M608),(Input!$I$245*(1+vanilla2)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F608),(Input!$I$245*(1+vanilla2)^0.5)-SUM($I608:N608),(Input!$I$245*(1+vanilla2)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F608),(Input!$I$245*(1+vanilla2)^0.5)-SUM($I608:O608),(Input!$I$245*(1+vanilla2)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F608),(Input!$I$245*(1+vanilla2)^0.5)-SUM($I608:P608),(Input!$I$245*(1+vanilla2)^0.5)/A43stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$F609),(Input!$J$245*(1+vanilla3)^0.5)-SUM($J609:J609),(Input!$J$245*(1+vanilla3)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F609),(Input!$J$245*(1+vanilla3)^0.5)-SUM($J609:K609),(Input!$J$245*(1+vanilla3)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F609),(Input!$J$245*(1+vanilla3)^0.5)-SUM($J609:L609),(Input!$J$245*(1+vanilla3)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F609),(Input!$J$245*(1+vanilla3)^0.5)-SUM($J609:M609),(Input!$J$245*(1+vanilla3)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F609),(Input!$J$245*(1+vanilla3)^0.5)-SUM($J609:N609),(Input!$J$245*(1+vanilla3)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F609),(Input!$J$245*(1+vanilla3)^0.5)-SUM($J609:O609),(Input!$J$245*(1+vanilla3)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F609),(Input!$J$245*(1+vanilla3)^0.5)-SUM($J609:P609),(Input!$J$245*(1+vanilla3)^0.5)/A43stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F610),(Input!$K$245*(1+vanilla4)^0.5)-SUM($K610:K610),(Input!$K$245*(1+vanilla4)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F610),(Input!$K$245*(1+vanilla4)^0.5)-SUM($K610:L610),(Input!$K$245*(1+vanilla4)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F610),(Input!$K$245*(1+vanilla4)^0.5)-SUM($K610:M610),(Input!$K$245*(1+vanilla4)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F610),(Input!$K$245*(1+vanilla4)^0.5)-SUM($K610:N610),(Input!$K$245*(1+vanilla4)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F610),(Input!$K$245*(1+vanilla4)^0.5)-SUM($K610:O610),(Input!$K$245*(1+vanilla4)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F610),(Input!$K$245*(1+vanilla4)^0.5)-SUM($K610:P610),(Input!$K$245*(1+vanilla4)^0.5)/A43stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F611),(Input!$L$245*(1+vanilla5)^0.5)-SUM($L611:L611),(Input!$L$245*(1+vanilla5)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F611),(Input!$L$245*(1+vanilla5)^0.5)-SUM($L611:M611),(Input!$L$245*(1+vanilla5)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F611),(Input!$L$245*(1+vanilla5)^0.5)-SUM($L611:N611),(Input!$L$245*(1+vanilla5)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F611),(Input!$L$245*(1+vanilla5)^0.5)-SUM($L611:O611),(Input!$L$245*(1+vanilla5)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F611),(Input!$L$245*(1+vanilla5)^0.5)-SUM($L611:P611),(Input!$L$245*(1+vanilla5)^0.5)/A43stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F612),(Input!$M$245*(1+vanilla6)^0.5)-SUM($M612:M612),(Input!$M$245*(1+vanilla6)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F612),(Input!$M$245*(1+vanilla6)^0.5)-SUM($M612:N612),(Input!$M$245*(1+vanilla6)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F612),(Input!$M$245*(1+vanilla6)^0.5)-SUM($M612:O612),(Input!$M$245*(1+vanilla6)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F612),(Input!$M$245*(1+vanilla6)^0.5)-SUM($M612:P612),(Input!$M$245*(1+vanilla6)^0.5)/A43stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F613),(Input!N$245*(1+vanilla7)^0.5)-SUM($N613:N613),(Input!$N$245*(1+vanilla7)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F613),(Input!O$245*(1+vanilla7)^0.5)-SUM($N613:O613),(Input!$N$245*(1+vanilla7)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F613),(Input!P$245*(1+vanilla7)^0.5)-SUM($N613:P613),(Input!$N$245*(1+vanilla7)^0.5)/A43stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F614),(Input!$O$245*(1+vanilla8)^0.5)-SUM($O614:O614),(Input!$O$245*(1+vanilla8)^0.5)/A43stdlife))","v":"n/a"},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F614),(Input!$O$245*(1+vanilla8)^0.5)-SUM($O614:P614),(Input!$O$245*(1+vanilla8)^0.5)/A43stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F615),(Input!$P$245*(1+vanilla9)^0.5)-SUM($P615:P615),(Input!$P$245*(1+vanilla9)^0.5)/A43stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,null,{"$f":"-SUM(H605:H616)","v":0},{"$f":"-SUM(I605:I616)","v":0},{"$f":"-SUM(J605:J616)","v":0},{"$f":"-SUM(K605:K616)","v":0},{"$f":"-SUM(L605:L616)","v":0},{"$f":"IF(Input!M417>0, -SUM(M605:M616), 0)","v":0},{"$f":"IF(Input!N417>0, -SUM(N605:N616), 0)","v":0},{"$f":"IF(Input!O417>0, -SUM(O605:O616), 0)","v":0},{"$f":"IF(Input!P417>0, -SUM(P605:P616), 0)","v":0},{"$f":"IF(Input!Q417>0, -SUM(Q605:Q616), 0)","v":0}]
[null,null,{"$f":"Asset44","v":"Easements"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A44remlife,A44value-SUM($G618:G618),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":"n/a"},{"$f":"IF(I$3>A44remlife,A44value-SUM($G618:H618),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":"n/a"},{"$f":"IF(J$3>A44remlife,A44value-SUM($G618:I618),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":"n/a"},{"$f":"IF(K$3>A44remlife,A44value-SUM($G618:J618),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":"n/a"},{"$f":"IF(L$3>A44remlife,A44value-SUM($G618:K618),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":"n/a"},{"$f":"IF(M$3>A44remlife,A44value-SUM($G618:L618),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":"n/a"},{"$f":"IF(N$3>A44remlife,A44value-SUM($G618:M618),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":"n/a"},{"$f":"IF(O$3>A44remlife,A44value-SUM($G618:N618),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":"n/a"},{"$f":"IF(P$3>A44remlife,A44value-SUM($G618:O618),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":"n/a"},{"$f":"IF(Q$3>A44remlife,A44value-SUM($G618:P618),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(I$3>(A44stdlife+$F620),(Input!$H$246*(1+vanilla1)^0.5)-SUM($H620:H620),(Input!$H$246*(1+vanilla1)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(J$3>(A44stdlife+$F620),(Input!$H$246*(1+vanilla1)^0.5)-SUM($H620:I620),(Input!$H$246*(1+vanilla1)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$F620),(Input!$H$246*(1+vanilla1)^0.5)-SUM($H620:J620),(Input!$H$246*(1+vanilla1)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F620),(Input!$H$246*(1+vanilla1)^0.5)-SUM($H620:K620),(Input!$H$246*(1+vanilla1)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F620),(Input!$H$246*(1+vanilla1)^0.5)-SUM($H620:L620),(Input!$H$246*(1+vanilla1)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F620),(Input!$H$246*(1+vanilla1)^0.5)-SUM($H620:M620),(Input!$H$246*(1+vanilla1)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F620),(Input!$H$246*(1+vanilla1)^0.5)-SUM($H620:N620),(Input!$H$246*(1+vanilla1)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F620),(Input!$H$246*(1+vanilla1)^0.5)-SUM($H620:O620),(Input!$H$246*(1+vanilla1)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F620),(Input!$H$246*(1+vanilla1)^0.5)-SUM($H620:P620),(Input!$H$246*(1+vanilla1)^0.5)/A44stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(J$3>(A44stdlife+$F621),(Input!$I$246*(1+vanilla2)^0.5)-SUM($I621:I621),(Input!$I$246*(1+vanilla2)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$F621),(Input!$I$246*(1+vanilla2)^0.5)-SUM($I621:J621),(Input!$I$246*(1+vanilla2)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F621),(Input!$I$246*(1+vanilla2)^0.5)-SUM($I621:K621),(Input!$I$246*(1+vanilla2)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F621),(Input!$I$246*(1+vanilla2)^0.5)-SUM($I621:L621),(Input!$I$246*(1+vanilla2)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F621),(Input!$I$246*(1+vanilla2)^0.5)-SUM($I621:M621),(Input!$I$246*(1+vanilla2)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F621),(Input!$I$246*(1+vanilla2)^0.5)-SUM($I621:N621),(Input!$I$246*(1+vanilla2)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F621),(Input!$I$246*(1+vanilla2)^0.5)-SUM($I621:O621),(Input!$I$246*(1+vanilla2)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F621),(Input!$I$246*(1+vanilla2)^0.5)-SUM($I621:P621),(Input!$I$246*(1+vanilla2)^0.5)/A44stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$F622),(Input!$J$246*(1+vanilla3)^0.5)-SUM($J622:J622),(Input!$J$246*(1+vanilla3)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F622),(Input!$J$246*(1+vanilla3)^0.5)-SUM($J622:K622),(Input!$J$246*(1+vanilla3)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F622),(Input!$J$246*(1+vanilla3)^0.5)-SUM($J622:L622),(Input!$J$246*(1+vanilla3)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F622),(Input!$J$246*(1+vanilla3)^0.5)-SUM($J622:M622),(Input!$J$246*(1+vanilla3)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F622),(Input!$J$246*(1+vanilla3)^0.5)-SUM($J622:N622),(Input!$J$246*(1+vanilla3)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F622),(Input!$J$246*(1+vanilla3)^0.5)-SUM($J622:O622),(Input!$J$246*(1+vanilla3)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F622),(Input!$J$246*(1+vanilla3)^0.5)-SUM($J622:P622),(Input!$J$246*(1+vanilla3)^0.5)/A44stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F623),(Input!$K$246*(1+vanilla4)^0.5)-SUM($K623:K623),(Input!$K$246*(1+vanilla4)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F623),(Input!$K$246*(1+vanilla4)^0.5)-SUM($K623:L623),(Input!$K$246*(1+vanilla4)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F623),(Input!$K$246*(1+vanilla4)^0.5)-SUM($K623:M623),(Input!$K$246*(1+vanilla4)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F623),(Input!$K$246*(1+vanilla4)^0.5)-SUM($K623:N623),(Input!$K$246*(1+vanilla4)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F623),(Input!$K$246*(1+vanilla4)^0.5)-SUM($K623:O623),(Input!$K$246*(1+vanilla4)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F623),(Input!$K$246*(1+vanilla4)^0.5)-SUM($K623:P623),(Input!$K$246*(1+vanilla4)^0.5)/A44stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F624),(Input!$L$246*(1+vanilla5)^0.5)-SUM($L624:L624),(Input!$L$246*(1+vanilla5)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F624),(Input!$L$246*(1+vanilla5)^0.5)-SUM($L624:M624),(Input!$L$246*(1+vanilla5)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F624),(Input!$L$246*(1+vanilla5)^0.5)-SUM($L624:N624),(Input!$L$246*(1+vanilla5)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F624),(Input!$L$246*(1+vanilla5)^0.5)-SUM($L624:O624),(Input!$L$246*(1+vanilla5)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F624),(Input!$L$246*(1+vanilla5)^0.5)-SUM($L624:P624),(Input!$L$246*(1+vanilla5)^0.5)/A44stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F625),(Input!$M$246*(1+vanilla6)^0.5)-SUM($M625:M625),(Input!$M$246*(1+vanilla6)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F625),(Input!$M$246*(1+vanilla6)^0.5)-SUM($M625:N625),(Input!$M$246*(1+vanilla6)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F625),(Input!$M$246*(1+vanilla6)^0.5)-SUM($M625:O625),(Input!$M$246*(1+vanilla6)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F625),(Input!$M$246*(1+vanilla6)^0.5)-SUM($M625:P625),(Input!$M$246*(1+vanilla6)^0.5)/A44stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F626),(Input!N$246*(1+vanilla7)^0.5)-SUM($N626:N626),(Input!$N$246*(1+vanilla7)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F626),(Input!O$246*(1+vanilla7)^0.5)-SUM($N626:O626),(Input!$N$246*(1+vanilla7)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F626),(Input!P$246*(1+vanilla7)^0.5)-SUM($N626:P626),(Input!$N$246*(1+vanilla7)^0.5)/A44stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F627),(Input!$O$246*(1+vanilla8)^0.5)-SUM($O627:O627),(Input!$O$246*(1+vanilla8)^0.5)/A44stdlife))","v":"n/a"},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F627),(Input!$O$246*(1+vanilla8)^0.5)-SUM($O627:P627),(Input!$O$246*(1+vanilla8)^0.5)/A44stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F628),(Input!$P$246*(1+vanilla9)^0.5)-SUM($P628:P628),(Input!$P$246*(1+vanilla9)^0.5)/A44stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,null,{"$f":"-SUM(H618:H629)","v":0},{"$f":"-SUM(I618:I629)","v":0},{"$f":"-SUM(J618:J629)","v":0},{"$f":"-SUM(K618:K629)","v":0},{"$f":"-SUM(L618:L629)","v":0},{"$f":"IF(Input!M440>0, -SUM(M618:M629), 0)","v":0},{"$f":"IF(Input!N440>0, -SUM(N618:N629), 0)","v":0},{"$f":"IF(Input!O440>0, -SUM(O618:O629), 0)","v":0},{"$f":"IF(Input!P440>0, -SUM(P618:P629), 0)","v":0},{"$f":"IF(Input!Q440>0, -SUM(Q618:Q629), 0)","v":0}]
[null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A45remlife,A45value-SUM($G631:G631),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":"n/a"},{"$f":"IF(I$3>A45remlife,A45value-SUM($G631:H631),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":"n/a"},{"$f":"IF(J$3>A45remlife,A45value-SUM($G631:I631),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":"n/a"},{"$f":"IF(K$3>A45remlife,A45value-SUM($G631:J631),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":"n/a"},{"$f":"IF(L$3>A45remlife,A45value-SUM($G631:K631),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":"n/a"},{"$f":"IF(M$3>A45remlife,A45value-SUM($G631:L631),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":"n/a"},{"$f":"IF(N$3>A45remlife,A45value-SUM($G631:M631),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":"n/a"},{"$f":"IF(O$3>A45remlife,A45value-SUM($G631:N631),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":"n/a"},{"$f":"IF(P$3>A45remlife,A45value-SUM($G631:O631),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":"n/a"},{"$f":"IF(Q$3>A45remlife,A45value-SUM($G631:P631),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(I$3>(A45stdlife+$F633),(Input!$H$247*(1+vanilla1)^0.5)-SUM($H633:H633),(Input!$H$247*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(J$3>(A45stdlife+$F633),(Input!$H$247*(1+vanilla1)^0.5)-SUM($H633:I633),(Input!$H$247*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$F633),(Input!$H$247*(1+vanilla1)^0.5)-SUM($H633:J633),(Input!$H$247*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F633),(Input!$H$247*(1+vanilla1)^0.5)-SUM($H633:K633),(Input!$H$247*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F633),(Input!$H$247*(1+vanilla1)^0.5)-SUM($H633:L633),(Input!$H$247*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F633),(Input!$H$247*(1+vanilla1)^0.5)-SUM($H633:M633),(Input!$H$247*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F633),(Input!$H$247*(1+vanilla1)^0.5)-SUM($H633:N633),(Input!$H$247*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F633),(Input!$H$247*(1+vanilla1)^0.5)-SUM($H633:O633),(Input!$H$247*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F633),(Input!$H$247*(1+vanilla1)^0.5)-SUM($H633:P633),(Input!$H$247*(1+vanilla1)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(J$3>(A45stdlife+$F634),(Input!$I$247*(1+vanilla2)^0.5)-SUM($I634:I634),(Input!$I$247*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$F634),(Input!$I$247*(1+vanilla2)^0.5)-SUM($I634:J634),(Input!$I$247*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F634),(Input!$I$247*(1+vanilla2)^0.5)-SUM($I634:K634),(Input!$I$247*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F634),(Input!$I$247*(1+vanilla2)^0.5)-SUM($I634:L634),(Input!$I$247*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F634),(Input!$I$247*(1+vanilla2)^0.5)-SUM($I634:M634),(Input!$I$247*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F634),(Input!$I$247*(1+vanilla2)^0.5)-SUM($I634:N634),(Input!$I$247*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F634),(Input!$I$247*(1+vanilla2)^0.5)-SUM($I634:O634),(Input!$I$247*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F634),(Input!$I$247*(1+vanilla2)^0.5)-SUM($I634:P634),(Input!$I$247*(1+vanilla2)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$F635),(Input!$J$247*(1+vanilla3)^0.5)-SUM($J635:J635),(Input!$J$247*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F635),(Input!$J$247*(1+vanilla3)^0.5)-SUM($J635:K635),(Input!$J$247*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F635),(Input!$J$247*(1+vanilla3)^0.5)-SUM($J635:L635),(Input!$J$247*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F635),(Input!$J$247*(1+vanilla3)^0.5)-SUM($J635:M635),(Input!$J$247*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F635),(Input!$J$247*(1+vanilla3)^0.5)-SUM($J635:N635),(Input!$J$247*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F635),(Input!$J$247*(1+vanilla3)^0.5)-SUM($J635:O635),(Input!$J$247*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F635),(Input!$J$247*(1+vanilla3)^0.5)-SUM($J635:P635),(Input!$J$247*(1+vanilla3)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F636),(Input!$K$247*(1+vanilla4)^0.5)-SUM($K636:K636),(Input!$K$247*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F636),(Input!$K$247*(1+vanilla4)^0.5)-SUM($K636:L636),(Input!$K$247*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F636),(Input!$K$247*(1+vanilla4)^0.5)-SUM($K636:M636),(Input!$K$247*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F636),(Input!$K$247*(1+vanilla4)^0.5)-SUM($K636:N636),(Input!$K$247*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F636),(Input!$K$247*(1+vanilla4)^0.5)-SUM($K636:O636),(Input!$K$247*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F636),(Input!$K$247*(1+vanilla4)^0.5)-SUM($K636:P636),(Input!$K$247*(1+vanilla4)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F637),(Input!$L$247*(1+vanilla5)^0.5)-SUM($L637:L637),(Input!$L$247*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F637),(Input!$L$247*(1+vanilla5)^0.5)-SUM($L637:M637),(Input!$L$247*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F637),(Input!$L$247*(1+vanilla5)^0.5)-SUM($L637:N637),(Input!$L$247*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F637),(Input!$L$247*(1+vanilla5)^0.5)-SUM($L637:O637),(Input!$L$247*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F637),(Input!$L$247*(1+vanilla5)^0.5)-SUM($L637:P637),(Input!$L$247*(1+vanilla5)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F638),(Input!$M$247*(1+vanilla6)^0.5)-SUM($M638:M638),(Input!$M$247*(1+vanilla6)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F638),(Input!$M$247*(1+vanilla6)^0.5)-SUM($M638:N638),(Input!$M$247*(1+vanilla6)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F638),(Input!$M$247*(1+vanilla6)^0.5)-SUM($M638:O638),(Input!$M$247*(1+vanilla6)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F638),(Input!$M$247*(1+vanilla6)^0.5)-SUM($M638:P638),(Input!$M$247*(1+vanilla6)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F639),(Input!N$247*(1+vanilla7)^0.5)-SUM($N639:N639),(Input!$N$247*(1+vanilla7)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F639),(Input!O$247*(1+vanilla7)^0.5)-SUM($N639:O639),(Input!$N$247*(1+vanilla7)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F639),(Input!P$247*(1+vanilla7)^0.5)-SUM($N639:P639),(Input!$N$247*(1+vanilla7)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F640),(Input!$O$247*(1+vanilla8)^0.5)-SUM($O640:O640),(Input!$O$247*(1+vanilla8)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F640),(Input!$O$247*(1+vanilla8)^0.5)-SUM($O640:P640),(Input!$O$247*(1+vanilla8)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F641),(Input!$P$247*(1+vanilla9)^0.5)-SUM($P641:P641),(Input!$P$247*(1+vanilla9)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,null,{"$f":"-SUM(H631:H642)","v":0},{"$f":"-SUM(I631:I642)","v":0},{"$f":"-SUM(J631:J642)","v":0},{"$f":"-SUM(K631:K642)","v":0},{"$f":"-SUM(L631:L642)","v":0},{"$f":"IF(Input!M453>0, -SUM(M631:M642), 0)","v":0},{"$f":"IF(Input!N453>0, -SUM(N631:N642), 0)","v":0},{"$f":"IF(Input!O453>0, -SUM(O631:O642), 0)","v":0},{"$f":"IF(Input!P453>0, -SUM(P631:P642), 0)","v":0},{"$f":"IF(Input!Q453>0, -SUM(Q631:Q642), 0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Nominal Asset Values"]
[]
[null,null,"Nominal Opening Regulated Asset Base",null,null,null,{"$f":"SUM(G654:G698)","v":1379.4806787390382},{"$f":"SUM(H654:H698)","v":1445.2132721845278},1486.8872686624741,1539.3226960060006,1557.0353484136206,1596.9771123786802,1670.1220886992171,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"Input!J7","v":10.762279285792545},{"$f":"G654+G701+G748+G795+G842+G889","v":10.820104186590086},{"$f":"H654+H701+H748","v":12.174774746016165},12.911644935879176,12.972002488406957,13.033475884663124,13.074619869808854,{"$f":"IF(Input!M$248>0, M654+M701+M748, 0)","v":0},{"$f":"IF(Input!N$248>0, N654+N701+N748, 0)","v":0},{"$f":"IF(Input!O$248>0, O654+O701+O748, 0)","v":0},{"$f":"IF(Input!P$248>0, P654+P701+P748, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q654+Q701+Q748, 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"Input!J8","v":10.454388096597372},10.536156803155855,10.6835439474329,10.83972223415177,10.686225387526441,10.542142192590578,10.449591258835229,{"$f":"IF(Input!M$248>0, M655+M702+M749, 0)","v":0},{"$f":"IF(Input!N$248>0, N655+N702+N749, 0)","v":0},{"$f":"IF(Input!O$248>0, O655+O702+O749, 0)","v":0},{"$f":"IF(Input!P$248>0, P655+P702+P749, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q655+Q702+Q749, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"Input!J9","v":36.56472804531893},40.785333722201415,42.603457258095133,47.653976833674108,47.468010839670804,50.410330363226684,49.855151162699663,{"$f":"IF(Input!M$248>0, M656+M703+M750, 0)","v":0},{"$f":"IF(Input!N$248>0, N656+N703+N750, 0)","v":0},{"$f":"IF(Input!O$248>0, O656+O703+O750, 0)","v":0},{"$f":"IF(Input!P$248>0, P656+P703+P750, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q656+Q703+Q750, 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"Input!J10","v":1.222341549310503},2.3440813058016094,2.6396927650349515,3.7579251159814624,4.1427960564472004,4.2587107851182067,4.3598660871129074,{"$f":"IF(Input!M$248>0, M657+M704+M751, 0)","v":0},{"$f":"IF(Input!N$248>0, N657+N704+N751, 0)","v":0},{"$f":"IF(Input!O$248>0, O657+O704+O751, 0)","v":0},{"$f":"IF(Input!P$248>0, P657+P704+P751, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q657+Q704+Q751, 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"Input!J11","v":5.4202443198689716},2.8931938898182366,3.1237735889048253,4.5015385585147625,5.9534656277639453,22.669791274605082,39.563261484943901,{"$f":"IF(Input!M$248>0, M658+M705+M752, 0)","v":0},{"$f":"IF(Input!N$248>0, N658+N705+N752, 0)","v":0},{"$f":"IF(Input!O$248>0, O658+O705+O752, 0)","v":0},{"$f":"IF(Input!P$248>0, P658+P705+P752, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q658+Q705+Q752, 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"Input!J12","v":12.831738724593169},15.108229882913287,15.162856620172887,15.300247461642892,15.206578714167893,15.064935553547349,15.293559241968479,{"$f":"IF(Input!M$248>0, M659+M706+M753, 0)","v":0},{"$f":"IF(Input!N$248>0, N659+N706+N753, 0)","v":0},{"$f":"IF(Input!O$248>0, O659+O706+O753, 0)","v":0},{"$f":"IF(Input!P$248>0, P659+P706+P753, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q659+Q706+Q753, 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"Input!J13","v":76.937482826868788},81.784631864620707,87.071600998504437,92.96136317983192,96.310790540735013,100.33847538443203,105.2745632925169,{"$f":"IF(Input!M$248>0, M660+M707+M754, 0)","v":0},{"$f":"IF(Input!N$248>0, N660+N707+N754, 0)","v":0},{"$f":"IF(Input!O$248>0, O660+O707+O754, 0)","v":0},{"$f":"IF(Input!P$248>0, P660+P707+P754, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q660+Q707+Q754, 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"Input!J14","v":297.26028263670054},318.05552321551295,328.21069365324723,339.54036864739561,344.09728116961298,347.83055907153022,359.07981063023698,{"$f":"IF(Input!M$248>0, M661+M708+M755, 0)","v":0},{"$f":"IF(Input!N$248>0, N661+N708+N755, 0)","v":0},{"$f":"IF(Input!O$248>0, O661+O708+O755, 0)","v":0},{"$f":"IF(Input!P$248>0, P661+P708+P755, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q661+Q708+Q755, 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"Input!J15","v":10.620920912058661},11.148303479100871,11.850829781285698,12.427801091629302,13.103430096449786,13.282253410059734,13.748215620663313,{"$f":"IF(Input!M$248>0, M662+M709+M756, 0)","v":0},{"$f":"IF(Input!N$248>0, N662+N709+N756, 0)","v":0},{"$f":"IF(Input!O$248>0, O662+O709+O756, 0)","v":0},{"$f":"IF(Input!P$248>0, P662+P709+P756, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q662+Q709+Q756, 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"Input!J16","v":205.43103838807687},226.52170300607369,230.76570006747772,235.61759008236507,236.91133593894574,236.89406927713938,243.65993684055351,{"$f":"IF(Input!M$248>0, M663+M710+M757, 0)","v":0},{"$f":"IF(Input!N$248>0, N663+N710+N757, 0)","v":0},{"$f":"IF(Input!O$248>0, O663+O710+O757, 0)","v":0},{"$f":"IF(Input!P$248>0, P663+P710+P757, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q663+Q710+Q757, 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"Input!J17","v":0.36388264495143036},0.36766079923132167,{"$f":"H664+H711+H758","v":0.4321923384194557},0.52291845855894659,0.5508959609700681,0.58421757563294519,0.58413138401727704,{"$f":"IF(Input!M$248>0, M664+M711+M758, 0)","v":0},{"$f":"IF(Input!N$248>0, N664+N711+N758, 0)","v":0},{"$f":"IF(Input!O$248>0, O664+O711+O758, 0)","v":0},{"$f":"IF(Input!P$248>0, P664+P711+P758, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q664+Q711+Q758, 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"Input!J18","v":1.0457747481455986},1.1975263347284724,1.2998003015950397,1.4169541515684694,1.5396477011341765,1.6299544995789943,1.7776181143585561,{"$f":"IF(Input!M$248>0, M665+M712+M759, 0)","v":0},{"$f":"IF(Input!N$248>0, N665+N712+N759, 0)","v":0},{"$f":"IF(Input!O$248>0, O665+O712+O759, 0)","v":0},{"$f":"IF(Input!P$248>0, P665+P712+P759, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q665+Q712+Q759, 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"Input!J19","v":17.52304258921524},17.844678564325879,18.750879981958384,20.198784424950126,22.08400067113207,24.688090903965538,27.459924297469183,{"$f":"IF(Input!M$248>0, M666+M713+M760, 0)","v":0},{"$f":"IF(Input!N$248>0, N666+N713+N760, 0)","v":0},{"$f":"IF(Input!O$248>0, O666+O713+O760, 0)","v":0},{"$f":"IF(Input!P$248>0, P666+P713+P760, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q666+Q713+Q760, 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"Input!J20","v":131.73670582911546},141.89577627745842,146.21131863014628,150.13229975710857,150.85775362180343,153.21343236669136,155.44488505190219,{"$f":"IF(Input!M$248>0, M667+M714+M761, 0)","v":0},{"$f":"IF(Input!N$248>0, N667+N714+N761, 0)","v":0},{"$f":"IF(Input!O$248>0, O667+O714+O761, 0)","v":0},{"$f":"IF(Input!P$248>0, P667+P714+P761, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q667+Q714+Q761, 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"Input!J21","v":54.008578500134782},59.81104030609518,61.60685577566128,62.323514568972776,63.317664811209553,65.043988354787899,69.546166257616377,{"$f":"IF(Input!M$248>0, M668+M715+M762, 0)","v":0},{"$f":"IF(Input!N$248>0, N668+N715+N762, 0)","v":0},{"$f":"IF(Input!O$248>0, O668+O715+O762, 0)","v":0},{"$f":"IF(Input!P$248>0, P668+P715+P762, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q668+Q715+Q762, 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"Input!J22","v":27.83314922821793},30.071455477392828,32.359851141915577,34.68902801166211,37.926710498050866,40.697899458999125,43.203694280862727,{"$f":"IF(Input!M$248>0, M669+M716+M763, 0)","v":0},{"$f":"IF(Input!N$248>0, N669+N716+N763, 0)","v":0},{"$f":"IF(Input!O$248>0, O669+O716+O763, 0)","v":0},{"$f":"IF(Input!P$248>0, P669+P716+P763, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q669+Q716+Q763, 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"Input!J23","v":38.553057522180602},40.734695107056027,41.36216692121463,42.194266773367012,43.710325139010749,45.186060870654259,45.805126997144718,{"$f":"IF(Input!M$248>0, M670+M717+M764, 0)","v":0},{"$f":"IF(Input!N$248>0, N670+N717+N764, 0)","v":0},{"$f":"IF(Input!O$248>0, O670+O717+O764, 0)","v":0},{"$f":"IF(Input!P$248>0, P670+P717+P764, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q670+Q717+Q764, 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"Input!J24","v":55.500663697746667},57.683052606020922,59.258913077047133,60.776901259673103,62.808591526849511,64.441433118189167,65.672879910910183,{"$f":"IF(Input!M$248>0, M671+M718+M765, 0)","v":0},{"$f":"IF(Input!N$248>0, N671+N718+N765, 0)","v":0},{"$f":"IF(Input!O$248>0, O671+O718+O765, 0)","v":0},{"$f":"IF(Input!P$248>0, P671+P718+P765, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q671+Q718+Q765, 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"Input!J25","v":54.902301563461926},61.424582152564092,66.51483404960409,70.902717959332549,75.540545424186718,80.14908942058716,84.837208531028651,{"$f":"IF(Input!M$248>0, M672+M719+M766, 0)","v":0},{"$f":"IF(Input!N$248>0, N672+N719+N766, 0)","v":0},{"$f":"IF(Input!O$248>0, O672+O719+O766, 0)","v":0},{"$f":"IF(Input!P$248>0, P672+P719+P766, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q672+Q719+Q766, 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"Input!J26","v":87.566669474201007},93.66113053378858,96.282259478326964,99.606344810011123,101.954735677747,102.90958584688171,106.76429070078106,{"$f":"IF(Input!M$248>0, M673+M720+M767, 0)","v":0},{"$f":"IF(Input!N$248>0, N673+N720+N767, 0)","v":0},{"$f":"IF(Input!O$248>0, O673+O720+O767, 0)","v":0},{"$f":"IF(Input!P$248>0, P673+P720+P767, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q673+Q720+Q767, 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"Input!J27","v":37.572911276541682},42.344809349584821,{"$f":"H674+H721+H768","v":43.727087312011889},45.083352670793026,45.236529457439744,45.411980465363627,46.338483308793464,{"$f":"IF(Input!M$248>0, M674+M721+M768, 0)","v":0},{"$f":"IF(Input!N$248>0, N674+N721+N768, 0)","v":0},{"$f":"IF(Input!O$248>0, O674+O721+O768, 0)","v":0},{"$f":"IF(Input!P$248>0, P674+P721+P768, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q674+Q721+Q768, 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"Input!J28","v":4.2792011293936415E-3},2.9838839483923522E-3,1.5406259646941758E-3,2.9845506740563922E-5,-1.2622560550550606E-5,-1.2788024827430485E-5,-1.3059858996590282E-5,{"$f":"IF(Input!M$248>0, M675+M722+M769, 0)","v":0},{"$f":"IF(Input!N$248>0, N675+N722+N769, 0)","v":0},{"$f":"IF(Input!O$248>0, O675+O722+O769, 0)","v":0},{"$f":"IF(Input!P$248>0, P675+P722+P769, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q675+Q722+Q769, 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"Input!J29","v":2.2339874961988881},2.2390781922631389,2.2968699343977668,2.3429613330156722,2.4384592259251381,2.4984823995089656,2.5945570633780566,{"$f":"IF(Input!M$248>0, M676+M723+M770, 0)","v":0},{"$f":"IF(Input!N$248>0, N676+N723+N770, 0)","v":0},{"$f":"IF(Input!O$248>0, O676+O723+O770, 0)","v":0},{"$f":"IF(Input!P$248>0, P676+P723+P770, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q676+Q723+Q770, 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"Input!J30","v":0.88429249526098241},0.87020323170188241,0.81824556050115227,0.76555852934151725,0.69033629885706882,0.61811561965738093,0.56697233703365901,{"$f":"IF(Input!M$248>0, M677+M724+M771, 0)","v":0},{"$f":"IF(Input!N$248>0, N677+N724+N771, 0)","v":0},{"$f":"IF(Input!O$248>0, O677+O724+O771, 0)","v":0},{"$f":"IF(Input!P$248>0, P677+P724+P771, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q677+Q724+Q771, 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"Input!J31","v":3.7989437623762292},3.8037583094968364,3.905424593624454,3.9848752783140693,4.1460283061428207,4.2549469181704405,4.4269754039266207,{"$f":"IF(Input!M$248>0, M678+M725+M772, 0)","v":0},{"$f":"IF(Input!N$248>0, N678+N725+N772, 0)","v":0},{"$f":"IF(Input!O$248>0, O678+O725+O772, 0)","v":0},{"$f":"IF(Input!P$248>0, P678+P725+P772, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q678+Q725+Q772, 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"Input!J32","v":8.6957936187472793},8.4087398994148668,8.3798290915364255,8.2591852464285953,8.4005978377612607,8.3641952304973088,8.4464000001324724,{"$f":"IF(Input!M$248>0, M679+M726+M773, 0)","v":0},{"$f":"IF(Input!N$248>0, N679+N726+N773, 0)","v":0},{"$f":"IF(Input!O$248>0, O679+O726+O773, 0)","v":0},{"$f":"IF(Input!P$248>0, P679+P726+P773, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q679+Q726+Q773, 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"Input!J33","v":7.9459066951583912},7.9872286558555841,7.3810027967485885,6.7219770463414674,5.6449986339714204,4.7042543380928823,4.0334142879364876,{"$f":"IF(Input!M$248>0, M680+M727+M774, 0)","v":0},{"$f":"IF(Input!N$248>0, N680+N727+N774, 0)","v":0},{"$f":"IF(Input!O$248>0, O680+O727+O774, 0)","v":0},{"$f":"IF(Input!P$248>0, P680+P727+P774, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q680+Q727+Q774, 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"Input!J34","v":53.218454860395937},53.040642908498761,55.365271624443047,57.026362127102615,61.017882440356431,63.722791672268613,67.31855189906895,{"$f":"IF(Input!M$248>0, M681+M728+M775, 0)","v":0},{"$f":"IF(Input!N$248>0, N681+N728+N775, 0)","v":0},{"$f":"IF(Input!O$248>0, O681+O728+O775, 0)","v":0},{"$f":"IF(Input!P$248>0, P681+P728+P775, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q681+Q728+Q775, 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"Input!J35","v":13.611062066993405},11.774147589607542,9.3043421546527281,6.9496248039034487,3.8176657462725969,1.3777853726865379,1.8593704821153509,{"$f":"IF(Input!M$248>0, M682+M729+M776, 0)","v":0},{"$f":"IF(Input!N$248>0, N682+N729+N776, 0)","v":0},{"$f":"IF(Input!O$248>0, O682+O729+O776, 0)","v":0},{"$f":"IF(Input!P$248>0, P682+P729+P776, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q682+Q729+Q776, 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"Input!J36","v":0},0,0,0,0,0,0,{"$f":"IF(Input!M$248>0, M683+M730+M777, 0)","v":0},{"$f":"IF(Input!N$248>0, N683+N730+N777, 0)","v":0},{"$f":"IF(Input!O$248>0, O683+O730+O777, 0)","v":0},{"$f":"IF(Input!P$248>0, P683+P730+P777, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q683+Q730+Q777, 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"Input!J37","v":0},{"$f":"G684+G731+G778+G825+G872+G919","v":0},{"$f":"H684+H731+H778","v":0},0,0,0,0,{"$f":"IF(Input!M$248>0, M684+M731+M778, 0)","v":0},{"$f":"IF(Input!N$248>0, N684+N731+N778, 0)","v":0},{"$f":"IF(Input!O$248>0, O684+O731+O778, 0)","v":0},{"$f":"IF(Input!P$248>0, P684+P731+P778, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q684+Q731+Q778, 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"Input!J38","v":0},0,{"$f":"H685+H732+H779","v":0},0,0,0,0,{"$f":"IF(Input!M$248>0, M685+M732+M779, 0)","v":0},{"$f":"IF(Input!N$248>0, N685+N732+N779, 0)","v":0},{"$f":"IF(Input!O$248>0, O685+O732+O779, 0)","v":0},{"$f":"IF(Input!P$248>0, P685+P732+P779, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q685+Q732+Q779, 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"Input!J39","v":0},0,{"$f":"H686+H733+H780","v":0},0,0,0,0,{"$f":"IF(Input!M$248>0, M686+M733+M780, 0)","v":0},{"$f":"IF(Input!N$248>0, N686+N733+N780, 0)","v":0},{"$f":"IF(Input!O$248>0, O686+O733+O780, 0)","v":0},{"$f":"IF(Input!P$248>0, P686+P733+P780, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q686+Q733+Q780, 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"Input!J40","v":0},0,{"$f":"H687+H734+H781","v":0},0,0,0,0,{"$f":"IF(Input!M$248>0, M687+M734+M781, 0)","v":0},{"$f":"IF(Input!N$248>0, N687+N734+N781, 0)","v":0},{"$f":"IF(Input!O$248>0, O687+O734+O781, 0)","v":0},{"$f":"IF(Input!P$248>0, P687+P734+P781, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q687+Q734+Q781, 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"Input!J41","v":0},0,{"$f":"H688+H735+H782","v":0},0,0,0,0,{"$f":"IF(Input!M$248>0, M688+M735+M782, 0)","v":0},{"$f":"IF(Input!N$248>0, N688+N735+N782, 0)","v":0},{"$f":"IF(Input!O$248>0, O688+O735+O782, 0)","v":0},{"$f":"IF(Input!P$248>0, P688+P735+P782, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q688+Q735+Q782, 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"Input!J42","v":2.2311868004967641},2.300353591312164,{"$f":"H689+H736+H783","v":2.3579199975011571},2.4269996849279489,2.459236872393785,2.4914740598596214,2.5444351535534948,{"$f":"IF(Input!M$248>0, M689+M736+M783, 0)","v":0},{"$f":"IF(Input!N$248>0, N689+N736+N783, 0)","v":0},{"$f":"IF(Input!O$248>0, O689+O736+O783, 0)","v":0},{"$f":"IF(Input!P$248>0, P689+P736+P783, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q689+Q736+Q783, 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"Input!J43","v":18.209812506625152},19.667194109552515,{"$f":"H690+H737+H784","v":17.198482302419194},15.355118604223779,9.7168408013067022,7.3636296221012048,7.3971138059335413,{"$f":"IF(Input!M$248>0, M690+M737+M784, 0)","v":0},{"$f":"IF(Input!N$248>0, N690+N737+N784, 0)","v":0},{"$f":"IF(Input!O$248>0, O690+O737+O784, 0)","v":0},{"$f":"IF(Input!P$248>0, P690+P737+P784, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q690+Q737+Q784, 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"Input!J44","v":29.31495873047254},30.248798361704907,{"$f":"H691+H738+H785","v":26.662359300270218},22.227464366380381,21.612855403574493,23.661055073035868,33.469432694292287,{"$f":"IF(Input!M$248>0, M691+M738+M785, 0)","v":0},{"$f":"IF(Input!N$248>0, N691+N738+N785, 0)","v":0},{"$f":"IF(Input!O$248>0, O691+O738+O785, 0)","v":0},{"$f":"IF(Input!P$248>0, P691+P738+P785, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q691+Q738+Q785, 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"Input!J45","v":36.902745049201272},18.704502366096463,{"$f":"H692+H739+H786","v":15.890811003668011},14.192869960108416,13.269537889810511,12.316862543578534,12.934409792484267,{"$f":"IF(Input!M$248>0, M692+M739+M786, 0)","v":0},{"$f":"IF(Input!N$248>0, N692+N739+N786, 0)","v":0},{"$f":"IF(Input!O$248>0, O692+O739+O786, 0)","v":0},{"$f":"IF(Input!P$248>0, P692+P739+P786, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q692+Q739+Q786, 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"Input!J46","v":11.94112161658636},10.864500117468292,{"$f":"H693+H740+H787","v":11.136384504792323},11.46264576958116,11.614901026482617,11.767156283384075,12.017289919722183,{"$f":"IF(Input!M$248>0, M693+M740+M787, 0)","v":0},{"$f":"IF(Input!N$248>0, N693+N740+N787, 0)","v":0},{"$f":"IF(Input!O$248>0, O693+O740+O787, 0)","v":0},{"$f":"IF(Input!P$248>0, P693+P740+P787, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q693+Q740+Q787, 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"Input!J47","v":16.375951980297209},8.2674721035707694,{"$f":"H694+H741+H788","v":13.384463357247363},22.477917404061177,17.743805003945845,12.87687338636314,7.9842201414592981,{"$f":"IF(Input!M$248>0, M694+M741+M788, 0)","v":0},{"$f":"IF(Input!N$248>0, N694+N741+N788, 0)","v":0},{"$f":"IF(Input!O$248>0, O694+O741+O788, 0)","v":0},{"$f":"IF(Input!P$248>0, P694+P741+P788, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q694+Q741+Q788, 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"Input!J48","v":0},0,{"$f":"H695+H742+H789","v":0},0,0,0,0,{"$f":"IF(Input!M$248>0, M695+M742+M789, 0)","v":0},{"$f":"IF(Input!N$248>0, N695+N742+N789, 0)","v":0},{"$f":"IF(Input!O$248>0, O695+O742+O789, 0)","v":0},{"$f":"IF(Input!P$248>0, P695+P742+P789, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q695+Q742+Q789, 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"Input!J49","v":0},0,{"$f":"H696+H743+H790","v":0.58994690341270173},1.2821772920181107,1.2992081099386548,1.316238927859199,1.3442181287286643,{"$f":"IF(Input!M$248>0, M696+M743+M790, 0)","v":0},{"$f":"IF(Input!N$248>0, N696+N743+N790, 0)","v":0},{"$f":"IF(Input!O$248>0, O696+O743+O790, 0)","v":0},{"$f":"IF(Input!P$248>0, P696+P743+P790, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q696+Q743+Q790, 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"Input!J50","v":0},0,{"$f":"H697+H744+H791","v":0.12129247722153767},0.48766772768206995,0.78369009018079872,1.3627876413974789,1.3917563250870739,{"$f":"IF(Input!M$248>0, M697+M744+M791, 0)","v":0},{"$f":"IF(Input!N$248>0, N697+N744+N791, 0)","v":0},{"$f":"IF(Input!O$248>0, O697+O744+O791, 0)","v":0},{"$f":"IF(Input!P$248>0, P697+P744+P791, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q697+Q744+Q791, 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,{"$f":"Input!J51","v":0},0,{"$f":"H698+H745+H792","v":0},0,0,0,0,{"$f":"IF(Input!M$248>0, M698+M745+M792, 0)","v":0},{"$f":"IF(Input!N$248>0, N698+N745+N792, 0)","v":0},{"$f":"IF(Input!O$248>0, O698+O745+O792, 0)","v":0},{"$f":"IF(Input!P$248>0, P698+P745+P792, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q698+Q745+Q792, 0)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G701:G745)","v":128.27738887786902},{"$f":"SUM(H701:H745)","v":89.303847010726997},99.780382897637082,89.180833273516271,104.9332536113769,125.42064633618676,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"'Adjustment for previous period'!G531","v":1.5403827395181182},{"$f":"H12*H$7","v":1.4667085893408909},0.8026468691673001,0.34021514299447891,0.35567790570548652,0.2416342399595752,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"'Adjustment for previous period'!G532","v":0.69524569527839086},{"$f":"H13*H$7","v":0.1703615121449267},0.13990942633299841,1.0340885805303308E-2,2.7917374481858607E-2,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"'Adjustment for previous period'!G533","v":8.73432484436983},{"$f":"H14*H$7","v":2.160880282646739},5.2552754546538401,0.81175953571630977,3.9930039423374257,0.1692395018941677,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"'Adjustment for previous period'!G534","v":1.168505427395246},{"$f":"H15*H$7","v":0.3190361315060149},1.1332126563775549,0.459135329755467,0.19906861245513968,0.15493224310267181,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"'Adjustment for previous period'!G535","v":0.94286894347818617},{"$f":"H16*H$7","v":1.3220036974448157},2.6147078813836306,2.4921534790780977,17.30484675855752,18.840049450079633,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"'Adjustment for previous period'!G536","v":3.4726587631509194},{"$f":"H17*H$7","v":0.15904096665179027},0.19181463702579138,0.22129495623349082,0.18970133757944083,0.45083225883803196,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"'Adjustment for previous period'!G537","v":8.1061418836650709},{"$f":"H18*H$7","v":6.7736762771830517},7.1590054272212962,6.2572700007890329,7.1439865778021465,7.4461921213381101,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"'Adjustment for previous period'!G538","v":26.716308930000892},{"$f":"H19*H$7","v":18.02213171487027},18.464293690931015,17.830789394084501,17.758976952556591,23.148815063334553,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"'Adjustment for previous period'!G539","v":0.63585981373557254},{"$f":"H20*H$7","v":0.9230937959746538},0.76548930800544046,1.0816566552347264,0.61314471665419767,0.81318601610413588,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"'Adjustment for previous period'!G540","v":18.372489533988965},{"$f":"H21*H$7","v":4.1469290365398681},3.8730950200060708,4.1818542196646593,3.0454633580791315,8.0308169378754339,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"'Adjustment for previous period'!G541","v":0},{"$f":"H22*H$7","v":6.3305639416527726E-2},8.7320123991862827E-2,3.2056745996440261E-2,3.7812979895004394E-2,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"'Adjustment for previous period'!G542","v":0.113796290735901},{"$f":"H23*H$7","v":0.10933591545101014},0.11983231788410389,0.14890875559636765,0.11953075054197269,0.16609747620662002,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"'Adjustment for previous period'!G543","v":0.70941597311657911},{"$f":"H24*H$7","v":1.5492677351617123},2.0551610703036798,2.8602890137468955,3.6469397629159239,3.6892142948295832,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"'Adjustment for previous period'!G544","v":10.630360809621191},{"$f":"H25*H$7","v":7.1716785568350039},6.38864408399757,5.8446686571574311,7.7340673057123803,6.6228421228466097,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"'Adjustment for previous period'!G545","v":6.0821195590299766},{"$f":"H26*H$7","v":2.8201295870136835},1.5682151861115905,2.9409479230282614,3.7822958367446819,6.1391495256222779,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"'Adjustment for previous period'!G546","v":2.5801275848971459},{"$f":"H27*H$7","v":2.8423992892430419},2.8036168922169558,4.3235243551973142,3.9663425304689652,3.4699961093341321,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"'Adjustment for previous period'!G547","v":3.1425793810443912},{"$f":"H28*H$7","v":2.0061059987788732},2.1371007829286324,3.6089691460508551,3.6958468599781691,2.5952354539302989,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"'Adjustment for previous period'!G548","v":3.2551122897392593},{"$f":"H29*H$7","v":3.5186271529115278},3.3559636605683325,5.0018864640252101,4.7819720505246543,4.0245759846777824,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"'Adjustment for previous period'!G549","v":6.607792315730447},{"$f":"H30*H$7","v":6.0108237800817523},5.1344708793897329,6.6212691811357098,6.7740825731402348,6.377615947100236,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"'Adjustment for previous period'!G550","v":6.5236571145433464},{"$f":"H31*H$7","v":2.8312042604733727},3.1695436482952095,3.8240595708011647,2.5188334511733816,4.6481833950928024,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"'Adjustment for previous period'!G551","v":4.698284553942174},{"$f":"H32*H$7","v":1.2529675868633374},1.0502557922844573,0.57598733935539426,0.6274009381645469,1.0304130705347254,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G552","v":0},{"$f":"H33*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G553","v":0.1105608860001627},{"$f":"H34*H$7","v":8.4065467539633759E-2},6.5320958214730579E-2,0.15511328707954966,0.12392924164420629,0.14323106281413747,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G554","v":3.4352234876845258E-2},{"$f":"H35*H$7","v":7.8115206958019393E-3},7.1278475173033153E-3,1.0340885805303311E-3,6.3291528801867865E-3,2.4625267132182077E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G555","v":0.19997480888442121},{"$f":"H36*H$7","v":0.15205174644668679},0.11814798712013569,0.2688630309378861,0.22415455691043354,0.25906634297890413,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G556","v":0.52913487024357242},{"$f":"H37*H$7","v":0.42669686968905823},0.32905396383839963,0.75695284094820214,0.61026971910325201,0.68878551076674421,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G557","v":0.98560185986198945},{"$f":"H38*H$7","v":0.50140808964599259},0.4855272968416291,0.25438579081046142,0.4350887291710247,0.71563003421808147,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G558","v":4.2169537749027963},{"$f":"H39*H$7","v":3.5084196860497658},2.7157857326706072,6.0690658791325136,4.9534226582181882,5.4729240367053587,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G559","v":0.66496460881631192},{"$f":"H40*H$7","v":0.37890169605811613},0.61413170458058197,0.14373831269371601,0.46626473136421887,0.53625922643912283,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"'Adjustment for previous period'!G560","v":0},{"$f":"H41*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"'Adjustment for previous period'!G561","v":0},{"$f":"H42*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"'Adjustment for previous period'!G562","v":0},{"$f":"H43*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"'Adjustment for previous period'!G563","v":0},{"$f":"H44*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"'Adjustment for previous period'!G564","v":0},{"$f":"H45*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"'Adjustment for previous period'!G565","v":0},{"$f":"H46*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"'Adjustment for previous period'!G566","v":0},{"$f":"H47*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"'Adjustment for previous period'!G567","v":5.5476626594957255},{"$f":"H48*H$7","v":2.864270798736988},4.113028661166676,1.5128715933158741,1.9958488193733863,1.7141743100328843,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"'Adjustment for previous period'!G568","v":8.4272377720894376},{"$f":"H49*H$7","v":7.5413281713975229},8.512151467058116,10.260226896021944,7.2322089670962377,16.309811753914147,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"'Adjustment for previous period'!G569","v":-4.6246706910040789},{"$f":"H50*H$7","v":-2.1484508515033074},-1.0568650035029215,0,0,1.4971175784838078,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"'Adjustment for previous period'!G570","v":-1.4467962692322447},{"$f":"H51*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"'Adjustment for previous period'!G571","v":-1.0956200840475212},{"$f":"H52*H$7","v":9.6363969288036575},14.569628925218296,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'Adjustment for previous period'!G572","v":0},{"$f":"H53*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"'Adjustment for previous period'!G573","v":0},{"$f":"H54*H$7","v":0.58994690341270173},0.67494678791949014,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"'Adjustment for previous period'!G574","v":0},{"$f":"H55*H$7","v":0.12129247722153767},0.36282175991693255,0.28954480254849269,0.56882446014689436,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,{"$f":"'Adjustment for previous period'!G575","v":0},{"$f":"H56*H$7","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Actual Regulatory Depreciation",null,null,null,{"$f":"SUM(G748:G792)","v":-29.183431914737195},{"$f":"SUM(H748:H792)","v":-47.629850532780388},-47.344955554110044,-71.468180865897082,-64.991489646316495,-52.275670015649787,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"'Adjustment for previous period'!G578","v":4.3135245340123474E-3},{"$f":"H938+H987","v":-0.11203802991481271},{"$f":"I938+I987","v":-6.5776679304290653E-2},-0.27985759046669689,-0.29420450944931908,-0.20049025481384558,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"'Adjustment for previous period'!G579","v":6.601881637235596E-2},-2.2974367867881929E-2,{"$f":"I939+I988","v":1.6268860385870998E-2},-0.16383773243063185,-0.17200056941772218,-9.2550933755348813E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"'Adjustment for previous period'!G580","v":6.9253997569070691E-2},-0.34275674675302037,{"$f":"I940+I989","v":-0.20475587907486381},-0.99772552971961881,-1.0506844187815427,-0.72441870242119299,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"'Adjustment for previous period'!G581","v":-1.0115502428936891E-2},-2.3424672272672982E-2,{"$f":"I941+I990","v":-1.4980305431044103E-2},-7.4264389289728477E-2,-8.3153883784133312E-2,-5.3776941107971404E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"'Adjustment for previous period'!G582","v":-0.83253973983832774},-1.0914239983582268,{"$f":"I942+I991","v":-1.2369429117736928},-1.0402264098289145,-0.58852111171638322,-1.9465792397408128,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"'Adjustment for previous period'!G583","v":3.0696676708541926E-2},-0.1044142293921908,{"$f":"I943+I992","v":-5.4423795555786914E-2},-0.31496370370848892,-0.33134449819998563,-0.22220857041690217,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"'Adjustment for previous period'!G584","v":-0.70730487633032091},-1.4867071432993328,{"$f":"I944+I993","v":-1.2692432458938194},-2.9078426398859376,-3.1163017341051393,-2.5101042132532387,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"'Adjustment for previous period'!G585","v":-4.8933364591518149},-7.8669612771360118,{"$f":"I945+I994","v":-7.1346186967826188},-13.273876871867136,-14.025699050639336,-11.899563504627785,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"'Adjustment for previous period'!G586","v":-0.12480386311314928},-0.22056749378982526,{"$f":"I946+I995","v":-0.18851799766183669},-0.40602765041424183,-0.43432140304424849,-0.34722380550055781,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"'Adjustment for previous period'!G587","v":1.4331203625335949},9.7068024864158886E-2,{"$f":"I947+I996","v":0.97879499488125887},-2.8881083630839957,-3.0627300198854801,-1.2649493744613096,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"'Adjustment for previous period'!G588","v":3.7781542798913216E-3},1.2258997716062849E-3,{"$f":"I948+I997","v":3.4059961476280987E-3},-4.0792435853187446E-3,-4.4913652321273831E-3,-8.6191615668114799E-5,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"'Adjustment for previous period'!G589","v":4.2836923818901501E-4},-7.0619485844428294E-3,{"$f":"I949+I998","v":-2.6784679106740678E-3},-2.6215206030660528E-2,-2.9223952097154823E-2,-1.8433861427058225E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"'Adjustment for previous period'!G590","v":-0.46410520029082336},-0.64306631752920773,{"$f":"I950+I999","v":-0.60725662731193641},-0.97507276756495154,-1.0428495300824578,-0.9173809013259363,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"'Adjustment for previous period'!G591","v":-1.677780653616086},-2.8561362041471421,{"$f":"I951+I1000","v":-2.4676629570352882},-5.1192147924625653,-5.3783885608244493,-4.3913894376357732,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"'Adjustment for previous period'!G592","v":-0.54536035887925638},-1.0243141174475827,{"$f":"I952+I1001","v":-0.85155639280009998},-1.9467976807914735,-2.0559722931663411,-1.6369716227937881,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"'Adjustment for previous period'!G593","v":-0.29256713239252208},-0.55400362472029241,{"$f":"I953+I1002","v":-0.47444002247042749},-1.0858418688085576,-1.1951535695207052,-0.96420128747053224,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"'Adjustment for previous period'!G594","v":-0.97097384602029257},-1.3786341846202652,{"$f":"I954+I1003","v":-1.305000930776254},-2.0929107804071148,-2.2201111283346608,-1.97616932743984,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"'Adjustment for previous period'!G595","v":-1.3720806401524226},-1.94276668188532,{"$f":"I955+I1004","v":-1.8379754779423632},-2.9701961968488044,-3.1491304591850011,-2.7931291919567593,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"'Adjustment for previous period'!G596","v":-0.42130566836075634},-0.92057188304175797,{"$f":"I956+I1005","v":-0.74658696966127902},-1.9834417162815434,-2.1655385767397979,-1.6894968366587499,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"'Adjustment for previous period'!G597","v":0.42070195814932854},-0.21007531593498019,{"$f":"I957+I1006","v":0.15454168338896146},-1.4756687030652997,-1.5639832820386665,-0.79347854119345396,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"'Adjustment for previous period'!G598","v":0.36783210772271768},0.12931037556373115,{"$f":"I958+I1007","v":0.30600956649667532},-0.42281055270867696,-0.45194993024066832,-0.10391022710489251,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G599","v":-1.2953171810012895E-3},-1.4432579836981764E-3,{"$f":"I959+I1008","v":-1.5107804579536119E-3},-4.2468067291114528E-5,-1.6546427687987866E-7,-2.718341691597969E-7,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G600","v":-5.4113214375188234E-3},-2.6273725405006054E-2,{"$f":"I960+I1009","v":-1.9229559596825152E-2},-5.9615394170083824E-2,-6.3906068060379087E-2,-4.7156398945046619E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G601","v":-4.844149843594521E-2},-5.9769191896532015E-2,{"$f":"I961+I1010","v":-5.9814878676938341E-2},-7.625631906497872E-2,-7.8549832079874649E-2,-7.5768549755903913E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G602","v":-1.4180768662356708E-2},-5.0385462319069013E-2,{"$f":"I962+I1011","v":-3.8697302430520775E-2},-0.10771000310913557,-0.11523594488281427,-8.70378572227231E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G603","v":-0.34187741816929851},-0.45560767756749931,{"$f":"I963+I1012","v":-0.4496978089462299},-0.61554024961553588,-0.64667232636720351,-0.60658074113157978,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G604","v":-0.94427989916479671},-1.1076339487529883,{"$f":"I964+I1013","v":-1.14455304724875},-1.3313642031805084,-1.375833025049563,-1.3864700843744764,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G605","v":-0.59206009292119877},-1.1837909701054745,{"$f":"I965+I1014","v":-1.0546952300110377},-2.0775455658786992,-2.2485134263060012,-1.8771638099050232,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G606","v":-2.5018790862021745},-2.8487071310129317,{"$f":"I966+I1015","v":-2.9688490553298625},-3.275697370324568,-2.9061451049502782,-5.4674117010309768E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"'Adjustment for previous period'!G607","v":0},0,{"$f":"I967+I1016","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"'Adjustment for previous period'!G608","v":0},{"$f":"H968+H1017","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"'Adjustment for previous period'!G609","v":0},{"$f":"H969+H1018","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"'Adjustment for previous period'!G610","v":0},{"$f":"H970+H1019","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"'Adjustment for previous period'!G611","v":0},{"$f":"H971+H1020","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"'Adjustment for previous period'!G612","v":0},{"$f":"H972+H1021","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"'Adjustment for previous period'!G613","v":6.9166790815399684E-2},{"$f":"H973+H1022","v":5.7566406188993072E-2},6.9079687426791714E-2,3.2237187465835912E-2,3.2237187465836481E-2,5.2961093693873494E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"'Adjustment for previous period'!G614","v":-3.5572382864346856},{"$f":"H974+H1023","v":-5.3329826058703107},-5.9563923593620904,-7.1511493962329533,-4.3490599985788831,-1.6806901262005467,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"'Adjustment for previous period'!G615","v":-7.7857741714555324},{"$f":"H975+H1024","v":-11.127767232832214},-12.947046400947956,-10.874835858827828,-5.1840092976348622,-6.5014341326577263,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"'Adjustment for previous period'!G616","v":2.4343706447372604E-2},{"$f":"H976+H1025","v":-0.66524051092514636},-0.64107604005667496,-0.92333207029790387,-0.95267534623197792,-0.87957032957807479,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"'Adjustment for previous period'!G617","v":0.37017477011417715},{"$f":"H977+H1026","v":0.27188438732403125},0.3262612647888376,0.1522552569014565,0.15225525690145919,0.25013363633810803,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"'Adjustment for previous period'!G618","v":-3.9385493485826295},{"$f":"H978+H1027","v":-4.5194056751270653},-5.4761748784044819,-4.7341124001153307,-4.8669316175827042,-4.8926532449038422,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'Adjustment for previous period'!G619","v":0},{"$f":"H979+H1028","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"'Adjustment for previous period'!G620","v":0},{"$f":"H980+H1029","v":0},1.7283600685918995E-2,1.7030817920544051E-2,1.7030817920544349E-2,2.7979200869465329E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"'Adjustment for previous period'!G621","v":0},{"$f":"H981+H1030","v":0},3.5534905435997367E-3,6.4775599502361796E-3,1.0273091069785863E-2,2.8968683689595119E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,{"$f":"'Adjustment for previous period'!G622","v":0},{"$f":"H982+H1031","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Prudent Additional Capex Allowance",null,null,null,{"$f":"SUM(G795:G839)","v":-21.839631502047123}]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"'Adjustment for previous period'!G625","v":-0.97336317345823598}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"'Adjustment for previous period'!G626","v":-0.44482408467969003}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"'Adjustment for previous period'!G627","v":-3.0001904764974796}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"'Adjustment for previous period'!G628","v":-2.3992609701431009E-2}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"'Adjustment for previous period'!G629","v":-1.7265301311903993}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"'Adjustment for previous period'!G630","v":-0.80315253894443261}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"'Adjustment for previous period'!G631","v":-1.6704330725098968}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"'Adjustment for previous period'!G632","v":-0.67279281894794707}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"'Adjustment for previous period'!G633","v":1.0688030964166817E-2}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"'Adjustment for previous period'!G634","v":0.84124623869530257}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"'Adjustment for previous period'!G635","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"'Adjustment for previous period'!G636","v":2.4566569292252823E-2}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"'Adjustment for previous period'!G637","v":4.9965412574924706E-2}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"'Adjustment for previous period'!G638","v":0.78981494211175729}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"'Adjustment for previous period'!G639","v":0.17393914361289031}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"'Adjustment for previous period'!G640","v":-3.2243695617511392E-2}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"'Adjustment for previous period'!G641","v":6.5673656248277368E-3}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"'Adjustment for previous period'!G642","v":0.19597077360878457}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"'Adjustment for previous period'!G643","v":0.21982362753784646}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"'Adjustment for previous period'!G644","v":-0.55637592302608763}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"'Adjustment for previous period'!G645","v":-0.19260680257128504}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G646","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G647","v":-6.550238317930375E-2}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G648","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G649","v":-0.11847613592510567}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G650","v":-0.31050233289620122}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G651","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G652","v":-2.4893973446484221}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G653","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"'Adjustment for previous period'!G654","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"'Adjustment for previous period'!G655","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"'Adjustment for previous period'!G656","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"'Adjustment for previous period'!G657","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"'Adjustment for previous period'!G658","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"'Adjustment for previous period'!G659","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"'Adjustment for previous period'!G660","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"'Adjustment for previous period'!G661","v":-0.34895029600314142}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"'Adjustment for previous period'!G662","v":0.19140059323189007}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"'Adjustment for previous period'!G663","v":-8.9017185372276622}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"'Adjustment for previous period'!G664","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"'Adjustment for previous period'!G665","v":-2.0125618422775315}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'Adjustment for previous period'!G666","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"'Adjustment for previous period'!G667","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"'Adjustment for previous period'!G668","v":0}]
[null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,{"$f":"'Adjustment for previous period'!G669","v":0}]
[]
[null,null,"Nominal Foregone Return on Prudent Additional Capex",null,null,null,{"$f":"SUM(G842:G886)","v":-11.521732015595765}]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"'Adjustment for previous period'!G672","v":-0.51350818979635426}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"'Adjustment for previous period'!G673","v":-0.23467172041257495}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"'Adjustment for previous period'!G674","v":-1.5827826885589338}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"'Adjustment for previous period'!G675","v":-1.2657558773771418E-2}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"'Adjustment for previous period'!G676","v":-0.91084950250019381}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"'Adjustment for previous period'!G677","v":-0.42371174259491073}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"'Adjustment for previous period'!G678","v":-0.88125489707293114}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"'Adjustment for previous period'!G679","v":-0.35493907308870498}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"'Adjustment for previous period'!G680","v":5.63858545561892E-3}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"'Adjustment for previous period'!G681","v":0.44380848277896334}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"'Adjustment for previous period'!G682","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"'Adjustment for previous period'!G683","v":1.2960357316531175E-2}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"'Adjustment for previous period'!G684","v":2.6359789709959138E-2}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"'Adjustment for previous period'!G685","v":0.41667535022612284}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"'Adjustment for previous period'!G686","v":9.1763462196791046E-2}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"'Adjustment for previous period'!G687","v":-1.7010507712210406E-2}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"'Adjustment for previous period'!G688","v":3.4646842264993436E-3}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"'Adjustment for previous period'!G689","v":0.10338648507864055}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"'Adjustment for previous period'!G690","v":0.11597031419462363}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"'Adjustment for previous period'!G691","v":-0.29352209007901275}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"'Adjustment for previous period'!G692","v":-0.10161178605046958}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G693","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G694","v":-3.4556485319089024E-2}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G695","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G696","v":-6.2503357176352248E-2}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G697","v":-0.16380883851048489}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G698","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G699","v":-1.3133082892303523}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G700","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"'Adjustment for previous period'!G701","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"'Adjustment for previous period'!G702","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"'Adjustment for previous period'!G703","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"'Adjustment for previous period'!G704","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"'Adjustment for previous period'!G705","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"'Adjustment for previous period'!G706","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"'Adjustment for previous period'!G707","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"'Adjustment for previous period'!G708","v":-0.18409247413053439}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"'Adjustment for previous period'!G709","v":0.10097543736656824}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"'Adjustment for previous period'!G710","v":-4.6961971613204447}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"'Adjustment for previous period'!G711","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"'Adjustment for previous period'!G712","v":-1.0617486018187579}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'Adjustment for previous period'!G713","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"'Adjustment for previous period'!G714","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"'Adjustment for previous period'!G715","v":0}]
[null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,{"$f":"'Adjustment for previous period'!G716","v":0}]
[]
[null,null,"Nominal Forecast Assets Under Construction",null,null,null,{"$f":"SUM(G889:G933)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"'Adjustment for previous period'!G719","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"'Adjustment for previous period'!G720","v":0}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"'Adjustment for previous period'!G721","v":0}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"'Adjustment for previous period'!G722","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"'Adjustment for previous period'!G723","v":0}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"'Adjustment for previous period'!G724","v":0}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"'Adjustment for previous period'!G725","v":0}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"'Adjustment for previous period'!G726","v":0}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"'Adjustment for previous period'!G727","v":0}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"'Adjustment for previous period'!G728","v":0}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"'Adjustment for previous period'!G729","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"'Adjustment for previous period'!G730","v":0}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"'Adjustment for previous period'!G731","v":0}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"'Adjustment for previous period'!G732","v":0}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"'Adjustment for previous period'!G733","v":0}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"'Adjustment for previous period'!G734","v":0}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"'Adjustment for previous period'!G735","v":0}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"'Adjustment for previous period'!G736","v":0}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"'Adjustment for previous period'!G737","v":0}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"'Adjustment for previous period'!G738","v":0}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"'Adjustment for previous period'!G739","v":0}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G740","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G741","v":0}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G742","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G743","v":0}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G744","v":0}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G745","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G746","v":0}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"'Adjustment for previous period'!G747","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"'Adjustment for previous period'!G748","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"'Adjustment for previous period'!G749","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"'Adjustment for previous period'!G750","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"'Adjustment for previous period'!G751","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"'Adjustment for previous period'!G752","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"'Adjustment for previous period'!G753","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"'Adjustment for previous period'!G754","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"'Adjustment for previous period'!G755","v":0}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"'Adjustment for previous period'!G756","v":0}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"'Adjustment for previous period'!G757","v":0}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"'Adjustment for previous period'!G758","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"'Adjustment for previous period'!G759","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'Adjustment for previous period'!G760","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"'Adjustment for previous period'!G761","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"'Adjustment for previous period'!G762","v":0}]
[null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,{"$f":"'Adjustment for previous period'!G763","v":0}]
[]
[]
[]
[null,null,"Nominal Actual Straight-line Depreciation",null,null,null,{"$f":"SUM(G938:G982)","v":-71.994901254914183},{"$f":"SUM(H938:H982)","v":-83.796348835696463},-90.906106003205991,-91.914592387798308,-85.402065374585163,-86.222503273237166,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"-(G987-G748)","v":-0.32968824640437644},{"$f":"H$71*H$7","v":-0.38281140795760754},-0.42245953319148299,-0.45135951561120091,-0.46424948588911252,-0.47754196031038065,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"-(G988-G749)","v":-0.25842771076342402},{"$f":"H$84*H$7","v":-0.28664195553444477},-0.29672559119907727,-0.30781886267553105,-0.31208217562125384,-0.31664452934646026,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,-1.0655134245270321,{"$f":"H$97*H$7","v":-1.3634107438051075},-1.4529040409331198,-1.630700554075817,-1.6729242612491442,-1.7959876472956942,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,-4.8050240166159337E-2,{"$f":"H$110*H$7","v":-8.2085365611051578E-2},-9.2315054406677449E-2,-0.12417990316424472,-0.13746019913082005,-0.14430406500604762,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,-1.0007542187308127,{"$f":"H$123*H$7","v":-1.1638262478531776},-1.3284597161361389,-1.1000191421052012,-0.66656279597546197,-2.4284694424357438,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,-0.3675296975029696,{"$f":"H$136*H$7","v":-0.48249806029592657},-0.49864811059991448,-0.51819279712689403,-0.5306816723557467,-0.54244287515958978,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,-3.0950198606124517,{"$f":"H$149*H$7","v":-3.5333696023739245},-3.8201690563968791,-4.1426235549880612,-4.3788027337028028,-4.6429923221644493,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,-14.118655575463196,{"$f":"H$162*H$7","v":-15.826308704951648},-16.750166362405096,-17.783900743843898,-18.536337567844051,-19.293373910029977,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,-0.4544186500391072,{"$f":"H$175*H$7","v":-0.49955406734089802},-0.53571027641044111,-0.57110280722905116,-0.60608921329733745,-0.62956375784008922,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,-4.9423256564067115,{"$f":"H$188*H$7","v":-5.5716432615741196},-5.7819188742831278,-6.0177537721476471,-6.1683093299466005,-6.3005904034577878,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,-7.5147553910151202E-3,{"$f":"H$201*H$7","v":-7.9748209298782374E-3},-9.2558887670043926E-3,-1.1025029562382504E-2,-1.1712847866566557E-2,-1.2504864665166912E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,-3.2026709152536408E-2,{"$f":"H$214*H$7","v":-3.7030075079149335E-2},-4.0758554871466249E-2,-4.5036228916769103E-2,-4.9406599864831514E-2,-5.3081692748977595E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,-1.0079237634043989,{"$f":"H$227*H$7","v":-1.0896298451649904},-1.1565988142833734,-1.2433678168527122,-1.3323401755841924,-1.4421739612069027,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,-5.7661611793472494,{"$f":"H$240*H$7","v":-6.4070815564358901},-6.751197682527855,-7.1133819619118119,-7.3559246569904335,-7.6482368909018454,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,-2.2214886571592984,{"$f":"H$253*H$7","v":-2.5210868978803944},-2.6564447456026765,-2.7746242500188103,-2.8859791352608575,-3.0196072347717151,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,-1.1563545222337668,{"$f":"H$266*H$7","v":-1.3065425505809736},-1.4224825363937355,-1.5466069467623207,-1.6923201865363586,-1.8293137528651506,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,-2.1674480449845159,{"$f":"H$279*H$7","v":-2.3980209490611064},-2.5167831647962138,-2.6533659367895952,-2.7930929185464186,-2.9366863330082733,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,-3.0945150307721443,{"$f":"H$292*H$7","v":-3.386286516870828},-3.5740764469964783,-3.7774795152884795,-3.9724640559789175,-4.1629563284801847,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,-2.1251701996406065,{"$f":"H$305*H$7","v":-2.4577235885613793},-2.6952637484582738,-2.9252235487584399,-3.1557704455961888,-3.3932205489263092,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,-2.296884335877595,{"$f":"H$318*H$7","v":-2.5539474514151741},-2.6662276372651488,-2.7987131312817572,-2.9004685811851774,-2.9810205693619127,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,-0.79822375948029822,{"$f":"H$331*H$7","v":-0.93036953808954237},-0.97505744459742294,-1.0216406640854303,-1.0449381441022445,-1.0692295900469999,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,-1.4281199746721265E-3,{"$f":"H$344*H$7","v":-1.5179297541784654E-3},-1.5559159842630115E-3,-4.2864497171918978E-5,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,-7.4741967871277307E-2,{"$f":"H$357*H$7","v":-8.2306713199378878E-2},-8.6520670956134721E-2,-9.0736322692113416E-2,-9.5870889374004842E-2,-0.10026646843553279,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,-7.5885058633699792E-2,{"$f":"H$370*H$7","v":-8.1546049546729268E-2},-8.3786916582245533E-2,-8.642502818336692E-2,-8.7599184312083522E-2,-8.8907791208879622E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,-0.13207902335679123,{"$f":"H$383*H$7","v":-0.1455746092033742},-0.1531140385718622,-0.16064003526890464,-0.16958463054386308,-0.17748497285850853,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,-0.61174687530283434,{"$f":"H$396*H$7","v":-0.66603660397928266},-0.69520061436233616,-0.72524479748081061,-0.75679252274235231,-0.78437786710333346,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,-1.1908770034972982,{"$f":"H$409*H$7","v":-1.3075145457463713},-1.3607933635597438,-1.4206504258074344,-1.4498311344836461,-1.4864680971065798,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,-2.2436673127265871,{"$f":"H$422*H$7","v":-2.5111343862340716},-2.6767246721333926,-2.83501147648537,-3.0483733084829669,-3.2317148343617457,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,-2.9242913572467968,{"$f":"H$435*H$7","v":-3.1433554690911985},-3.2414372043919544,-3.3680073772075354,-2.9561894124856876,-8.3961606448193574E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,0,{"$f":"H$448*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,0,{"$f":"H$461*H$7","v":0},{"$f":"I$461*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,0,{"$f":"H$474*H$7","v":0},{"$f":"I$474*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,0,{"$f":"H$487*H$7","v":0},{"$f":"I$487*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,0,{"$f":"H$500*H$7","v":0},{"$f":"I$500*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,0,{"$f":"H$513*H$7","v":0},{"$f":"I$513*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,-7.693747587909916E-5,{"$f":"H$526*H$7","v":0},{"$f":"I$526*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,-4.1223703987092586,{"$f":"H$539*H$7","v":-5.8251546306338868},{"$f":"I$539*I$7","v":-6.460254145565778},-7.3551073283573665,-4.4764343161990094,-1.8372182974651745,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,-8.695548752746058,{"$f":"H$552*H$7","v":-11.884744168810816},{"$f":"I$552*I$7","v":-13.72817020857306},-11.170077320999861,-5.4673238815768528,-7.0043955621215188,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,-1.1209138985278375,{"$f":"H$565*H$7","v":-1.13332115071735},{"$f":"I$565*I$7","v":-1.1066271436797612},-1.1118521646446937,-1.1266205994691962,-1.141389034293699,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,-4.1176281436444695E-4,{"$f":"H$578*H$7","v":0},{"$f":"I$578*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,-4.4467685479711632,{"$f":"H$591*H$7","v":-4.7262993714126198},{"$f":"I$591*I$7","v":-5.8682978283238381},-5.032680562977621,-5.0995283123909854,-5.1663760618043515,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,{"$f":"H$604*H$7","v":0},{"$f":"I$604*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,0,{"$f":"H$617*H$7","v":0},{"$f":"I$617*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,0,{"$f":"H$630*H$7","v":0},{"$f":"I$630*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,0,{"$f":"H$643*H$7","v":0},{"$f":"I$643*I$7","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Nominal Actual Inflation on Opening RAB",null,null,null,{"$f":"SUM(G987:G1031)","v":42.811469340176984},{"$f":"SUM(H987:H1031)","v":36.166498302916096},43.561150449095926,20.446411521901201,20.41057572826865,33.946833257587386,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"G654*G$6","v":0.33400177093838879},{"$f":"H654*H$6","v":0.27077337804279483},{"$f":"I654*I$6","v":0.35668285388719234},0.17150192514450402,0.17004497643979344,0.27705170549653507,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"G655*G$6","v":0.32444652713577998},0.26366758766656284,{"$f":"I655*I$6","v":0.31299445158494826},0.1439811302448992,0.14008160620353166,0.22409359559111144,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,1.1347674220961028,1.0206539970520871,{"$f":"I656*I$6","v":1.2481481618582559},0.63297502435619823,0.62223984246760156,1.0715689448745012,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,3.7934737737222446E-2,5.8660693338378596E-2,{"$f":"I657*I$6","v":7.7334748975633347E-2},4.9915513874516239E-2,5.4306315346686743E-2,9.0527123898076212E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,0.16821447889248506,7.2402249494950832E-2,{"$f":"I658*I$6","v":9.1516804362446053E-2},5.9792732276286759E-2,7.8041684259078786E-2,0.48189020269493099,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,0.39822637421151152,0.37808383090373576,{"$f":"I659*I$6","v":0.44422431504412757},0.20322909341840514,0.19933717415576108,0.3202343047426876,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,2.3877149842821308,2.0466624590745917,{"$f":"I660*I$6","v":2.5509258105030597},1.2347809151021234,1.2625009995976637,2.1328881089112106,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,9.2253191163113808,7.9593474278156364,{"$f":"I661*I$6","v":9.6155476656224774},4.5100238719767614,4.5106385172047139,7.3938104054021911,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,0.32961478692595791,0.27898657355107276,{"$f":"I662*I$6","v":0.34719227874860442},0.16507515681480933,0.17176781025308896,0.28233995233953141,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,6.3754460189403064,5.6687112864382785,{"$f":"I663*I$6","v":6.7607138691643867},3.1296454090636514,3.1055793100611204,5.0356410289964781,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,1.1292909670906442E-2,9.2007207014845223E-3,{"$f":"I664*I$6","v":1.2661884914632491E-2},6.9457859770637592E-3,7.2214826344391735E-3,1.2418673049498797E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,3.2455078390725423E-2,2.9968126494706506E-2,{"$f":"I665*I$6","v":3.8080086960792181E-2},1.8821022886108575E-2,2.0182647767676691E-2,3.464783132191937E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,0.54381856311357557,0.44656352763578261,{"$f":"I666*I$6","v":0.549342186971437},0.26829504928776077,0.28949064550173442,0.52479305988096636,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,4.0883805257311634,3.550945352288748,{"$f":"I667*I$6","v":4.2835347254925669},1.9941671694492464,1.977536096165984,3.2568474532660727,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,1.6761282982800423,1.4967727804328117,{"$f":"I668*I$6","v":1.8048883528025765},0.82782656922733677,0.83000684209451636,1.3826356119779271,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,0.8637873898412447,0.75253892586068116,{"$f":"I669*I$6","v":0.94804251392330796},0.46076507795376304,0.49716661701565351,0.86511246539461839,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,1.1964741989642236,1.0193867644408412,{"$f":"I670*I$6","v":1.2117822340199598},0.56045515638248022,0.57298179021175766,0.96051700556843334,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,1.7224343906197215,1.4435198349855081,{"$f":"I671*I$6","v":1.7361009690541152},0.80728331843967516,0.82333359679391649,1.3698271365234256,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,1.7038645312798502,1.5371517055196213,{"$f":"I672*I$6","v":1.9486767787969947},0.94178183247689651,0.99023186885639103,1.7037237122675593,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,2.7175862940269235,2.3438721354801939,{"$f":"I673*I$6","v":2.8207693206541102},1.3230444282164575,1.3364852991465108,2.1875420281684588,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,1.1660558672030159,1.0596799136532735,{"$f":"I674*I$6","v":1.2810670110940983},0.59883011137675335,0.59298821386157619,0.96531936294210741,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,1.3280279367083693E-4,7.4671770480289071E-5,{"$f":"I675*I$6","v":4.5135526309399682E-5},3.964298808044517E-7,-1.6546427687987866E-7,-2.718341691597969E-7,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,6.9330646433758483E-2,5.6032987794372824E-2,{"$f":"I676*I$6","v":6.7291111359309569E-2},3.1120928522029592E-2,3.1964821313625755E-2,5.3110069490486168E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,2.7443560197754582E-2,2.177685765019725E-2,{"$f":"I677*I$6","v":2.3972037905307195E-2},1.0168709118388205E-2,9.0493522322088668E-3,1.313924145297571E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,0.11789825469443452,9.5189146884305187E-2,{"$f":"I678*I$6","v":0.11441673614134143},5.2930032159769061E-2,5.4348685661048807E-2,9.0447115635785433E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,0.26986945713353583,0.21042892641178337,{"$f":"I679*I$6","v":0.24550280541610622},0.10970454786527471,0.11012019637514882,0.17779712597175371,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,0.2465971043325014,0.19988059699338293,{"$f":"I680*I$6","v":0.2162403163109938},8.9286222626925912E-2,7.3998109434083095E-2,9.9998012732103486E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,1.6516072198053886,1.3273434161285971,{"$f":"I681*I$6","v":1.6220294421223549},0.75746591060667101,0.79985988217696569,1.3545510244567225,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,0.42241227104462226,0.29464833807826674,{"$f":"I682*I$6","v":0.27258814906209167},9.231000688296738E-2,5.0044307535409123E-2,2.9287489437883805E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,0,0,{"$f":"I683*I$6","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"G684*G$6","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"G685*G$6","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"G686*G$6","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"G687*G$6","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"G688*G$6","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"G689*G$6","v":6.9243728291278783E-2},5.7566406188993072E-2,6.9079687426791714E-2,3.2237187465835912E-2,3.2237187465836481E-2,5.2961093693873494E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"G690*G$6","v":0.56513211227457283},0.4921720247635763,0.50386178620368738,0.20395793212441315,0.12737431762012669,0.15652817126462773,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"G691*G$6","v":0.90977458129052569},0.75697693597860105,0.78112380762510403,0.2952414621720334,0.28331458394199083,0.50296142946379241,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"G692*G$6","v":1.1452576049752101},0.4680806397922036,0.46555110362308627,0.18852009434678982,0.17394525323721835,0.26181870471562424,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"G693*G$6","v":0.3705865329285416},0.27188438732403125,0.3262612647888376,0.1522552569014565,0.15225525690145919,0.25013363633810803,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"G694*G$6","v":0.50821919938853333},0.20689369628555471,0.39212294991935631,0.29856816286229065,0.23259669480828141,0.27372281690050954,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"G695*G$6","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"G696*G$6","v":0},0,1.7283600685918995E-2,1.7030817920544051E-2,1.7030817920544349E-2,2.7979200869465329E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"G697*G$6","v":0},0,3.5534905435997367E-3,6.4775599502361796E-3,1.0273091069785863E-2,2.8968683689595119E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,{"$f":"G698*G$6","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Total actual RAB roll forward","index":6,"n_rows":568,"n_cols":17,"rows_kept":568,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Total Asset Base Roll Forward"]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6]
[null,null,"Year",null,null,null,{"$f":"Input!G55","v":"2011-12"},{"$f":"Input!H55","v":"2012-13"},{"$f":"Input!I55","v":"2013-14"},{"$f":"Input!J55","v":"2014-15"},{"$f":"Input!K55","v":"2015-16"},{"$f":"Input!L55","v":"2016-17"},{"$f":"Input!M55","v":"2017-18"},{"$f":"Input!N55","v":"2018-19"},{"$f":"Input!O55","v":"2019-20"},{"$f":"Input!P55","v":"2020-21"},{"$f":"Input!Q55","v":"2021-22"}]
[]
[null,null,"Nominal Opening Regulated Asset Base",null,null,null,{"$f":"SUM(G7:G51)","v":1379.4806787390382},{"$f":"SUM(H7:H51)","v":1445.2132721845278},1486.8872686624741,1539.3226960060006,1557.0353484136206,1596.9771123786802,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"'Actual RAB roll forward'!G654","v":10.762279285792545},{"$f":"G7+G54+G101+G148+G195+G242","v":10.820104186590086},{"$f":"H7+H54+H101","v":12.174774746016165},12.911644935879176,12.972002488406957,13.033475884663124,{"$f":"IF(Input!M$248>0, L7+L54+L101, 0)","v":0},{"$f":"IF(Input!N$248>0, M7+M54+M101, 0)","v":0},{"$f":"IF(Input!O$248>0, N7+N54+N101, 0)","v":0},{"$f":"IF(Input!P$248>0, O7+O54+O101, 0)","v":0},{"$f":"IF(Input!Q$248>0, P7+P54+P101, 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"'Actual RAB roll forward'!G655","v":10.454388096597372},10.536156803155855,10.6835439474329,10.83972223415177,10.686225387526441,10.542142192590578,{"$f":"IF(Input!M$248>0, L8+L55+L102, 0)","v":0},{"$f":"IF(Input!N$248>0, M8+M55+M102, 0)","v":0},{"$f":"IF(Input!O$248>0, N8+N55+N102, 0)","v":0},{"$f":"IF(Input!P$248>0, O8+O55+O102, 0)","v":0},{"$f":"IF(Input!Q$248>0, P8+P55+P102, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"'Actual RAB roll forward'!G656","v":36.56472804531893},40.785333722201415,42.603457258095133,47.653976833674108,47.468010839670804,50.410330363226684,{"$f":"IF(Input!M$248>0, L9+L56+L103, 0)","v":0},{"$f":"IF(Input!N$248>0, M9+M56+M103, 0)","v":0},{"$f":"IF(Input!O$248>0, N9+N56+N103, 0)","v":0},{"$f":"IF(Input!P$248>0, O9+O56+O103, 0)","v":0},{"$f":"IF(Input!Q$248>0, P9+P56+P103, 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"'Actual RAB roll forward'!G657","v":1.222341549310503},2.3440813058016094,2.6396927650349515,3.7579251159814624,4.1427960564472004,4.2587107851182067,{"$f":"IF(Input!M$248>0, L10+L57+L104, 0)","v":0},{"$f":"IF(Input!N$248>0, M10+M57+M104, 0)","v":0},{"$f":"IF(Input!O$248>0, N10+N57+N104, 0)","v":0},{"$f":"IF(Input!P$248>0, O10+O57+O104, 0)","v":0},{"$f":"IF(Input!Q$248>0, P10+P57+P104, 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"'Actual RAB roll forward'!G658","v":5.4202443198689716},2.8931938898182366,3.1237735889048253,4.5015385585147625,5.9534656277639453,22.669791274605082,{"$f":"IF(Input!M$248>0, L11+L58+L105, 0)","v":0},{"$f":"IF(Input!N$248>0, M11+M58+M105, 0)","v":0},{"$f":"IF(Input!O$248>0, N11+N58+N105, 0)","v":0},{"$f":"IF(Input!P$248>0, O11+O58+O105, 0)","v":0},{"$f":"IF(Input!Q$248>0, P11+P58+P105, 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"'Actual RAB roll forward'!G659","v":12.831738724593169},15.108229882913287,15.162856620172887,15.300247461642892,15.206578714167893,15.064935553547349,{"$f":"IF(Input!M$248>0, L12+L59+L106, 0)","v":0},{"$f":"IF(Input!N$248>0, M12+M59+M106, 0)","v":0},{"$f":"IF(Input!O$248>0, N12+N59+N106, 0)","v":0},{"$f":"IF(Input!P$248>0, O12+O59+O106, 0)","v":0},{"$f":"IF(Input!Q$248>0, P12+P59+P106, 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"'Actual RAB roll forward'!G660","v":76.937482826868788},81.784631864620707,87.071600998504437,92.96136317983192,96.310790540735013,100.33847538443203,{"$f":"IF(Input!M$248>0, L13+L60+L107, 0)","v":0},{"$f":"IF(Input!N$248>0, M13+M60+M107, 0)","v":0},{"$f":"IF(Input!O$248>0, N13+N60+N107, 0)","v":0},{"$f":"IF(Input!P$248>0, O13+O60+O107, 0)","v":0},{"$f":"IF(Input!Q$248>0, P13+P60+P107, 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"'Actual RAB roll forward'!G661","v":297.26028263670054},318.05552321551295,328.21069365324723,339.54036864739561,344.09728116961298,347.83055907153022,{"$f":"IF(Input!M$248>0, L14+L61+L108, 0)","v":0},{"$f":"IF(Input!N$248>0, M14+M61+M108, 0)","v":0},{"$f":"IF(Input!O$248>0, N14+N61+N108, 0)","v":0},{"$f":"IF(Input!P$248>0, O14+O61+O108, 0)","v":0},{"$f":"IF(Input!Q$248>0, P14+P61+P108, 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"'Actual RAB roll forward'!G662","v":10.620920912058661},11.148303479100871,11.850829781285698,12.427801091629302,13.103430096449786,13.282253410059734,{"$f":"IF(Input!M$248>0, L15+L62+L109, 0)","v":0},{"$f":"IF(Input!N$248>0, M15+M62+M109, 0)","v":0},{"$f":"IF(Input!O$248>0, N15+N62+N109, 0)","v":0},{"$f":"IF(Input!P$248>0, O15+O62+O109, 0)","v":0},{"$f":"IF(Input!Q$248>0, P15+P62+P109, 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"'Actual RAB roll forward'!G663","v":205.43103838807687},226.52170300607369,230.76570006747772,235.61759008236507,236.91133593894574,236.89406927713938,{"$f":"IF(Input!M$248>0, L16+L63+L110, 0)","v":0},{"$f":"IF(Input!N$248>0, M16+M63+M110, 0)","v":0},{"$f":"IF(Input!O$248>0, N16+N63+N110, 0)","v":0},{"$f":"IF(Input!P$248>0, O16+O63+O110, 0)","v":0},{"$f":"IF(Input!Q$248>0, P16+P63+P110, 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"'Actual RAB roll forward'!G664","v":0.36388264495143036},0.36766079923132167,0.4321923384194557,0.52291845855894659,0.5508959609700681,0.58421757563294519,{"$f":"IF(Input!M$248>0, L17+L64+L111, 0)","v":0},{"$f":"IF(Input!N$248>0, M17+M64+M111, 0)","v":0},{"$f":"IF(Input!O$248>0, N17+N64+N111, 0)","v":0},{"$f":"IF(Input!P$248>0, O17+O64+O111, 0)","v":0},{"$f":"IF(Input!Q$248>0, P17+P64+P111, 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"'Actual RAB roll forward'!G665","v":1.0457747481455986},1.1975263347284724,1.2998003015950397,1.4169541515684694,1.5396477011341765,1.6299544995789943,{"$f":"IF(Input!M$248>0, L18+L65+L112, 0)","v":0},{"$f":"IF(Input!N$248>0, M18+M65+M112, 0)","v":0},{"$f":"IF(Input!O$248>0, N18+N65+N112, 0)","v":0},{"$f":"IF(Input!P$248>0, O18+O65+O112, 0)","v":0},{"$f":"IF(Input!Q$248>0, P18+P65+P112, 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"'Actual RAB roll forward'!G666","v":17.52304258921524},17.844678564325879,18.750879981958384,20.198784424950126,22.08400067113207,24.688090903965538,{"$f":"IF(Input!M$248>0, L19+L66+L113, 0)","v":0},{"$f":"IF(Input!N$248>0, M19+M66+M113, 0)","v":0},{"$f":"IF(Input!O$248>0, N19+N66+N113, 0)","v":0},{"$f":"IF(Input!P$248>0, O19+O66+O113, 0)","v":0},{"$f":"IF(Input!Q$248>0, P19+P66+P113, 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"'Actual RAB roll forward'!G667","v":131.73670582911546},141.89577627745842,146.21131863014628,150.13229975710857,150.85775362180343,153.21343236669136,{"$f":"IF(Input!M$248>0, L20+L67+L114, 0)","v":0},{"$f":"IF(Input!N$248>0, M20+M67+M114, 0)","v":0},{"$f":"IF(Input!O$248>0, N20+N67+N114, 0)","v":0},{"$f":"IF(Input!P$248>0, O20+O67+O114, 0)","v":0},{"$f":"IF(Input!Q$248>0, P20+P67+P114, 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"'Actual RAB roll forward'!G668","v":54.008578500134782},59.81104030609518,61.60685577566128,62.323514568972776,63.317664811209553,65.043988354787899,{"$f":"IF(Input!M$248>0, L21+L68+L115, 0)","v":0},{"$f":"IF(Input!N$248>0, M21+M68+M115, 0)","v":0},{"$f":"IF(Input!O$248>0, N21+N68+N115, 0)","v":0},{"$f":"IF(Input!P$248>0, O21+O68+O115, 0)","v":0},{"$f":"IF(Input!Q$248>0, P21+P68+P115, 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"'Actual RAB roll forward'!G669","v":27.83314922821793},30.071455477392828,32.359851141915577,34.68902801166211,37.926710498050866,40.697899458999125,{"$f":"IF(Input!M$248>0, L22+L69+L116, 0)","v":0},{"$f":"IF(Input!N$248>0, M22+M69+M116, 0)","v":0},{"$f":"IF(Input!O$248>0, N22+N69+N116, 0)","v":0},{"$f":"IF(Input!P$248>0, O22+O69+O116, 0)","v":0},{"$f":"IF(Input!Q$248>0, P22+P69+P116, 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"'Actual RAB roll forward'!G670","v":38.553057522180602},40.734695107056027,41.36216692121463,42.194266773367012,43.710325139010749,45.186060870654259,{"$f":"IF(Input!M$248>0, L23+L70+L117, 0)","v":0},{"$f":"IF(Input!N$248>0, M23+M70+M117, 0)","v":0},{"$f":"IF(Input!O$248>0, N23+N70+N117, 0)","v":0},{"$f":"IF(Input!P$248>0, O23+O70+O117, 0)","v":0},{"$f":"IF(Input!Q$248>0, P23+P70+P117, 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"'Actual RAB roll forward'!G671","v":55.500663697746667},57.683052606020922,59.258913077047133,60.776901259673103,62.808591526849511,64.441433118189167,{"$f":"IF(Input!M$248>0, L24+L71+L118, 0)","v":0},{"$f":"IF(Input!N$248>0, M24+M71+M118, 0)","v":0},{"$f":"IF(Input!O$248>0, N24+N71+N118, 0)","v":0},{"$f":"IF(Input!P$248>0, O24+O71+O118, 0)","v":0},{"$f":"IF(Input!Q$248>0, P24+P71+P118, 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"'Actual RAB roll forward'!G672","v":54.902301563461926},61.424582152564092,66.51483404960409,70.902717959332549,75.540545424186718,80.14908942058716,{"$f":"IF(Input!M$248>0, L25+L72+L119, 0)","v":0},{"$f":"IF(Input!N$248>0, M25+M72+M119, 0)","v":0},{"$f":"IF(Input!O$248>0, N25+N72+N119, 0)","v":0},{"$f":"IF(Input!P$248>0, O25+O72+O119, 0)","v":0},{"$f":"IF(Input!Q$248>0, P25+P72+P119, 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"'Actual RAB roll forward'!G673","v":87.566669474201007},93.66113053378858,96.282259478326964,99.606344810011123,101.954735677747,102.90958584688171,{"$f":"IF(Input!M$248>0, L26+L73+L120, 0)","v":0},{"$f":"IF(Input!N$248>0, M26+M73+M120, 0)","v":0},{"$f":"IF(Input!O$248>0, N26+N73+N120, 0)","v":0},{"$f":"IF(Input!P$248>0, O26+O73+O120, 0)","v":0},{"$f":"IF(Input!Q$248>0, P26+P73+P120, 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"'Actual RAB roll forward'!G674","v":37.572911276541682},42.344809349584821,43.727087312011889,45.083352670793026,45.236529457439744,45.411980465363627,{"$f":"IF(Input!M$248>0, L27+L74+L121, 0)","v":0},{"$f":"IF(Input!N$248>0, M27+M74+M121, 0)","v":0},{"$f":"IF(Input!O$248>0, N27+N74+N121, 0)","v":0},{"$f":"IF(Input!P$248>0, O27+O74+O121, 0)","v":0},{"$f":"IF(Input!Q$248>0, P27+P74+P121, 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G675","v":4.2792011293936415E-3},2.9838839483923522E-3,1.5406259646941758E-3,2.9845506740563922E-5,-1.2622560550550606E-5,-1.2788024827430485E-5,{"$f":"IF(Input!M$248>0, L28+L75+L122, 0)","v":0},{"$f":"IF(Input!N$248>0, M28+M75+M122, 0)","v":0},{"$f":"IF(Input!O$248>0, N28+N75+N122, 0)","v":0},{"$f":"IF(Input!P$248>0, O28+O75+O122, 0)","v":0},{"$f":"IF(Input!Q$248>0, P28+P75+P122, 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G676","v":2.2339874961988881},2.2390781922631389,2.2968699343977668,2.3429613330156722,2.4384592259251381,2.4984823995089656,{"$f":"IF(Input!M$248>0, L29+L76+L123, 0)","v":0},{"$f":"IF(Input!N$248>0, M29+M76+M123, 0)","v":0},{"$f":"IF(Input!O$248>0, N29+N76+N123, 0)","v":0},{"$f":"IF(Input!P$248>0, O29+O76+O123, 0)","v":0},{"$f":"IF(Input!Q$248>0, P29+P76+P123, 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G677","v":0.88429249526098241},0.87020323170188241,0.81824556050115227,0.76555852934151725,0.69033629885706882,0.61811561965738093,{"$f":"IF(Input!M$248>0, L30+L77+L124, 0)","v":0},{"$f":"IF(Input!N$248>0, M30+M77+M124, 0)","v":0},{"$f":"IF(Input!O$248>0, N30+N77+N124, 0)","v":0},{"$f":"IF(Input!P$248>0, O30+O77+O124, 0)","v":0},{"$f":"IF(Input!Q$248>0, P30+P77+P124, 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G678","v":3.7989437623762292},3.8037583094968364,3.905424593624454,3.9848752783140693,4.1460283061428207,4.2549469181704405,{"$f":"IF(Input!M$248>0, L31+L78+L125, 0)","v":0},{"$f":"IF(Input!N$248>0, M31+M78+M125, 0)","v":0},{"$f":"IF(Input!O$248>0, N31+N78+N125, 0)","v":0},{"$f":"IF(Input!P$248>0, O31+O78+O125, 0)","v":0},{"$f":"IF(Input!Q$248>0, P31+P78+P125, 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G679","v":8.6957936187472793},8.4087398994148668,8.3798290915364255,8.2591852464285953,8.4005978377612607,8.3641952304973088,{"$f":"IF(Input!M$248>0, L32+L79+L126, 0)","v":0},{"$f":"IF(Input!N$248>0, M32+M79+M126, 0)","v":0},{"$f":"IF(Input!O$248>0, N32+N79+N126, 0)","v":0},{"$f":"IF(Input!P$248>0, O32+O79+O126, 0)","v":0},{"$f":"IF(Input!Q$248>0, P32+P79+P126, 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G680","v":7.9459066951583912},7.9872286558555841,7.3810027967485885,6.7219770463414674,5.6449986339714204,4.7042543380928823,{"$f":"IF(Input!M$248>0, L33+L80+L127, 0)","v":0},{"$f":"IF(Input!N$248>0, M33+M80+M127, 0)","v":0},{"$f":"IF(Input!O$248>0, N33+N80+N127, 0)","v":0},{"$f":"IF(Input!P$248>0, O33+O80+O127, 0)","v":0},{"$f":"IF(Input!Q$248>0, P33+P80+P127, 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G681","v":53.218454860395937},53.040642908498761,55.365271624443047,57.026362127102615,61.017882440356431,63.722791672268613,{"$f":"IF(Input!M$248>0, L34+L81+L128, 0)","v":0},{"$f":"IF(Input!N$248>0, M34+M81+M128, 0)","v":0},{"$f":"IF(Input!O$248>0, N34+N81+N128, 0)","v":0},{"$f":"IF(Input!P$248>0, O34+O81+O128, 0)","v":0},{"$f":"IF(Input!Q$248>0, P34+P81+P128, 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G682","v":13.611062066993405},11.774147589607542,9.3043421546527281,6.9496248039034487,3.8176657462725969,1.3777853726865379,{"$f":"IF(Input!M$248>0, L35+L82+L129, 0)","v":0},{"$f":"IF(Input!N$248>0, M35+M82+M129, 0)","v":0},{"$f":"IF(Input!O$248>0, N35+N82+N129, 0)","v":0},{"$f":"IF(Input!P$248>0, O35+O82+O129, 0)","v":0},{"$f":"IF(Input!Q$248>0, P35+P82+P129, 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"'Actual RAB roll forward'!G683","v":0},0,0,0,0,0,{"$f":"IF(Input!M$248>0, L36+L83+L130, 0)","v":0},{"$f":"IF(Input!N$248>0, M36+M83+M130, 0)","v":0},{"$f":"IF(Input!O$248>0, N36+N83+N130, 0)","v":0},{"$f":"IF(Input!P$248>0, O36+O83+O130, 0)","v":0},{"$f":"IF(Input!Q$248>0, P36+P83+P130, 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"'Actual RAB roll forward'!G684","v":0},{"$f":"G37+G84+G131+G178+G225+G272","v":0},{"$f":"H37+H84+H131","v":0},0,0,0,{"$f":"IF(Input!M$248>0, L37+L84+L131, 0)","v":0},{"$f":"IF(Input!N$248>0, M37+M84+M131, 0)","v":0},{"$f":"IF(Input!O$248>0, N37+N84+N131, 0)","v":0},{"$f":"IF(Input!P$248>0, O37+O84+O131, 0)","v":0},{"$f":"IF(Input!Q$248>0, P37+P84+P131, 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"'Actual RAB roll forward'!G685","v":0},0,{"$f":"H38+H85+H132","v":0},0,0,0,{"$f":"IF(Input!M$248>0, L38+L85+L132, 0)","v":0},{"$f":"IF(Input!N$248>0, M38+M85+M132, 0)","v":0},{"$f":"IF(Input!O$248>0, N38+N85+N132, 0)","v":0},{"$f":"IF(Input!P$248>0, O38+O85+O132, 0)","v":0},{"$f":"IF(Input!Q$248>0, P38+P85+P132, 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"'Actual RAB roll forward'!G686","v":0},0,{"$f":"H39+H86+H133","v":0},0,0,0,{"$f":"IF(Input!M$248>0, L39+L86+L133, 0)","v":0},{"$f":"IF(Input!N$248>0, M39+M86+M133, 0)","v":0},{"$f":"IF(Input!O$248>0, N39+N86+N133, 0)","v":0},{"$f":"IF(Input!P$248>0, O39+O86+O133, 0)","v":0},{"$f":"IF(Input!Q$248>0, P39+P86+P133, 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"'Actual RAB roll forward'!G687","v":0},0,{"$f":"H40+H87+H134","v":0},0,0,0,{"$f":"IF(Input!M$248>0, L40+L87+L134, 0)","v":0},{"$f":"IF(Input!N$248>0, M40+M87+M134, 0)","v":0},{"$f":"IF(Input!O$248>0, N40+N87+N134, 0)","v":0},{"$f":"IF(Input!P$248>0, O40+O87+O134, 0)","v":0},{"$f":"IF(Input!Q$248>0, P40+P87+P134, 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"'Actual RAB roll forward'!G688","v":0},0,{"$f":"H41+H88+H135","v":0},0,0,0,{"$f":"IF(Input!M$248>0, L41+L88+L135, 0)","v":0},{"$f":"IF(Input!N$248>0, M41+M88+M135, 0)","v":0},{"$f":"IF(Input!O$248>0, N41+N88+N135, 0)","v":0},{"$f":"IF(Input!P$248>0, O41+O88+O135, 0)","v":0},{"$f":"IF(Input!Q$248>0, P41+P88+P135, 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"'Actual RAB roll forward'!G689","v":2.2311868004967641},2.300353591312164,{"$f":"H42+H89+H136","v":2.3579199975011571},2.4269996849279489,2.459236872393785,2.4914740598596214,{"$f":"IF(Input!M$248>0, L42+L89+L136, 0)","v":0},{"$f":"IF(Input!N$248>0, M42+M89+M136, 0)","v":0},{"$f":"IF(Input!O$248>0, N42+N89+N136, 0)","v":0},{"$f":"IF(Input!P$248>0, O42+O89+O136, 0)","v":0},{"$f":"IF(Input!Q$248>0, P42+P89+P136, 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"'Actual RAB roll forward'!G690","v":18.209812506625152},19.667194109552515,{"$f":"H43+H90+H137","v":17.198482302419194},15.355118604223779,9.7168408013067022,7.3636296221012048,{"$f":"IF(Input!M$248>0, L43+L90+L137, 0)","v":0},{"$f":"IF(Input!N$248>0, M43+M90+M137, 0)","v":0},{"$f":"IF(Input!O$248>0, N43+N90+N137, 0)","v":0},{"$f":"IF(Input!P$248>0, O43+O90+O137, 0)","v":0},{"$f":"IF(Input!Q$248>0, P43+P90+P137, 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"'Actual RAB roll forward'!G691","v":29.31495873047254},30.248798361704907,{"$f":"H44+H91+H138","v":26.662359300270218},22.227464366380381,21.612855403574493,23.661055073035868,{"$f":"IF(Input!M$248>0, L44+L91+L138, 0)","v":0},{"$f":"IF(Input!N$248>0, M44+M91+M138, 0)","v":0},{"$f":"IF(Input!O$248>0, N44+N91+N138, 0)","v":0},{"$f":"IF(Input!P$248>0, O44+O91+O138, 0)","v":0},{"$f":"IF(Input!Q$248>0, P44+P91+P138, 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"'Actual RAB roll forward'!G692","v":36.902745049201272},18.704502366096463,{"$f":"H45+H92+H139","v":15.890811003668011},14.192869960108416,13.269537889810511,12.316862543578534,{"$f":"IF(Input!M$248>0, L45+L92+L139, 0)","v":0},{"$f":"IF(Input!N$248>0, M45+M92+M139, 0)","v":0},{"$f":"IF(Input!O$248>0, N45+N92+N139, 0)","v":0},{"$f":"IF(Input!P$248>0, O45+O92+O139, 0)","v":0},{"$f":"IF(Input!Q$248>0, P45+P92+P139, 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"'Actual RAB roll forward'!G693","v":11.94112161658636},10.864500117468292,{"$f":"H46+H93+H140","v":11.136384504792323},11.46264576958116,11.614901026482617,11.767156283384075,{"$f":"IF(Input!M$248>0, L46+L93+L140, 0)","v":0},{"$f":"IF(Input!N$248>0, M46+M93+M140, 0)","v":0},{"$f":"IF(Input!O$248>0, N46+N93+N140, 0)","v":0},{"$f":"IF(Input!P$248>0, O46+O93+O140, 0)","v":0},{"$f":"IF(Input!Q$248>0, P46+P93+P140, 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"'Actual RAB roll forward'!G694","v":16.375951980297209},8.2674721035707694,{"$f":"H47+H94+H141","v":13.384463357247363},22.477917404061177,17.743805003945845,12.87687338636314,{"$f":"IF(Input!M$248>0, L47+L94+L141, 0)","v":0},{"$f":"IF(Input!N$248>0, M47+M94+M141, 0)","v":0},{"$f":"IF(Input!O$248>0, N47+N94+N141, 0)","v":0},{"$f":"IF(Input!P$248>0, O47+O94+O141, 0)","v":0},{"$f":"IF(Input!Q$248>0, P47+P94+P141, 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'Actual RAB roll forward'!G695","v":0},0,{"$f":"H48+H95+H142","v":0},0,0,0,{"$f":"IF(Input!M$248>0, L48+L95+L142, 0)","v":0},{"$f":"IF(Input!N$248>0, M48+M95+M142, 0)","v":0},{"$f":"IF(Input!O$248>0, N48+N95+N142, 0)","v":0},{"$f":"IF(Input!P$248>0, O48+O95+O142, 0)","v":0},{"$f":"IF(Input!Q$248>0, P48+P95+P142, 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"'Actual RAB roll forward'!G696","v":0},0,{"$f":"H49+H96+H143","v":0.58994690341270173},1.2821772920181107,1.2992081099386548,1.316238927859199,{"$f":"IF(Input!M$248>0, L49+L96+L143, 0)","v":0},{"$f":"IF(Input!N$248>0, M49+M96+M143, 0)","v":0},{"$f":"IF(Input!O$248>0, N49+N96+N143, 0)","v":0},{"$f":"IF(Input!P$248>0, O49+O96+O143, 0)","v":0},{"$f":"IF(Input!Q$248>0, P49+P96+P143, 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"'Actual RAB roll forward'!G697","v":0},0,{"$f":"H50+H97+H144","v":0.12129247722153767},0.48766772768206995,0.78369009018079872,1.3627876413974789,{"$f":"IF(Input!M$248>0, L50+L97+L144, 0)","v":0},{"$f":"IF(Input!N$248>0, M50+M97+M144, 0)","v":0},{"$f":"IF(Input!O$248>0, N50+N97+N144, 0)","v":0},{"$f":"IF(Input!P$248>0, O50+O97+O144, 0)","v":0},{"$f":"IF(Input!Q$248>0, P50+P97+P144, 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,{"$f":"'Actual RAB roll forward'!G698","v":0},0,{"$f":"H51+H98+H145","v":0},0,0,0,{"$f":"IF(Input!M$248>0, L51+L98+L145, 0)","v":0},{"$f":"IF(Input!N$248>0, M51+M98+M145, 0)","v":0},{"$f":"IF(Input!O$248>0, N51+N98+N145, 0)","v":0},{"$f":"IF(Input!P$248>0, O51+O98+O145, 0)","v":0},{"$f":"IF(Input!Q$248>0, P51+P98+P145, 0)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G54:G98)","v":128.27738887786902},{"$f":"SUM(H54:H98)","v":89.303847010726997},99.780382897637082,89.180833273516271,104.9332536113769,125.42064633618676,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"'Actual RAB roll forward'!G701","v":1.5403827395181182},{"$f":"'Actual RAB roll forward'!H701","v":1.4667085893408909},{"$f":"'Actual RAB roll forward'!I701","v":0.8026468691673001},{"$f":"'Actual RAB roll forward'!J701","v":0.34021514299447891},{"$f":"'Actual RAB roll forward'!K701","v":0.35567790570548652},{"$f":"'Actual RAB roll forward'!L701","v":0.2416342399595752},{"$f":"'Actual RAB roll forward'!M701","v":0},{"$f":"'Actual RAB roll forward'!N701","v":0},{"$f":"'Actual RAB roll forward'!O701","v":0},{"$f":"'Actual RAB roll forward'!P701","v":0},{"$f":"'Actual RAB roll forward'!Q701","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"'Actual RAB roll forward'!G702","v":0.69524569527839086},{"$f":"'Actual RAB roll forward'!H702","v":0.1703615121449267},{"$f":"'Actual RAB roll forward'!I702","v":0.13990942633299841},{"$f":"'Actual RAB roll forward'!J702","v":1.0340885805303308E-2},{"$f":"'Actual RAB roll forward'!K702","v":2.7917374481858607E-2},{"$f":"'Actual RAB roll forward'!L702","v":0},{"$f":"'Actual RAB roll forward'!M702","v":0},{"$f":"'Actual RAB roll forward'!N702","v":0},{"$f":"'Actual RAB roll forward'!O702","v":0},{"$f":"'Actual RAB roll forward'!P702","v":0},{"$f":"'Actual RAB roll forward'!Q702","v":0}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"'Actual RAB roll forward'!G703","v":8.73432484436983},{"$f":"'Actual RAB roll forward'!H703","v":2.160880282646739},{"$f":"'Actual RAB roll forward'!I703","v":5.2552754546538401},{"$f":"'Actual RAB roll forward'!J703","v":0.81175953571630977},{"$f":"'Actual RAB roll forward'!K703","v":3.9930039423374257},{"$f":"'Actual RAB roll forward'!L703","v":0.1692395018941677},{"$f":"'Actual RAB roll forward'!M703","v":0},{"$f":"'Actual RAB roll forward'!N703","v":0},{"$f":"'Actual RAB roll forward'!O703","v":0},{"$f":"'Actual RAB roll forward'!P703","v":0},{"$f":"'Actual RAB roll forward'!Q703","v":0}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"'Actual RAB roll forward'!G704","v":1.168505427395246},{"$f":"'Actual RAB roll forward'!H704","v":0.3190361315060149},{"$f":"'Actual RAB roll forward'!I704","v":1.1332126563775549},{"$f":"'Actual RAB roll forward'!J704","v":0.459135329755467},{"$f":"'Actual RAB roll forward'!K704","v":0.19906861245513968},{"$f":"'Actual RAB roll forward'!L704","v":0.15493224310267181},{"$f":"'Actual RAB roll forward'!M704","v":0},{"$f":"'Actual RAB roll forward'!N704","v":0},{"$f":"'Actual RAB roll forward'!O704","v":0},{"$f":"'Actual RAB roll forward'!P704","v":0},{"$f":"'Actual RAB roll forward'!Q704","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"'Actual RAB roll forward'!G705","v":0.94286894347818617},{"$f":"'Actual RAB roll forward'!H705","v":1.3220036974448157},{"$f":"'Actual RAB roll forward'!I705","v":2.6147078813836306},{"$f":"'Actual RAB roll forward'!J705","v":2.4921534790780977},{"$f":"'Actual RAB roll forward'!K705","v":17.30484675855752},{"$f":"'Actual RAB roll forward'!L705","v":18.840049450079633},{"$f":"'Actual RAB roll forward'!M705","v":0},{"$f":"'Actual RAB roll forward'!N705","v":0},{"$f":"'Actual RAB roll forward'!O705","v":0},{"$f":"'Actual RAB roll forward'!P705","v":0},{"$f":"'Actual RAB roll forward'!Q705","v":0}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"'Actual RAB roll forward'!G706","v":3.4726587631509194},{"$f":"'Actual RAB roll forward'!H706","v":0.15904096665179027},{"$f":"'Actual RAB roll forward'!I706","v":0.19181463702579138},{"$f":"'Actual RAB roll forward'!J706","v":0.22129495623349082},{"$f":"'Actual RAB roll forward'!K706","v":0.18970133757944083},{"$f":"'Actual RAB roll forward'!L706","v":0.45083225883803196},{"$f":"'Actual RAB roll forward'!M706","v":0},{"$f":"'Actual RAB roll forward'!N706","v":0},{"$f":"'Actual RAB roll forward'!O706","v":0},{"$f":"'Actual RAB roll forward'!P706","v":0},{"$f":"'Actual RAB roll forward'!Q706","v":0}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"'Actual RAB roll forward'!G707","v":8.1061418836650709},{"$f":"'Actual RAB roll forward'!H707","v":6.7736762771830517},{"$f":"'Actual RAB roll forward'!I707","v":7.1590054272212962},{"$f":"'Actual RAB roll forward'!J707","v":6.2572700007890329},{"$f":"'Actual RAB roll forward'!K707","v":7.1439865778021465},{"$f":"'Actual RAB roll forward'!L707","v":7.4461921213381101},{"$f":"'Actual RAB roll forward'!M707","v":0},{"$f":"'Actual RAB roll forward'!N707","v":0},{"$f":"'Actual RAB roll forward'!O707","v":0},{"$f":"'Actual RAB roll forward'!P707","v":0},{"$f":"'Actual RAB roll forward'!Q707","v":0}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"'Actual RAB roll forward'!G708","v":26.716308930000892},{"$f":"'Actual RAB roll forward'!H708","v":18.02213171487027},{"$f":"'Actual RAB roll forward'!I708","v":18.464293690931015},{"$f":"'Actual RAB roll forward'!J708","v":17.830789394084501},{"$f":"'Actual RAB roll forward'!K708","v":17.758976952556591},{"$f":"'Actual RAB roll forward'!L708","v":23.148815063334553},{"$f":"'Actual RAB roll forward'!M708","v":0},{"$f":"'Actual RAB roll forward'!N708","v":0},{"$f":"'Actual RAB roll forward'!O708","v":0},{"$f":"'Actual RAB roll forward'!P708","v":0},{"$f":"'Actual RAB roll forward'!Q708","v":0}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"'Actual RAB roll forward'!G709","v":0.63585981373557254},{"$f":"'Actual RAB roll forward'!H709","v":0.9230937959746538},{"$f":"'Actual RAB roll forward'!I709","v":0.76548930800544046},{"$f":"'Actual RAB roll forward'!J709","v":1.0816566552347264},{"$f":"'Actual RAB roll forward'!K709","v":0.61314471665419767},{"$f":"'Actual RAB roll forward'!L709","v":0.81318601610413588},{"$f":"'Actual RAB roll forward'!M709","v":0},{"$f":"'Actual RAB roll forward'!N709","v":0},{"$f":"'Actual RAB roll forward'!O709","v":0},{"$f":"'Actual RAB roll forward'!P709","v":0},{"$f":"'Actual RAB roll forward'!Q709","v":0}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"'Actual RAB roll forward'!G710","v":18.372489533988965},{"$f":"'Actual RAB roll forward'!H710","v":4.1469290365398681},{"$f":"'Actual RAB roll forward'!I710","v":3.8730950200060708},{"$f":"'Actual RAB roll forward'!J710","v":4.1818542196646593},{"$f":"'Actual RAB roll forward'!K710","v":3.0454633580791315},{"$f":"'Actual RAB roll forward'!L710","v":8.0308169378754339},{"$f":"'Actual RAB roll forward'!M710","v":0},{"$f":"'Actual RAB roll forward'!N710","v":0},{"$f":"'Actual RAB roll forward'!O710","v":0},{"$f":"'Actual RAB roll forward'!P710","v":0},{"$f":"'Actual RAB roll forward'!Q710","v":0}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"'Actual RAB roll forward'!G711","v":0},{"$f":"'Actual RAB roll forward'!H711","v":6.3305639416527726E-2},{"$f":"'Actual RAB roll forward'!I711","v":8.7320123991862827E-2},{"$f":"'Actual RAB roll forward'!J711","v":3.2056745996440261E-2},{"$f":"'Actual RAB roll forward'!K711","v":3.7812979895004394E-2},{"$f":"'Actual RAB roll forward'!L711","v":0},{"$f":"'Actual RAB roll forward'!M711","v":0},{"$f":"'Actual RAB roll forward'!N711","v":0},{"$f":"'Actual RAB roll forward'!O711","v":0},{"$f":"'Actual RAB roll forward'!P711","v":0},{"$f":"'Actual RAB roll forward'!Q711","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"'Actual RAB roll forward'!G712","v":0.113796290735901},{"$f":"'Actual RAB roll forward'!H712","v":0.10933591545101014},{"$f":"'Actual RAB roll forward'!I712","v":0.11983231788410389},{"$f":"'Actual RAB roll forward'!J712","v":0.14890875559636765},{"$f":"'Actual RAB roll forward'!K712","v":0.11953075054197269},{"$f":"'Actual RAB roll forward'!L712","v":0.16609747620662002},{"$f":"'Actual RAB roll forward'!M712","v":0},{"$f":"'Actual RAB roll forward'!N712","v":0},{"$f":"'Actual RAB roll forward'!O712","v":0},{"$f":"'Actual RAB roll forward'!P712","v":0},{"$f":"'Actual RAB roll forward'!Q712","v":0}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"'Actual RAB roll forward'!G713","v":0.70941597311657911},{"$f":"'Actual RAB roll forward'!H713","v":1.5492677351617123},{"$f":"'Actual RAB roll forward'!I713","v":2.0551610703036798},{"$f":"'Actual RAB roll forward'!J713","v":2.8602890137468955},{"$f":"'Actual RAB roll forward'!K713","v":3.6469397629159239},{"$f":"'Actual RAB roll forward'!L713","v":3.6892142948295832},{"$f":"'Actual RAB roll forward'!M713","v":0},{"$f":"'Actual RAB roll forward'!N713","v":0},{"$f":"'Actual RAB roll forward'!O713","v":0},{"$f":"'Actual RAB roll forward'!P713","v":0},{"$f":"'Actual RAB roll forward'!Q713","v":0}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"'Actual RAB roll forward'!G714","v":10.630360809621191},{"$f":"'Actual RAB roll forward'!H714","v":7.1716785568350039},{"$f":"'Actual RAB roll forward'!I714","v":6.38864408399757},{"$f":"'Actual RAB roll forward'!J714","v":5.8446686571574311},{"$f":"'Actual RAB roll forward'!K714","v":7.7340673057123803},{"$f":"'Actual RAB roll forward'!L714","v":6.6228421228466097},{"$f":"'Actual RAB roll forward'!M714","v":0},{"$f":"'Actual RAB roll forward'!N714","v":0},{"$f":"'Actual RAB roll forward'!O714","v":0},{"$f":"'Actual RAB roll forward'!P714","v":0},{"$f":"'Actual RAB roll forward'!Q714","v":0}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"'Actual RAB roll forward'!G715","v":6.0821195590299766},{"$f":"'Actual RAB roll forward'!H715","v":2.8201295870136835},{"$f":"'Actual RAB roll forward'!I715","v":1.5682151861115905},{"$f":"'Actual RAB roll forward'!J715","v":2.9409479230282614},{"$f":"'Actual RAB roll forward'!K715","v":3.7822958367446819},{"$f":"'Actual RAB roll forward'!L715","v":6.1391495256222779},{"$f":"'Actual RAB roll forward'!M715","v":0},{"$f":"'Actual RAB roll forward'!N715","v":0},{"$f":"'Actual RAB roll forward'!O715","v":0},{"$f":"'Actual RAB roll forward'!P715","v":0},{"$f":"'Actual RAB roll forward'!Q715","v":0}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"'Actual RAB roll forward'!G716","v":2.5801275848971459},{"$f":"'Actual RAB roll forward'!H716","v":2.8423992892430419},{"$f":"'Actual RAB roll forward'!I716","v":2.8036168922169558},{"$f":"'Actual RAB roll forward'!J716","v":4.3235243551973142},{"$f":"'Actual RAB roll forward'!K716","v":3.9663425304689652},{"$f":"'Actual RAB roll forward'!L716","v":3.4699961093341321},{"$f":"'Actual RAB roll forward'!M716","v":0},{"$f":"'Actual RAB roll forward'!N716","v":0},{"$f":"'Actual RAB roll forward'!O716","v":0},{"$f":"'Actual RAB roll forward'!P716","v":0},{"$f":"'Actual RAB roll forward'!Q716","v":0}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"'Actual RAB roll forward'!G717","v":3.1425793810443912},{"$f":"'Actual RAB roll forward'!H717","v":2.0061059987788732},{"$f":"'Actual RAB roll forward'!I717","v":2.1371007829286324},{"$f":"'Actual RAB roll forward'!J717","v":3.6089691460508551},{"$f":"'Actual RAB roll forward'!K717","v":3.6958468599781691},{"$f":"'Actual RAB roll forward'!L717","v":2.5952354539302989},{"$f":"'Actual RAB roll forward'!M717","v":0},{"$f":"'Actual RAB roll forward'!N717","v":0},{"$f":"'Actual RAB roll forward'!O717","v":0},{"$f":"'Actual RAB roll forward'!P717","v":0},{"$f":"'Actual RAB roll forward'!Q717","v":0}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"'Actual RAB roll forward'!G718","v":3.2551122897392593},{"$f":"'Actual RAB roll forward'!H718","v":3.5186271529115278},{"$f":"'Actual RAB roll forward'!I718","v":3.3559636605683325},{"$f":"'Actual RAB roll forward'!J718","v":5.0018864640252101},{"$f":"'Actual RAB roll forward'!K718","v":4.7819720505246543},{"$f":"'Actual RAB roll forward'!L718","v":4.0245759846777824},{"$f":"'Actual RAB roll forward'!M718","v":0},{"$f":"'Actual RAB roll forward'!N718","v":0},{"$f":"'Actual RAB roll forward'!O718","v":0},{"$f":"'Actual RAB roll forward'!P718","v":0},{"$f":"'Actual RAB roll forward'!Q718","v":0}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"'Actual RAB roll forward'!G719","v":6.607792315730447},{"$f":"'Actual RAB roll forward'!H719","v":6.0108237800817523},{"$f":"'Actual RAB roll forward'!I719","v":5.1344708793897329},{"$f":"'Actual RAB roll forward'!J719","v":6.6212691811357098},{"$f":"'Actual RAB roll forward'!K719","v":6.7740825731402348},{"$f":"'Actual RAB roll forward'!L719","v":6.377615947100236},{"$f":"'Actual RAB roll forward'!M719","v":0},{"$f":"'Actual RAB roll forward'!N719","v":0},{"$f":"'Actual RAB roll forward'!O719","v":0},{"$f":"'Actual RAB roll forward'!P719","v":0},{"$f":"'Actual RAB roll forward'!Q719","v":0}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"'Actual RAB roll forward'!G720","v":6.5236571145433464},{"$f":"'Actual RAB roll forward'!H720","v":2.8312042604733727},{"$f":"'Actual RAB roll forward'!I720","v":3.1695436482952095},{"$f":"'Actual RAB roll forward'!J720","v":3.8240595708011647},{"$f":"'Actual RAB roll forward'!K720","v":2.5188334511733816},{"$f":"'Actual RAB roll forward'!L720","v":4.6481833950928024},{"$f":"'Actual RAB roll forward'!M720","v":0},{"$f":"'Actual RAB roll forward'!N720","v":0},{"$f":"'Actual RAB roll forward'!O720","v":0},{"$f":"'Actual RAB roll forward'!P720","v":0},{"$f":"'Actual RAB roll forward'!Q720","v":0}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"'Actual RAB roll forward'!G721","v":4.698284553942174},{"$f":"'Actual RAB roll forward'!H721","v":1.2529675868633374},{"$f":"'Actual RAB roll forward'!I721","v":1.0502557922844573},{"$f":"'Actual RAB roll forward'!J721","v":0.57598733935539426},{"$f":"'Actual RAB roll forward'!K721","v":0.6274009381645469},{"$f":"'Actual RAB roll forward'!L721","v":1.0304130705347254},{"$f":"'Actual RAB roll forward'!M721","v":0},{"$f":"'Actual RAB roll forward'!N721","v":0},{"$f":"'Actual RAB roll forward'!O721","v":0},{"$f":"'Actual RAB roll forward'!P721","v":0},{"$f":"'Actual RAB roll forward'!Q721","v":0}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G722","v":0},{"$f":"'Actual RAB roll forward'!H722","v":0},{"$f":"'Actual RAB roll forward'!I722","v":0},{"$f":"'Actual RAB roll forward'!J722","v":0},{"$f":"'Actual RAB roll forward'!K722","v":0},{"$f":"'Actual RAB roll forward'!L722","v":0},{"$f":"'Actual RAB roll forward'!M722","v":0},{"$f":"'Actual RAB roll forward'!N722","v":0},{"$f":"'Actual RAB roll forward'!O722","v":0},{"$f":"'Actual RAB roll forward'!P722","v":0},{"$f":"'Actual RAB roll forward'!Q722","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G723","v":0.1105608860001627},{"$f":"'Actual RAB roll forward'!H723","v":8.4065467539633759E-2},{"$f":"'Actual RAB roll forward'!I723","v":6.5320958214730579E-2},{"$f":"'Actual RAB roll forward'!J723","v":0.15511328707954966},{"$f":"'Actual RAB roll forward'!K723","v":0.12392924164420629},{"$f":"'Actual RAB roll forward'!L723","v":0.14323106281413747},{"$f":"'Actual RAB roll forward'!M723","v":0},{"$f":"'Actual RAB roll forward'!N723","v":0},{"$f":"'Actual RAB roll forward'!O723","v":0},{"$f":"'Actual RAB roll forward'!P723","v":0},{"$f":"'Actual RAB roll forward'!Q723","v":0}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G724","v":3.4352234876845258E-2},{"$f":"'Actual RAB roll forward'!H724","v":7.8115206958019393E-3},{"$f":"'Actual RAB roll forward'!I724","v":7.1278475173033153E-3},{"$f":"'Actual RAB roll forward'!J724","v":1.0340885805303311E-3},{"$f":"'Actual RAB roll forward'!K724","v":6.3291528801867865E-3},{"$f":"'Actual RAB roll forward'!L724","v":2.4625267132182077E-2},{"$f":"'Actual RAB roll forward'!M724","v":0},{"$f":"'Actual RAB roll forward'!N724","v":0},{"$f":"'Actual RAB roll forward'!O724","v":0},{"$f":"'Actual RAB roll forward'!P724","v":0},{"$f":"'Actual RAB roll forward'!Q724","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G725","v":0.19997480888442121},{"$f":"'Actual RAB roll forward'!H725","v":0.15205174644668679},{"$f":"'Actual RAB roll forward'!I725","v":0.11814798712013569},{"$f":"'Actual RAB roll forward'!J725","v":0.2688630309378861},{"$f":"'Actual RAB roll forward'!K725","v":0.22415455691043354},{"$f":"'Actual RAB roll forward'!L725","v":0.25906634297890413},{"$f":"'Actual RAB roll forward'!M725","v":0},{"$f":"'Actual RAB roll forward'!N725","v":0},{"$f":"'Actual RAB roll forward'!O725","v":0},{"$f":"'Actual RAB roll forward'!P725","v":0},{"$f":"'Actual RAB roll forward'!Q725","v":0}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G726","v":0.52913487024357242},{"$f":"'Actual RAB roll forward'!H726","v":0.42669686968905823},{"$f":"'Actual RAB roll forward'!I726","v":0.32905396383839963},{"$f":"'Actual RAB roll forward'!J726","v":0.75695284094820214},{"$f":"'Actual RAB roll forward'!K726","v":0.61026971910325201},{"$f":"'Actual RAB roll forward'!L726","v":0.68878551076674421},{"$f":"'Actual RAB roll forward'!M726","v":0},{"$f":"'Actual RAB roll forward'!N726","v":0},{"$f":"'Actual RAB roll forward'!O726","v":0},{"$f":"'Actual RAB roll forward'!P726","v":0},{"$f":"'Actual RAB roll forward'!Q726","v":0}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G727","v":0.98560185986198945},{"$f":"'Actual RAB roll forward'!H727","v":0.50140808964599259},{"$f":"'Actual RAB roll forward'!I727","v":0.4855272968416291},{"$f":"'Actual RAB roll forward'!J727","v":0.25438579081046142},{"$f":"'Actual RAB roll forward'!K727","v":0.4350887291710247},{"$f":"'Actual RAB roll forward'!L727","v":0.71563003421808147},{"$f":"'Actual RAB roll forward'!M727","v":0},{"$f":"'Actual RAB roll forward'!N727","v":0},{"$f":"'Actual RAB roll forward'!O727","v":0},{"$f":"'Actual RAB roll forward'!P727","v":0},{"$f":"'Actual RAB roll forward'!Q727","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G728","v":4.2169537749027963},{"$f":"'Actual RAB roll forward'!H728","v":3.5084196860497658},{"$f":"'Actual RAB roll forward'!I728","v":2.7157857326706072},{"$f":"'Actual RAB roll forward'!J728","v":6.0690658791325136},{"$f":"'Actual RAB roll forward'!K728","v":4.9534226582181882},{"$f":"'Actual RAB roll forward'!L728","v":5.4729240367053587},{"$f":"'Actual RAB roll forward'!M728","v":0},{"$f":"'Actual RAB roll forward'!N728","v":0},{"$f":"'Actual RAB roll forward'!O728","v":0},{"$f":"'Actual RAB roll forward'!P728","v":0},{"$f":"'Actual RAB roll forward'!Q728","v":0}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G729","v":0.66496460881631192},{"$f":"'Actual RAB roll forward'!H729","v":0.37890169605811613},{"$f":"'Actual RAB roll forward'!I729","v":0.61413170458058197},{"$f":"'Actual RAB roll forward'!J729","v":0.14373831269371601},{"$f":"'Actual RAB roll forward'!K729","v":0.46626473136421887},{"$f":"'Actual RAB roll forward'!L729","v":0.53625922643912283},{"$f":"'Actual RAB roll forward'!M729","v":0},{"$f":"'Actual RAB roll forward'!N729","v":0},{"$f":"'Actual RAB roll forward'!O729","v":0},{"$f":"'Actual RAB roll forward'!P729","v":0},{"$f":"'Actual RAB roll forward'!Q729","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"'Actual RAB roll forward'!G730","v":0},{"$f":"'Actual RAB roll forward'!H730","v":0},{"$f":"'Actual RAB roll forward'!I730","v":0},{"$f":"'Actual RAB roll forward'!J730","v":0},{"$f":"'Actual RAB roll forward'!K730","v":0},{"$f":"'Actual RAB roll forward'!L730","v":0},{"$f":"'Actual RAB roll forward'!M730","v":0},{"$f":"'Actual RAB roll forward'!N730","v":0},{"$f":"'Actual RAB roll forward'!O730","v":0},{"$f":"'Actual RAB roll forward'!P730","v":0},{"$f":"'Actual RAB roll forward'!Q730","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"'Actual RAB roll forward'!G731","v":0},{"$f":"'Actual RAB roll forward'!H731","v":0},{"$f":"'Actual RAB roll forward'!I731","v":0},{"$f":"'Actual RAB roll forward'!J731","v":0},{"$f":"'Actual RAB roll forward'!K731","v":0},{"$f":"'Actual RAB roll forward'!L731","v":0},{"$f":"'Actual RAB roll forward'!M731","v":0},{"$f":"'Actual RAB roll forward'!N731","v":0},{"$f":"'Actual RAB roll forward'!O731","v":0},{"$f":"'Actual RAB roll forward'!P731","v":0},{"$f":"'Actual RAB roll forward'!Q731","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"'Actual RAB roll forward'!G732","v":0},{"$f":"'Actual RAB roll forward'!H732","v":0},{"$f":"'Actual RAB roll forward'!I732","v":0},{"$f":"'Actual RAB roll forward'!J732","v":0},{"$f":"'Actual RAB roll forward'!K732","v":0},{"$f":"'Actual RAB roll forward'!L732","v":0},{"$f":"'Actual RAB roll forward'!M732","v":0},{"$f":"'Actual RAB roll forward'!N732","v":0},{"$f":"'Actual RAB roll forward'!O732","v":0},{"$f":"'Actual RAB roll forward'!P732","v":0},{"$f":"'Actual RAB roll forward'!Q732","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"'Actual RAB roll forward'!G733","v":0},{"$f":"'Actual RAB roll forward'!H733","v":0},{"$f":"'Actual RAB roll forward'!I733","v":0},{"$f":"'Actual RAB roll forward'!J733","v":0},{"$f":"'Actual RAB roll forward'!K733","v":0},{"$f":"'Actual RAB roll forward'!L733","v":0},{"$f":"'Actual RAB roll forward'!M733","v":0},{"$f":"'Actual RAB roll forward'!N733","v":0},{"$f":"'Actual RAB roll forward'!O733","v":0},{"$f":"'Actual RAB roll forward'!P733","v":0},{"$f":"'Actual RAB roll forward'!Q733","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"'Actual RAB roll forward'!G734","v":0},{"$f":"'Actual RAB roll forward'!H734","v":0},{"$f":"'Actual RAB roll forward'!I734","v":0},{"$f":"'Actual RAB roll forward'!J734","v":0},{"$f":"'Actual RAB roll forward'!K734","v":0},{"$f":"'Actual RAB roll forward'!L734","v":0},{"$f":"'Actual RAB roll forward'!M734","v":0},{"$f":"'Actual RAB roll forward'!N734","v":0},{"$f":"'Actual RAB roll forward'!O734","v":0},{"$f":"'Actual RAB roll forward'!P734","v":0},{"$f":"'Actual RAB roll forward'!Q734","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"'Actual RAB roll forward'!G735","v":0},{"$f":"'Actual RAB roll forward'!H735","v":0},{"$f":"'Actual RAB roll forward'!I735","v":0},{"$f":"'Actual RAB roll forward'!J735","v":0},{"$f":"'Actual RAB roll forward'!K735","v":0},{"$f":"'Actual RAB roll forward'!L735","v":0},{"$f":"'Actual RAB roll forward'!M735","v":0},{"$f":"'Actual RAB roll forward'!N735","v":0},{"$f":"'Actual RAB roll forward'!O735","v":0},{"$f":"'Actual RAB roll forward'!P735","v":0},{"$f":"'Actual RAB roll forward'!Q735","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"'Actual RAB roll forward'!G736","v":0},{"$f":"'Actual RAB roll forward'!H736","v":0},{"$f":"'Actual RAB roll forward'!I736","v":0},{"$f":"'Actual RAB roll forward'!J736","v":0},{"$f":"'Actual RAB roll forward'!K736","v":0},{"$f":"'Actual RAB roll forward'!L736","v":0},{"$f":"'Actual RAB roll forward'!M736","v":0},{"$f":"'Actual RAB roll forward'!N736","v":0},{"$f":"'Actual RAB roll forward'!O736","v":0},{"$f":"'Actual RAB roll forward'!P736","v":0},{"$f":"'Actual RAB roll forward'!Q736","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"'Actual RAB roll forward'!G737","v":5.5476626594957255},{"$f":"'Actual RAB roll forward'!H737","v":2.864270798736988},{"$f":"'Actual RAB roll forward'!I737","v":4.113028661166676},{"$f":"'Actual RAB roll forward'!J737","v":1.5128715933158741},{"$f":"'Actual RAB roll forward'!K737","v":1.9958488193733863},{"$f":"'Actual RAB roll forward'!L737","v":1.7141743100328843},{"$f":"'Actual RAB roll forward'!M737","v":0},{"$f":"'Actual RAB roll forward'!N737","v":0},{"$f":"'Actual RAB roll forward'!O737","v":0},{"$f":"'Actual RAB roll forward'!P737","v":0},{"$f":"'Actual RAB roll forward'!Q737","v":0}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"'Actual RAB roll forward'!G738","v":8.4272377720894376},{"$f":"'Actual RAB roll forward'!H738","v":7.5413281713975229},{"$f":"'Actual RAB roll forward'!I738","v":8.512151467058116},{"$f":"'Actual RAB roll forward'!J738","v":10.260226896021944},{"$f":"'Actual RAB roll forward'!K738","v":7.2322089670962377},{"$f":"'Actual RAB roll forward'!L738","v":16.309811753914147},{"$f":"'Actual RAB roll forward'!M738","v":0},{"$f":"'Actual RAB roll forward'!N738","v":0},{"$f":"'Actual RAB roll forward'!O738","v":0},{"$f":"'Actual RAB roll forward'!P738","v":0},{"$f":"'Actual RAB roll forward'!Q738","v":0}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"'Actual RAB roll forward'!G739","v":-4.6246706910040789},{"$f":"'Actual RAB roll forward'!H739","v":-2.1484508515033074},{"$f":"'Actual RAB roll forward'!I739","v":-1.0568650035029215},{"$f":"'Actual RAB roll forward'!J739","v":0},{"$f":"'Actual RAB roll forward'!K739","v":0},{"$f":"'Actual RAB roll forward'!L739","v":1.4971175784838078},{"$f":"'Actual RAB roll forward'!M739","v":0},{"$f":"'Actual RAB roll forward'!N739","v":0},{"$f":"'Actual RAB roll forward'!O739","v":0},{"$f":"'Actual RAB roll forward'!P739","v":0},{"$f":"'Actual RAB roll forward'!Q739","v":0}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"'Actual RAB roll forward'!G740","v":-1.4467962692322447},{"$f":"'Actual RAB roll forward'!H740","v":0},{"$f":"'Actual RAB roll forward'!I740","v":0},{"$f":"'Actual RAB roll forward'!J740","v":0},{"$f":"'Actual RAB roll forward'!K740","v":0},{"$f":"'Actual RAB roll forward'!L740","v":0},{"$f":"'Actual RAB roll forward'!M740","v":0},{"$f":"'Actual RAB roll forward'!N740","v":0},{"$f":"'Actual RAB roll forward'!O740","v":0},{"$f":"'Actual RAB roll forward'!P740","v":0},{"$f":"'Actual RAB roll forward'!Q740","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"'Actual RAB roll forward'!G741","v":-1.0956200840475212},{"$f":"'Actual RAB roll forward'!H741","v":9.6363969288036575},{"$f":"'Actual RAB roll forward'!I741","v":14.569628925218296},{"$f":"'Actual RAB roll forward'!J741","v":0},{"$f":"'Actual RAB roll forward'!K741","v":0},{"$f":"'Actual RAB roll forward'!L741","v":0},{"$f":"'Actual RAB roll forward'!M741","v":0},{"$f":"'Actual RAB roll forward'!N741","v":0},{"$f":"'Actual RAB roll forward'!O741","v":0},{"$f":"'Actual RAB roll forward'!P741","v":0},{"$f":"'Actual RAB roll forward'!Q741","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'Actual RAB roll forward'!G742","v":0},{"$f":"'Actual RAB roll forward'!H742","v":0},{"$f":"'Actual RAB roll forward'!I742","v":0},{"$f":"'Actual RAB roll forward'!J742","v":0},{"$f":"'Actual RAB roll forward'!K742","v":0},{"$f":"'Actual RAB roll forward'!L742","v":0},{"$f":"'Actual RAB roll forward'!M742","v":0},{"$f":"'Actual RAB roll forward'!N742","v":0},{"$f":"'Actual RAB roll forward'!O742","v":0},{"$f":"'Actual RAB roll forward'!P742","v":0},{"$f":"'Actual RAB roll forward'!Q742","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"'Actual RAB roll forward'!G743","v":0},{"$f":"'Actual RAB roll forward'!H743","v":0.58994690341270173},{"$f":"'Actual RAB roll forward'!I743","v":0.67494678791949014},{"$f":"'Actual RAB roll forward'!J743","v":0},{"$f":"'Actual RAB roll forward'!K743","v":0},{"$f":"'Actual RAB roll forward'!L743","v":0},{"$f":"'Actual RAB roll forward'!M743","v":0},{"$f":"'Actual RAB roll forward'!N743","v":0},{"$f":"'Actual RAB roll forward'!O743","v":0},{"$f":"'Actual RAB roll forward'!P743","v":0},{"$f":"'Actual RAB roll forward'!Q743","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"'Actual RAB roll forward'!G744","v":0},{"$f":"'Actual RAB roll forward'!H744","v":0.12129247722153767},{"$f":"'Actual RAB roll forward'!I744","v":0.36282175991693255},{"$f":"'Actual RAB roll forward'!J744","v":0.28954480254849269},{"$f":"'Actual RAB roll forward'!K744","v":0.56882446014689436},{"$f":"'Actual RAB roll forward'!L744","v":0},{"$f":"'Actual RAB roll forward'!M744","v":0},{"$f":"'Actual RAB roll forward'!N744","v":0},{"$f":"'Actual RAB roll forward'!O744","v":0},{"$f":"'Actual RAB roll forward'!P744","v":0},{"$f":"'Actual RAB roll forward'!Q744","v":0}]
[null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,{"$f":"'Actual RAB roll forward'!G745","v":0},{"$f":"'Actual RAB roll forward'!H745","v":0},{"$f":"'Actual RAB roll forward'!I745","v":0},{"$f":"'Actual RAB roll forward'!J745","v":0},{"$f":"'Actual RAB roll forward'!K745","v":0},{"$f":"'Actual RAB roll forward'!L745","v":0},{"$f":"'Actual RAB roll forward'!M745","v":0},{"$f":"'Actual RAB roll forward'!N745","v":0},{"$f":"'Actual RAB roll forward'!O745","v":0},{"$f":"'Actual RAB roll forward'!P745","v":0},{"$f":"'Actual RAB roll forward'!Q745","v":0}]
[]
[null,null,"Nominal Actual Regulatory Depreciation",null,null,null,{"$f":"SUM(G101:G145)","v":-29.183431914737195},{"$f":"SUM(H101:H145)","v":-47.629850532780388},-47.344955554110044,-71.468180865897082,-64.991489646316495,-52.275670015649787,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"'Actual RAB roll forward'!G748","v":4.3135245340123474E-3},{"$f":"'Actual RAB roll forward'!H748","v":-0.11203802991481271},{"$f":"'Actual RAB roll forward'!I748","v":-6.5776679304290653E-2},{"$f":"'Actual RAB roll forward'!J748","v":-0.27985759046669689},{"$f":"'Actual RAB roll forward'!K748","v":-0.29420450944931908},{"$f":"'Actual RAB roll forward'!L748","v":-0.20049025481384558},{"$f":"'Actual RAB roll forward'!M748","v":0},{"$f":"'Actual RAB roll forward'!N748","v":0},{"$f":"'Actual RAB roll forward'!O748","v":0},{"$f":"'Actual RAB roll forward'!P748","v":0},{"$f":"'Actual RAB roll forward'!Q748","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"'Actual RAB roll forward'!G749","v":6.601881637235596E-2},{"$f":"'Actual RAB roll forward'!H749","v":-2.2974367867881929E-2},{"$f":"'Actual RAB roll forward'!I749","v":1.6268860385870998E-2},{"$f":"'Actual RAB roll forward'!J749","v":-0.16383773243063185},{"$f":"'Actual RAB roll forward'!K749","v":-0.17200056941772218},{"$f":"'Actual RAB roll forward'!L749","v":-9.2550933755348813E-2},{"$f":"'Actual RAB roll forward'!M749","v":0},{"$f":"'Actual RAB roll forward'!N749","v":0},{"$f":"'Actual RAB roll forward'!O749","v":0},{"$f":"'Actual RAB roll forward'!P749","v":0},{"$f":"'Actual RAB roll forward'!Q749","v":0}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"'Actual RAB roll forward'!G750","v":6.9253997569070691E-2},{"$f":"'Actual RAB roll forward'!H750","v":-0.34275674675302037},{"$f":"'Actual RAB roll forward'!I750","v":-0.20475587907486381},{"$f":"'Actual RAB roll forward'!J750","v":-0.99772552971961881},{"$f":"'Actual RAB roll forward'!K750","v":-1.0506844187815427},{"$f":"'Actual RAB roll forward'!L750","v":-0.72441870242119299},{"$f":"'Actual RAB roll forward'!M750","v":0},{"$f":"'Actual RAB roll forward'!N750","v":0},{"$f":"'Actual RAB roll forward'!O750","v":0},{"$f":"'Actual RAB roll forward'!P750","v":0},{"$f":"'Actual RAB roll forward'!Q750","v":0}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"'Actual RAB roll forward'!G751","v":-1.0115502428936891E-2},{"$f":"'Actual RAB roll forward'!H751","v":-2.3424672272672982E-2},{"$f":"'Actual RAB roll forward'!I751","v":-1.4980305431044103E-2},{"$f":"'Actual RAB roll forward'!J751","v":-7.4264389289728477E-2},{"$f":"'Actual RAB roll forward'!K751","v":-8.3153883784133312E-2},{"$f":"'Actual RAB roll forward'!L751","v":-5.3776941107971404E-2},{"$f":"'Actual RAB roll forward'!M751","v":0},{"$f":"'Actual RAB roll forward'!N751","v":0},{"$f":"'Actual RAB roll forward'!O751","v":0},{"$f":"'Actual RAB roll forward'!P751","v":0},{"$f":"'Actual RAB roll forward'!Q751","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"'Actual RAB roll forward'!G752","v":-0.83253973983832774},{"$f":"'Actual RAB roll forward'!H752","v":-1.0914239983582268},{"$f":"'Actual RAB roll forward'!I752","v":-1.2369429117736928},{"$f":"'Actual RAB roll forward'!J752","v":-1.0402264098289145},{"$f":"'Actual RAB roll forward'!K752","v":-0.58852111171638322},{"$f":"'Actual RAB roll forward'!L752","v":-1.9465792397408128},{"$f":"'Actual RAB roll forward'!M752","v":0},{"$f":"'Actual RAB roll forward'!N752","v":0},{"$f":"'Actual RAB roll forward'!O752","v":0},{"$f":"'Actual RAB roll forward'!P752","v":0},{"$f":"'Actual RAB roll forward'!Q752","v":0}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"'Actual RAB roll forward'!G753","v":3.0696676708541926E-2},{"$f":"'Actual RAB roll forward'!H753","v":-0.1044142293921908},{"$f":"'Actual RAB roll forward'!I753","v":-5.4423795555786914E-2},{"$f":"'Actual RAB roll forward'!J753","v":-0.31496370370848892},{"$f":"'Actual RAB roll forward'!K753","v":-0.33134449819998563},{"$f":"'Actual RAB roll forward'!L753","v":-0.22220857041690217},{"$f":"'Actual RAB roll forward'!M753","v":0},{"$f":"'Actual RAB roll forward'!N753","v":0},{"$f":"'Actual RAB roll forward'!O753","v":0},{"$f":"'Actual RAB roll forward'!P753","v":0},{"$f":"'Actual RAB roll forward'!Q753","v":0}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"'Actual RAB roll forward'!G754","v":-0.70730487633032091},{"$f":"'Actual RAB roll forward'!H754","v":-1.4867071432993328},{"$f":"'Actual RAB roll forward'!I754","v":-1.2692432458938194},{"$f":"'Actual RAB roll forward'!J754","v":-2.9078426398859376},{"$f":"'Actual RAB roll forward'!K754","v":-3.1163017341051393},{"$f":"'Actual RAB roll forward'!L754","v":-2.5101042132532387},{"$f":"'Actual RAB roll forward'!M754","v":0},{"$f":"'Actual RAB roll forward'!N754","v":0},{"$f":"'Actual RAB roll forward'!O754","v":0},{"$f":"'Actual RAB roll forward'!P754","v":0},{"$f":"'Actual RAB roll forward'!Q754","v":0}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"'Actual RAB roll forward'!G755","v":-4.8933364591518149},{"$f":"'Actual RAB roll forward'!H755","v":-7.8669612771360118},{"$f":"'Actual RAB roll forward'!I755","v":-7.1346186967826188},{"$f":"'Actual RAB roll forward'!J755","v":-13.273876871867136},{"$f":"'Actual RAB roll forward'!K755","v":-14.025699050639336},{"$f":"'Actual RAB roll forward'!L755","v":-11.899563504627785},{"$f":"'Actual RAB roll forward'!M755","v":0},{"$f":"'Actual RAB roll forward'!N755","v":0},{"$f":"'Actual RAB roll forward'!O755","v":0},{"$f":"'Actual RAB roll forward'!P755","v":0},{"$f":"'Actual RAB roll forward'!Q755","v":0}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"'Actual RAB roll forward'!G756","v":-0.12480386311314928},{"$f":"'Actual RAB roll forward'!H756","v":-0.22056749378982526},{"$f":"'Actual RAB roll forward'!I756","v":-0.18851799766183669},{"$f":"'Actual RAB roll forward'!J756","v":-0.40602765041424183},{"$f":"'Actual RAB roll forward'!K756","v":-0.43432140304424849},{"$f":"'Actual RAB roll forward'!L756","v":-0.34722380550055781},{"$f":"'Actual RAB roll forward'!M756","v":0},{"$f":"'Actual RAB roll forward'!N756","v":0},{"$f":"'Actual RAB roll forward'!O756","v":0},{"$f":"'Actual RAB roll forward'!P756","v":0},{"$f":"'Actual RAB roll forward'!Q756","v":0}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"'Actual RAB roll forward'!G757","v":1.4331203625335949},{"$f":"'Actual RAB roll forward'!H757","v":9.7068024864158886E-2},{"$f":"'Actual RAB roll forward'!I757","v":0.97879499488125887},{"$f":"'Actual RAB roll forward'!J757","v":-2.8881083630839957},{"$f":"'Actual RAB roll forward'!K757","v":-3.0627300198854801},{"$f":"'Actual RAB roll forward'!L757","v":-1.2649493744613096},{"$f":"'Actual RAB roll forward'!M757","v":0},{"$f":"'Actual RAB roll forward'!N757","v":0},{"$f":"'Actual RAB roll forward'!O757","v":0},{"$f":"'Actual RAB roll forward'!P757","v":0},{"$f":"'Actual RAB roll forward'!Q757","v":0}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"'Actual RAB roll forward'!G758","v":3.7781542798913216E-3},{"$f":"'Actual RAB roll forward'!H758","v":1.2258997716062849E-3},{"$f":"'Actual RAB roll forward'!I758","v":3.4059961476280987E-3},{"$f":"'Actual RAB roll forward'!J758","v":-4.0792435853187446E-3},{"$f":"'Actual RAB roll forward'!K758","v":-4.4913652321273831E-3},{"$f":"'Actual RAB roll forward'!L758","v":-8.6191615668114799E-5},{"$f":"'Actual RAB roll forward'!M758","v":0},{"$f":"'Actual RAB roll forward'!N758","v":0},{"$f":"'Actual RAB roll forward'!O758","v":0},{"$f":"'Actual RAB roll forward'!P758","v":0},{"$f":"'Actual RAB roll forward'!Q758","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"'Actual RAB roll forward'!G759","v":4.2836923818901501E-4},{"$f":"'Actual RAB roll forward'!H759","v":-7.0619485844428294E-3},{"$f":"'Actual RAB roll forward'!I759","v":-2.6784679106740678E-3},{"$f":"'Actual RAB roll forward'!J759","v":-2.6215206030660528E-2},{"$f":"'Actual RAB roll forward'!K759","v":-2.9223952097154823E-2},{"$f":"'Actual RAB roll forward'!L759","v":-1.8433861427058225E-2},{"$f":"'Actual RAB roll forward'!M759","v":0},{"$f":"'Actual RAB roll forward'!N759","v":0},{"$f":"'Actual RAB roll forward'!O759","v":0},{"$f":"'Actual RAB roll forward'!P759","v":0},{"$f":"'Actual RAB roll forward'!Q759","v":0}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"'Actual RAB roll forward'!G760","v":-0.46410520029082336},{"$f":"'Actual RAB roll forward'!H760","v":-0.64306631752920773},{"$f":"'Actual RAB roll forward'!I760","v":-0.60725662731193641},{"$f":"'Actual RAB roll forward'!J760","v":-0.97507276756495154},{"$f":"'Actual RAB roll forward'!K760","v":-1.0428495300824578},{"$f":"'Actual RAB roll forward'!L760","v":-0.9173809013259363},{"$f":"'Actual RAB roll forward'!M760","v":0},{"$f":"'Actual RAB roll forward'!N760","v":0},{"$f":"'Actual RAB roll forward'!O760","v":0},{"$f":"'Actual RAB roll forward'!P760","v":0},{"$f":"'Actual RAB roll forward'!Q760","v":0}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"'Actual RAB roll forward'!G761","v":-1.677780653616086},{"$f":"'Actual RAB roll forward'!H761","v":-2.8561362041471421},{"$f":"'Actual RAB roll forward'!I761","v":-2.4676629570352882},{"$f":"'Actual RAB roll forward'!J761","v":-5.1192147924625653},{"$f":"'Actual RAB roll forward'!K761","v":-5.3783885608244493},{"$f":"'Actual RAB roll forward'!L761","v":-4.3913894376357732},{"$f":"'Actual RAB roll forward'!M761","v":0},{"$f":"'Actual RAB roll forward'!N761","v":0},{"$f":"'Actual RAB roll forward'!O761","v":0},{"$f":"'Actual RAB roll forward'!P761","v":0},{"$f":"'Actual RAB roll forward'!Q761","v":0}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"'Actual RAB roll forward'!G762","v":-0.54536035887925638},{"$f":"'Actual RAB roll forward'!H762","v":-1.0243141174475827},{"$f":"'Actual RAB roll forward'!I762","v":-0.85155639280009998},{"$f":"'Actual RAB roll forward'!J762","v":-1.9467976807914735},{"$f":"'Actual RAB roll forward'!K762","v":-2.0559722931663411},{"$f":"'Actual RAB roll forward'!L762","v":-1.6369716227937881},{"$f":"'Actual RAB roll forward'!M762","v":0},{"$f":"'Actual RAB roll forward'!N762","v":0},{"$f":"'Actual RAB roll forward'!O762","v":0},{"$f":"'Actual RAB roll forward'!P762","v":0},{"$f":"'Actual RAB roll forward'!Q762","v":0}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"'Actual RAB roll forward'!G763","v":-0.29256713239252208},{"$f":"'Actual RAB roll forward'!H763","v":-0.55400362472029241},{"$f":"'Actual RAB roll forward'!I763","v":-0.47444002247042749},{"$f":"'Actual RAB roll forward'!J763","v":-1.0858418688085576},{"$f":"'Actual RAB roll forward'!K763","v":-1.1951535695207052},{"$f":"'Actual RAB roll forward'!L763","v":-0.96420128747053224},{"$f":"'Actual RAB roll forward'!M763","v":0},{"$f":"'Actual RAB roll forward'!N763","v":0},{"$f":"'Actual RAB roll forward'!O763","v":0},{"$f":"'Actual RAB roll forward'!P763","v":0},{"$f":"'Actual RAB roll forward'!Q763","v":0}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"'Actual RAB roll forward'!G764","v":-0.97097384602029257},{"$f":"'Actual RAB roll forward'!H764","v":-1.3786341846202652},{"$f":"'Actual RAB roll forward'!I764","v":-1.305000930776254},{"$f":"'Actual RAB roll forward'!J764","v":-2.0929107804071148},{"$f":"'Actual RAB roll forward'!K764","v":-2.2201111283346608},{"$f":"'Actual RAB roll forward'!L764","v":-1.97616932743984},{"$f":"'Actual RAB roll forward'!M764","v":0},{"$f":"'Actual RAB roll forward'!N764","v":0},{"$f":"'Actual RAB roll forward'!O764","v":0},{"$f":"'Actual RAB roll forward'!P764","v":0},{"$f":"'Actual RAB roll forward'!Q764","v":0}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"'Actual RAB roll forward'!G765","v":-1.3720806401524226},{"$f":"'Actual RAB roll forward'!H765","v":-1.94276668188532},{"$f":"'Actual RAB roll forward'!I765","v":-1.8379754779423632},{"$f":"'Actual RAB roll forward'!J765","v":-2.9701961968488044},{"$f":"'Actual RAB roll forward'!K765","v":-3.1491304591850011},{"$f":"'Actual RAB roll forward'!L765","v":-2.7931291919567593},{"$f":"'Actual RAB roll forward'!M765","v":0},{"$f":"'Actual RAB roll forward'!N765","v":0},{"$f":"'Actual RAB roll forward'!O765","v":0},{"$f":"'Actual RAB roll forward'!P765","v":0},{"$f":"'Actual RAB roll forward'!Q765","v":0}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"'Actual RAB roll forward'!G766","v":-0.42130566836075634},{"$f":"'Actual RAB roll forward'!H766","v":-0.92057188304175797},{"$f":"'Actual RAB roll forward'!I766","v":-0.74658696966127902},{"$f":"'Actual RAB roll forward'!J766","v":-1.9834417162815434},{"$f":"'Actual RAB roll forward'!K766","v":-2.1655385767397979},{"$f":"'Actual RAB roll forward'!L766","v":-1.6894968366587499},{"$f":"'Actual RAB roll forward'!M766","v":0},{"$f":"'Actual RAB roll forward'!N766","v":0},{"$f":"'Actual RAB roll forward'!O766","v":0},{"$f":"'Actual RAB roll forward'!P766","v":0},{"$f":"'Actual RAB roll forward'!Q766","v":0}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"'Actual RAB roll forward'!G767","v":0.42070195814932854},{"$f":"'Actual RAB roll forward'!H767","v":-0.21007531593498019},{"$f":"'Actual RAB roll forward'!I767","v":0.15454168338896146},{"$f":"'Actual RAB roll forward'!J767","v":-1.4756687030652997},{"$f":"'Actual RAB roll forward'!K767","v":-1.5639832820386665},{"$f":"'Actual RAB roll forward'!L767","v":-0.79347854119345396},{"$f":"'Actual RAB roll forward'!M767","v":0},{"$f":"'Actual RAB roll forward'!N767","v":0},{"$f":"'Actual RAB roll forward'!O767","v":0},{"$f":"'Actual RAB roll forward'!P767","v":0},{"$f":"'Actual RAB roll forward'!Q767","v":0}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"'Actual RAB roll forward'!G768","v":0.36783210772271768},{"$f":"'Actual RAB roll forward'!H768","v":0.12931037556373115},{"$f":"'Actual RAB roll forward'!I768","v":0.30600956649667532},{"$f":"'Actual RAB roll forward'!J768","v":-0.42281055270867696},{"$f":"'Actual RAB roll forward'!K768","v":-0.45194993024066832},{"$f":"'Actual RAB roll forward'!L768","v":-0.10391022710489251},{"$f":"'Actual RAB roll forward'!M768","v":0},{"$f":"'Actual RAB roll forward'!N768","v":0},{"$f":"'Actual RAB roll forward'!O768","v":0},{"$f":"'Actual RAB roll forward'!P768","v":0},{"$f":"'Actual RAB roll forward'!Q768","v":0}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G769","v":-1.2953171810012895E-3},{"$f":"'Actual RAB roll forward'!H769","v":-1.4432579836981764E-3},{"$f":"'Actual RAB roll forward'!I769","v":-1.5107804579536119E-3},{"$f":"'Actual RAB roll forward'!J769","v":-4.2468067291114528E-5},{"$f":"'Actual RAB roll forward'!K769","v":-1.6546427687987866E-7},{"$f":"'Actual RAB roll forward'!L769","v":-2.718341691597969E-7},{"$f":"'Actual RAB roll forward'!M769","v":0},{"$f":"'Actual RAB roll forward'!N769","v":0},{"$f":"'Actual RAB roll forward'!O769","v":0},{"$f":"'Actual RAB roll forward'!P769","v":0},{"$f":"'Actual RAB roll forward'!Q769","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G770","v":-5.4113214375188234E-3},{"$f":"'Actual RAB roll forward'!H770","v":-2.6273725405006054E-2},{"$f":"'Actual RAB roll forward'!I770","v":-1.9229559596825152E-2},{"$f":"'Actual RAB roll forward'!J770","v":-5.9615394170083824E-2},{"$f":"'Actual RAB roll forward'!K770","v":-6.3906068060379087E-2},{"$f":"'Actual RAB roll forward'!L770","v":-4.7156398945046619E-2},{"$f":"'Actual RAB roll forward'!M770","v":0},{"$f":"'Actual RAB roll forward'!N770","v":0},{"$f":"'Actual RAB roll forward'!O770","v":0},{"$f":"'Actual RAB roll forward'!P770","v":0},{"$f":"'Actual RAB roll forward'!Q770","v":0}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G771","v":-4.844149843594521E-2},{"$f":"'Actual RAB roll forward'!H771","v":-5.9769191896532015E-2},{"$f":"'Actual RAB roll forward'!I771","v":-5.9814878676938341E-2},{"$f":"'Actual RAB roll forward'!J771","v":-7.625631906497872E-2},{"$f":"'Actual RAB roll forward'!K771","v":-7.8549832079874649E-2},{"$f":"'Actual RAB roll forward'!L771","v":-7.5768549755903913E-2},{"$f":"'Actual RAB roll forward'!M771","v":0},{"$f":"'Actual RAB roll forward'!N771","v":0},{"$f":"'Actual RAB roll forward'!O771","v":0},{"$f":"'Actual RAB roll forward'!P771","v":0},{"$f":"'Actual RAB roll forward'!Q771","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G772","v":-1.4180768662356708E-2},{"$f":"'Actual RAB roll forward'!H772","v":-5.0385462319069013E-2},{"$f":"'Actual RAB roll forward'!I772","v":-3.8697302430520775E-2},{"$f":"'Actual RAB roll forward'!J772","v":-0.10771000310913557},{"$f":"'Actual RAB roll forward'!K772","v":-0.11523594488281427},{"$f":"'Actual RAB roll forward'!L772","v":-8.70378572227231E-2},{"$f":"'Actual RAB roll forward'!M772","v":0},{"$f":"'Actual RAB roll forward'!N772","v":0},{"$f":"'Actual RAB roll forward'!O772","v":0},{"$f":"'Actual RAB roll forward'!P772","v":0},{"$f":"'Actual RAB roll forward'!Q772","v":0}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G773","v":-0.34187741816929851},{"$f":"'Actual RAB roll forward'!H773","v":-0.45560767756749931},{"$f":"'Actual RAB roll forward'!I773","v":-0.4496978089462299},{"$f":"'Actual RAB roll forward'!J773","v":-0.61554024961553588},{"$f":"'Actual RAB roll forward'!K773","v":-0.64667232636720351},{"$f":"'Actual RAB roll forward'!L773","v":-0.60658074113157978},{"$f":"'Actual RAB roll forward'!M773","v":0},{"$f":"'Actual RAB roll forward'!N773","v":0},{"$f":"'Actual RAB roll forward'!O773","v":0},{"$f":"'Actual RAB roll forward'!P773","v":0},{"$f":"'Actual RAB roll forward'!Q773","v":0}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G774","v":-0.94427989916479671},{"$f":"'Actual RAB roll forward'!H774","v":-1.1076339487529883},{"$f":"'Actual RAB roll forward'!I774","v":-1.14455304724875},{"$f":"'Actual RAB roll forward'!J774","v":-1.3313642031805084},{"$f":"'Actual RAB roll forward'!K774","v":-1.375833025049563},{"$f":"'Actual RAB roll forward'!L774","v":-1.3864700843744764},{"$f":"'Actual RAB roll forward'!M774","v":0},{"$f":"'Actual RAB roll forward'!N774","v":0},{"$f":"'Actual RAB roll forward'!O774","v":0},{"$f":"'Actual RAB roll forward'!P774","v":0},{"$f":"'Actual RAB roll forward'!Q774","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G775","v":-0.59206009292119877},{"$f":"'Actual RAB roll forward'!H775","v":-1.1837909701054745},{"$f":"'Actual RAB roll forward'!I775","v":-1.0546952300110377},{"$f":"'Actual RAB roll forward'!J775","v":-2.0775455658786992},{"$f":"'Actual RAB roll forward'!K775","v":-2.2485134263060012},{"$f":"'Actual RAB roll forward'!L775","v":-1.8771638099050232},{"$f":"'Actual RAB roll forward'!M775","v":0},{"$f":"'Actual RAB roll forward'!N775","v":0},{"$f":"'Actual RAB roll forward'!O775","v":0},{"$f":"'Actual RAB roll forward'!P775","v":0},{"$f":"'Actual RAB roll forward'!Q775","v":0}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G776","v":-2.5018790862021745},{"$f":"'Actual RAB roll forward'!H776","v":-2.8487071310129317},{"$f":"'Actual RAB roll forward'!I776","v":-2.9688490553298625},{"$f":"'Actual RAB roll forward'!J776","v":-3.275697370324568},{"$f":"'Actual RAB roll forward'!K776","v":-2.9061451049502782},{"$f":"'Actual RAB roll forward'!L776","v":-5.4674117010309768E-2},{"$f":"'Actual RAB roll forward'!M776","v":0},{"$f":"'Actual RAB roll forward'!N776","v":0},{"$f":"'Actual RAB roll forward'!O776","v":0},{"$f":"'Actual RAB roll forward'!P776","v":0},{"$f":"'Actual RAB roll forward'!Q776","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"'Actual RAB roll forward'!G777","v":0},{"$f":"'Actual RAB roll forward'!H777","v":0},{"$f":"'Actual RAB roll forward'!I777","v":0},{"$f":"'Actual RAB roll forward'!J777","v":0},{"$f":"'Actual RAB roll forward'!K777","v":0},{"$f":"'Actual RAB roll forward'!L777","v":0},{"$f":"'Actual RAB roll forward'!M777","v":0},{"$f":"'Actual RAB roll forward'!N777","v":0},{"$f":"'Actual RAB roll forward'!O777","v":0},{"$f":"'Actual RAB roll forward'!P777","v":0},{"$f":"'Actual RAB roll forward'!Q777","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"'Actual RAB roll forward'!G778","v":0},{"$f":"'Actual RAB roll forward'!H778","v":0},{"$f":"'Actual RAB roll forward'!I778","v":0},{"$f":"'Actual RAB roll forward'!J778","v":0},{"$f":"'Actual RAB roll forward'!K778","v":0},{"$f":"'Actual RAB roll forward'!L778","v":0},{"$f":"'Actual RAB roll forward'!M778","v":0},{"$f":"'Actual RAB roll forward'!N778","v":0},{"$f":"'Actual RAB roll forward'!O778","v":0},{"$f":"'Actual RAB roll forward'!P778","v":0},{"$f":"'Actual RAB roll forward'!Q778","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"'Actual RAB roll forward'!G779","v":0},{"$f":"'Actual RAB roll forward'!H779","v":0},{"$f":"'Actual RAB roll forward'!I779","v":0},{"$f":"'Actual RAB roll forward'!J779","v":0},{"$f":"'Actual RAB roll forward'!K779","v":0},{"$f":"'Actual RAB roll forward'!L779","v":0},{"$f":"'Actual RAB roll forward'!M779","v":0},{"$f":"'Actual RAB roll forward'!N779","v":0},{"$f":"'Actual RAB roll forward'!O779","v":0},{"$f":"'Actual RAB roll forward'!P779","v":0},{"$f":"'Actual RAB roll forward'!Q779","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"'Actual RAB roll forward'!G780","v":0},{"$f":"'Actual RAB roll forward'!H780","v":0},{"$f":"'Actual RAB roll forward'!I780","v":0},{"$f":"'Actual RAB roll forward'!J780","v":0},{"$f":"'Actual RAB roll forward'!K780","v":0},{"$f":"'Actual RAB roll forward'!L780","v":0},{"$f":"'Actual RAB roll forward'!M780","v":0},{"$f":"'Actual RAB roll forward'!N780","v":0},{"$f":"'Actual RAB roll forward'!O780","v":0},{"$f":"'Actual RAB roll forward'!P780","v":0},{"$f":"'Actual RAB roll forward'!Q780","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"'Actual RAB roll forward'!G781","v":0},{"$f":"'Actual RAB roll forward'!H781","v":0},{"$f":"'Actual RAB roll forward'!I781","v":0},{"$f":"'Actual RAB roll forward'!J781","v":0},{"$f":"'Actual RAB roll forward'!K781","v":0},{"$f":"'Actual RAB roll forward'!L781","v":0},{"$f":"'Actual RAB roll forward'!M781","v":0},{"$f":"'Actual RAB roll forward'!N781","v":0},{"$f":"'Actual RAB roll forward'!O781","v":0},{"$f":"'Actual RAB roll forward'!P781","v":0},{"$f":"'Actual RAB roll forward'!Q781","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"'Actual RAB roll forward'!G782","v":0},{"$f":"'Actual RAB roll forward'!H782","v":0},{"$f":"'Actual RAB roll forward'!I782","v":0},{"$f":"'Actual RAB roll forward'!J782","v":0},{"$f":"'Actual RAB roll forward'!K782","v":0},{"$f":"'Actual RAB roll forward'!L782","v":0},{"$f":"'Actual RAB roll forward'!M782","v":0},{"$f":"'Actual RAB roll forward'!N782","v":0},{"$f":"'Actual RAB roll forward'!O782","v":0},{"$f":"'Actual RAB roll forward'!P782","v":0},{"$f":"'Actual RAB roll forward'!Q782","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"'Actual RAB roll forward'!G783","v":6.9166790815399684E-2},{"$f":"'Actual RAB roll forward'!H783","v":5.7566406188993072E-2},{"$f":"'Actual RAB roll forward'!I783","v":6.9079687426791714E-2},{"$f":"'Actual RAB roll forward'!J783","v":3.2237187465835912E-2},{"$f":"'Actual RAB roll forward'!K783","v":3.2237187465836481E-2},{"$f":"'Actual RAB roll forward'!L783","v":5.2961093693873494E-2},{"$f":"'Actual RAB roll forward'!M783","v":0},{"$f":"'Actual RAB roll forward'!N783","v":0},{"$f":"'Actual RAB roll forward'!O783","v":0},{"$f":"'Actual RAB roll forward'!P783","v":0},{"$f":"'Actual RAB roll forward'!Q783","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"'Actual RAB roll forward'!G784","v":-3.5572382864346856},{"$f":"'Actual RAB roll forward'!H784","v":-5.3329826058703107},{"$f":"'Actual RAB roll forward'!I784","v":-5.9563923593620904},{"$f":"'Actual RAB roll forward'!J784","v":-7.1511493962329533},{"$f":"'Actual RAB roll forward'!K784","v":-4.3490599985788831},{"$f":"'Actual RAB roll forward'!L784","v":-1.6806901262005467},{"$f":"'Actual RAB roll forward'!M784","v":0},{"$f":"'Actual RAB roll forward'!N784","v":0},{"$f":"'Actual RAB roll forward'!O784","v":0},{"$f":"'Actual RAB roll forward'!P784","v":0},{"$f":"'Actual RAB roll forward'!Q784","v":0}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"'Actual RAB roll forward'!G785","v":-7.7857741714555324},{"$f":"'Actual RAB roll forward'!H785","v":-11.127767232832214},{"$f":"'Actual RAB roll forward'!I785","v":-12.947046400947956},{"$f":"'Actual RAB roll forward'!J785","v":-10.874835858827828},{"$f":"'Actual RAB roll forward'!K785","v":-5.1840092976348622},{"$f":"'Actual RAB roll forward'!L785","v":-6.5014341326577263},{"$f":"'Actual RAB roll forward'!M785","v":0},{"$f":"'Actual RAB roll forward'!N785","v":0},{"$f":"'Actual RAB roll forward'!O785","v":0},{"$f":"'Actual RAB roll forward'!P785","v":0},{"$f":"'Actual RAB roll forward'!Q785","v":0}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"'Actual RAB roll forward'!G786","v":2.4343706447372604E-2},{"$f":"'Actual RAB roll forward'!H786","v":-0.66524051092514636},{"$f":"'Actual RAB roll forward'!I786","v":-0.64107604005667496},{"$f":"'Actual RAB roll forward'!J786","v":-0.92333207029790387},{"$f":"'Actual RAB roll forward'!K786","v":-0.95267534623197792},{"$f":"'Actual RAB roll forward'!L786","v":-0.87957032957807479},{"$f":"'Actual RAB roll forward'!M786","v":0},{"$f":"'Actual RAB roll forward'!N786","v":0},{"$f":"'Actual RAB roll forward'!O786","v":0},{"$f":"'Actual RAB roll forward'!P786","v":0},{"$f":"'Actual RAB roll forward'!Q786","v":0}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"'Actual RAB roll forward'!G787","v":0.37017477011417715},{"$f":"'Actual RAB roll forward'!H787","v":0.27188438732403125},{"$f":"'Actual RAB roll forward'!I787","v":0.3262612647888376},{"$f":"'Actual RAB roll forward'!J787","v":0.1522552569014565},{"$f":"'Actual RAB roll forward'!K787","v":0.15225525690145919},{"$f":"'Actual RAB roll forward'!L787","v":0.25013363633810803},{"$f":"'Actual RAB roll forward'!M787","v":0},{"$f":"'Actual RAB roll forward'!N787","v":0},{"$f":"'Actual RAB roll forward'!O787","v":0},{"$f":"'Actual RAB roll forward'!P787","v":0},{"$f":"'Actual RAB roll forward'!Q787","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"'Actual RAB roll forward'!G788","v":-3.9385493485826295},{"$f":"'Actual RAB roll forward'!H788","v":-4.5194056751270653},{"$f":"'Actual RAB roll forward'!I788","v":-5.4761748784044819},{"$f":"'Actual RAB roll forward'!J788","v":-4.7341124001153307},{"$f":"'Actual RAB roll forward'!K788","v":-4.8669316175827042},{"$f":"'Actual RAB roll forward'!L788","v":-4.8926532449038422},{"$f":"'Actual RAB roll forward'!M788","v":0},{"$f":"'Actual RAB roll forward'!N788","v":0},{"$f":"'Actual RAB roll forward'!O788","v":0},{"$f":"'Actual RAB roll forward'!P788","v":0},{"$f":"'Actual RAB roll forward'!Q788","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'Actual RAB roll forward'!G789","v":0},{"$f":"'Actual RAB roll forward'!H789","v":0},{"$f":"'Actual RAB roll forward'!I789","v":0},{"$f":"'Actual RAB roll forward'!J789","v":0},{"$f":"'Actual RAB roll forward'!K789","v":0},{"$f":"'Actual RAB roll forward'!L789","v":0},{"$f":"'Actual RAB roll forward'!M789","v":0},{"$f":"'Actual RAB roll forward'!N789","v":0},{"$f":"'Actual RAB roll forward'!O789","v":0},{"$f":"'Actual RAB roll forward'!P789","v":0},{"$f":"'Actual RAB roll forward'!Q789","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"'Actual RAB roll forward'!G790","v":0},{"$f":"'Actual RAB roll forward'!H790","v":0},{"$f":"'Actual RAB roll forward'!I790","v":1.7283600685918995E-2},{"$f":"'Actual RAB roll forward'!J790","v":1.7030817920544051E-2},{"$f":"'Actual RAB roll forward'!K790","v":1.7030817920544349E-2},{"$f":"'Actual RAB roll forward'!L790","v":2.7979200869465329E-2},{"$f":"'Actual RAB roll forward'!M790","v":0},{"$f":"'Actual RAB roll forward'!N790","v":0},{"$f":"'Actual RAB roll forward'!O790","v":0},{"$f":"'Actual RAB roll forward'!P790","v":0},{"$f":"'Actual RAB roll forward'!Q790","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"'Actual RAB roll forward'!G791","v":0},{"$f":"'Actual RAB roll forward'!H791","v":0},{"$f":"'Actual RAB roll forward'!I791","v":3.5534905435997367E-3},{"$f":"'Actual RAB roll forward'!J791","v":6.4775599502361796E-3},{"$f":"'Actual RAB roll forward'!K791","v":1.0273091069785863E-2},{"$f":"'Actual RAB roll forward'!L791","v":2.8968683689595119E-2},{"$f":"'Actual RAB roll forward'!M791","v":0},{"$f":"'Actual RAB roll forward'!N791","v":0},{"$f":"'Actual RAB roll forward'!O791","v":0},{"$f":"'Actual RAB roll forward'!P791","v":0},{"$f":"'Actual RAB roll forward'!Q791","v":0}]
[null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,{"$f":"'Actual RAB roll forward'!G792","v":0},{"$f":"'Actual RAB roll forward'!H792","v":0},{"$f":"'Actual RAB roll forward'!I792","v":0},{"$f":"'Actual RAB roll forward'!J792","v":0},{"$f":"'Actual RAB roll forward'!K792","v":0},{"$f":"'Actual RAB roll forward'!L792","v":0},{"$f":"'Actual RAB roll forward'!M792","v":0},{"$f":"'Actual RAB roll forward'!N792","v":0},{"$f":"'Actual RAB roll forward'!O792","v":0},{"$f":"'Actual RAB roll forward'!P792","v":0},{"$f":"'Actual RAB roll forward'!Q792","v":0}]
[]
[null,null,"Nominal Prudent Additional Capex Allowance",null,null,null,{"$f":"SUM(G148:G192)","v":-21.839631502047123}]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"'Actual RAB roll forward'!G795","v":-0.97336317345823598}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"'Actual RAB roll forward'!G796","v":-0.44482408467969003}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"'Actual RAB roll forward'!G797","v":-3.0001904764974796}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"'Actual RAB roll forward'!G798","v":-2.3992609701431009E-2}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"'Actual RAB roll forward'!G799","v":-1.7265301311903993}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"'Actual RAB roll forward'!G800","v":-0.80315253894443261}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"'Actual RAB roll forward'!G801","v":-1.6704330725098968}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"'Actual RAB roll forward'!G802","v":-0.67279281894794707}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"'Actual RAB roll forward'!G803","v":1.0688030964166817E-2}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"'Actual RAB roll forward'!G804","v":0.84124623869530257}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"'Actual RAB roll forward'!G805","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"'Actual RAB roll forward'!G806","v":2.4566569292252823E-2}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"'Actual RAB roll forward'!G807","v":4.9965412574924706E-2}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"'Actual RAB roll forward'!G808","v":0.78981494211175729}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"'Actual RAB roll forward'!G809","v":0.17393914361289031}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"'Actual RAB roll forward'!G810","v":-3.2243695617511392E-2}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"'Actual RAB roll forward'!G811","v":6.5673656248277368E-3}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"'Actual RAB roll forward'!G812","v":0.19597077360878457}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"'Actual RAB roll forward'!G813","v":0.21982362753784646}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"'Actual RAB roll forward'!G814","v":-0.55637592302608763}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"'Actual RAB roll forward'!G815","v":-0.19260680257128504}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G816","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G817","v":-6.550238317930375E-2}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G818","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G819","v":-0.11847613592510567}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G820","v":-0.31050233289620122}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G821","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G822","v":-2.4893973446484221}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G823","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"'Actual RAB roll forward'!G824","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"'Actual RAB roll forward'!G825","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"'Actual RAB roll forward'!G826","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"'Actual RAB roll forward'!G827","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"'Actual RAB roll forward'!G828","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"'Actual RAB roll forward'!G829","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"'Actual RAB roll forward'!G830","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"'Actual RAB roll forward'!G831","v":-0.34895029600314142}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"'Actual RAB roll forward'!G832","v":0.19140059323189007}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"'Actual RAB roll forward'!G833","v":-8.9017185372276622}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"'Actual RAB roll forward'!G834","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"'Actual RAB roll forward'!G835","v":-2.0125618422775315}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'Actual RAB roll forward'!G836","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"'Actual RAB roll forward'!G837","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"'Actual RAB roll forward'!G838","v":0}]
[null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,{"$f":"'Actual RAB roll forward'!G839","v":0}]
[]
[null,null,"Nominal Foregone Return on Prudent Additional Capex",null,null,null,{"$f":"SUM(G195:G239)","v":-11.521732015595765}]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"'Actual RAB roll forward'!G842","v":-0.51350818979635426}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"'Actual RAB roll forward'!G843","v":-0.23467172041257495}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"'Actual RAB roll forward'!G844","v":-1.5827826885589338}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"'Actual RAB roll forward'!G845","v":-1.2657558773771418E-2}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"'Actual RAB roll forward'!G846","v":-0.91084950250019381}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"'Actual RAB roll forward'!G847","v":-0.42371174259491073}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"'Actual RAB roll forward'!G848","v":-0.88125489707293114}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"'Actual RAB roll forward'!G849","v":-0.35493907308870498}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"'Actual RAB roll forward'!G850","v":5.63858545561892E-3}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"'Actual RAB roll forward'!G851","v":0.44380848277896334}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"'Actual RAB roll forward'!G852","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"'Actual RAB roll forward'!G853","v":1.2960357316531175E-2}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"'Actual RAB roll forward'!G854","v":2.6359789709959138E-2}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"'Actual RAB roll forward'!G855","v":0.41667535022612284}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"'Actual RAB roll forward'!G856","v":9.1763462196791046E-2}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"'Actual RAB roll forward'!G857","v":-1.7010507712210406E-2}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"'Actual RAB roll forward'!G858","v":3.4646842264993436E-3}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"'Actual RAB roll forward'!G859","v":0.10338648507864055}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"'Actual RAB roll forward'!G860","v":0.11597031419462363}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"'Actual RAB roll forward'!G861","v":-0.29352209007901275}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"'Actual RAB roll forward'!G862","v":-0.10161178605046958}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G863","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G864","v":-3.4556485319089024E-2}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G865","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G866","v":-6.2503357176352248E-2}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G867","v":-0.16380883851048489}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G868","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G869","v":-1.3133082892303523}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G870","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"'Actual RAB roll forward'!G871","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"'Actual RAB roll forward'!G872","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"'Actual RAB roll forward'!G873","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"'Actual RAB roll forward'!G874","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"'Actual RAB roll forward'!G875","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"'Actual RAB roll forward'!G876","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"'Actual RAB roll forward'!G877","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"'Actual RAB roll forward'!G878","v":-0.18409247413053439}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"'Actual RAB roll forward'!G879","v":0.10097543736656824}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"'Actual RAB roll forward'!G880","v":-4.6961971613204447}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"'Actual RAB roll forward'!G881","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"'Actual RAB roll forward'!G882","v":-1.0617486018187579}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'Actual RAB roll forward'!G883","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"'Actual RAB roll forward'!G884","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"'Actual RAB roll forward'!G885","v":0}]
[null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,{"$f":"'Actual RAB roll forward'!G886","v":0}]
[]
[null,null,"Nominal Forecast Assets Under Construction",null,null,null,{"$f":"SUM(G242:G286)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"'Actual RAB roll forward'!G889","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"'Actual RAB roll forward'!G890","v":0}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"'Actual RAB roll forward'!G891","v":0}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"'Actual RAB roll forward'!G892","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"'Actual RAB roll forward'!G893","v":0}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"'Actual RAB roll forward'!G894","v":0}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"'Actual RAB roll forward'!G895","v":0}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"'Actual RAB roll forward'!G896","v":0}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"'Actual RAB roll forward'!G897","v":0}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"'Actual RAB roll forward'!G898","v":0}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"'Actual RAB roll forward'!G899","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"'Actual RAB roll forward'!G900","v":0}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"'Actual RAB roll forward'!G901","v":0}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"'Actual RAB roll forward'!G902","v":0}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"'Actual RAB roll forward'!G903","v":0}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"'Actual RAB roll forward'!G904","v":0}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"'Actual RAB roll forward'!G905","v":0}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"'Actual RAB roll forward'!G906","v":0}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"'Actual RAB roll forward'!G907","v":0}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"'Actual RAB roll forward'!G908","v":0}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"'Actual RAB roll forward'!G909","v":0}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G910","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G911","v":0}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G912","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G913","v":0}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G914","v":0}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G915","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G916","v":0}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"'Actual RAB roll forward'!G917","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"'Actual RAB roll forward'!G918","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"'Actual RAB roll forward'!G919","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"'Actual RAB roll forward'!G920","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"'Actual RAB roll forward'!G921","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"'Actual RAB roll forward'!G922","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"'Actual RAB roll forward'!G923","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"'Actual RAB roll forward'!G924","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"'Actual RAB roll forward'!G925","v":0}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"'Actual RAB roll forward'!G926","v":0}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"'Actual RAB roll forward'!G927","v":0}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"'Actual RAB roll forward'!G928","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"'Actual RAB roll forward'!G929","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'Actual RAB roll forward'!G930","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"'Actual RAB roll forward'!G931","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"'Actual RAB roll forward'!G932","v":0}]
[null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,{"$f":"'Actual RAB roll forward'!G933","v":0}]
[]
[null,null,"Interim Closing Regulated Asset Base",null,null,null,{"$f":"SUM(G289:G333)","v":1445.2132721845278},{"$f":"SUM(H289:H333)","v":1486.8872686624741},1539.3226960060006,1557.0353484136206,1596.9771123786802,1670.1220886992171,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"G7+G54+G101+G148+G195+G242","v":10.820104186590086},{"$f":"H7+H54+H101","v":12.174774746016165},12.911644935879176,12.972002488406957,13.033475884663124,13.074619869808854,{"$f":"IF(Input!M$248>0, M7+M54+M101, 0)","v":0},{"$f":"IF(Input!N$248>0, N7+N54+N101, 0)","v":0},{"$f":"IF(Input!O$248>0, O7+O54+O101, 0)","v":0},{"$f":"IF(Input!P$248>0, P7+P54+P101, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q7+Q54+Q101, 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,10.536156803155855,10.6835439474329,10.83972223415177,10.686225387526441,10.542142192590578,10.449591258835229,{"$f":"IF(Input!M$248>0, M8+M55+M102, 0)","v":0},{"$f":"IF(Input!N$248>0, N8+N55+N102, 0)","v":0},{"$f":"IF(Input!O$248>0, O8+O55+O102, 0)","v":0},{"$f":"IF(Input!P$248>0, P8+P55+P102, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q8+Q55+Q102, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,40.785333722201415,42.603457258095133,47.653976833674108,47.468010839670804,50.410330363226684,49.855151162699663,{"$f":"IF(Input!M$248>0, M9+M56+M103, 0)","v":0},{"$f":"IF(Input!N$248>0, N9+N56+N103, 0)","v":0},{"$f":"IF(Input!O$248>0, O9+O56+O103, 0)","v":0},{"$f":"IF(Input!P$248>0, P9+P56+P103, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q9+Q56+Q103, 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,2.3440813058016094,2.6396927650349515,3.7579251159814624,4.1427960564472004,4.2587107851182067,4.3598660871129074,{"$f":"IF(Input!M$248>0, M10+M57+M104, 0)","v":0},{"$f":"IF(Input!N$248>0, N10+N57+N104, 0)","v":0},{"$f":"IF(Input!O$248>0, O10+O57+O104, 0)","v":0},{"$f":"IF(Input!P$248>0, P10+P57+P104, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q10+Q57+Q104, 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,2.8931938898182366,3.1237735889048253,4.5015385585147625,5.9534656277639453,22.669791274605082,39.563261484943901,{"$f":"IF(Input!M$248>0, M11+M58+M105, 0)","v":0},{"$f":"IF(Input!N$248>0, N11+N58+N105, 0)","v":0},{"$f":"IF(Input!O$248>0, O11+O58+O105, 0)","v":0},{"$f":"IF(Input!P$248>0, P11+P58+P105, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q11+Q58+Q105, 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,15.108229882913287,15.162856620172887,15.300247461642892,15.206578714167893,15.064935553547349,15.293559241968479,{"$f":"IF(Input!M$248>0, M12+M59+M106, 0)","v":0},{"$f":"IF(Input!N$248>0, N12+N59+N106, 0)","v":0},{"$f":"IF(Input!O$248>0, O12+O59+O106, 0)","v":0},{"$f":"IF(Input!P$248>0, P12+P59+P106, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q12+Q59+Q106, 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,81.784631864620707,87.071600998504437,92.96136317983192,96.310790540735013,100.33847538443203,105.2745632925169,{"$f":"IF(Input!M$248>0, M13+M60+M107, 0)","v":0},{"$f":"IF(Input!N$248>0, N13+N60+N107, 0)","v":0},{"$f":"IF(Input!O$248>0, O13+O60+O107, 0)","v":0},{"$f":"IF(Input!P$248>0, P13+P60+P107, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q13+Q60+Q107, 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,318.05552321551295,328.21069365324723,339.54036864739561,344.09728116961298,347.83055907153022,359.07981063023698,{"$f":"IF(Input!M$248>0, M14+M61+M108, 0)","v":0},{"$f":"IF(Input!N$248>0, N14+N61+N108, 0)","v":0},{"$f":"IF(Input!O$248>0, O14+O61+O108, 0)","v":0},{"$f":"IF(Input!P$248>0, P14+P61+P108, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q14+Q61+Q108, 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,11.148303479100871,11.850829781285698,12.427801091629302,13.103430096449786,13.282253410059734,13.748215620663313,{"$f":"IF(Input!M$248>0, M15+M62+M109, 0)","v":0},{"$f":"IF(Input!N$248>0, N15+N62+N109, 0)","v":0},{"$f":"IF(Input!O$248>0, O15+O62+O109, 0)","v":0},{"$f":"IF(Input!P$248>0, P15+P62+P109, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q15+Q62+Q109, 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,226.52170300607369,230.76570006747772,235.61759008236507,236.91133593894574,236.89406927713938,243.65993684055351,{"$f":"IF(Input!M$248>0, M16+M63+M110, 0)","v":0},{"$f":"IF(Input!N$248>0, N16+N63+N110, 0)","v":0},{"$f":"IF(Input!O$248>0, O16+O63+O110, 0)","v":0},{"$f":"IF(Input!P$248>0, P16+P63+P110, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q16+Q63+Q110, 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,0.36766079923132167,{"$f":"H17+H64+H111","v":0.4321923384194557},0.52291845855894659,0.5508959609700681,0.58421757563294519,0.58413138401727704,{"$f":"IF(Input!M$248>0, M17+M64+M111, 0)","v":0},{"$f":"IF(Input!N$248>0, N17+N64+N111, 0)","v":0},{"$f":"IF(Input!O$248>0, O17+O64+O111, 0)","v":0},{"$f":"IF(Input!P$248>0, P17+P64+P111, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q17+Q64+Q111, 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,1.1975263347284724,1.2998003015950397,1.4169541515684694,1.5396477011341765,1.6299544995789943,1.7776181143585561,{"$f":"IF(Input!M$248>0, M18+M65+M112, 0)","v":0},{"$f":"IF(Input!N$248>0, N18+N65+N112, 0)","v":0},{"$f":"IF(Input!O$248>0, O18+O65+O112, 0)","v":0},{"$f":"IF(Input!P$248>0, P18+P65+P112, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q18+Q65+Q112, 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,17.844678564325879,18.750879981958384,20.198784424950126,22.08400067113207,24.688090903965538,27.459924297469183,{"$f":"IF(Input!M$248>0, M19+M66+M113, 0)","v":0},{"$f":"IF(Input!N$248>0, N19+N66+N113, 0)","v":0},{"$f":"IF(Input!O$248>0, O19+O66+O113, 0)","v":0},{"$f":"IF(Input!P$248>0, P19+P66+P113, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q19+Q66+Q113, 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,141.89577627745842,146.21131863014628,150.13229975710857,150.85775362180343,153.21343236669136,155.44488505190219,{"$f":"IF(Input!M$248>0, M20+M67+M114, 0)","v":0},{"$f":"IF(Input!N$248>0, N20+N67+N114, 0)","v":0},{"$f":"IF(Input!O$248>0, O20+O67+O114, 0)","v":0},{"$f":"IF(Input!P$248>0, P20+P67+P114, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q20+Q67+Q114, 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,59.81104030609518,61.60685577566128,62.323514568972776,63.317664811209553,65.043988354787899,69.546166257616377,{"$f":"IF(Input!M$248>0, M21+M68+M115, 0)","v":0},{"$f":"IF(Input!N$248>0, N21+N68+N115, 0)","v":0},{"$f":"IF(Input!O$248>0, O21+O68+O115, 0)","v":0},{"$f":"IF(Input!P$248>0, P21+P68+P115, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q21+Q68+Q115, 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,30.071455477392828,32.359851141915577,34.68902801166211,37.926710498050866,40.697899458999125,43.203694280862727,{"$f":"IF(Input!M$248>0, M22+M69+M116, 0)","v":0},{"$f":"IF(Input!N$248>0, N22+N69+N116, 0)","v":0},{"$f":"IF(Input!O$248>0, O22+O69+O116, 0)","v":0},{"$f":"IF(Input!P$248>0, P22+P69+P116, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q22+Q69+Q116, 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,40.734695107056027,41.36216692121463,42.194266773367012,43.710325139010749,45.186060870654259,45.805126997144718,{"$f":"IF(Input!M$248>0, M23+M70+M117, 0)","v":0},{"$f":"IF(Input!N$248>0, N23+N70+N117, 0)","v":0},{"$f":"IF(Input!O$248>0, O23+O70+O117, 0)","v":0},{"$f":"IF(Input!P$248>0, P23+P70+P117, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q23+Q70+Q117, 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,57.683052606020922,59.258913077047133,60.776901259673103,62.808591526849511,64.441433118189167,65.672879910910183,{"$f":"IF(Input!M$248>0, M24+M71+M118, 0)","v":0},{"$f":"IF(Input!N$248>0, N24+N71+N118, 0)","v":0},{"$f":"IF(Input!O$248>0, O24+O71+O118, 0)","v":0},{"$f":"IF(Input!P$248>0, P24+P71+P118, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q24+Q71+Q118, 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,61.424582152564092,66.51483404960409,70.902717959332549,75.540545424186718,80.14908942058716,84.837208531028651,{"$f":"IF(Input!M$248>0, M25+M72+M119, 0)","v":0},{"$f":"IF(Input!N$248>0, N25+N72+N119, 0)","v":0},{"$f":"IF(Input!O$248>0, O25+O72+O119, 0)","v":0},{"$f":"IF(Input!P$248>0, P25+P72+P119, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q25+Q72+Q119, 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,93.66113053378858,96.282259478326964,99.606344810011123,101.954735677747,102.90958584688171,106.76429070078106,{"$f":"IF(Input!M$248>0, M26+M73+M120, 0)","v":0},{"$f":"IF(Input!N$248>0, N26+N73+N120, 0)","v":0},{"$f":"IF(Input!O$248>0, O26+O73+O120, 0)","v":0},{"$f":"IF(Input!P$248>0, P26+P73+P120, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q26+Q73+Q120, 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,42.344809349584821,{"$f":"H27+H74+H121","v":43.727087312011889},45.083352670793026,45.236529457439744,45.411980465363627,46.338483308793464,{"$f":"IF(Input!M$248>0, M27+M74+M121, 0)","v":0},{"$f":"IF(Input!N$248>0, N27+N74+N121, 0)","v":0},{"$f":"IF(Input!O$248>0, O27+O74+O121, 0)","v":0},{"$f":"IF(Input!P$248>0, P27+P74+P121, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q27+Q74+Q121, 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,2.9838839483923522E-3,1.5406259646941758E-3,2.9845506740563922E-5,-1.2622560550550606E-5,-1.2788024827430485E-5,-1.3059858996590282E-5,{"$f":"IF(Input!M$248>0, M28+M75+M122, 0)","v":0},{"$f":"IF(Input!N$248>0, N28+N75+N122, 0)","v":0},{"$f":"IF(Input!O$248>0, O28+O75+O122, 0)","v":0},{"$f":"IF(Input!P$248>0, P28+P75+P122, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q28+Q75+Q122, 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,2.2390781922631389,2.2968699343977668,2.3429613330156722,2.4384592259251381,2.4984823995089656,2.5945570633780566,{"$f":"IF(Input!M$248>0, M29+M76+M123, 0)","v":0},{"$f":"IF(Input!N$248>0, N29+N76+N123, 0)","v":0},{"$f":"IF(Input!O$248>0, O29+O76+O123, 0)","v":0},{"$f":"IF(Input!P$248>0, P29+P76+P123, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q29+Q76+Q123, 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,0.87020323170188241,0.81824556050115227,0.76555852934151725,0.69033629885706882,0.61811561965738093,0.56697233703365901,{"$f":"IF(Input!M$248>0, M30+M77+M124, 0)","v":0},{"$f":"IF(Input!N$248>0, N30+N77+N124, 0)","v":0},{"$f":"IF(Input!O$248>0, O30+O77+O124, 0)","v":0},{"$f":"IF(Input!P$248>0, P30+P77+P124, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q30+Q77+Q124, 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,3.8037583094968364,3.905424593624454,3.9848752783140693,4.1460283061428207,4.2549469181704405,4.4269754039266207,{"$f":"IF(Input!M$248>0, M31+M78+M125, 0)","v":0},{"$f":"IF(Input!N$248>0, N31+N78+N125, 0)","v":0},{"$f":"IF(Input!O$248>0, O31+O78+O125, 0)","v":0},{"$f":"IF(Input!P$248>0, P31+P78+P125, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q31+Q78+Q125, 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,8.4087398994148668,8.3798290915364255,8.2591852464285953,8.4005978377612607,8.3641952304973088,8.4464000001324724,{"$f":"IF(Input!M$248>0, M32+M79+M126, 0)","v":0},{"$f":"IF(Input!N$248>0, N32+N79+N126, 0)","v":0},{"$f":"IF(Input!O$248>0, O32+O79+O126, 0)","v":0},{"$f":"IF(Input!P$248>0, P32+P79+P126, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q32+Q79+Q126, 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,7.9872286558555841,7.3810027967485885,6.7219770463414674,5.6449986339714204,4.7042543380928823,4.0334142879364876,{"$f":"IF(Input!M$248>0, M33+M80+M127, 0)","v":0},{"$f":"IF(Input!N$248>0, N33+N80+N127, 0)","v":0},{"$f":"IF(Input!O$248>0, O33+O80+O127, 0)","v":0},{"$f":"IF(Input!P$248>0, P33+P80+P127, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q33+Q80+Q127, 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,53.040642908498761,55.365271624443047,57.026362127102615,61.017882440356431,63.722791672268613,67.31855189906895,{"$f":"IF(Input!M$248>0, M34+M81+M128, 0)","v":0},{"$f":"IF(Input!N$248>0, N34+N81+N128, 0)","v":0},{"$f":"IF(Input!O$248>0, O34+O81+O128, 0)","v":0},{"$f":"IF(Input!P$248>0, P34+P81+P128, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q34+Q81+Q128, 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,11.774147589607542,9.3043421546527281,6.9496248039034487,3.8176657462725969,1.3777853726865379,1.8593704821153509,{"$f":"IF(Input!M$248>0, M35+M82+M129, 0)","v":0},{"$f":"IF(Input!N$248>0, N35+N82+N129, 0)","v":0},{"$f":"IF(Input!O$248>0, O35+O82+O129, 0)","v":0},{"$f":"IF(Input!P$248>0, P35+P82+P129, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q35+Q82+Q129, 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,0,0,0,0,0,0,{"$f":"IF(Input!M$248>0, M36+M83+M130, 0)","v":0},{"$f":"IF(Input!N$248>0, N36+N83+N130, 0)","v":0},{"$f":"IF(Input!O$248>0, O36+O83+O130, 0)","v":0},{"$f":"IF(Input!P$248>0, P36+P83+P130, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q36+Q83+Q130, 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"G37+G84+G131+G178+G225+G272","v":0},{"$f":"H37+H84+H131","v":0},0,0,0,0,{"$f":"IF(Input!M$248>0, M37+M84+M131, 0)","v":0},{"$f":"IF(Input!N$248>0, N37+N84+N131, 0)","v":0},{"$f":"IF(Input!O$248>0, O37+O84+O131, 0)","v":0},{"$f":"IF(Input!P$248>0, P37+P84+P131, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q37+Q84+Q131, 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,0,{"$f":"H38+H85+H132","v":0},0,0,0,0,{"$f":"IF(Input!M$248>0, M38+M85+M132, 0)","v":0},{"$f":"IF(Input!N$248>0, N38+N85+N132, 0)","v":0},{"$f":"IF(Input!O$248>0, O38+O85+O132, 0)","v":0},{"$f":"IF(Input!P$248>0, P38+P85+P132, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q38+Q85+Q132, 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,0,{"$f":"H39+H86+H133","v":0},0,0,0,0,{"$f":"IF(Input!M$248>0, M39+M86+M133, 0)","v":0},{"$f":"IF(Input!N$248>0, N39+N86+N133, 0)","v":0},{"$f":"IF(Input!O$248>0, O39+O86+O133, 0)","v":0},{"$f":"IF(Input!P$248>0, P39+P86+P133, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q39+Q86+Q133, 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,0,{"$f":"H40+H87+H134","v":0},0,0,0,0,{"$f":"IF(Input!M$248>0, M40+M87+M134, 0)","v":0},{"$f":"IF(Input!N$248>0, N40+N87+N134, 0)","v":0},{"$f":"IF(Input!O$248>0, O40+O87+O134, 0)","v":0},{"$f":"IF(Input!P$248>0, P40+P87+P134, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q40+Q87+Q134, 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,0,{"$f":"H41+H88+H135","v":0},0,0,0,0,{"$f":"IF(Input!M$248>0, M41+M88+M135, 0)","v":0},{"$f":"IF(Input!N$248>0, N41+N88+N135, 0)","v":0},{"$f":"IF(Input!O$248>0, O41+O88+O135, 0)","v":0},{"$f":"IF(Input!P$248>0, P41+P88+P135, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q41+Q88+Q135, 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,2.300353591312164,{"$f":"H42+H89+H136","v":2.3579199975011571},2.4269996849279489,2.459236872393785,2.4914740598596214,2.5444351535534948,{"$f":"IF(Input!M$248>0, M42+M89+M136, 0)","v":0},{"$f":"IF(Input!N$248>0, N42+N89+N136, 0)","v":0},{"$f":"IF(Input!O$248>0, O42+O89+O136, 0)","v":0},{"$f":"IF(Input!P$248>0, P42+P89+P136, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q42+Q89+Q136, 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,19.667194109552515,{"$f":"H43+H90+H137","v":17.198482302419194},15.355118604223779,9.7168408013067022,7.3636296221012048,7.3971138059335413,{"$f":"IF(Input!M$248>0, M43+M90+M137, 0)","v":0},{"$f":"IF(Input!N$248>0, N43+N90+N137, 0)","v":0},{"$f":"IF(Input!O$248>0, O43+O90+O137, 0)","v":0},{"$f":"IF(Input!P$248>0, P43+P90+P137, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q43+Q90+Q137, 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,30.248798361704907,{"$f":"H44+H91+H138","v":26.662359300270218},22.227464366380381,21.612855403574493,23.661055073035868,33.469432694292287,{"$f":"IF(Input!M$248>0, M44+M91+M138, 0)","v":0},{"$f":"IF(Input!N$248>0, N44+N91+N138, 0)","v":0},{"$f":"IF(Input!O$248>0, O44+O91+O138, 0)","v":0},{"$f":"IF(Input!P$248>0, P44+P91+P138, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q44+Q91+Q138, 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,18.704502366096463,{"$f":"H45+H92+H139","v":15.890811003668011},14.192869960108416,13.269537889810511,12.316862543578534,12.934409792484267,{"$f":"IF(Input!M$248>0, M45+M92+M139, 0)","v":0},{"$f":"IF(Input!N$248>0, N45+N92+N139, 0)","v":0},{"$f":"IF(Input!O$248>0, O45+O92+O139, 0)","v":0},{"$f":"IF(Input!P$248>0, P45+P92+P139, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q45+Q92+Q139, 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,10.864500117468292,{"$f":"H46+H93+H140","v":11.136384504792323},11.46264576958116,11.614901026482617,11.767156283384075,12.017289919722183,{"$f":"IF(Input!M$248>0, M46+M93+M140, 0)","v":0},{"$f":"IF(Input!N$248>0, N46+N93+N140, 0)","v":0},{"$f":"IF(Input!O$248>0, O46+O93+O140, 0)","v":0},{"$f":"IF(Input!P$248>0, P46+P93+P140, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q46+Q93+Q140, 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,8.2674721035707694,{"$f":"H47+H94+H141","v":13.384463357247363},22.477917404061177,17.743805003945845,12.87687338636314,7.9842201414592981,{"$f":"IF(Input!M$248>0, M47+M94+M141, 0)","v":0},{"$f":"IF(Input!N$248>0, N47+N94+N141, 0)","v":0},{"$f":"IF(Input!O$248>0, O47+O94+O141, 0)","v":0},{"$f":"IF(Input!P$248>0, P47+P94+P141, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q47+Q94+Q141, 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,{"$f":"H48+H95+H142","v":0},0,0,0,0,{"$f":"IF(Input!M$248>0, M48+M95+M142, 0)","v":0},{"$f":"IF(Input!N$248>0, N48+N95+N142, 0)","v":0},{"$f":"IF(Input!O$248>0, O48+O95+O142, 0)","v":0},{"$f":"IF(Input!P$248>0, P48+P95+P142, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q48+Q95+Q142, 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,0,{"$f":"H49+H96+H143","v":0.58994690341270173},1.2821772920181107,1.2992081099386548,1.316238927859199,1.3442181287286643,{"$f":"IF(Input!M$248>0, M49+M96+M143, 0)","v":0},{"$f":"IF(Input!N$248>0, N49+N96+N143, 0)","v":0},{"$f":"IF(Input!O$248>0, O49+O96+O143, 0)","v":0},{"$f":"IF(Input!P$248>0, P49+P96+P143, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q49+Q96+Q143, 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,0,{"$f":"H50+H97+H144","v":0.12129247722153767},0.48766772768206995,0.78369009018079872,1.3627876413974789,1.3917563250870739,{"$f":"IF(Input!M$248>0, M50+M97+M144, 0)","v":0},{"$f":"IF(Input!N$248>0, N50+N97+N144, 0)","v":0},{"$f":"IF(Input!O$248>0, O50+O97+O144, 0)","v":0},{"$f":"IF(Input!P$248>0, P50+P97+P144, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q50+Q97+Q144, 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,0,{"$f":"H51+H98+H145","v":0},0,0,0,0,{"$f":"IF(Input!M$248>0, M51+M98+M145, 0)","v":0},{"$f":"IF(Input!N$248>0, N51+N98+N145, 0)","v":0},{"$f":"IF(Input!O$248>0, O51+O98+O145, 0)","v":0},{"$f":"IF(Input!P$248>0, P51+P98+P145, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q51+Q98+Q145, 0)","v":0}]
[]
[null,null,"Difference Between Actual and Forecast Net Capex",null,null,null,null,null,null,null,null,{"$f":"SUM(L336:L380)","v":-37.965443778896883},{"$f":"SUM(M336:M380)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G106, 0), 0)","v":-0.6359886329360378},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G106, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G106, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G106, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G106, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G106, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G107, 0), 0)","v":-0.39542333137998342},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G107, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G107, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G107, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G107, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G107, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G108, 0), 0)","v":-4.107120650326026},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G108, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G108, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G108, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G108, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G108, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G109, 0), 0)","v":-1.1873967441654396},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G109, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G109, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G109, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G109, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G109, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G110, 0), 0)","v":-0.49304368971415158},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G110, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G110, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G110, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G110, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G110, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G111, 0), 0)","v":-1.2992546301319479},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G111, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G111, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G111, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G111, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G111, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G112, 0), 0)","v":-2.1134886309441656},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G112, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G112, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G112, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G112, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G112, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G113, 0), 0)","v":-7.5475824757320602},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G113, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G113, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G113, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G113, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G113, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G114, 0), 0)","v":-0.52713507791072534},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G114, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G114, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G114, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G114, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G114, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G115, 0), 0)","v":-7.0270010192033858},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G115, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G115, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G115, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G115, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G115, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G116, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G116, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G116, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G116, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G116, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G116, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G117, 0), 0)","v":-5.2291243565241584E-2},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G117, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G117, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G117, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G117, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G117, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G118, 0), 0)","v":-8.9730865705660467E-2},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G119, 0), 0)","v":-3.7380050707010009},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G120, 0), 0)","v":-2.0510393531453239},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G121, 0), 0)","v":-0.20828977045514119},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G122, 0), 0)","v":-1.340609793158146},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0.22644372635169807},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G124, 0), 0)","v":-1.9710676072187825},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G125, 0), 0)","v":-1.6920273187147883},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G126, 0), 0)","v":-1.3904136903828408},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G128, 0), 0)","v":-3.7832395035177088E-2},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0.51667082044894197},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G130, 0), 0)","v":-6.842859387711786E-2},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G131, 0), 0)","v":-0.18448333487014368},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G132, 0), 0)","v":-0.38774863835433104},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G133, 0), 0)","v":-1.4532450979966365},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0.39223387748256888},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G142, 0), 0)","v":-7.1192431840958905},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G143, 0), 0)","v":-5.7912150689384614},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G144, 0), 0)","v":10.559230390849105},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0.85707805329540843},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G146, 0), 0)","v":2.3920052613340044},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0}]
[]
[null,null,"Return on Difference - Net Capex",null,null,null,null,null,null,null,null,{"$f":"SUM(L383:L427)","v":-17.002499035076841},{"$f":"SUM(M383:M427)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L154, 0)","v":-0.2848220655812656},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M154, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N154, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O154, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P154, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q154, 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L156, 0)","v":-0.1770869543732852},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M156, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N156, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O156, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P156, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q156, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L158, 0)","v":-1.8393388287727113},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M158, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N158, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O158, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P158, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q158, 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L160, 0)","v":-0.53176546847447026},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M160, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N160, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O160, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P160, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q160, 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L162, 0)","v":-0.22080539628184903},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M162, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N162, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O162, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P162, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q162, 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L164, 0)","v":-0.58186006526852763},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M164, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N164, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O164, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P164, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q164, 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L166, 0)","v":-0.94650779318028966},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M166, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N166, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O166, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P166, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q166, 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L168, 0)","v":-3.3801202090024898},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M168, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N168, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O168, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P168, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q168, 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L170, 0)","v":-0.23607293268396184},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M170, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N170, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O170, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P170, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q170, 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L172, 0)","v":-3.146982259559433},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M172, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N172, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O172, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P172, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q172, 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L174, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M174, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N174, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O174, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P174, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q174, 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L176, 0)","v":-2.3418185849184904E-2},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M176, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N176, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O176, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P176, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q176, 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L178, 0)","v":-4.0185200164185475E-2},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M178, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N178, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O178, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P178, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q178, 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L180, 0)","v":-1.6740335758443954},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M180, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N180, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O180, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P180, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q180, 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L182, 0)","v":-0.91854041864623381},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M182, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N182, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O182, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P182, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q182, 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L184, 0)","v":-9.3280790863517565E-2},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M184, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N184, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O184, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P184, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q184, 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L186, 0)","v":-0.60038062105455592},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M186, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N186, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O186, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P186, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q186, 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L188, 0)","v":0.10141088462487659},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M188, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N188, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O188, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P188, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q188, 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L190, 0)","v":-0.88272575674294707},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M190, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N190, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O190, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P190, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q190, 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L192, 0)","v":-0.75775995195301615},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M192, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N192, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O192, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P192, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q192, 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L194, 0)","v":-0.6226848701353116},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M194, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N194, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O194, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P194, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q194, 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L196, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M196, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N196, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O196, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P196, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q196, 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L198, 0)","v":-1.6942914294018938E-2},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M198, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N198, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O198, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P198, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q198, 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L200, 0)","v":0.23138660454743515},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M200, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N200, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O200, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P200, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q200, 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L202, 0)","v":-3.0645160060372312E-2},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M202, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N202, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O202, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P202, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q202, 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L204, 0)","v":-8.2619282455507592E-2},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M204, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N204, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O204, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P204, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q204, 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L206, 0)","v":-0.17364990879249054},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M206, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N206, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O206, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P206, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q206, 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L208, 0)","v":-0.65082337823619374},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M208, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N208, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O208, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P208, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q208, 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L210, 0)","v":0.17565858474512994},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M210, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N210, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O210, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P210, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q210, 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L212, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M212, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N212, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O212, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P212, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q212, 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L214, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M214, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N214, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O214, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P214, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q214, 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L216, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M216, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N216, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O216, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P216, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q216, 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L218, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M218, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N218, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O218, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P218, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q218, 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L220, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M220, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N220, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O220, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P220, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q220, 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L222, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M222, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N222, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O222, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P222, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q222, 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L224, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M224, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N224, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O224, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P224, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q224, 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L226, 0)","v":-3.1882921235692403},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M226, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N226, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O226, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P226, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q226, 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L228, 0)","v":-2.5935460993157298},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M228, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N228, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O228, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P228, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q228, 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L230, 0)","v":4.7288609498978031},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M230, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N230, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O230, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P230, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q230, 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L232, 0)","v":0.38383507009710849},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M232, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N232, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O232, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P232, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q232, 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L234, 0)","v":1.0712390821659936},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M234, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N234, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O234, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P234, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q234, 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L236, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M236, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N236, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O236, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P236, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q236, 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L238, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M238, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N238, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O238, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P238, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q238, 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L240, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M240, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N240, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O240, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P240, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q240, 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L242, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M242, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N242, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O242, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P242, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q242, 0)","v":0}]
[]
[null,null,"Difference Between Actual and Forecast Assets Under Construction",null,null,null,null,null,null,null,null,{"$f":"SUM(L430:L474)","v":0},{"$f":"SUM(M430:M474)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G342, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G342, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G342, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G342, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G342, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G342, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G343, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G343, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G343, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G343, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G343, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G343, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G344, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G344, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G344, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G344, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G344, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G344, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G345, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G345, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G345, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G345, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G345, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G345, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G346, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G346, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G346, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G346, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G346, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G346, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G347, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G347, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G347, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G347, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G347, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G347, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G348, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G348, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G348, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G348, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G348, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G348, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G349, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G349, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G349, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G349, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G349, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G349, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G350, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G350, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G350, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G350, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G350, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G350, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G351, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G351, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G351, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G351, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G351, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G351, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G352, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G352, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G352, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G352, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G352, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G352, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G353, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G353, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G353, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G353, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G353, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G353, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G354, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G354, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G354, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G354, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G354, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G354, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G355, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G355, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G355, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G355, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G355, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G355, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G356, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G356, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G356, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G356, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G356, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G356, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G357, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G357, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G357, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G357, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G357, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G357, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G358, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G358, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G358, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G358, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G358, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G358, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G359, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G359, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G359, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G359, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G359, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G359, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G360, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G360, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G360, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G360, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G360, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G360, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G361, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G361, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G361, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G361, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G361, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G361, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G362, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G362, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G362, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G362, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G362, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G362, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G363, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G363, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G363, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G363, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G363, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G363, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G364, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G364, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G364, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G364, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G364, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G364, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G365, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G365, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G365, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G365, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G365, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G365, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G366, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G366, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G366, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G366, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G366, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G366, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G367, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G367, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G367, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G367, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G367, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G367, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G368, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G368, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G368, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G368, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G368, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G368, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G369, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G369, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G369, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G369, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G369, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G369, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G370, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G370, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G370, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G370, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G370, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G370, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G371, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G371, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G371, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G371, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G371, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G371, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G372, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G372, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G372, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G372, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G372, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G372, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G373, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G373, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G373, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G373, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G373, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G373, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G374, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G374, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G374, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G374, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G374, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G374, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G375, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G375, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G375, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G375, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G375, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G375, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G376, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G376, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G376, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G376, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G376, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G376, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G377, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G377, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G377, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G377, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G377, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G377, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G378, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G378, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G378, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G378, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G378, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G378, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G379, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G379, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G379, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G379, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G379, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G379, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G380, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G380, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G380, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G380, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G380, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G380, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G381, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G381, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G381, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G381, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G381, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G381, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G382, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G382, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G382, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G382, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G382, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G382, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G383, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G383, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G383, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G383, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G383, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G383, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G384, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G384, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G384, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G384, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G384, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G384, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G385, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G385, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G385, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G385, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G385, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G385, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,null,null,null,null,null,{"$f":"IF(L$288>0, IF(M$288=0, 'Adjustment for previous period'!$G386, 0), 0)","v":0},{"$f":"IF(M$288>0, IF(N$288=0, 'Adjustment for previous period'!$G386, 0), 0)","v":0},{"$f":"IF(N$288>0, IF(O$288=0, 'Adjustment for previous period'!$G386, 0), 0)","v":0},{"$f":"IF(O$288>0, IF(P$288=0, 'Adjustment for previous period'!$G386, 0), 0)","v":0},{"$f":"IF(P$288>0, IF(Q$288=0, 'Adjustment for previous period'!$G386, 0), 0)","v":0},{"$f":"IF(Q$288>0, IF(R$288=0, 'Adjustment for previous period'!$G386, 0), 0)","v":0}]
[]
[null,null,"Return on Difference - Assets Under Construction",null,null,null,null,null,null,null,null,{"$f":"SUM(L477:L521)","v":0},{"$f":"SUM(M477:M521)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L390, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M390, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N390, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O390, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P390, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q390, 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L392, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M392, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N392, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O392, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P392, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q392, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L394, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M394, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N394, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O394, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P394, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q394, 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L396, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M396, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N396, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O396, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P396, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q396, 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L398, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M398, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N398, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O398, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P398, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q398, 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L400, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M400, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N400, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O400, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P400, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q400, 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L402, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M402, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N402, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O402, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P402, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q402, 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L404, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M404, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N404, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O404, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P404, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q404, 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L406, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M406, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N406, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O406, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P406, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q406, 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L408, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M408, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N408, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O408, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P408, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q408, 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L410, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M410, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N410, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O410, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P410, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q410, 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L412, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M412, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N412, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O412, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P412, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q412, 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L414, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M414, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N414, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O414, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P414, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q414, 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L416, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M416, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N416, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O416, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P416, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q416, 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L418, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M418, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N418, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O418, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P418, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q418, 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L420, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M420, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N420, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O420, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P420, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q420, 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L422, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M422, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N422, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O422, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P422, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q422, 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L424, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M424, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N424, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O424, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P424, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q424, 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L426, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M426, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N426, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O426, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P426, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q426, 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L428, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M428, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N428, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O428, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P428, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q428, 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L430, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M430, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N430, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O430, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P430, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q430, 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L432, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M432, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N432, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O432, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P432, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q432, 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L434, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M434, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N434, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O434, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P434, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q434, 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L436, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M436, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N436, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O436, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P436, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q436, 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L438, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M438, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N438, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O438, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P438, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q438, 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L440, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M440, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N440, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O440, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P440, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q440, 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L442, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M442, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N442, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O442, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P442, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q442, 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L444, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M444, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N444, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O444, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P444, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q444, 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L446, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M446, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N446, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O446, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P446, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q446, 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L448, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M448, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N448, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O448, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P448, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q448, 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L450, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M450, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N450, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O450, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P450, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q450, 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L452, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M452, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N452, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O452, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P452, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q452, 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L454, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M454, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N454, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O454, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P454, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q454, 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L456, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M456, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N456, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O456, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P456, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q456, 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L458, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M458, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N458, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O458, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P458, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q458, 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L460, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M460, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N460, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O460, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P460, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q460, 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L462, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M462, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N462, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O462, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P462, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q462, 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L464, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M464, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N464, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O464, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P464, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q464, 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L466, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M466, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N466, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O466, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P466, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q466, 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L468, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M468, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N468, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O468, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P468, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q468, 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L470, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M470, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N470, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O470, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P470, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q470, 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L472, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M472, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N472, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O472, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P472, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q472, 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L474, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M474, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N474, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O474, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P474, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q474, 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L476, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M476, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N476, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O476, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P476, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q476, 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, 'Adjustment for previous period'!L478, 0)","v":0},{"$f":"IF(N$288=0, 'Adjustment for previous period'!M478, 0)","v":0},{"$f":"IF(O$288=0, 'Adjustment for previous period'!N478, 0)","v":0},{"$f":"IF(P$288=0, 'Adjustment for previous period'!O478, 0)","v":0},{"$f":"IF(Q$288=0, 'Adjustment for previous period'!P478, 0)","v":0},{"$f":"IF(R$288=0, 'Adjustment for previous period'!Q478, 0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"L522+1","v":6},{"$f":"M522+1","v":7},8,9,10]
[null,null,"Closing Regulated Asset Base",null,null,null,null,null,null,null,null,{"$f":"SUM(L524:L568)","v":1615.1541458852435},{"$f":"SUM(M524:M568)","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, L289+L336+L383+L430+L477, 0)","v":12.153809171291552},0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, L290+L337+L384+L431+L478, 0)","v":9.8770809730819593},0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,null,null,null,null,43.908691683600928,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,null,null,null,null,2.6407038744729974,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,null,null,null,null,38.849412398947905,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,null,null,null,null,13.412444546568004,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,null,null,null,null,102.21456686839245,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,null,null,null,null,348.15210794550245,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,null,null,null,null,12.985007610068626,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,null,null,null,null,233.48595356179069,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,null,null,null,null,0.58413138401727704,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, L300+L347+L394+L441+L488, 0)","v":1.7019086849441296},0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,null,null,null,null,27.330008231599336,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,null,null,null,null,150.03284640535679,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,null,null,null,null,66.576586485824819,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,null,null,null,null,42.902123719544072,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,null,null,null,null,43.864136582932019,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,null,null,null,null,66.00073452188677,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,null,null,null,null,81.983415167066923,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,null,null,null,null,104.31450343011325,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,null,null,null,null,44.325384748275312,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, L310+L357+L404+L451+L498, 0)","v":-1.3059858996590282E-5},0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,null,null,null,null,2.5397817540488608,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,null,null,null,null,1.3150297620300362,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,null,null,null,null,4.3279016499891307,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,null,null,null,null,8.1792973828068209,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,null,null,null,null,3.4720157407896659,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,null,null,null,null,65.214483422836111,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, L317+L364+L411+L458+L505, 0)","v":2.4272629443430498},0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, L318+L365+L412+L459+L506, 0)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,null,null,null,null,{"$f":"IF(M$288=0, L319+L366+L413+L460+L507, 0)","v":0},{"$f":"IF(N$288=0, M319+M366+M413+M460+M507, 0)","v":0},{"$f":"IF(O$288=0, N319+N366+N413+N460+N507, 0)","v":0},{"$f":"IF(P$288=0, O319+O366+O413+O460+O507, 0)","v":0},{"$f":"IF(Q$288=0, P319+P366+P413+P460+P507, 0)","v":0},{"$f":"IF(R$288=0, Q319+Q366+Q413+Q460+Q507, 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,null,null,null,null,2.5444351535534948,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,null,null,null,null,-2.9104215017315895,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,null,null,null,null,25.084671526038093,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,null,null,null,null,28.222501133231177,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,null,null,null,null,13.258203043114699,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,null,null,null,null,11.447464484959296,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":"Land"},null,null,null,null,null,null,null,1.3442181287286643,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":"Easements"},null,null,null,null,null,null,null,1.3917563250870739,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,null,null,null,null,null,0,0,0,0,0,0]

{"sheet":"Tax value roll forward","index":7,"n_rows":731,"n_cols":18,"rows_kept":731,"cut":false,"hidden":false,"merged":[[662,3,673,3],[676,3,687,3],[690,3,701,3],[704,3,715,3],[718,3,729,3],[592,3,603,3],[606,3,617,3],[620,3,631,3],[634,3,645,3],[648,3,659,3],[522,3,533,3],[536,3,547,3],[550,3,561,3],[564,3,575,3],[578,3,589,3],[494,3,505,3],[508,3,519,3],[438,3,449,3],[452,3,463,3],[466,3,477,3],[480,3,491,3],[424,3,435,3],[270,3,281,3],[284,3,295,3],[298,3,309,3],[312,3,323,3],[326,3,337,3],[340,3,351,3],[354,3,365,3],[368,3,379,3],[382,3,393,3],[396,3,407,3],[410,3,421,3],[256,3,267,3],[102,3,113,3],[116,3,127,3],[130,3,141,3],[144,3,155,3],[158,3,169,3],[172,3,183,3],[186,3,197,3],[200,3,211,3],[214,3,225,3],[228,3,239,3],[242,3,253,3]]}
[]
[null,"Tax Asset Value Roll Forward",null,null,null,null,null,0,1,2,3,4,5,7,8,9,10,11]
[null,null,null,null,null,0,{"$f":"F3+1","v":1},2,3,4,5,6,7,8,9,10,11,12]
[null,"Year",null,null,null,null,{"$f":"Input!G55","v":"2011-12"},{"$f":"Input!H55","v":"2012-13"},{"$f":"Input!I55","v":"2013-14"},{"$f":"Input!J55","v":"2014-15"},{"$f":"Input!K55","v":"2015-16"},{"$f":"Input!L55","v":"2016-17"},{"$f":"Input!M55","v":"2017-18"},{"$f":"Input!N55","v":"2018-19"},{"$f":"Input!O55","v":"2019-20"},{"$f":"Input!P55","v":"2020-21"},{"$f":"Input!Q55","v":"2021-22"},{"$f":"CONCATENATE(LEFT(Q4, 4)+1 &\"-\" &IF(Q4>\"2007-08\",,\"0\") &RIGHT(Q4,2)+1)","v":"2022-23"}]
[null,"Nominal Tax Values"]
[]
[null,"Opening Tax Asset Values",null,null,null,null,{"$f":"SUM(G8:G52)","v":915.6889202717},{"$f":"SUM(H8:H52)","v":956.8574832611489},999.51411548376052,1049.8653775099801,1087.5527110541232,1142.8371097233917,1216.3431899404052,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,{"$f":"A1taxvalue","v":2.7942938132830406},{"$f":"G8+G55+G115","v":3.5975456808154345},4.9381971549311263,5.5862084496865565,5.7758066217671375,5.9730022627038197,6.0791252221383836,{"$f":"IF(Input!M$248>0, M8+M55+M115, 0)","v":0},{"$f":"IF(Input!N$248>0, N8+N55+N115, 0)","v":0},{"$f":"IF(Input!O$248>0, O8+O55+O115, 0)","v":0},{"$f":"IF(Input!P$248>0, P8+P55+P115, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q8+Q55+Q115, 0)","v":0}]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,{"$f":"A2taxvalue","v":1.6263000878038287},{"$f":"G9+G56+G129","v":1.8809111907594187},2.0059376844497843,2.0987827142335451,2.0640361281722868,2.0460889442110286,2.0006023701077704,{"$f":"IF(Input!M$248>0, M9+M56+M129, 0)","v":0},{"$f":"IF(Input!N$248>0, N9+N56+N129, 0)","v":0},{"$f":"IF(Input!O$248>0, O9+O56+O129, 0)","v":0},{"$f":"IF(Input!P$248>0, P9+P56+P129, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q9+Q56+Q129, 0)","v":0}]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,{"$f":"A3taxvalue","v":23.398291878994652},{"$f":"G10+G57+G143","v":27.123354393748308},28.27270680433643,32.323367751821891,33.392824972844885,36.041403061999112,34.876659914227062,{"$f":"IF(Input!M$248>0, M10+M57+M143, 0)","v":0},{"$f":"IF(Input!N$248>0, N10+N57+N143, 0)","v":0},{"$f":"IF(Input!O$248>0, O10+O57+O143, 0)","v":0},{"$f":"IF(Input!P$248>0, P10+P57+P143, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q10+Q57+Q143, 0)","v":0}]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,{"$f":"A4taxvalue","v":0.54007591231221985},{"$f":"G11+G58+G157","v":0.50521992182876874},0.79548301659634268,1.8571544618464015,2.2421237065313231,2.362066859792717,2.4328509979100321,{"$f":"IF(Input!M$248>0, M11+M58+M157, 0)","v":0},{"$f":"IF(Input!N$248>0, N11+N58+N157, 0)","v":0},{"$f":"IF(Input!O$248>0, O11+O58+O157, 0)","v":0},{"$f":"IF(Input!P$248>0, P11+P58+P157, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q11+Q58+Q157, 0)","v":0}]
[null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,{"$f":"A5taxvalue","v":3.6148331074133315},{"$f":"G12+G59+G171","v":3.9336984064734124},5.071554417662913,7.4083132715213873,9.5697547706397295,25.983493129593334,43.304855802621063,{"$f":"IF(Input!M$248>0, M12+M59+M171, 0)","v":0},{"$f":"IF(Input!N$248>0, N12+N59+N171, 0)","v":0},{"$f":"IF(Input!O$248>0, O12+O59+O171, 0)","v":0},{"$f":"IF(Input!P$248>0, P12+P59+P171, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q12+Q59+Q171, 0)","v":0}]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,{"$f":"A6taxvalue","v":22.623105942547902},{"$f":"G13+G60+G185","v":24.12704264333966},23.454973347379539,22.810252227763911,22.189967480486807,21.533247146459132,21.144651779403656,{"$f":"IF(Input!M$248>0, M13+M60+M185, 0)","v":0},{"$f":"IF(Input!N$248>0, N13+N60+N185, 0)","v":0},{"$f":"IF(Input!O$248>0, O13+O60+O185, 0)","v":0},{"$f":"IF(Input!P$248>0, P13+P60+P185, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q13+Q60+Q185, 0)","v":0}]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,{"$f":"A7taxvalue","v":83.640718416270218},{"$f":"G14+G61+G199","v":86.995445977315171},90.767600408329201,94.97904994590219,97.945137520994777,101.46981901030713,105.26745040640584,{"$f":"IF(Input!M$248>0, M14+M61+M199, 0)","v":0},{"$f":"IF(Input!N$248>0, N14+N61+N199, 0)","v":0},{"$f":"IF(Input!O$248>0, O14+O61+O199, 0)","v":0},{"$f":"IF(Input!P$248>0, P14+P61+P199, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q14+Q61+Q199, 0)","v":0}]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,{"$f":"A8taxvalue","v":228.36358456331908},{"$f":"G15+G62+G213","v":239.51844320549716},248.93875158180674,258.34968633757438,266.25697048658782,273.18424693625417,285.41846383001814,{"$f":"IF(Input!M$248>0, M15+M62+M213, 0)","v":0},{"$f":"IF(Input!N$248>0, N15+N62+N213, 0)","v":0},{"$f":"IF(Input!O$248>0, O15+O62+O213, 0)","v":0},{"$f":"IF(Input!P$248>0, P15+P62+P213, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q15+Q62+Q213, 0)","v":0}]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,{"$f":"A9taxvalue","v":1.6809567292802945},{"$f":"G16+G63+G227","v":1.7497630195188447},2.5972740748453229,3.272196845247898,4.2424872671232201,4.7367491287985422,5.408285243086425,{"$f":"IF(Input!M$248>0, M16+M63+M227, 0)","v":0},{"$f":"IF(Input!N$248>0, N16+N63+N227, 0)","v":0},{"$f":"IF(Input!O$248>0, O16+O63+O227, 0)","v":0},{"$f":"IF(Input!P$248>0, P16+P63+P227, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q16+Q63+Q227, 0)","v":0}]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,{"$f":"A10taxvalue","v":115.88469131710991},{"$f":"G17+G64+G241","v":121.76412028398755},121.44382740594814,119.82916436499728,119.69147840323809,118.94986313516371,122.16253616686444,{"$f":"IF(Input!M$248>0, M17+M64+M241, 0)","v":0},{"$f":"IF(Input!N$248>0, N17+N64+N241, 0)","v":0},{"$f":"IF(Input!O$248>0, O17+O64+O241, 0)","v":0},{"$f":"IF(Input!P$248>0, P17+P64+P241, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q17+Q64+Q241, 0)","v":0}]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,{"$f":"A11taxvalue","v":0},{"$f":"G18+G65+G255","v":0},6.086711875491968E-2,0.14270898989547054,0.16909791922429043,0.20006826586143037,0.19330323846089101,{"$f":"IF(Input!M$248>0, M18+M65+M255, 0)","v":0},{"$f":"IF(Input!N$248>0, N18+N65+N255, 0)","v":0},{"$f":"IF(Input!O$248>0, O18+O65+O255, 0)","v":0},{"$f":"IF(Input!P$248>0, P18+P65+P255, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q18+Q65+Q255, 0)","v":0}]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,{"$f":"A12taxvalue","v":1.0643025377207047},{"$f":"G19+G66+G269","v":1.0971326391305218},1.17064483406078,1.3380888962998716,1.4809213555745739,1.5504615715826997,1.7143651910392983,{"$f":"IF(Input!M$248>0, M19+M66+M269, 0)","v":0},{"$f":"IF(Input!N$248>0, N19+N66+N269, 0)","v":0},{"$f":"IF(Input!O$248>0, O19+O66+O269, 0)","v":0},{"$f":"IF(Input!P$248>0, P19+P66+P269, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q19+Q66+Q269, 0)","v":0}]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,{"$f":"A13taxvalue","v":6.4387654204764289},{"$f":"G20+G67+G283","v":6.8421414893493333},8.2568589676340345,10.253289238657763,12.83547363923585,16.02917910102865,19.232262820713338,{"$f":"IF(Input!M$248>0, M20+M67+M283, 0)","v":0},{"$f":"IF(Input!N$248>0, N20+N67+N283, 0)","v":0},{"$f":"IF(Input!O$248>0, O20+O67+O283, 0)","v":0},{"$f":"IF(Input!P$248>0, P20+P67+P283, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q20+Q67+Q283, 0)","v":0}]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,{"$f":"A14taxvalue","v":65.943716637917021},{"$f":"G21+G68+G297","v":71.224040734155793},76.488009267039686,80.760572166108375,84.207825283951593,89.280284757501008,93.176332641431429,{"$f":"IF(Input!M$248>0, M21+M68+M297, 0)","v":0},{"$f":"IF(Input!N$248>0, N21+N68+N297, 0)","v":0},{"$f":"IF(Input!O$248>0, O21+O68+O297, 0)","v":0},{"$f":"IF(Input!P$248>0, P21+P68+P297, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q21+Q68+Q297, 0)","v":0}]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,{"$f":"A15taxvalue","v":31.61786039353311},{"$f":"G22+G69+G311","v":34.829962908780693},36.698492524321523,38.521940450830577,42.607645193289933,47.395909913642427,52.826177827444781,{"$f":"IF(Input!M$248>0, M22+M69+M311, 0)","v":0},{"$f":"IF(Input!N$248>0, N22+N69+N311, 0)","v":0},{"$f":"IF(Input!O$248>0, O22+O69+O311, 0)","v":0},{"$f":"IF(Input!P$248>0, P22+P69+P311, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q22+Q69+Q311, 0)","v":0}]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,{"$f":"A16taxvalue","v":39.616515322937715},{"$f":"G23+G70+G325","v":40.849750733807767},42.30018880407696,43.630274020401828,46.385581201443571,48.678553053685953,50.382166140255897,{"$f":"IF(Input!M$248>0, M23+M70+M325, 0)","v":0},{"$f":"IF(Input!N$248>0, N23+N70+N325, 0)","v":0},{"$f":"IF(Input!O$248>0, O23+O70+O325, 0)","v":0},{"$f":"IF(Input!P$248>0, P23+P70+P325, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q23+Q70+Q325, 0)","v":0}]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,{"$f":"A17taxvalue","v":15.487893263195248},{"$f":"G24+G71+G339","v":16.915137787171883},18.559417566038391,20.19163195832887,23.265388976329042,26.269855743004445,28.205637072254785,{"$f":"IF(Input!M$248>0, M24+M71+M339, 0)","v":0},{"$f":"IF(Input!N$248>0, N24+N71+N339, 0)","v":0},{"$f":"IF(Input!O$248>0, O24+O71+O339, 0)","v":0},{"$f":"IF(Input!P$248>0, P24+P71+P339, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q24+Q71+Q339, 0)","v":0}]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,{"$f":"A18taxvalue","v":43.608255598521481},{"$f":"G25+G72+G353","v":45.748231619403775},47.745729373917285,49.496458830822668,52.711287815834375,55.560906889732571,57.653767402443272,{"$f":"IF(Input!M$248>0, M25+M72+M353, 0)","v":0},{"$f":"IF(Input!N$248>0, N25+N72+N353, 0)","v":0},{"$f":"IF(Input!O$248>0, O25+O72+O353, 0)","v":0},{"$f":"IF(Input!P$248>0, P25+P72+P353, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q25+Q72+Q353, 0)","v":0}]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,{"$f":"A19taxvalue","v":38.289664435777283},{"$f":"G26+G73+G367","v":41.891408642911706},46.836800012013718,50.655309793098233,55.827123495988204,60.846521226877812,65.591642548139959,{"$f":"IF(Input!M$248>0, M26+M73+M367, 0)","v":0},{"$f":"IF(Input!N$248>0, N26+N73+N367, 0)","v":0},{"$f":"IF(Input!O$248>0, O26+O73+O367, 0)","v":0},{"$f":"IF(Input!P$248>0, P26+P73+P367, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q26+Q73+Q367, 0)","v":0}]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,{"$f":"A20taxvalue","v":24.968328681402198},{"$f":"G27+G74+G381","v":29.375975023084024},31.912880493920397,34.746811867413108,38.79661466349441,41.555260125656631,46.138634365508182,{"$f":"IF(Input!M$248>0, M27+M74+M381, 0)","v":0},{"$f":"IF(Input!N$248>0, N27+N74+N381, 0)","v":0},{"$f":"IF(Input!O$248>0, O27+O74+O381, 0)","v":0},{"$f":"IF(Input!P$248>0, P27+P74+P381, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q27+Q74+Q381, 0)","v":0}]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,{"$f":"A21taxvalue","v":15.455394249270622},{"$f":"G28+G75+G395","v":18.526735452256283},19.83300700681361,20.956602257656719,22.236864470434824,23.612237408251165,25.200426470198359,{"$f":"IF(Input!M$248>0, M28+M75+M382, 0)","v":0},{"$f":"IF(Input!N$248>0, N28+N75+N395, 0)","v":0},{"$f":"IF(Input!O$248>0, O28+O75+O395, 0)","v":0},{"$f":"IF(Input!P$248>0, P28+P75+P395, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q28+Q75+Q395, 0)","v":0}]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,{"$f":"A22taxvalue","v":0},{"$f":"G29+G76+G409","v":0},0,0,0,0,0,{"$f":"IF(Input!M$248>0, M29+M76+M383, 0)","v":0},{"$f":"IF(Input!N$248>0, N29+N76+N409, 0)","v":0},{"$f":"IF(Input!O$248>0, O29+O76+O409, 0)","v":0},{"$f":"IF(Input!P$248>0, P29+P76+P409, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q29+Q76+Q409, 0)","v":0}]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,{"$f":"A23taxvalue","v":0.78761520911771821},{"$f":"G30+G77+G423","v":0.83289559891113396},0.90032634196775529,0.97636488392389764,1.0946643182680116,1.2122991647522798,1.3102287233747647,{"$f":"IF(Input!M$248>0, M30+M77+M384, 0)","v":0},{"$f":"IF(Input!N$248>0, N30+N77+N423, 0)","v":0},{"$f":"IF(Input!O$248>0, O30+O77+O423, 0)","v":0},{"$f":"IF(Input!P$248>0, P30+P77+P423, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q30+Q77+Q423, 0)","v":0}]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,{"$f":"A24taxvalue","v":7.8026617350138022E-2},{"$f":"G31+G78+G437","v":0.6032809295068039},0.59413346889825391,0.58410809804096397,0.56805579324663869,0.55709705512484076,0.56356946342892722,{"$f":"IF(Input!M$248>0, M31+M78+M385, 0)","v":0},{"$f":"IF(Input!N$248>0, N31+N78+N437, 0)","v":0},{"$f":"IF(Input!O$248>0, O31+O78+O437, 0)","v":0},{"$f":"IF(Input!P$248>0, P31+P78+P437, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q31+Q78+Q437, 0)","v":0}]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,{"$f":"A25taxvalue","v":1.3914182802460227},{"$f":"G32+G79+G451","v":1.4744518175005308},1.5975508820744184,1.7362211712666167,1.9500227697950854,2.1639710608841769,2.3422811439727447,{"$f":"IF(Input!M$248>0, M32+M79+M386, 0)","v":0},{"$f":"IF(Input!N$248>0, N32+N79+N451, 0)","v":0},{"$f":"IF(Input!O$248>0, O32+O79+O451, 0)","v":0},{"$f":"IF(Input!P$248>0, P32+P79+P451, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q32+Q79+Q451, 0)","v":0}]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,{"$f":"A26taxvalue","v":4.1151905292136206},{"$f":"G33+G80+G465","v":4.316843958053072},4.6506577463211833,5.0159271088497075,5.5934645319654894,6.1579635282972616,6.6159392323462507,{"$f":"IF(Input!M$248>0, M33+M80+M387, 0)","v":0},{"$f":"IF(Input!N$248>0, N33+N80+N465, 0)","v":0},{"$f":"IF(Input!O$248>0, O33+O80+O465, 0)","v":0},{"$f":"IF(Input!P$248>0, P33+P80+P465, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q33+Q80+Q465, 0)","v":0}]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,{"$f":"A27taxvalue","v":2.449987453879571},{"$f":"G34+G81+G479","v":2.9539912354816047},3.3521206990326742,3.7207670258963503,3.8567599821244745,4.1607769429943566,4.7217840064688605,{"$f":"IF(Input!M$248>0, M34+M81+M388, 0)","v":0},{"$f":"IF(Input!N$248>0, N34+N81+N479, 0)","v":0},{"$f":"IF(Input!O$248>0, O34+O81+O479, 0)","v":0},{"$f":"IF(Input!P$248>0, P34+P81+P479, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q34+Q81+Q479, 0)","v":0}]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,{"$f":"A28taxvalue","v":37.920006782080833},{"$f":"G35+G82+G493","v":39.411782125527459},42.047048870830331,44.92329853811826,49.444457926297488,53.899951882085922,57.393364347505283,{"$f":"IF(Input!M$248>0, M35+M82+M389, 0)","v":0},{"$f":"IF(Input!N$248>0, N35+N82+N493, 0)","v":0},{"$f":"IF(Input!O$248>0, O35+O82+O493, 0)","v":0},{"$f":"IF(Input!P$248>0, P35+P82+P493, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q35+Q82+Q493, 0)","v":0}]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,{"$f":"A29taxvalue","v":2.4173019323357492},{"$f":"G36+G83+G507","v":3.3613039694090707},3.6298938040438582,4.1134176268014668,4.1305044075557795,4.4557056337914105,4.8341384120750162,{"$f":"IF(Input!M$248>0, M36+M83+M390, 0)","v":0},{"$f":"IF(Input!N$248>0, N36+N83+N507, 0)","v":0},{"$f":"IF(Input!O$248>0, O36+O83+O507, 0)","v":0},{"$f":"IF(Input!P$248>0, P36+P83+P507, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q36+Q83+Q507, 0)","v":0}]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,{"$f":"A30taxvalue","v":0},{"$f":"G37+G84+G521","v":0},0,0,0,0,0,{"$f":"IF(Input!M$248>0, M37+M84+M391, 0)","v":0},{"$f":"IF(Input!N$248>0, N37+N84+N508, 0)","v":0},{"$f":"IF(Input!O$248>0, O37+O84+O508, 0)","v":0},{"$f":"IF(Input!P$248>0, P37+P84+P508, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q37+Q84+Q508, 0)","v":0}]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,{"$f":"A31taxvalue","v":0},{"$f":"G38+G85+G535","v":0},0,0,0,0,0,{"$f":"IF(Input!M$248>0, M38+M85+M392, 0)","v":0},{"$f":"IF(Input!N$248>0, N38+N85+N509, 0)","v":0},{"$f":"IF(Input!O$248>0, O38+O85+O509, 0)","v":0},{"$f":"IF(Input!P$248>0, P38+P85+P509, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q38+Q85+Q509, 0)","v":0}]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,{"$f":"A32taxvalue","v":0},{"$f":"G39+G86+G549","v":0},0,0,0,0,0,{"$f":"IF(Input!M$248>0, M39+M86+M393, 0)","v":0},{"$f":"IF(Input!N$248>0, N39+N86+N510, 0)","v":0},{"$f":"IF(Input!O$248>0, O39+O86+O510, 0)","v":0},{"$f":"IF(Input!P$248>0, P39+P86+P510, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q39+Q86+Q510, 0)","v":0}]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,{"$f":"A33taxvalue","v":0},{"$f":"G40+G87+G563","v":0},0,0,0,0,0,{"$f":"IF(Input!M$248>0, M40+M87+M394, 0)","v":0},{"$f":"IF(Input!N$248>0, N40+N87+N511, 0)","v":0},{"$f":"IF(Input!O$248>0, O40+O87+O511, 0)","v":0},{"$f":"IF(Input!P$248>0, P40+P87+P511, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q40+Q87+Q511, 0)","v":0}]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,{"$f":"A34taxvalue","v":0},{"$f":"G41+G88+G577","v":0},0,0,0,0,0,{"$f":"IF(Input!M$248>0, M41+M88+M395, 0)","v":0},{"$f":"IF(Input!N$248>0, N41+N88+N512, 0)","v":0},{"$f":"IF(Input!O$248>0, O41+O88+O512, 0)","v":0},{"$f":"IF(Input!P$248>0, P41+P88+P512, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q41+Q88+Q512, 0)","v":0}]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,{"$f":"A35taxvalue","v":0},{"$f":"G42+G89+G591","v":0},0,0,0,0,0,{"$f":"IF(Input!M$248>0, M42+M89+M396, 0)","v":0},{"$f":"IF(Input!N$248>0, N42+N89+N513, 0)","v":0},{"$f":"IF(Input!O$248>0, O42+O89+O513, 0)","v":0},{"$f":"IF(Input!P$248>0, P42+P89+P513, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q42+Q89+Q513, 0)","v":0}]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,{"$f":"A36taxvalue","v":0},{"$f":"G43+G90+G605","v":0},0,0,0,0,0,{"$f":"IF(Input!M$248>0, M43+M90+M397, 0)","v":0},{"$f":"IF(Input!N$248>0, N43+N90+N514, 0)","v":0},{"$f":"IF(Input!O$248>0, O43+O90+O514, 0)","v":0},{"$f":"IF(Input!P$248>0, P43+P90+P514, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q43+Q90+Q514, 0)","v":0}]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,{"$f":"A37taxvalue","v":24.510864206294272},{"$f":"G44+G91+G619","v":17.741564788779478},16.218186009328377,15.588997725496302,12.049037106567004,8.8178559372304601,7.7126916999575537,{"$f":"IF(Input!M$248>0, M44+M91+M398, 0)","v":0},{"$f":"IF(Input!N$248>0, N44+N91+N515, 0)","v":0},{"$f":"IF(Input!O$248>0, O44+O91+O515, 0)","v":0},{"$f":"IF(Input!P$248>0, P44+P91+P515, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q44+Q91+Q515, 0)","v":0}]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,{"$f":"A38taxvalue","v":27.601870358884099},{"$f":"G45+G92+G633","v":23.125516000804001},22.788265401178485,21.977971397074736,22.106189575034563,23.744290373846876,32.758125124139937,{"$f":"IF(Input!M$248>0, M45+M92+M399, 0)","v":0},{"$f":"IF(Input!N$248>0, N45+N92+N516, 0)","v":0},{"$f":"IF(Input!O$248>0, O45+O92+O516, 0)","v":0},{"$f":"IF(Input!P$248>0, P45+P92+P516, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q45+Q92+Q516, 0)","v":0}]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,{"$f":"A39taxvalue","v":31.567974613415423},{"$f":"G46+G93+G647","v":34.883964637053772},31.256317547667976,28.740117196035218,27.267315332522433,25.794513469009647,25.763813607427352,{"$f":"IF(Input!M$248>0, M46+M93+M400, 0)","v":0},{"$f":"IF(Input!N$248>0, N46+N93+N517, 0)","v":0},{"$f":"IF(Input!O$248>0, O46+O93+O517, 0)","v":0},{"$f":"IF(Input!P$248>0, P46+P93+P517, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q46+Q93+Q517, 0)","v":0}]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,{"$f":"A40taxvalue","v":3.9916581026142315},{"$f":"G47+G94+G661","v":0.81551567695938276},0.81551567695938276,0.81551567695938276,0.81551567695938276,0.81551567695938276,0.81551567695938276,{"$f":"IF(Input!M$248>0, M47+M94+M401, 0)","v":0},{"$f":"IF(Input!N$248>0, N47+N94+N518, 0)","v":0},{"$f":"IF(Input!O$248>0, O47+O94+O518, 0)","v":0},{"$f":"IF(Input!P$248>0, P47+P94+P518, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q47+Q94+Q518, 0)","v":0}]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,{"$f":"A41taxvalue","v":12.199457877182105},{"$f":"G48+G95+G675","v":8.8403107698270738},12.831054589679264,20.668101250506425,12.505607289698247,4.8076277354055899,0.11121746117426667,{"$f":"IF(Input!M$248>0, M48+M95+M402, 0)","v":0},{"$f":"IF(Input!N$248>0, N48+N95+N519, 0)","v":0},{"$f":"IF(Input!O$248>0, O48+O95+O519, 0)","v":0},{"$f":"IF(Input!P$248>0, P48+P95+P519, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q48+Q95+Q519, 0)","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"A42taxvalue","v":0},{"$f":"G49+G96+G689","v":0},0,0,0,0,0,{"$f":"IF(Input!M$248>0, M49+M96+M403, 0)","v":0},{"$f":"IF(Input!N$248>0, N49+N96+N520, 0)","v":0},{"$f":"IF(Input!O$248>0, O49+O96+O520, 0)","v":0},{"$f":"IF(Input!P$248>0, P49+P96+P520, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q49+Q96+Q520, 0)","v":0}]
[null,null,{"$f":"Asset43","v":"Land"},null,null,null,{"$f":"A43taxvalue","v":0},{"$f":"G50+G97+G703","v":0},0.56722226582144197,1.2148221858214421,1.2148221858214421,1.2148221858214421,1.2148221858214421,{"$f":"IF(Input!M$248>0, M50+M97+M404, 0)","v":0},{"$f":"IF(Input!N$248>0, N50+N97+N521, 0)","v":0},{"$f":"IF(Input!O$248>0, O50+O97+O521, 0)","v":0},{"$f":"IF(Input!P$248>0, P50+P97+P521, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q50+Q97+Q521, 0)","v":0}]
[null,null,{"$f":"Asset44","v":"Easements"},null,null,null,{"$f":"A44taxvalue","v":0},{"$f":"G51+G98+G717","v":0},0.1166203150804011,0.58188278508040092,1.0618827850804009,1.775501405080401,1.775501405080401,{"$f":"IF(Input!M$248>0, M51+M98+M405, 0)","v":0},{"$f":"IF(Input!N$248>0, N51+N98+N522, 0)","v":0},{"$f":"IF(Input!O$248>0, O51+O98+O522, 0)","v":0},{"$f":"IF(Input!P$248>0, P51+P98+P522, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q51+Q98+Q522, 0)","v":0}]
[null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,null,{"$f":"A45taxvalue","v":0},{"$f":"G52+G99+G731","v":0},0,0,0,0,0,{"$f":"IF(Input!M$248>0, M52+M99+M406, 0)","v":0},{"$f":"IF(Input!N$248>0, N52+N99+N523, 0)","v":0},{"$f":"IF(Input!O$248>0, O52+O99+O523, 0)","v":0},{"$f":"IF(Input!P$248>0, P52+P99+P523, 0)","v":0},{"$f":"IF(Input!Q$248>0, Q52+Q99+Q523, 0)","v":0}]
[]
[null,"Actual Net Capex",null,null,null,null,{"$f":"SUM(G55:G99)","v":88.488982706775531},{"$f":"SUM(H55:H99)","v":93.273229119990873},105.59786065269471,98.430999999999983,113.73542981908496,130.87874312696394,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,{"$f":"Input!G56-Input!G105+Input!Z105","v":0.87364164926999321},{"$f":"Input!H56-Input!H105","v":1.4306520456801495},{"$f":"Input!I56-Input!I105","v":0.77012596780147458},{"$f":"Input!J56-Input!J105","v":0.32900000000000001},{"$f":"Input!K56-Input!K105","v":0.34398259050000002},{"$f":"Input!L56-Input!L105","v":0.26063134752136635},{"$f":"Input!M56-Input!M105","v":0},{"$f":"Input!N56-Input!N105","v":0},{"$f":"Input!O56-Input!O105","v":0},{"$f":"Input!P56-Input!P105","v":0},{"$f":"Input!Q56-Input!Q105","v":0}]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,{"$f":"Input!G57-Input!G106+Input!Z106","v":0.28763120567249334},{"$f":"Input!H57-Input!H106","v":0.16379922052071899},{"$f":"Input!I57-Input!I106","v":0.13489374102452892},{"$f":"Input!J57-Input!J106","v":9.9999999999999985E-3},{"$f":"Input!K57-Input!K106","v":2.699940210000001E-2},{"$f":"Input!L57-Input!L106","v":0},{"$f":"Input!M57-Input!M106","v":0},{"$f":"Input!N57-Input!N106","v":0},{"$f":"Input!O57-Input!O106","v":0},{"$f":"Input!P57-Input!P106","v":0},{"$f":"Input!Q57-Input!Q106","v":0}]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,{"$f":"Input!G58-Input!G107+Input!Z107","v":4.5155705405879019},{"$f":"Input!H58-Input!H107","v":2.077643603180868},{"$f":"Input!I58-Input!I107","v":5.0423470782081097},{"$f":"Input!J58-Input!J107","v":2.2149999999999999},{"$f":"Input!K58-Input!K107","v":3.8617069486999993},{"$f":"Input!L58-Input!L107","v":0.1662176020526222},{"$f":"Input!M58-Input!M107","v":0},{"$f":"Input!N58-Input!N107","v":0},{"$f":"Input!O58-Input!O107","v":0},{"$f":"Input!P58-Input!P107","v":0},{"$f":"Input!Q58-Input!Q107","v":0}]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,{"$f":"Input!G59-Input!G108+Input!Z108","v":-1.7828124220824113E-2},{"$f":"Input!H59-Input!H108","v":0.30674692306191209},{"$f":"Input!I59-Input!I108","v":1.087515875407745},{"$f":"Input!J59-Input!J108","v":0.44400000000000001},{"$f":"Input!K59-Input!K108","v":0.19252288630000003},{"$f":"Input!L59-Input!L108","v":0.14923884479949748},{"$f":"Input!M59-Input!M108","v":0},{"$f":"Input!N59-Input!N108","v":0},{"$f":"Input!O59-Input!O108","v":0},{"$f":"Input!P59-Input!P108","v":0},{"$f":"Input!Q59-Input!Q108","v":0}]
[null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,{"$f":"Input!G60-Input!G109+Input!Z109","v":0.43870354651621324},{"$f":"Input!H60-Input!H109","v":1.2710803774901676},{"$f":"Input!I60-Input!I109","v":2.5087675726658754},{"$f":"Input!J60-Input!J109","v":2.41},{"$f":"Input!K60-Input!K109","v":16.735832956526327},{"$f":"Input!L60-Input!L109","v":18.154116121428903},{"$f":"Input!M60-Input!M109","v":0},{"$f":"Input!N60-Input!N109","v":0},{"$f":"Input!O60-Input!O109","v":0},{"$f":"Input!P60-Input!P109","v":0},{"$f":"Input!Q60-Input!Q109","v":0}]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,{"$f":"Input!G61-Input!G110+Input!Z110","v":2.2664430501209538},{"$f":"Input!H61-Input!H110","v":0.1529147401923944},{"$f":"Input!I61-Input!I110","v":0.18447822618161661},{"$f":"Input!J61-Input!J110","v":0.214},{"$f":"Input!K61-Input!K110","v":0.18346362390000004},{"$f":"Input!L61-Input!L110","v":0.45664602341473742},{"$f":"Input!M61-Input!M110","v":0},{"$f":"Input!N61-Input!N110","v":0},{"$f":"Input!O61-Input!O110","v":0},{"$f":"Input!P61-Input!P110","v":0},{"$f":"Input!Q61-Input!Q110","v":0}]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,{"$f":"Input!G62-Input!G111+Input!Z111","v":6.1304178679924934},{"$f":"Input!H62-Input!H111","v":6.7235478294925084},{"$f":"Input!I62-Input!I111","v":7.3555456465576743},{"$f":"Input!J62-Input!J111","v":6.3209999999999997},{"$f":"Input!K62-Input!K111","v":7.0607592548999998},{"$f":"Input!L62-Input!L111","v":7.536076644026962},{"$f":"Input!M62-Input!M111","v":0},{"$f":"Input!N62-Input!N111","v":0},{"$f":"Input!O62-Input!O111","v":0},{"$f":"Input!P62-Input!P111","v":0},{"$f":"Input!Q62-Input!Q111","v":0}]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,{"$f":"Input!G63-Input!G112+Input!Z112","v":20.05063397372675},{"$f":"Input!H63-Input!H112","v":18.916477740819669},{"$f":"Input!I63-Input!I112","v":19.473537100657218},{"$f":"Input!J63-Input!J112","v":18.553000000000001},{"$f":"Input!K63-Input!K112","v":18.128541342550001},{"$f":"Input!L63-Input!L112","v":23.978320884035949},{"$f":"Input!M63-Input!M112","v":0},{"$f":"Input!N63-Input!N112","v":0},{"$f":"Input!O63-Input!O112","v":0},{"$f":"Input!P63-Input!P112","v":0},{"$f":"Input!Q63-Input!Q112","v":0}]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,{"$f":"Input!G64-Input!G113+Input!Z113","v":0.10648888565268332},{"$f":"Input!H64-Input!H113","v":0.88753640622497032},{"$f":"Input!I64-Input!I113","v":0.73447392223801644},{"$f":"Input!J64-Input!J113","v":1.046},{"$f":"Input!K64-Input!K113","v":0.5929834397999999},{"$f":"Input!L64-Input!L113","v":0.7833033280881605},{"$f":"Input!M64-Input!M113","v":0},{"$f":"Input!N64-Input!N113","v":0},{"$f":"Input!O64-Input!O113","v":0},{"$f":"Input!P64-Input!P113","v":0},{"$f":"Input!Q64-Input!Q113","v":0}]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,{"$f":"Input!G65-Input!G114+Input!Z114","v":11.708143018852383},{"$f":"Input!H65-Input!H114","v":5.8816704295431874},{"$f":"Input!I65-Input!I114","v":4.7748047330550571},{"$f":"Input!J65-Input!J114","v":6.4039999999999999},{"$f":"Input!K65-Input!K114","v":6.0042267438000003},{"$f":"Input!L65-Input!L114","v":10.149926538892162},{"$f":"Input!M65-Input!M114","v":0},{"$f":"Input!N65-Input!N114","v":0},{"$f":"Input!O65-Input!O114","v":0},{"$f":"Input!P65-Input!P114","v":0},{"$f":"Input!Q65-Input!Q114","v":0}]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,{"$f":"Input!G66-Input!G115+Input!Z115","v":0},{"$f":"Input!H66-Input!H115","v":6.086711875491968E-2},{"$f":"Input!I66-Input!I115","v":8.3782168199999993E-2},{"$f":"Input!J66-Input!J115","v":3.1E-2},{"$f":"Input!K66-Input!K115","v":3.6569622599999997E-2},{"$f":"Input!L66-Input!L115","v":0},{"$f":"Input!M66-Input!M115","v":0},{"$f":"Input!N66-Input!N115","v":0},{"$f":"Input!O66-Input!O115","v":0},{"$f":"Input!P66-Input!P115","v":0},{"$f":"Input!Q66-Input!Q115","v":0}]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,{"$f":"Input!G67-Input!G116+Input!Z116","v":6.4060463192208969E-2},{"$f":"Input!H67-Input!H116","v":0.1064459426954157},{"$f":"Input!I67-Input!I116","v":0.20320823797298868},{"$f":"Input!J67-Input!J116","v":0.184},{"$f":"Input!K67-Input!K116","v":0.11560036920000005},{"$f":"Input!L67-Input!L116","v":0.21303761942830304},{"$f":"Input!M67-Input!M116","v":0},{"$f":"Input!N67-Input!N116","v":0},{"$f":"Input!O67-Input!O116","v":0},{"$f":"Input!P67-Input!P116","v":0},{"$f":"Input!Q67-Input!Q116","v":0}]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,{"$f":"Input!G68-Input!G117+Input!Z117","v":0.6477306472293819},{"$f":"Input!H68-Input!H117","v":1.6785528728177401},{"$f":"Input!I68-Input!I117","v":2.3107489645914341},{"$f":"Input!J68-Input!J117","v":2.9660000000000002},{"$f":"Input!K68-Input!K117","v":3.6667249626000005},{"$f":"Input!L68-Input!L117","v":3.7863817680207972},{"$f":"Input!M68-Input!M117","v":0},{"$f":"Input!N68-Input!N117","v":0},{"$f":"Input!O68-Input!O117","v":0},{"$f":"Input!P68-Input!P117","v":0},{"$f":"Input!Q68-Input!Q117","v":0}]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,{"$f":"Input!G69-Input!G118+Input!Z118","v":7.28922400229487},{"$f":"Input!H69-Input!H118","v":7.4719911900834957},{"$f":"Input!I69-Input!I118","v":6.6847010343796684},{"$f":"Input!J69-Input!J118","v":6.0419999999999998},{"$f":"Input!K69-Input!K118","v":7.8322581722000004},{"$f":"Input!L69-Input!L118","v":6.8698036230593358},{"$f":"Input!M69-Input!M118","v":0},{"$f":"Input!N69-Input!N118","v":0},{"$f":"Input!O69-Input!O118","v":0},{"$f":"Input!P69-Input!P118","v":0},{"$f":"Input!Q69-Input!Q118","v":0}]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,{"$f":"Input!G70-Input!G119+Input!Z119","v":4.2749041037020419},{"$f":"Input!H70-Input!H119","v":3.0565144443196464},{"$f":"Input!I70-Input!I119","v":3.1009375425196617},{"$f":"Input!J70-Input!J119","v":5.4539999999999997},{"$f":"Input!K70-Input!K119","v":6.3162710208000004},{"$f":"Input!L70-Input!L119","v":7.1432353862363529},{"$f":"Input!M70-Input!M119","v":0},{"$f":"Input!N70-Input!N119","v":0},{"$f":"Input!O70-Input!O119","v":0},{"$f":"Input!P70-Input!P119","v":0},{"$f":"Input!Q70-Input!Q119","v":0}]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,{"$f":"Input!G71-Input!G120+Input!Z120","v":2.4579397286721525},{"$f":"Input!H71-Input!H120","v":2.7408494957267404},{"$f":"Input!I71-Input!I120","v":2.693766661702873},{"$f":"Input!J71-Input!J120","v":4.1909999999999998},{"$f":"Input!K71-Input!K120","v":3.8407009774500005},{"$f":"Input!L71-Input!L120","v":3.3540141160776771},{"$f":"Input!M71-Input!M120","v":0},{"$f":"Input!N71-Input!N120","v":0},{"$f":"Input!O71-Input!O120","v":0},{"$f":"Input!P71-Input!P120","v":0},{"$f":"Input!Q71-Input!Q120","v":0}]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,{"$f":"Input!G72-Input!G121+Input!Z121","v":1.8641194058527102},{"$f":"Input!H72-Input!H121","v":2.1293370257918851},{"$f":"Input!I72-Input!I121","v":2.1723091510659911},{"$f":"Input!J72-Input!J121","v":3.67},{"$f":"Input!K72-Input!K121","v":3.6955691655000003},{"$f":"Input!L72-Input!L121","v":2.7224040375776428},{"$f":"Input!M72-Input!M121","v":0},{"$f":"Input!N72-Input!N121","v":0},{"$f":"Input!O72-Input!O121","v":0},{"$f":"Input!P72-Input!P121","v":0},{"$f":"Input!Q72-Input!Q121","v":0}]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,{"$f":"Input!G73-Input!G122+Input!Z122","v":3.6114122515173031},{"$f":"Input!H73-Input!H122","v":3.5713119242929161},{"$f":"Input!I73-Input!I122","v":3.4257847837133935},{"$f":"Input!J73-Input!J122","v":4.9870000000000001},{"$f":"Input!K73-Input!K122","v":4.7631638083500007},{"$f":"Input!L73-Input!L122","v":4.1414335575696457},{"$f":"Input!M73-Input!M122","v":0},{"$f":"Input!N73-Input!N122","v":0},{"$f":"Input!O73-Input!O122","v":0},{"$f":"Input!P73-Input!P122","v":0},{"$f":"Input!Q73-Input!Q122","v":0}]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,{"$f":"Input!G74-Input!G123+Input!Z123","v":4.8059079394031441},{"$f":"Input!H74-Input!H123","v":6.2804639746097806},{"$f":"Input!I74-Input!I123","v":5.3246569208324779},{"$f":"Input!J74-Input!J123","v":6.8229999999999995},{"$f":"Input!K74-Input!K123","v":6.8564367853500006},{"$f":"Input!L74-Input!L123","v":6.7689239228654001},{"$f":"Input!M74-Input!M123","v":0},{"$f":"Input!N74-Input!N123","v":0},{"$f":"Input!O74-Input!O123","v":0},{"$f":"Input!P74-Input!P123","v":0},{"$f":"Input!Q74-Input!Q123","v":0}]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,{"$f":"Input!G75-Input!G124+Input!Z124","v":5.0247220205098468},{"$f":"Input!H75-Input!H124","v":3.2722533381007044},{"$f":"Input!I75-Input!I124","v":3.6463017231621251},{"$f":"Input!J75-Input!J124","v":4.9480000000000004},{"$f":"Input!K75-Input!K124","v":3.7733089673000006},{"$f":"Input!L75-Input!L124","v":5.6868541028669002},{"$f":"Input!M75-Input!M124","v":0},{"$f":"Input!N75-Input!N124","v":0},{"$f":"Input!O75-Input!O124","v":0},{"$f":"Input!P75-Input!P124","v":0},{"$f":"Input!Q75-Input!Q124","v":0}]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,{"$f":"Input!G76-Input!G125+Input!Z125","v":3.4400012900784227},{"$f":"Input!H76-Input!H125","v":1.7548100278146463},{"$f":"Input!I76-Input!I125","v":1.6128812067980338},{"$f":"Input!J76-Input!J125","v":1.8069999999999999},{"$f":"Input!K76-Input!K125","v":1.9440700825000001},{"$f":"Input!L76-Input!L125","v":2.2020283934168856},{"$f":"Input!M76-Input!M125","v":0},{"$f":"Input!N76-Input!N125","v":0},{"$f":"Input!O76-Input!O125","v":0},{"$f":"Input!P76-Input!P125","v":0},{"$f":"Input!Q76-Input!Q125","v":0}]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,{"$f":"Input!G77-Input!G126+Input!Z126","v":0},{"$f":"Input!H77-Input!H126","v":0},{"$f":"Input!I77-Input!I126","v":0},{"$f":"Input!J77-Input!J126","v":0},{"$f":"Input!K77-Input!K126","v":0},{"$f":"Input!L77-Input!L126","v":0},{"$f":"Input!M77-Input!M126","v":0},{"$f":"Input!N77-Input!N126","v":0},{"$f":"Input!O77-Input!O126","v":0},{"$f":"Input!P77-Input!P126","v":0},{"$f":"Input!Q77-Input!Q126","v":0}]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,{"$f":"Input!G78-Input!G127+Input!Z127","v":6.9613532486168986E-2},{"$f":"Input!H78-Input!H127","v":9.3676531021838289E-2},{"$f":"Input!I78-Input!I127","v":0.10485811073380863},{"$f":"Input!J78-Input!J127","v":0.15},{"$f":"Input!K78-Input!K127","v":0.15345669115909447},{"$f":"Input!L78-Input!L127","v":0.13796765557457749},{"$f":"Input!M78-Input!M127","v":0},{"$f":"Input!N78-Input!N127","v":0},{"$f":"Input!O78-Input!O127","v":0},{"$f":"Input!P78-Input!P127","v":0},{"$f":"Input!Q78-Input!Q127","v":0}]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,{"$f":"Input!G79-Input!G128+Input!Z128","v":0.52742275899849433},{"$f":"Input!H79-Input!H128","v":7.5106224695008113E-3},{"$f":"Input!I79-Input!I128","v":6.8390480028900228E-3},{"$f":"Input!J79-Input!J128","v":1E-3},{"$f":"Input!K79-Input!K128","v":6.1210392000000009E-3},{"$f":"Input!L79-Input!L128","v":2.3720346043466733E-2},{"$f":"Input!M79-Input!M128","v":0},{"$f":"Input!N79-Input!N128","v":0},{"$f":"Input!O79-Input!O128","v":0},{"$f":"Input!P79-Input!P128","v":0},{"$f":"Input!Q79-Input!Q128","v":0}]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,{"$f":"Input!G80-Input!G129+Input!Z129","v":0.1259120956634755},{"$f":"Input!H80-Input!H129","v":0.16943556682442021},{"$f":"Input!I80-Input!I129","v":0.18966002727170622},{"$f":"Input!J80-Input!J129","v":0.27},{"$f":"Input!K80-Input!K129","v":0.27756174535839395},{"$f":"Input!L80-Input!L129","v":0.24954625956703341},{"$f":"Input!M80-Input!M129","v":0},{"$f":"Input!N80-Input!N129","v":0},{"$f":"Input!O80-Input!O129","v":0},{"$f":"Input!P80-Input!P129","v":0},{"$f":"Input!Q80-Input!Q129","v":0}]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,{"$f":"Input!G81-Input!G130+Input!Z130","v":0.32989012333113171},{"$f":"Input!H81-Input!H130","v":0.47112756498266567},{"$f":"Input!I81-Input!I130","v":0.51554643623914365},{"$f":"Input!J81-Input!J130","v":0.74199999999999999},{"$f":"Input!K81-Input!K130","v":0.74937805292554394},{"$f":"Input!L81-Input!L130","v":0.66347425095588808},{"$f":"Input!M81-Input!M130","v":0},{"$f":"Input!N81-Input!N130","v":0},{"$f":"Input!O81-Input!O130","v":0},{"$f":"Input!P81-Input!P130","v":0},{"$f":"Input!Q81-Input!Q130","v":0}]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,{"$f":"Input!G82-Input!G131+Input!Z131","v":0.57224719095878185},{"$f":"Input!H82-Input!H131","v":0.48209394958250945},{"$f":"Input!I82-Input!I131","v":0.46585515216936058},{"$f":"Input!J82-Input!J131","v":0.246},{"$f":"Input!K82-Input!K131","v":0.4207822464},{"$f":"Input!L82-Input!L131","v":0.68933230082879726},{"$f":"Input!M82-Input!M131","v":0},{"$f":"Input!N82-Input!N131","v":0},{"$f":"Input!O82-Input!O131","v":0},{"$f":"Input!P82-Input!P131","v":0},{"$f":"Input!Q82-Input!Q131","v":0}]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,{"$f":"Input!G83-Input!G132+Input!Z132","v":2.6453391402653881},{"$f":"Input!H83-Input!H132","v":3.8614799102441455},{"$f":"Input!I83-Input!I132","v":4.2085112670884257},{"$f":"Input!J83-Input!J132","v":5.9690000000000003},{"$f":"Input!K83-Input!K132","v":6.0672621607569681},{"$f":"Input!L83-Input!L132","v":5.271806852832075},{"$f":"Input!M83-Input!M132","v":0},{"$f":"Input!N83-Input!N132","v":0},{"$f":"Input!O83-Input!O132","v":0},{"$f":"Input!P83-Input!P132","v":0},{"$f":"Input!Q83-Input!Q132","v":0}]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,{"$f":"Input!G84-Input!G133+Input!Z133","v":1.0119187156753677},{"$f":"Input!H84-Input!H133","v":0.36430647795318971},{"$f":"Input!I84-Input!I133","v":0.58924888580000012},{"$f":"Input!J84-Input!J133","v":0.13899999999999998},{"$f":"Input!K84-Input!K133","v":0.45093312680000003},{"$f":"Input!L84-Input!L133","v":0.51655295156226066},{"$f":"Input!M84-Input!M133","v":0},{"$f":"Input!N84-Input!N133","v":0},{"$f":"Input!O84-Input!O133","v":0},{"$f":"Input!P84-Input!P133","v":0},{"$f":"Input!Q84-Input!Q133","v":0}]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,{"$f":"Input!G85-Input!G134+Input!Z134","v":0},{"$f":"Input!H85-Input!H134","v":0},{"$f":"Input!I85-Input!I134","v":0},{"$f":"Input!J85-Input!J134","v":0},{"$f":"Input!K85-Input!K134","v":0},{"$f":"Input!L85-Input!L134","v":0},{"$f":"Input!M85-Input!M134","v":0},{"$f":"Input!N85-Input!N134","v":0},{"$f":"Input!O85-Input!O134","v":0},{"$f":"Input!P85-Input!P134","v":0},{"$f":"Input!Q85-Input!Q134","v":0}]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,{"$f":"Input!G86-Input!G135+Input!Z135","v":0},{"$f":"Input!H86-Input!H135","v":0},{"$f":"Input!I86-Input!I135","v":0},{"$f":"Input!J86-Input!J135","v":0},{"$f":"Input!K86-Input!K135","v":0},{"$f":"Input!L86-Input!L135","v":0},{"$f":"Input!M86-Input!M135","v":0},{"$f":"Input!N86-Input!N135","v":0},{"$f":"Input!O86-Input!O135","v":0},{"$f":"Input!P86-Input!P135","v":0},{"$f":"Input!Q86-Input!Q135","v":0}]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,{"$f":"Input!G87-Input!G136+Input!Z136","v":0},{"$f":"Input!H87-Input!H136","v":0},{"$f":"Input!I87-Input!I136","v":0},{"$f":"Input!J87-Input!J136","v":0},{"$f":"Input!K87-Input!K136","v":0},{"$f":"Input!L87-Input!L136","v":0},{"$f":"Input!M87-Input!M136","v":0},{"$f":"Input!N87-Input!N136","v":0},{"$f":"Input!O87-Input!O136","v":0},{"$f":"Input!P87-Input!P136","v":0},{"$f":"Input!Q87-Input!Q136","v":0}]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,{"$f":"Input!G88-Input!G137+Input!Z137","v":0},{"$f":"Input!H88-Input!H137","v":0},{"$f":"Input!I88-Input!I137","v":0},{"$f":"Input!J88-Input!J137","v":0},{"$f":"Input!K88-Input!K137","v":0},{"$f":"Input!L88-Input!L137","v":0},{"$f":"Input!M88-Input!M137","v":0},{"$f":"Input!N88-Input!N137","v":0},{"$f":"Input!O88-Input!O137","v":0},{"$f":"Input!P88-Input!P137","v":0},{"$f":"Input!Q88-Input!Q137","v":0}]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,{"$f":"Input!G89-Input!G138+Input!Z138","v":0},{"$f":"Input!H89-Input!H138","v":0},{"$f":"Input!I89-Input!I138","v":0},{"$f":"Input!J89-Input!J138","v":0},{"$f":"Input!K89-Input!K138","v":0},{"$f":"Input!L89-Input!L138","v":0},{"$f":"Input!M89-Input!M138","v":0},{"$f":"Input!N89-Input!N138","v":0},{"$f":"Input!O89-Input!O138","v":0},{"$f":"Input!P89-Input!P138","v":0},{"$f":"Input!Q89-Input!Q138","v":0}]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,{"$f":"Input!G90-Input!G139+Input!Z139","v":0},{"$f":"Input!H90-Input!H139","v":0},{"$f":"Input!I90-Input!I139","v":0},{"$f":"Input!J90-Input!J139","v":0},{"$f":"Input!K90-Input!K139","v":0},{"$f":"Input!L90-Input!L139","v":0},{"$f":"Input!M90-Input!M139","v":0},{"$f":"Input!N90-Input!N139","v":0},{"$f":"Input!O90-Input!O139","v":0},{"$f":"Input!P90-Input!P139","v":0},{"$f":"Input!Q90-Input!Q139","v":0}]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,{"$f":"Input!G91-Input!G140+Input!Z140","v":0},{"$f":"Input!H91-Input!H140","v":0},{"$f":"Input!I91-Input!I140","v":0},{"$f":"Input!J91-Input!J140","v":0},{"$f":"Input!K91-Input!K140","v":0},{"$f":"Input!L91-Input!L140","v":0},{"$f":"Input!M91-Input!M140","v":0},{"$f":"Input!N91-Input!N140","v":0},{"$f":"Input!O91-Input!O140","v":0},{"$f":"Input!P91-Input!P140","v":0},{"$f":"Input!Q91-Input!Q140","v":0}]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,{"$f":"Input!G92-Input!G141+Input!Z141","v":-2.248472279624711},{"$f":"Input!H92-Input!H141","v":2.7539396562426397},{"$f":"Input!I92-Input!I141","v":3.9463807808312277},{"$f":"Input!J92-Input!J141","v":1.4629999999999999},{"$f":"Input!K92-Input!K141","v":1.9302217993346495},{"$f":"Input!L92-Input!L141","v":1.6511824052321598},{"$f":"Input!M92-Input!M141","v":0},{"$f":"Input!N92-Input!N141","v":0},{"$f":"Input!O92-Input!O141","v":0},{"$f":"Input!P92-Input!P141","v":0},{"$f":"Input!Q92-Input!Q141","v":0}]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,{"$f":"Input!G93-Input!G142+Input!Z142","v":2.6113281360417071},{"$f":"Input!H93-Input!H142","v":7.2508377074923658},{"$f":"Input!I93-Input!I142","v":8.1672640091921789},{"$f":"Input!J93-Input!J142","v":9.9220000000000006},{"$f":"Input!K93-Input!K142","v":6.9944012142239682},{"$f":"Input!L93-Input!L142","v":15.710464241057888},{"$f":"Input!M93-Input!M142","v":0},{"$f":"Input!N93-Input!N142","v":0},{"$f":"Input!O93-Input!O142","v":0},{"$f":"Input!P93-Input!P142","v":0},{"$f":"Input!Q93-Input!Q142","v":0}]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,{"$f":"Input!G94-Input!G143+Input!Z143","v":4.7407100092253973},{"$f":"Input!H94-Input!H143","v":-2.065692951257339},{"$f":"Input!I94-Input!I143","v":-1.0140439275650455},{"$f":"Input!J94-Input!J143","v":0},{"$f":"Input!K94-Input!K143","v":0},{"$f":"Input!L94-Input!L143","v":1.4421020019304909},{"$f":"Input!M94-Input!M143","v":0},{"$f":"Input!N94-Input!N143","v":0},{"$f":"Input!O94-Input!O143","v":0},{"$f":"Input!P94-Input!P143","v":0},{"$f":"Input!Q94-Input!Q143","v":0}]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,{"$f":"Input!G95-Input!G144+Input!Z144","v":-3.1761424256548487},{"$f":"Input!H95-Input!H144","v":0},{"$f":"Input!I95-Input!I144","v":0},{"$f":"Input!J95-Input!J144","v":0},{"$f":"Input!K95-Input!K144","v":0},{"$f":"Input!L95-Input!L144","v":0},{"$f":"Input!M95-Input!M144","v":0},{"$f":"Input!N95-Input!N144","v":0},{"$f":"Input!O95-Input!O144","v":0},{"$f":"Input!P95-Input!P144","v":0},{"$f":"Input!Q95-Input!Q144","v":0}]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,{"$f":"Input!G96-Input!G145+Input!Z145","v":1.4393482427860493},{"$f":"Input!H96-Input!H145","v":9.2652048323186627},{"$f":"Input!I96-Input!I145","v":13.979310214195028},{"$f":"Input!J96-Input!J145","v":0},{"$f":"Input!K96-Input!K145","v":0},{"$f":"Input!L96-Input!L145","v":0},{"$f":"Input!M96-Input!M145","v":0},{"$f":"Input!N96-Input!N145","v":0},{"$f":"Input!O96-Input!O145","v":0},{"$f":"Input!P96-Input!P145","v":0},{"$f":"Input!Q96-Input!Q145","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"Input!G97-Input!G146+Input!Z146","v":0},{"$f":"Input!H97-Input!H146","v":0},{"$f":"Input!I97-Input!I146","v":0},{"$f":"Input!J97-Input!J146","v":0},{"$f":"Input!K97-Input!K146","v":0},{"$f":"Input!L97-Input!L146","v":0},{"$f":"Input!M97-Input!M146","v":0},{"$f":"Input!N97-Input!N146","v":0},{"$f":"Input!O97-Input!O146","v":0},{"$f":"Input!P97-Input!P146","v":0},{"$f":"Input!Q97-Input!Q146","v":0}]
[null,null,{"$f":"Asset43","v":"Land"},null,null,null,{"$f":"Input!G98-Input!G147+Input!Z147","v":0},{"$f":"Input!H98-Input!H147","v":0.56722226582144197},{"$f":"Input!I98-Input!I147","v":0.64759992},{"$f":"Input!J98-Input!J147","v":0},{"$f":"Input!K98-Input!K147","v":0},{"$f":"Input!L98-Input!L147","v":0},{"$f":"Input!M98-Input!M147","v":0},{"$f":"Input!N98-Input!N147","v":0},{"$f":"Input!O98-Input!O147","v":0},{"$f":"Input!P98-Input!P147","v":0},{"$f":"Input!Q98-Input!Q147","v":0}]
[null,null,{"$f":"Asset44","v":"Easements"},null,null,null,{"$f":"Input!G99-Input!G148+Input!Z148","v":0},{"$f":"Input!H99-Input!H148","v":0.1166203150804011},{"$f":"Input!I99-Input!I148","v":0.46526246999999987},{"$f":"Input!J99-Input!J148","v":0.48},{"$f":"Input!K99-Input!K148","v":0.7136186200000002},{"$f":"Input!L99-Input!L148","v":0},{"$f":"Input!M99-Input!M148","v":0},{"$f":"Input!N99-Input!N148","v":0},{"$f":"Input!O99-Input!O148","v":0},{"$f":"Input!P99-Input!P148","v":0},{"$f":"Input!Q99-Input!Q148","v":0}]
[null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,null,{"$f":"Input!G100-Input!G149+Input!Z149","v":0},{"$f":"Input!H100-Input!H149","v":0},{"$f":"Input!I100-Input!I149","v":0},{"$f":"Input!J100-Input!J149","v":0},{"$f":"Input!K100-Input!K149","v":0},{"$f":"Input!L100-Input!L149","v":0},{"$f":"Input!M100-Input!M149","v":0},{"$f":"Input!N100-Input!N149","v":0},{"$f":"Input!O100-Input!O149","v":0},{"$f":"Input!P100-Input!P149","v":0},{"$f":"Input!Q100-Input!Q149","v":0}]
[]
[null,"Actual Tax Depreciation",null,null,null,null,{"$f":"G115+G129+G143+G157+G171+G185+G199+G213+G227+G241+G255+G269+G283+G297+G311+G325+G339+G353+G367+G381+G395+G409+G423+G437+G451+G465+G479+G493+G507+G521+G535+G549+G563+G577+G591+G605+G619+G633+G647+G661+G675+G689+G703+G717+G731","v":-47.3204197173267},{"$f":"H115+H129+H143+H157+H171+H185+H199+H213+H227+H241+H255+H269+H283+H297+H311+H325+H339+H353+H367+H381+H395+H409+H423+H437+H451+H465+H479+H493+H507+H521+H535+H549+H563+H577+H591+H605+H619+H633+H647+H661+H675+H689+H703+H717+H731","v":-50.616596897379097},-55.246598626475226,-60.743666455856925,-58.451031149816586,-57.372662909950293,0,0,0,0,0]
[null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A1taxremlife,A1taxvalue-SUM($F102:F102),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":7.0389781737599744E-2},{"$f":"IF(H$3>A1taxremlife,A1taxvalue-SUM($F102:G102),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":7.0389781737599744E-2},{"$f":"IF(I$3>A1taxremlife,A1taxvalue-SUM($F102:H102),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":7.0389781737599744E-2},{"$f":"IF(J$3>A1taxremlife,A1taxvalue-SUM($F102:I102),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":7.0389781737599744E-2},{"$f":"IF(K$3>A1taxremlife,A1taxvalue-SUM($F102:J102),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":7.0389781737599744E-2},{"$f":"IF(L$3>A1taxremlife,A1taxvalue-SUM($F102:K102),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":7.0389781737599744E-2},{"$f":"IF(M$3>A1taxremlife,A1taxvalue-SUM($F102:L102),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":7.0389781737599744E-2},{"$f":"IF(N$3>A1taxremlife,A1taxvalue-SUM($F102:M102),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":7.0389781737599744E-2},{"$f":"IF(O$3>A1taxremlife,A1taxvalue-SUM($F102:N102),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":7.0389781737599744E-2},{"$f":"IF(P$3>A1taxremlife,A1taxvalue-SUM($F102:O102),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":7.0389781737599744E-2},{"$f":"IF(Q$3>A1taxremlife,A1taxvalue-SUM($F102:P102),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":7.0389781737599744E-2}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A1taxstdlife+$E104),($G55)-SUM($G104:G104),($G55)/A1taxstdlife))","v":1.9610789826857756E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A1taxstdlife+$E104),($G55)-SUM($G104:H104),($G55)/A1taxstdlife))","v":1.9610789826857756E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E104),($G55)-SUM($G104:I104),($G55)/A1taxstdlife))","v":1.9610789826857756E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E104),($G55)-SUM($G104:J104),($G55)/A1taxstdlife))","v":1.9610789826857756E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E104),($G55)-SUM($G104:K104),($G55)/A1taxstdlife))","v":1.9610789826857756E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E104),($G55)-SUM($G104:L104),($G55)/A1taxstdlife))","v":1.9610789826857756E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E104),($G55)-SUM($G104:M104),($G55)/A1taxstdlife))","v":1.9610789826857756E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E104),($G55)-SUM($G104:N104),($G55)/A1taxstdlife))","v":1.9610789826857756E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E104),($G55)-SUM($G104:O104),($G55)/A1taxstdlife))","v":1.9610789826857756E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E104),($G55)-SUM($G104:P104),($G55)/A1taxstdlife))","v":1.9610789826857756E-2}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A1taxstdlife+$E105),(Input!$H$56-Input!$H$105)-SUM($H105:H105),(Input!$H$56-Input!$H$105)/A1taxstdlife))","v":3.2114101481586901E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E105),(Input!$H$56-Input!$H$105)-SUM($H105:I105),(Input!$H$56-Input!$H$105)/A1taxstdlife))","v":3.2114101481586901E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E105),(Input!$H$56-Input!$H$105)-SUM($H105:J105),(Input!$H$56-Input!$H$105)/A1taxstdlife))","v":3.2114101481586901E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E105),(Input!$H$56-Input!$H$105)-SUM($H105:K105),(Input!$H$56-Input!$H$105)/A1taxstdlife))","v":3.2114101481586901E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E105),(Input!$H$56-Input!$H$105)-SUM($H105:L105),(Input!$H$56-Input!$H$105)/A1taxstdlife))","v":3.2114101481586901E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E105),(Input!$H$56-Input!$H$105)-SUM($H105:M105),(Input!$H$56-Input!$H$105)/A1taxstdlife))","v":3.2114101481586901E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E105),(Input!$H$56-Input!$H$105)-SUM($H105:N105),(Input!$H$56-Input!$H$105)/A1taxstdlife))","v":3.2114101481586901E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E105),(Input!$H$56-Input!$H$105)-SUM($H105:O105),(Input!$H$56-Input!$H$105)/A1taxstdlife))","v":3.2114101481586901E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E105),(Input!$H$56-Input!$H$105)-SUM($H105:P105),(Input!$H$56-Input!$H$105)/A1taxstdlife))","v":3.2114101481586901E-2}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E106),(Input!$I$56-Input!$I$105)-SUM($I106:I106),(Input!$I$56-Input!$I$105)/A1taxstdlife))","v":1.7287154873373862E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E106),(Input!$I$56-Input!$I$105)-SUM($I106:J106),(Input!$I$56-Input!$I$105)/A1taxstdlife))","v":1.7287154873373862E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E106),(Input!$I$56-Input!$I$105)-SUM($I106:K106),(Input!$I$56-Input!$I$105)/A1taxstdlife))","v":1.7287154873373862E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E106),(Input!$I$56-Input!$I$105)-SUM($I106:L106),(Input!$I$56-Input!$I$105)/A1taxstdlife))","v":1.7287154873373862E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E106),(Input!$I$56-Input!$I$105)-SUM($I106:M106),(Input!$I$56-Input!$I$105)/A1taxstdlife))","v":1.7287154873373862E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E106),(Input!$I$56-Input!$I$105)-SUM($I106:N106),(Input!$I$56-Input!$I$105)/A1taxstdlife))","v":1.7287154873373862E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E106),(Input!$I$56-Input!$I$105)-SUM($I106:O106),(Input!$I$56-Input!$I$105)/A1taxstdlife))","v":1.7287154873373862E-2},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E106),(Input!$I$56-Input!$I$105)-SUM($I106:P106),(Input!$I$56-Input!$I$105)/A1taxstdlife))","v":1.7287154873373862E-2}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E107),(Input!$J$56-Input!$J$105)-SUM($J107:J107),(Input!$J$56-Input!$J$105)/A1taxstdlife))","v":7.3851216438998654E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E107),(Input!$J$56-Input!$J$105)-SUM($J107:K107),(Input!$J$56-Input!$J$105)/A1taxstdlife))","v":7.3851216438998654E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E107),(Input!$J$56-Input!$J$105)-SUM($J107:L107),(Input!$J$56-Input!$J$105)/A1taxstdlife))","v":7.3851216438998654E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E107),(Input!$J$56-Input!$J$105)-SUM($J107:M107),(Input!$J$56-Input!$J$105)/A1taxstdlife))","v":7.3851216438998654E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E107),(Input!$J$56-Input!$J$105)-SUM($J107:N107),(Input!$J$56-Input!$J$105)/A1taxstdlife))","v":7.3851216438998654E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E107),(Input!$J$56-Input!$J$105)-SUM($J107:O107),(Input!$J$56-Input!$J$105)/A1taxstdlife))","v":7.3851216438998654E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E107),(Input!$J$56-Input!$J$105)-SUM($J107:P107),(Input!$J$56-Input!$J$105)/A1taxstdlife))","v":7.3851216438998654E-3}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E108),(Input!$K$56-Input!$K$105)-SUM($K108:K108),(Input!$K$56-Input!$K$105)/A1taxstdlife))","v":7.7214385234841776E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E108),(Input!$K$56-Input!$K$105)-SUM($K108:L108),(Input!$K$56-Input!$K$105)/A1taxstdlife))","v":7.7214385234841776E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E108),(Input!$K$56-Input!$K$105)-SUM($K108:M108),(Input!$K$56-Input!$K$105)/A1taxstdlife))","v":7.7214385234841776E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E108),(Input!$K$56-Input!$K$105)-SUM($K108:N108),(Input!$K$56-Input!$K$105)/A1taxstdlife))","v":7.7214385234841776E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E108),(Input!$K$56-Input!$K$105)-SUM($K108:O108),(Input!$K$56-Input!$K$105)/A1taxstdlife))","v":7.7214385234841776E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E108),(Input!$K$56-Input!$K$105)-SUM($K108:P108),(Input!$K$56-Input!$K$105)/A1taxstdlife))","v":7.7214385234841776E-3}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E109),(Input!$L$56-Input!$L$105)-SUM($L109:L109),(Input!$L$56-Input!$L$105)/A1taxstdlife))","v":5.850438315072432E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E109),(Input!$L$56-Input!$L$105)-SUM($L109:M109),(Input!$L$56-Input!$L$105)/A1taxstdlife))","v":5.850438315072432E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E109),(Input!$L$56-Input!$L$105)-SUM($L109:N109),(Input!$L$56-Input!$L$105)/A1taxstdlife))","v":5.850438315072432E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E109),(Input!$L$56-Input!$L$105)-SUM($L109:O109),(Input!$L$56-Input!$L$105)/A1taxstdlife))","v":5.850438315072432E-3},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E109),(Input!$L$56-Input!$L$105)-SUM($L109:P109),(Input!$L$56-Input!$L$105)/A1taxstdlife))","v":5.850438315072432E-3}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E110),(Input!$M$56-Input!$M$105)-SUM($M110:M110),(Input!$M$56-Input!$M$105)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E110),(Input!$M$56-Input!$M$105)-SUM($M110:N110),(Input!$M$56-Input!$M$105)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E110),(Input!$M$56-Input!$M$105)-SUM($M110:O110),(Input!$M$56-Input!$M$105)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E110),(Input!$M$56-Input!$M$105)-SUM($M110:P110),(Input!$M$56-Input!$M$105)/A1taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E111),(Input!$N$56-Input!$N$105)-SUM($N111:N111),(Input!$N$56-Input!$N$105)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E111),(Input!$N$56-Input!$N$105)-SUM($N111:O111),(Input!$N$56-Input!$N$105)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E111),(Input!$N$56-Input!$N$105)-SUM($N111:P111),(Input!$N$56-Input!$N$105)/A1taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E112),(Input!$O$56-Input!$O$105)-SUM($O112:O112),(Input!$O$56-Input!$O$105)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E112),(Input!$O$56-Input!$O$105)-SUM($O112:P112),(Input!$O$56-Input!$O$105)/A1taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E113),(Input!$P$56-Input!$P$105)-SUM($P113:P113),(Input!$P$56-Input!$P$105)/A1taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,{"$f":"-SUM(G102:G114)","v":-7.0389781737599744E-2},-9.0000571564457496E-2,-0.1221146730460444,-0.13940182791941827,-0.14678694956331814,-0.15450838808680231,{"$f":"IF(Input!M248>0, -SUM(M102:M114), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N102:N114), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O102:O114), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P102:P114), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q102:Q114), 0)","v":0}]
[null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A2taxremlife,A2taxvalue-SUM($F116:F116),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":3.3020102716903477E-2},{"$f":"IF(H$3>A2taxremlife,A2taxvalue-SUM($F116:G116),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":3.3020102716903477E-2},{"$f":"IF(I$3>A2taxremlife,A2taxvalue-SUM($F116:H116),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":3.3020102716903477E-2},{"$f":"IF(J$3>A2taxremlife,A2taxvalue-SUM($F116:I116),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":3.3020102716903477E-2},{"$f":"IF(K$3>A2taxremlife,A2taxvalue-SUM($F116:J116),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":3.3020102716903477E-2},{"$f":"IF(L$3>A2taxremlife,A2taxvalue-SUM($F116:K116),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":3.3020102716903477E-2},{"$f":"IF(M$3>A2taxremlife,A2taxvalue-SUM($F116:L116),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":3.3020102716903477E-2},{"$f":"IF(N$3>A2taxremlife,A2taxvalue-SUM($F116:M116),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":3.3020102716903477E-2},{"$f":"IF(O$3>A2taxremlife,A2taxvalue-SUM($F116:N116),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":3.3020102716903477E-2},{"$f":"IF(P$3>A2taxremlife,A2taxvalue-SUM($F116:O116),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":3.3020102716903477E-2},{"$f":"IF(Q$3>A2taxremlife,A2taxvalue-SUM($F116:P116),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":3.3020102716903477E-2}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A2taxstdlife+$E118),($G56)-SUM($G118:G118),($G56)/A2taxstdlife))","v":5.7526241134498671E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A2taxstdlife+$E118),($G56)-SUM($G118:H118),($G56)/A2taxstdlife))","v":5.7526241134498671E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E118),($G56)-SUM($G118:I118),($G56)/A2taxstdlife))","v":5.7526241134498671E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E118),($G56)-SUM($G118:J118),($G56)/A2taxstdlife))","v":5.7526241134498671E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E118),($G56)-SUM($G118:K118),($G56)/A2taxstdlife))","v":5.7526241134498671E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E118),($G56)-SUM($G118:L118),($G56)/A2taxstdlife))","v":5.7526241134498671E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E118),($G56)-SUM($G118:M118),($G56)/A2taxstdlife))","v":5.7526241134498671E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E118),($G56)-SUM($G118:N118),($G56)/A2taxstdlife))","v":5.7526241134498671E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E118),($G56)-SUM($G118:O118),($G56)/A2taxstdlife))","v":5.7526241134498671E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E118),($G56)-SUM($G118:P118),($G56)/A2taxstdlife))","v":5.7526241134498671E-3}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A2taxstdlife+$E119),(Input!$H$57-Input!$H$106)-SUM($H119:H119),(Input!$H$57-Input!$H$106)/A2taxstdlife))","v":3.27598441041438E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E119),(Input!$H$57-Input!$H$106)-SUM($H119:I119),(Input!$H$57-Input!$H$106)/A2taxstdlife))","v":3.27598441041438E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E119),(Input!$H$57-Input!$H$106)-SUM($H119:J119),(Input!$H$57-Input!$H$106)/A2taxstdlife))","v":3.27598441041438E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E119),(Input!$H$57-Input!$H$106)-SUM($H119:K119),(Input!$H$57-Input!$H$106)/A2taxstdlife))","v":3.27598441041438E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E119),(Input!$H$57-Input!$H$106)-SUM($H119:L119),(Input!$H$57-Input!$H$106)/A2taxstdlife))","v":3.27598441041438E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E119),(Input!$H$57-Input!$H$106)-SUM($H119:M119),(Input!$H$57-Input!$H$106)/A2taxstdlife))","v":3.27598441041438E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E119),(Input!$H$57-Input!$H$106)-SUM($H119:N119),(Input!$H$57-Input!$H$106)/A2taxstdlife))","v":3.27598441041438E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E119),(Input!$H$57-Input!$H$106)-SUM($H119:O119),(Input!$H$57-Input!$H$106)/A2taxstdlife))","v":3.27598441041438E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E119),(Input!$H$57-Input!$H$106)-SUM($H119:P119),(Input!$H$57-Input!$H$106)/A2taxstdlife))","v":3.27598441041438E-3}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E120),(Input!$I$57-Input!$I$106)-SUM($I120:I120),(Input!$I$57-Input!$I$106)/A2taxstdlife))","v":2.6978748204905785E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E120),(Input!$I$57-Input!$I$106)-SUM($I120:J120),(Input!$I$57-Input!$I$106)/A2taxstdlife))","v":2.6978748204905785E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E120),(Input!$I$57-Input!$I$106)-SUM($I120:K120),(Input!$I$57-Input!$I$106)/A2taxstdlife))","v":2.6978748204905785E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E120),(Input!$I$57-Input!$I$106)-SUM($I120:L120),(Input!$I$57-Input!$I$106)/A2taxstdlife))","v":2.6978748204905785E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E120),(Input!$I$57-Input!$I$106)-SUM($I120:M120),(Input!$I$57-Input!$I$106)/A2taxstdlife))","v":2.6978748204905785E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E120),(Input!$I$57-Input!$I$106)-SUM($I120:N120),(Input!$I$57-Input!$I$106)/A2taxstdlife))","v":2.6978748204905785E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E120),(Input!$I$57-Input!$I$106)-SUM($I120:O120),(Input!$I$57-Input!$I$106)/A2taxstdlife))","v":2.6978748204905785E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E120),(Input!$I$57-Input!$I$106)-SUM($I120:P120),(Input!$I$57-Input!$I$106)/A2taxstdlife))","v":2.6978748204905785E-3}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E121),(Input!$J$57-Input!$J$106)-SUM($J121:J121),(Input!$J$57-Input!$J$106)/A2taxstdlife))","v":1.9999999999999998E-4},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E121),(Input!$J$57-Input!$J$106)-SUM($J121:K121),(Input!$J$57-Input!$J$106)/A2taxstdlife))","v":1.9999999999999998E-4},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E121),(Input!$J$57-Input!$J$106)-SUM($J121:L121),(Input!$J$57-Input!$J$106)/A2taxstdlife))","v":1.9999999999999998E-4},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E121),(Input!$J$57-Input!$J$106)-SUM($J121:M121),(Input!$J$57-Input!$J$106)/A2taxstdlife))","v":1.9999999999999998E-4},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E121),(Input!$J$57-Input!$J$106)-SUM($J121:N121),(Input!$J$57-Input!$J$106)/A2taxstdlife))","v":1.9999999999999998E-4},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E121),(Input!$J$57-Input!$J$106)-SUM($J121:O121),(Input!$J$57-Input!$J$106)/A2taxstdlife))","v":1.9999999999999998E-4},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E121),(Input!$J$57-Input!$J$106)-SUM($J121:P121),(Input!$J$57-Input!$J$106)/A2taxstdlife))","v":1.9999999999999998E-4}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E122),(Input!$K$57-Input!$K$106)-SUM($K122:K122),(Input!$K$57-Input!$K$106)/A2taxstdlife))","v":5.3998804200000019E-4},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E122),(Input!$K$57-Input!$K$106)-SUM($K122:L122),(Input!$K$57-Input!$K$106)/A2taxstdlife))","v":5.3998804200000019E-4},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E122),(Input!$K$57-Input!$K$106)-SUM($K122:M122),(Input!$K$57-Input!$K$106)/A2taxstdlife))","v":5.3998804200000019E-4},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E122),(Input!$K$57-Input!$K$106)-SUM($K122:N122),(Input!$K$57-Input!$K$106)/A2taxstdlife))","v":5.3998804200000019E-4},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E122),(Input!$K$57-Input!$K$106)-SUM($K122:O122),(Input!$K$57-Input!$K$106)/A2taxstdlife))","v":5.3998804200000019E-4},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E122),(Input!$K$57-Input!$K$106)-SUM($K122:P122),(Input!$K$57-Input!$K$106)/A2taxstdlife))","v":5.3998804200000019E-4}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E123),(Input!$L$57-Input!$L$106)-SUM($L123:L123),(Input!$L$57-Input!$L$106)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E123),(Input!$L$57-Input!$L$106)-SUM($L123:M123),(Input!$L$57-Input!$L$106)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E123),(Input!$L$57-Input!$L$106)-SUM($L123:N123),(Input!$L$57-Input!$L$106)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E123),(Input!$L$57-Input!$L$106)-SUM($L123:O123),(Input!$L$57-Input!$L$106)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E123),(Input!$L$57-Input!$L$106)-SUM($L123:P123),(Input!$L$57-Input!$L$106)/A2taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E124),(Input!$M$57-Input!$M$106)-SUM($M124:M124),(Input!$M$57-Input!$M$106)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E124),(Input!$M$57-Input!$M$106)-SUM($M124:N124),(Input!$M$57-Input!$M$106)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E124),(Input!$M$57-Input!$M$106)-SUM($M124:O124),(Input!$M$57-Input!$M$106)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E124),(Input!$M$57-Input!$M$106)-SUM($M124:P124),(Input!$M$57-Input!$M$106)/A2taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E125),(Input!$N$57-Input!$N$106)-SUM($N125:N125),(Input!$N$57-Input!$N$106)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E125),(Input!$N$57-Input!$N$106)-SUM($N125:O125),(Input!$N$57-Input!$N$106)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E125),(Input!$N$57-Input!$N$106)-SUM($N125:P125),(Input!$N$57-Input!$N$106)/A2taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E126),(Input!$O$57-Input!$O$106)-SUM($O126:O126),(Input!$O$57-Input!$O$106)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E126),(Input!$O$57-Input!$O$106)-SUM($O126:P126),(Input!$O$57-Input!$O$106)/A2taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E127),(Input!$P$57-Input!$P$106)-SUM($P127:P127),(Input!$P$57-Input!$P$106)/A2taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,null,{"$f":"-SUM(G116:G128)","v":-3.3020102716903477E-2},-3.8772726830353342E-2,-4.2048711240767721E-2,-4.4746586061258302E-2,-4.4946586061258301E-2,-4.54865741032583E-2,{"$f":"IF(Input!M248>0, -SUM(M116:M128), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N116:N128), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O116:O128), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P116:P128), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q116:Q128), 0)","v":0}]
[null,{"$f":"Asset3","v":"Urban Zone Substations"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A3taxremlife,A3taxvalue-SUM($F130:F130),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0.79050802583424429},{"$f":"IF(H$3>A3taxremlife,A3taxvalue-SUM($F130:G130),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0.79050802583424429},{"$f":"IF(I$3>A3taxremlife,A3taxvalue-SUM($F130:H130),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0.79050802583424429},{"$f":"IF(J$3>A3taxremlife,A3taxvalue-SUM($F130:I130),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0.79050802583424429},{"$f":"IF(K$3>A3taxremlife,A3taxvalue-SUM($F130:J130),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0.79050802583424429},{"$f":"IF(L$3>A3taxremlife,A3taxvalue-SUM($F130:K130),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0.79050802583424429},{"$f":"IF(M$3>A3taxremlife,A3taxvalue-SUM($F130:L130),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0.79050802583424429},{"$f":"IF(N$3>A3taxremlife,A3taxvalue-SUM($F130:M130),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0.79050802583424429},{"$f":"IF(O$3>A3taxremlife,A3taxvalue-SUM($F130:N130),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0.79050802583424429},{"$f":"IF(P$3>A3taxremlife,A3taxvalue-SUM($F130:O130),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0.79050802583424429},{"$f":"IF(Q$3>A3taxremlife,A3taxvalue-SUM($F130:P130),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0.79050802583424429}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A3taxstdlife+$E132),($G57)-SUM($G132:G132),($G57)/A3taxstdlife))","v":0.13778316675849972},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A3taxstdlife+$E132),($G57)-SUM($G132:H132),($G57)/A3taxstdlife))","v":0.13778316675849972},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E132),($G57)-SUM($G132:I132),($G57)/A3taxstdlife))","v":0.13778316675849972},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E132),($G57)-SUM($G132:J132),($G57)/A3taxstdlife))","v":0.13778316675849972},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E132),($G57)-SUM($G132:K132),($G57)/A3taxstdlife))","v":0.13778316675849972},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E132),($G57)-SUM($G132:L132),($G57)/A3taxstdlife))","v":0.13778316675849972},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E132),($G57)-SUM($G132:M132),($G57)/A3taxstdlife))","v":0.13778316675849972},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E132),($G57)-SUM($G132:N132),($G57)/A3taxstdlife))","v":0.13778316675849972},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E132),($G57)-SUM($G132:O132),($G57)/A3taxstdlife))","v":0.13778316675849972},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E132),($G57)-SUM($G132:P132),($G57)/A3taxstdlife))","v":0.13778316675849972}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A3taxstdlife+$E133),(Input!$H$58-Input!$H$107)-SUM($H133:H133),(Input!$H$58-Input!$H$107)/A3taxstdlife))","v":6.3394938129906778E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E133),(Input!$H$58-Input!$H$107)-SUM($H133:I133),(Input!$H$58-Input!$H$107)/A3taxstdlife))","v":6.3394938129906778E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E133),(Input!$H$58-Input!$H$107)-SUM($H133:J133),(Input!$H$58-Input!$H$107)/A3taxstdlife))","v":6.3394938129906778E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E133),(Input!$H$58-Input!$H$107)-SUM($H133:K133),(Input!$H$58-Input!$H$107)/A3taxstdlife))","v":6.3394938129906778E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E133),(Input!$H$58-Input!$H$107)-SUM($H133:L133),(Input!$H$58-Input!$H$107)/A3taxstdlife))","v":6.3394938129906778E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E133),(Input!$H$58-Input!$H$107)-SUM($H133:M133),(Input!$H$58-Input!$H$107)/A3taxstdlife))","v":6.3394938129906778E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E133),(Input!$H$58-Input!$H$107)-SUM($H133:N133),(Input!$H$58-Input!$H$107)/A3taxstdlife))","v":6.3394938129906778E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E133),(Input!$H$58-Input!$H$107)-SUM($H133:O133),(Input!$H$58-Input!$H$107)/A3taxstdlife))","v":6.3394938129906778E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E133),(Input!$H$58-Input!$H$107)-SUM($H133:P133),(Input!$H$58-Input!$H$107)/A3taxstdlife))","v":6.3394938129906778E-2}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E134),(Input!$I$58-Input!$I$107)-SUM($I134:I134),(Input!$I$58-Input!$I$107)/A3taxstdlife))","v":0.15385664825435971},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E134),(Input!$I$58-Input!$I$107)-SUM($I134:J134),(Input!$I$58-Input!$I$107)/A3taxstdlife))","v":0.15385664825435971},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E134),(Input!$I$58-Input!$I$107)-SUM($I134:K134),(Input!$I$58-Input!$I$107)/A3taxstdlife))","v":0.15385664825435971},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E134),(Input!$I$58-Input!$I$107)-SUM($I134:L134),(Input!$I$58-Input!$I$107)/A3taxstdlife))","v":0.15385664825435971},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E134),(Input!$I$58-Input!$I$107)-SUM($I134:M134),(Input!$I$58-Input!$I$107)/A3taxstdlife))","v":0.15385664825435971},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E134),(Input!$I$58-Input!$I$107)-SUM($I134:N134),(Input!$I$58-Input!$I$107)/A3taxstdlife))","v":0.15385664825435971},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E134),(Input!$I$58-Input!$I$107)-SUM($I134:O134),(Input!$I$58-Input!$I$107)/A3taxstdlife))","v":0.15385664825435971},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E134),(Input!$I$58-Input!$I$107)-SUM($I134:P134),(Input!$I$58-Input!$I$107)/A3taxstdlife))","v":0.15385664825435971}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E135),(Input!$J$58-Input!$J$107)-SUM($J135:J135),(Input!$J$58-Input!$J$107)/A3taxstdlife))","v":6.758608056875641E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E135),(Input!$J$58-Input!$J$107)-SUM($J135:K135),(Input!$J$58-Input!$J$107)/A3taxstdlife))","v":6.758608056875641E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E135),(Input!$J$58-Input!$J$107)-SUM($J135:L135),(Input!$J$58-Input!$J$107)/A3taxstdlife))","v":6.758608056875641E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E135),(Input!$J$58-Input!$J$107)-SUM($J135:M135),(Input!$J$58-Input!$J$107)/A3taxstdlife))","v":6.758608056875641E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E135),(Input!$J$58-Input!$J$107)-SUM($J135:N135),(Input!$J$58-Input!$J$107)/A3taxstdlife))","v":6.758608056875641E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E135),(Input!$J$58-Input!$J$107)-SUM($J135:O135),(Input!$J$58-Input!$J$107)/A3taxstdlife))","v":6.758608056875641E-2},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E135),(Input!$J$58-Input!$J$107)-SUM($J135:P135),(Input!$J$58-Input!$J$107)/A3taxstdlife))","v":6.758608056875641E-2}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E136),(Input!$K$58-Input!$K$107)-SUM($K136:K136),(Input!$K$58-Input!$K$107)/A3taxstdlife))","v":0.11783189027890051},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E136),(Input!$K$58-Input!$K$107)-SUM($K136:L136),(Input!$K$58-Input!$K$107)/A3taxstdlife))","v":0.11783189027890051},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E136),(Input!$K$58-Input!$K$107)-SUM($K136:M136),(Input!$K$58-Input!$K$107)/A3taxstdlife))","v":0.11783189027890051},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E136),(Input!$K$58-Input!$K$107)-SUM($K136:N136),(Input!$K$58-Input!$K$107)/A3taxstdlife))","v":0.11783189027890051},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E136),(Input!$K$58-Input!$K$107)-SUM($K136:O136),(Input!$K$58-Input!$K$107)/A3taxstdlife))","v":0.11783189027890051},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E136),(Input!$K$58-Input!$K$107)-SUM($K136:P136),(Input!$K$58-Input!$K$107)/A3taxstdlife))","v":0.11783189027890051}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E137),(Input!$L$58-Input!$L$107)-SUM($L137:L137),(Input!$L$58-Input!$L$107)/A3taxstdlife))","v":5.0717816001237094E-3},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E137),(Input!$L$58-Input!$L$107)-SUM($L137:M137),(Input!$L$58-Input!$L$107)/A3taxstdlife))","v":5.0717816001237094E-3},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E137),(Input!$L$58-Input!$L$107)-SUM($L137:N137),(Input!$L$58-Input!$L$107)/A3taxstdlife))","v":5.0717816001237094E-3},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E137),(Input!$L$58-Input!$L$107)-SUM($L137:O137),(Input!$L$58-Input!$L$107)/A3taxstdlife))","v":5.0717816001237094E-3},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E137),(Input!$L$58-Input!$L$107)-SUM($L137:P137),(Input!$L$58-Input!$L$107)/A3taxstdlife))","v":5.0717816001237094E-3}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E138),(Input!$M$58-Input!$M$107)-SUM($M138:M138),(Input!$M$58-Input!$M$107)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E138),(Input!$M$58-Input!$M$107)-SUM($M138:N138),(Input!$M$58-Input!$M$107)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E138),(Input!$M$58-Input!$M$107)-SUM($M138:O138),(Input!$M$58-Input!$M$107)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E138),(Input!$M$58-Input!$M$107)-SUM($M138:P138),(Input!$M$58-Input!$M$107)/A3taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E139),(Input!$N$58-Input!$N$107)-SUM($N139:N139),(Input!$N$58-Input!$N$107)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E139),(Input!$N$58-Input!$N$107)-SUM($N139:O139),(Input!$N$58-Input!$N$107)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E139),(Input!$N$58-Input!$N$107)-SUM($N139:P139),(Input!$N$58-Input!$N$107)/A3taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E140),(Input!$O$58-Input!$O$107)-SUM($O140:O140),(Input!$O$58-Input!$O$107)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E140),(Input!$O$58-Input!$O$107)-SUM($O140:P140),(Input!$O$58-Input!$O$107)/A3taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E141),(Input!$P$58-Input!$P$107)-SUM($P141:P141),(Input!$P$58-Input!$P$107)/A3taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,null,{"$f":"-SUM(G130:G142)","v":-0.79050802583424429},-0.92829119259274395,-0.99168613072265077,-1.1455427789770105,-1.213128859545767,-1.3309607498246674,{"$f":"IF(Input!M248>0, -SUM(M130:M142), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N130:N142), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O130:O142), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P130:P142), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q130:Q142), 0)","v":0}]
[null,{"$f":"Asset4","v":"Rural Zone Substations"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A4taxremlife,A4taxvalue-SUM($F144:F144),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":1.7027866262626982E-2},{"$f":"IF(H$3>A4taxremlife,A4taxvalue-SUM($F144:G144),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":1.7027866262626982E-2},{"$f":"IF(I$3>A4taxremlife,A4taxvalue-SUM($F144:H144),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":1.7027866262626982E-2},{"$f":"IF(J$3>A4taxremlife,A4taxvalue-SUM($F144:I144),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":1.7027866262626982E-2},{"$f":"IF(K$3>A4taxremlife,A4taxvalue-SUM($F144:J144),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":1.7027866262626982E-2},{"$f":"IF(L$3>A4taxremlife,A4taxvalue-SUM($F144:K144),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":1.7027866262626982E-2},{"$f":"IF(M$3>A4taxremlife,A4taxvalue-SUM($F144:L144),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":1.7027866262626982E-2},{"$f":"IF(N$3>A4taxremlife,A4taxvalue-SUM($F144:M144),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":1.7027866262626982E-2},{"$f":"IF(O$3>A4taxremlife,A4taxvalue-SUM($F144:N144),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":1.7027866262626982E-2},{"$f":"IF(P$3>A4taxremlife,A4taxvalue-SUM($F144:O144),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":1.7027866262626982E-2},{"$f":"IF(Q$3>A4taxremlife,A4taxvalue-SUM($F144:P144),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":1.7027866262626982E-2}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A4taxstdlife+$E146),($G58)-SUM($G146:G146),($G58)/A4taxstdlife))","v":-5.440379682888041E-4},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A4taxstdlife+$E146),($G58)-SUM($G146:H146),($G58)/A4taxstdlife))","v":-5.440379682888041E-4},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E146),($G58)-SUM($G146:I146),($G58)/A4taxstdlife))","v":-5.440379682888041E-4},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E146),($G58)-SUM($G146:J146),($G58)/A4taxstdlife))","v":-5.440379682888041E-4},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E146),($G58)-SUM($G146:K146),($G58)/A4taxstdlife))","v":-5.440379682888041E-4},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E146),($G58)-SUM($G146:L146),($G58)/A4taxstdlife))","v":-5.440379682888041E-4},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E146),($G58)-SUM($G146:M146),($G58)/A4taxstdlife))","v":-5.440379682888041E-4},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E146),($G58)-SUM($G146:N146),($G58)/A4taxstdlife))","v":-5.440379682888041E-4},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E146),($G58)-SUM($G146:O146),($G58)/A4taxstdlife))","v":-5.440379682888041E-4},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E146),($G58)-SUM($G146:P146),($G58)/A4taxstdlife))","v":-5.440379682888041E-4}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A4taxstdlife+$E147),(Input!$H$59-Input!$H$108)-SUM($H147:H147),(Input!$H$59-Input!$H$108)/A4taxstdlife))","v":9.3606018633479414E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E147),(Input!$H$59-Input!$H$108)-SUM($H147:I147),(Input!$H$59-Input!$H$108)/A4taxstdlife))","v":9.3606018633479414E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E147),(Input!$H$59-Input!$H$108)-SUM($H147:J147),(Input!$H$59-Input!$H$108)/A4taxstdlife))","v":9.3606018633479414E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E147),(Input!$H$59-Input!$H$108)-SUM($H147:K147),(Input!$H$59-Input!$H$108)/A4taxstdlife))","v":9.3606018633479414E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E147),(Input!$H$59-Input!$H$108)-SUM($H147:L147),(Input!$H$59-Input!$H$108)/A4taxstdlife))","v":9.3606018633479414E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E147),(Input!$H$59-Input!$H$108)-SUM($H147:M147),(Input!$H$59-Input!$H$108)/A4taxstdlife))","v":9.3606018633479414E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E147),(Input!$H$59-Input!$H$108)-SUM($H147:N147),(Input!$H$59-Input!$H$108)/A4taxstdlife))","v":9.3606018633479414E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E147),(Input!$H$59-Input!$H$108)-SUM($H147:O147),(Input!$H$59-Input!$H$108)/A4taxstdlife))","v":9.3606018633479414E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E147),(Input!$H$59-Input!$H$108)-SUM($H147:P147),(Input!$H$59-Input!$H$108)/A4taxstdlife))","v":9.3606018633479414E-3}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E148),(Input!$I$59-Input!$I$108)-SUM($I148:I148),(Input!$I$59-Input!$I$108)/A4taxstdlife))","v":3.3186325157392275E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E148),(Input!$I$59-Input!$I$108)-SUM($I148:J148),(Input!$I$59-Input!$I$108)/A4taxstdlife))","v":3.3186325157392275E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E148),(Input!$I$59-Input!$I$108)-SUM($I148:K148),(Input!$I$59-Input!$I$108)/A4taxstdlife))","v":3.3186325157392275E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E148),(Input!$I$59-Input!$I$108)-SUM($I148:L148),(Input!$I$59-Input!$I$108)/A4taxstdlife))","v":3.3186325157392275E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E148),(Input!$I$59-Input!$I$108)-SUM($I148:M148),(Input!$I$59-Input!$I$108)/A4taxstdlife))","v":3.3186325157392275E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E148),(Input!$I$59-Input!$I$108)-SUM($I148:N148),(Input!$I$59-Input!$I$108)/A4taxstdlife))","v":3.3186325157392275E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E148),(Input!$I$59-Input!$I$108)-SUM($I148:O148),(Input!$I$59-Input!$I$108)/A4taxstdlife))","v":3.3186325157392275E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E148),(Input!$I$59-Input!$I$108)-SUM($I148:P148),(Input!$I$59-Input!$I$108)/A4taxstdlife))","v":3.3186325157392275E-2}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E149),(Input!$J$59-Input!$J$108)-SUM($J149:J149),(Input!$J$59-Input!$J$108)/A4taxstdlife))","v":1.3548977723527615E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E149),(Input!$J$59-Input!$J$108)-SUM($J149:K149),(Input!$J$59-Input!$J$108)/A4taxstdlife))","v":1.3548977723527615E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E149),(Input!$J$59-Input!$J$108)-SUM($J149:L149),(Input!$J$59-Input!$J$108)/A4taxstdlife))","v":1.3548977723527615E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E149),(Input!$J$59-Input!$J$108)-SUM($J149:M149),(Input!$J$59-Input!$J$108)/A4taxstdlife))","v":1.3548977723527615E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E149),(Input!$J$59-Input!$J$108)-SUM($J149:N149),(Input!$J$59-Input!$J$108)/A4taxstdlife))","v":1.3548977723527615E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E149),(Input!$J$59-Input!$J$108)-SUM($J149:O149),(Input!$J$59-Input!$J$108)/A4taxstdlife))","v":1.3548977723527615E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E149),(Input!$J$59-Input!$J$108)-SUM($J149:P149),(Input!$J$59-Input!$J$108)/A4taxstdlife))","v":1.3548977723527615E-2}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E150),(Input!$K$59-Input!$K$108)-SUM($K150:K150),(Input!$K$59-Input!$K$108)/A4taxstdlife))","v":5.8749736435764425E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E150),(Input!$K$59-Input!$K$108)-SUM($K150:L150),(Input!$K$59-Input!$K$108)/A4taxstdlife))","v":5.8749736435764425E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E150),(Input!$K$59-Input!$K$108)-SUM($K150:M150),(Input!$K$59-Input!$K$108)/A4taxstdlife))","v":5.8749736435764425E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E150),(Input!$K$59-Input!$K$108)-SUM($K150:N150),(Input!$K$59-Input!$K$108)/A4taxstdlife))","v":5.8749736435764425E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E150),(Input!$K$59-Input!$K$108)-SUM($K150:O150),(Input!$K$59-Input!$K$108)/A4taxstdlife))","v":5.8749736435764425E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E150),(Input!$K$59-Input!$K$108)-SUM($K150:P150),(Input!$K$59-Input!$K$108)/A4taxstdlife))","v":5.8749736435764425E-3}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E151),(Input!$L$59-Input!$L$108)-SUM($L151:L151),(Input!$L$59-Input!$L$108)/A4taxstdlife))","v":4.5541301434085281E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E151),(Input!$L$59-Input!$L$108)-SUM($L151:M151),(Input!$L$59-Input!$L$108)/A4taxstdlife))","v":4.5541301434085281E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E151),(Input!$L$59-Input!$L$108)-SUM($L151:N151),(Input!$L$59-Input!$L$108)/A4taxstdlife))","v":4.5541301434085281E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E151),(Input!$L$59-Input!$L$108)-SUM($L151:O151),(Input!$L$59-Input!$L$108)/A4taxstdlife))","v":4.5541301434085281E-3},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E151),(Input!$L$59-Input!$L$108)-SUM($L151:P151),(Input!$L$59-Input!$L$108)/A4taxstdlife))","v":4.5541301434085281E-3}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E152),(Input!$M$59-Input!$M$108)-SUM($M152:M152),(Input!$M$59-Input!$M$108)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E152),(Input!$M$59-Input!$M$108)-SUM($M152:N152),(Input!$M$59-Input!$M$108)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E152),(Input!$M$59-Input!$M$108)-SUM($M152:O152),(Input!$M$59-Input!$M$108)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E152),(Input!$M$59-Input!$M$108)-SUM($M152:P152),(Input!$M$59-Input!$M$108)/A4taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E153),(Input!$N$59-Input!$N$108)-SUM($N153:N153),(Input!$N$59-Input!$N$108)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E153),(Input!$N$59-Input!$N$108)-SUM($N153:O153),(Input!$N$59-Input!$N$108)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E153),(Input!$N$59-Input!$N$108)-SUM($N153:P153),(Input!$N$59-Input!$N$108)/A4taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E154),(Input!$O$59-Input!$O$108)-SUM($O154:O154),(Input!$O$59-Input!$O$108)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E154),(Input!$O$59-Input!$O$108)-SUM($O154:P154),(Input!$O$59-Input!$O$108)/A4taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E155),(Input!$P$59-Input!$P$108)-SUM($P155:P155),(Input!$P$59-Input!$P$108)/A4taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,null,{"$f":"-SUM(G144:G156)","v":-1.7027866262626982E-2},-1.6483828294338178E-2,-2.5844430157686119E-2,-5.9030755315078398E-2,-7.2579733038606015E-2,-7.8454706682182462E-2,{"$f":"IF(Input!M248>0, -SUM(M144:M156), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N144:N156), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O144:O156), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P144:P156), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q144:Q156), 0)","v":0}]
[null,{"$f":"Asset5","v":"SCADA"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A5taxremlife,A5taxvalue-SUM($F158:F158),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.11983824745613231},{"$f":"IF(H$3>A5taxremlife,A5taxvalue-SUM($F158:G158),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.11983824745613231},{"$f":"IF(I$3>A5taxremlife,A5taxvalue-SUM($F158:H158),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.11983824745613231},{"$f":"IF(J$3>A5taxremlife,A5taxvalue-SUM($F158:I158),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.11983824745613231},{"$f":"IF(K$3>A5taxremlife,A5taxvalue-SUM($F158:J158),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.11983824745613231},{"$f":"IF(L$3>A5taxremlife,A5taxvalue-SUM($F158:K158),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.11983824745613231},{"$f":"IF(M$3>A5taxremlife,A5taxvalue-SUM($F158:L158),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.11983824745613231},{"$f":"IF(N$3>A5taxremlife,A5taxvalue-SUM($F158:M158),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.11983824745613231},{"$f":"IF(O$3>A5taxremlife,A5taxvalue-SUM($F158:N158),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.11983824745613231},{"$f":"IF(P$3>A5taxremlife,A5taxvalue-SUM($F158:O158),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.11983824745613231},{"$f":"IF(Q$3>A5taxremlife,A5taxvalue-SUM($F158:P158),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0.11983824745613231}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A5taxstdlife+$E160),($G59)-SUM($G160:G160),($G59)/A5taxstdlife))","v":1.3386118844534521E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A5taxstdlife+$E160),($G59)-SUM($G160:H160),($G59)/A5taxstdlife))","v":1.3386118844534521E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E160),($G59)-SUM($G160:I160),($G59)/A5taxstdlife))","v":1.3386118844534521E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E160),($G59)-SUM($G160:J160),($G59)/A5taxstdlife))","v":1.3386118844534521E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E160),($G59)-SUM($G160:K160),($G59)/A5taxstdlife))","v":1.3386118844534521E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E160),($G59)-SUM($G160:L160),($G59)/A5taxstdlife))","v":1.3386118844534521E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E160),($G59)-SUM($G160:M160),($G59)/A5taxstdlife))","v":1.3386118844534521E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E160),($G59)-SUM($G160:N160),($G59)/A5taxstdlife))","v":1.3386118844534521E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E160),($G59)-SUM($G160:O160),($G59)/A5taxstdlife))","v":1.3386118844534521E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E160),($G59)-SUM($G160:P160),($G59)/A5taxstdlife))","v":1.3386118844534521E-2}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A5taxstdlife+$E161),(Input!$H$60-Input!$H$109)-SUM($H161:H161),(Input!$H$60-Input!$H$109)/A5taxstdlife))","v":3.8784352506733989E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E161),(Input!$H$60-Input!$H$109)-SUM($H161:I161),(Input!$H$60-Input!$H$109)/A5taxstdlife))","v":3.8784352506733989E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E161),(Input!$H$60-Input!$H$109)-SUM($H161:J161),(Input!$H$60-Input!$H$109)/A5taxstdlife))","v":3.8784352506733989E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E161),(Input!$H$60-Input!$H$109)-SUM($H161:K161),(Input!$H$60-Input!$H$109)/A5taxstdlife))","v":3.8784352506733989E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E161),(Input!$H$60-Input!$H$109)-SUM($H161:L161),(Input!$H$60-Input!$H$109)/A5taxstdlife))","v":3.8784352506733989E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E161),(Input!$H$60-Input!$H$109)-SUM($H161:M161),(Input!$H$60-Input!$H$109)/A5taxstdlife))","v":3.8784352506733989E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E161),(Input!$H$60-Input!$H$109)-SUM($H161:N161),(Input!$H$60-Input!$H$109)/A5taxstdlife))","v":3.8784352506733989E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E161),(Input!$H$60-Input!$H$109)-SUM($H161:O161),(Input!$H$60-Input!$H$109)/A5taxstdlife))","v":3.8784352506733989E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E161),(Input!$H$60-Input!$H$109)-SUM($H161:P161),(Input!$H$60-Input!$H$109)/A5taxstdlife))","v":3.8784352506733989E-2}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E162),(Input!$I$60-Input!$I$109)-SUM($I162:I162),(Input!$I$60-Input!$I$109)/A5taxstdlife))","v":7.6549782074257028E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E162),(Input!$I$60-Input!$I$109)-SUM($I162:J162),(Input!$I$60-Input!$I$109)/A5taxstdlife))","v":7.6549782074257028E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E162),(Input!$I$60-Input!$I$109)-SUM($I162:K162),(Input!$I$60-Input!$I$109)/A5taxstdlife))","v":7.6549782074257028E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E162),(Input!$I$60-Input!$I$109)-SUM($I162:L162),(Input!$I$60-Input!$I$109)/A5taxstdlife))","v":7.6549782074257028E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E162),(Input!$I$60-Input!$I$109)-SUM($I162:M162),(Input!$I$60-Input!$I$109)/A5taxstdlife))","v":7.6549782074257028E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E162),(Input!$I$60-Input!$I$109)-SUM($I162:N162),(Input!$I$60-Input!$I$109)/A5taxstdlife))","v":7.6549782074257028E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E162),(Input!$I$60-Input!$I$109)-SUM($I162:O162),(Input!$I$60-Input!$I$109)/A5taxstdlife))","v":7.6549782074257028E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E162),(Input!$I$60-Input!$I$109)-SUM($I162:P162),(Input!$I$60-Input!$I$109)/A5taxstdlife))","v":7.6549782074257028E-2}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E163),(Input!$J$60-Input!$J$109)-SUM($J163:J163),(Input!$J$60-Input!$J$109)/A5taxstdlife))","v":7.3536096691062286E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E163),(Input!$J$60-Input!$J$109)-SUM($J163:K163),(Input!$J$60-Input!$J$109)/A5taxstdlife))","v":7.3536096691062286E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E163),(Input!$J$60-Input!$J$109)-SUM($J163:L163),(Input!$J$60-Input!$J$109)/A5taxstdlife))","v":7.3536096691062286E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E163),(Input!$J$60-Input!$J$109)-SUM($J163:M163),(Input!$J$60-Input!$J$109)/A5taxstdlife))","v":7.3536096691062286E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E163),(Input!$J$60-Input!$J$109)-SUM($J163:N163),(Input!$J$60-Input!$J$109)/A5taxstdlife))","v":7.3536096691062286E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E163),(Input!$J$60-Input!$J$109)-SUM($J163:O163),(Input!$J$60-Input!$J$109)/A5taxstdlife))","v":7.3536096691062286E-2},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E163),(Input!$J$60-Input!$J$109)-SUM($J163:P163),(Input!$J$60-Input!$J$109)/A5taxstdlife))","v":7.3536096691062286E-2}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E164),(Input!$K$60-Input!$K$109)-SUM($K164:K164),(Input!$K$60-Input!$K$109)/A5taxstdlife))","v":0.51065885082845919},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E164),(Input!$K$60-Input!$K$109)-SUM($K164:L164),(Input!$K$60-Input!$K$109)/A5taxstdlife))","v":0.51065885082845919},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E164),(Input!$K$60-Input!$K$109)-SUM($K164:M164),(Input!$K$60-Input!$K$109)/A5taxstdlife))","v":0.51065885082845919},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E164),(Input!$K$60-Input!$K$109)-SUM($K164:N164),(Input!$K$60-Input!$K$109)/A5taxstdlife))","v":0.51065885082845919},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E164),(Input!$K$60-Input!$K$109)-SUM($K164:O164),(Input!$K$60-Input!$K$109)/A5taxstdlife))","v":0.51065885082845919},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E164),(Input!$K$60-Input!$K$109)-SUM($K164:P164),(Input!$K$60-Input!$K$109)/A5taxstdlife))","v":0.51065885082845919}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E165),(Input!$L$60-Input!$L$109)-SUM($L165:L165),(Input!$L$60-Input!$L$109)/A5taxstdlife))","v":0.55393478773699933},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E165),(Input!$L$60-Input!$L$109)-SUM($L165:M165),(Input!$L$60-Input!$L$109)/A5taxstdlife))","v":0.55393478773699933},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E165),(Input!$L$60-Input!$L$109)-SUM($L165:N165),(Input!$L$60-Input!$L$109)/A5taxstdlife))","v":0.55393478773699933},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E165),(Input!$L$60-Input!$L$109)-SUM($L165:O165),(Input!$L$60-Input!$L$109)/A5taxstdlife))","v":0.55393478773699933},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E165),(Input!$L$60-Input!$L$109)-SUM($L165:P165),(Input!$L$60-Input!$L$109)/A5taxstdlife))","v":0.55393478773699933}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E166),(Input!$M$60-Input!$M$109)-SUM($M166:M166),(Input!$M$60-Input!$M$109)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E166),(Input!$M$60-Input!$M$109)-SUM($M166:N166),(Input!$M$60-Input!$M$109)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E166),(Input!$M$60-Input!$M$109)-SUM($M166:O166),(Input!$M$60-Input!$M$109)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E166),(Input!$M$60-Input!$M$109)-SUM($M166:P166),(Input!$M$60-Input!$M$109)/A5taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E167),(Input!$N$60-Input!$N$109)-SUM($N167:N167),(Input!$N$60-Input!$N$109)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E167),(Input!$N$60-Input!$N$109)-SUM($N167:O167),(Input!$N$60-Input!$N$109)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E167),(Input!$N$60-Input!$N$109)-SUM($N167:P167),(Input!$N$60-Input!$N$109)/A5taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E168),(Input!$O$60-Input!$O$109)-SUM($O168:O168),(Input!$O$60-Input!$O$109)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E168),(Input!$O$60-Input!$O$109)-SUM($O168:P168),(Input!$O$60-Input!$O$109)/A5taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E169),(Input!$P$60-Input!$P$109)-SUM($P169:P169),(Input!$P$60-Input!$P$109)/A5taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset5","v":"SCADA"},null,null,null,{"$f":"-SUM(G158:G170)","v":-0.11983824745613231},-0.13322436630066684,-0.17200871880740082,-0.24855850088165785,-0.32209459757272013,-0.83275344840117937,{"$f":"IF(Input!M248>0, -SUM(M158:M170), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N158:N170), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O158:O170), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P158:P170), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q158:Q170), 0)","v":0}]
[null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A6taxremlife,A6taxvalue-SUM($F172:F172),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0.76250634932919814},{"$f":"IF(H$3>A6taxremlife,A6taxvalue-SUM($F172:G172),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0.76250634932919814},{"$f":"IF(I$3>A6taxremlife,A6taxvalue-SUM($F172:H172),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0.76250634932919814},{"$f":"IF(J$3>A6taxremlife,A6taxvalue-SUM($F172:I172),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0.76250634932919814},{"$f":"IF(K$3>A6taxremlife,A6taxvalue-SUM($F172:J172),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0.76250634932919814},{"$f":"IF(L$3>A6taxremlife,A6taxvalue-SUM($F172:K172),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0.76250634932919814},{"$f":"IF(M$3>A6taxremlife,A6taxvalue-SUM($F172:L172),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0.76250634932919814},{"$f":"IF(N$3>A6taxremlife,A6taxvalue-SUM($F172:M172),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0.76250634932919814},{"$f":"IF(O$3>A6taxremlife,A6taxvalue-SUM($F172:N172),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0.76250634932919814},{"$f":"IF(P$3>A6taxremlife,A6taxvalue-SUM($F172:O172),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0.76250634932919814},{"$f":"IF(Q$3>A6taxremlife,A6taxvalue-SUM($F172:P172),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0.76250634932919814}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A6taxstdlife+$E174),($G60)-SUM($G174:G174),($G60)/A6taxstdlife))","v":6.247768682331524E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A6taxstdlife+$E174),($G60)-SUM($G174:H174),($G60)/A6taxstdlife))","v":6.247768682331524E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E174),($G60)-SUM($G174:I174),($G60)/A6taxstdlife))","v":6.247768682331524E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E174),($G60)-SUM($G174:J174),($G60)/A6taxstdlife))","v":6.247768682331524E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E174),($G60)-SUM($G174:K174),($G60)/A6taxstdlife))","v":6.247768682331524E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E174),($G60)-SUM($G174:L174),($G60)/A6taxstdlife))","v":6.247768682331524E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E174),($G60)-SUM($G174:M174),($G60)/A6taxstdlife))","v":6.247768682331524E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E174),($G60)-SUM($G174:N174),($G60)/A6taxstdlife))","v":6.247768682331524E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E174),($G60)-SUM($G174:O174),($G60)/A6taxstdlife))","v":6.247768682331524E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E174),($G60)-SUM($G174:P174),($G60)/A6taxstdlife))","v":6.247768682331524E-2}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A6taxstdlife+$E175),(Input!$H$61-Input!$H$110)-SUM($H175:H175),(Input!$H$61-Input!$H$110)/A6taxstdlife))","v":4.2153096447312783E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E175),(Input!$H$61-Input!$H$110)-SUM($H175:I175),(Input!$H$61-Input!$H$110)/A6taxstdlife))","v":4.2153096447312783E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E175),(Input!$H$61-Input!$H$110)-SUM($H175:J175),(Input!$H$61-Input!$H$110)/A6taxstdlife))","v":4.2153096447312783E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E175),(Input!$H$61-Input!$H$110)-SUM($H175:K175),(Input!$H$61-Input!$H$110)/A6taxstdlife))","v":4.2153096447312783E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E175),(Input!$H$61-Input!$H$110)-SUM($H175:L175),(Input!$H$61-Input!$H$110)/A6taxstdlife))","v":4.2153096447312783E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E175),(Input!$H$61-Input!$H$110)-SUM($H175:M175),(Input!$H$61-Input!$H$110)/A6taxstdlife))","v":4.2153096447312783E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E175),(Input!$H$61-Input!$H$110)-SUM($H175:N175),(Input!$H$61-Input!$H$110)/A6taxstdlife))","v":4.2153096447312783E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E175),(Input!$H$61-Input!$H$110)-SUM($H175:O175),(Input!$H$61-Input!$H$110)/A6taxstdlife))","v":4.2153096447312783E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E175),(Input!$H$61-Input!$H$110)-SUM($H175:P175),(Input!$H$61-Input!$H$110)/A6taxstdlife))","v":4.2153096447312783E-3}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E176),(Input!$I$61-Input!$I$110)-SUM($I176:I176),(Input!$I$61-Input!$I$110)/A6taxstdlife))","v":5.0854014798565788E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E176),(Input!$I$61-Input!$I$110)-SUM($I176:J176),(Input!$I$61-Input!$I$110)/A6taxstdlife))","v":5.0854014798565788E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E176),(Input!$I$61-Input!$I$110)-SUM($I176:K176),(Input!$I$61-Input!$I$110)/A6taxstdlife))","v":5.0854014798565788E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E176),(Input!$I$61-Input!$I$110)-SUM($I176:L176),(Input!$I$61-Input!$I$110)/A6taxstdlife))","v":5.0854014798565788E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E176),(Input!$I$61-Input!$I$110)-SUM($I176:M176),(Input!$I$61-Input!$I$110)/A6taxstdlife))","v":5.0854014798565788E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E176),(Input!$I$61-Input!$I$110)-SUM($I176:N176),(Input!$I$61-Input!$I$110)/A6taxstdlife))","v":5.0854014798565788E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E176),(Input!$I$61-Input!$I$110)-SUM($I176:O176),(Input!$I$61-Input!$I$110)/A6taxstdlife))","v":5.0854014798565788E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E176),(Input!$I$61-Input!$I$110)-SUM($I176:P176),(Input!$I$61-Input!$I$110)/A6taxstdlife))","v":5.0854014798565788E-3}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E177),(Input!$J$61-Input!$J$110)-SUM($J177:J177),(Input!$J$61-Input!$J$110)/A6taxstdlife))","v":5.899210650572459E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E177),(Input!$J$61-Input!$J$110)-SUM($J177:K177),(Input!$J$61-Input!$J$110)/A6taxstdlife))","v":5.899210650572459E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E177),(Input!$J$61-Input!$J$110)-SUM($J177:L177),(Input!$J$61-Input!$J$110)/A6taxstdlife))","v":5.899210650572459E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E177),(Input!$J$61-Input!$J$110)-SUM($J177:M177),(Input!$J$61-Input!$J$110)/A6taxstdlife))","v":5.899210650572459E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E177),(Input!$J$61-Input!$J$110)-SUM($J177:N177),(Input!$J$61-Input!$J$110)/A6taxstdlife))","v":5.899210650572459E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E177),(Input!$J$61-Input!$J$110)-SUM($J177:O177),(Input!$J$61-Input!$J$110)/A6taxstdlife))","v":5.899210650572459E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E177),(Input!$J$61-Input!$J$110)-SUM($J177:P177),(Input!$J$61-Input!$J$110)/A6taxstdlife))","v":5.899210650572459E-3}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E178),(Input!$K$61-Input!$K$110)-SUM($K178:K178),(Input!$K$61-Input!$K$110)/A6taxstdlife))","v":5.0574325425397203E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E178),(Input!$K$61-Input!$K$110)-SUM($K178:L178),(Input!$K$61-Input!$K$110)/A6taxstdlife))","v":5.0574325425397203E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E178),(Input!$K$61-Input!$K$110)-SUM($K178:M178),(Input!$K$61-Input!$K$110)/A6taxstdlife))","v":5.0574325425397203E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E178),(Input!$K$61-Input!$K$110)-SUM($K178:N178),(Input!$K$61-Input!$K$110)/A6taxstdlife))","v":5.0574325425397203E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E178),(Input!$K$61-Input!$K$110)-SUM($K178:O178),(Input!$K$61-Input!$K$110)/A6taxstdlife))","v":5.0574325425397203E-3},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E178),(Input!$K$61-Input!$K$110)-SUM($K178:P178),(Input!$K$61-Input!$K$110)/A6taxstdlife))","v":5.0574325425397203E-3}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E179),(Input!$L$61-Input!$L$110)-SUM($L179:L179),(Input!$L$61-Input!$L$110)/A6taxstdlife))","v":1.2588089181634484E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E179),(Input!$L$61-Input!$L$110)-SUM($L179:M179),(Input!$L$61-Input!$L$110)/A6taxstdlife))","v":1.2588089181634484E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E179),(Input!$L$61-Input!$L$110)-SUM($L179:N179),(Input!$L$61-Input!$L$110)/A6taxstdlife))","v":1.2588089181634484E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E179),(Input!$L$61-Input!$L$110)-SUM($L179:O179),(Input!$L$61-Input!$L$110)/A6taxstdlife))","v":1.2588089181634484E-2},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E179),(Input!$L$61-Input!$L$110)-SUM($L179:P179),(Input!$L$61-Input!$L$110)/A6taxstdlife))","v":1.2588089181634484E-2}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E180),(Input!$M$61-Input!$M$110)-SUM($M180:M180),(Input!$M$61-Input!$M$110)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E180),(Input!$M$61-Input!$M$110)-SUM($M180:N180),(Input!$M$61-Input!$M$110)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E180),(Input!$M$61-Input!$M$110)-SUM($M180:O180),(Input!$M$61-Input!$M$110)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E180),(Input!$M$61-Input!$M$110)-SUM($M180:P180),(Input!$M$61-Input!$M$110)/A6taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E181),(Input!$N$61-Input!$N$110)-SUM($N181:N181),(Input!$N$61-Input!$N$110)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E181),(Input!$N$61-Input!$N$110)-SUM($N181:O181),(Input!$N$61-Input!$N$110)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E181),(Input!$N$61-Input!$N$110)-SUM($N181:P181),(Input!$N$61-Input!$N$110)/A6taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E182),(Input!$O$61-Input!$O$110)-SUM($O182:O182),(Input!$O$61-Input!$O$110)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E182),(Input!$O$61-Input!$O$110)-SUM($O182:P182),(Input!$O$61-Input!$O$110)/A6taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E183),(Input!$P$61-Input!$P$110)-SUM($P183:P183),(Input!$P$61-Input!$P$110)/A6taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,null,{"$f":"-SUM(G172:G184)","v":-0.76250634932919814},-0.82498403615251337,-0.82919934579724464,-0.83428474727710122,-0.84018395792767364,-0.84524139047021341,{"$f":"IF(Input!M248>0, -SUM(M172:M184), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N172:N184), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O172:O184), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P172:P184), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q172:Q184), 0)","v":0}]
[null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A7taxremlife,A7taxvalue-SUM($F186:F186),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":2.7756903069475376},{"$f":"IF(H$3>A7taxremlife,A7taxvalue-SUM($F186:G186),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":2.7756903069475376},{"$f":"IF(I$3>A7taxremlife,A7taxvalue-SUM($F186:H186),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":2.7756903069475376},{"$f":"IF(J$3>A7taxremlife,A7taxvalue-SUM($F186:I186),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":2.7756903069475376},{"$f":"IF(K$3>A7taxremlife,A7taxvalue-SUM($F186:J186),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":2.7756903069475376},{"$f":"IF(L$3>A7taxremlife,A7taxvalue-SUM($F186:K186),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":2.7756903069475376},{"$f":"IF(M$3>A7taxremlife,A7taxvalue-SUM($F186:L186),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":2.7756903069475376},{"$f":"IF(N$3>A7taxremlife,A7taxvalue-SUM($F186:M186),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":2.7756903069475376},{"$f":"IF(O$3>A7taxremlife,A7taxvalue-SUM($F186:N186),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":2.7756903069475376},{"$f":"IF(P$3>A7taxremlife,A7taxvalue-SUM($F186:O186),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":2.7756903069475376},{"$f":"IF(Q$3>A7taxremlife,A7taxvalue-SUM($F186:P186),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":2.7756903069475376}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A7taxstdlife+$E188),($G61)-SUM($G188:G188),($G61)/A7taxstdlife))","v":0.17570309153092994},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A7taxstdlife+$E188),($G61)-SUM($G188:H188),($G61)/A7taxstdlife))","v":0.17570309153092994},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E188),($G61)-SUM($G188:I188),($G61)/A7taxstdlife))","v":0.17570309153092994},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E188),($G61)-SUM($G188:J188),($G61)/A7taxstdlife))","v":0.17570309153092994},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E188),($G61)-SUM($G188:K188),($G61)/A7taxstdlife))","v":0.17570309153092994},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E188),($G61)-SUM($G188:L188),($G61)/A7taxstdlife))","v":0.17570309153092994},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E188),($G61)-SUM($G188:M188),($G61)/A7taxstdlife))","v":0.17570309153092994},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E188),($G61)-SUM($G188:N188),($G61)/A7taxstdlife))","v":0.17570309153092994},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E188),($G61)-SUM($G188:O188),($G61)/A7taxstdlife))","v":0.17570309153092994},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E188),($G61)-SUM($G188:P188),($G61)/A7taxstdlife))","v":0.17570309153092994}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A7taxstdlife+$E189),(Input!$H$62-Input!$H$111)-SUM($H189:H189),(Input!$H$62-Input!$H$111)/A7taxstdlife))","v":0.19270271050621865},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E189),(Input!$H$62-Input!$H$111)-SUM($H189:I189),(Input!$H$62-Input!$H$111)/A7taxstdlife))","v":0.19270271050621865},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E189),(Input!$H$62-Input!$H$111)-SUM($H189:J189),(Input!$H$62-Input!$H$111)/A7taxstdlife))","v":0.19270271050621865},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E189),(Input!$H$62-Input!$H$111)-SUM($H189:K189),(Input!$H$62-Input!$H$111)/A7taxstdlife))","v":0.19270271050621865},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E189),(Input!$H$62-Input!$H$111)-SUM($H189:L189),(Input!$H$62-Input!$H$111)/A7taxstdlife))","v":0.19270271050621865},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E189),(Input!$H$62-Input!$H$111)-SUM($H189:M189),(Input!$H$62-Input!$H$111)/A7taxstdlife))","v":0.19270271050621865},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E189),(Input!$H$62-Input!$H$111)-SUM($H189:N189),(Input!$H$62-Input!$H$111)/A7taxstdlife))","v":0.19270271050621865},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E189),(Input!$H$62-Input!$H$111)-SUM($H189:O189),(Input!$H$62-Input!$H$111)/A7taxstdlife))","v":0.19270271050621865},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E189),(Input!$H$62-Input!$H$111)-SUM($H189:P189),(Input!$H$62-Input!$H$111)/A7taxstdlife))","v":0.19270271050621865}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E190),(Input!$I$62-Input!$I$111)-SUM($I190:I190),(Input!$I$62-Input!$I$111)/A7taxstdlife))","v":0.21081631592273031},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E190),(Input!$I$62-Input!$I$111)-SUM($I190:J190),(Input!$I$62-Input!$I$111)/A7taxstdlife))","v":0.21081631592273031},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E190),(Input!$I$62-Input!$I$111)-SUM($I190:K190),(Input!$I$62-Input!$I$111)/A7taxstdlife))","v":0.21081631592273031},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E190),(Input!$I$62-Input!$I$111)-SUM($I190:L190),(Input!$I$62-Input!$I$111)/A7taxstdlife))","v":0.21081631592273031},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E190),(Input!$I$62-Input!$I$111)-SUM($I190:M190),(Input!$I$62-Input!$I$111)/A7taxstdlife))","v":0.21081631592273031},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E190),(Input!$I$62-Input!$I$111)-SUM($I190:N190),(Input!$I$62-Input!$I$111)/A7taxstdlife))","v":0.21081631592273031},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E190),(Input!$I$62-Input!$I$111)-SUM($I190:O190),(Input!$I$62-Input!$I$111)/A7taxstdlife))","v":0.21081631592273031},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E190),(Input!$I$62-Input!$I$111)-SUM($I190:P190),(Input!$I$62-Input!$I$111)/A7taxstdlife))","v":0.21081631592273031}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E191),(Input!$J$62-Input!$J$111)-SUM($J191:J191),(Input!$J$62-Input!$J$111)/A7taxstdlife))","v":0.18116534068022655},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E191),(Input!$J$62-Input!$J$111)-SUM($J191:K191),(Input!$J$62-Input!$J$111)/A7taxstdlife))","v":0.18116534068022655},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E191),(Input!$J$62-Input!$J$111)-SUM($J191:L191),(Input!$J$62-Input!$J$111)/A7taxstdlife))","v":0.18116534068022655},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E191),(Input!$J$62-Input!$J$111)-SUM($J191:M191),(Input!$J$62-Input!$J$111)/A7taxstdlife))","v":0.18116534068022655},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E191),(Input!$J$62-Input!$J$111)-SUM($J191:N191),(Input!$J$62-Input!$J$111)/A7taxstdlife))","v":0.18116534068022655},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E191),(Input!$J$62-Input!$J$111)-SUM($J191:O191),(Input!$J$62-Input!$J$111)/A7taxstdlife))","v":0.18116534068022655},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E191),(Input!$J$62-Input!$J$111)-SUM($J191:P191),(Input!$J$62-Input!$J$111)/A7taxstdlife))","v":0.18116534068022655}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E192),(Input!$K$62-Input!$K$111)-SUM($K192:K192),(Input!$K$62-Input!$K$111)/A7taxstdlife))","v":0.202367482340614},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E192),(Input!$K$62-Input!$K$111)-SUM($K192:L192),(Input!$K$62-Input!$K$111)/A7taxstdlife))","v":0.202367482340614},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E192),(Input!$K$62-Input!$K$111)-SUM($K192:M192),(Input!$K$62-Input!$K$111)/A7taxstdlife))","v":0.202367482340614},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E192),(Input!$K$62-Input!$K$111)-SUM($K192:N192),(Input!$K$62-Input!$K$111)/A7taxstdlife))","v":0.202367482340614},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E192),(Input!$K$62-Input!$K$111)-SUM($K192:O192),(Input!$K$62-Input!$K$111)/A7taxstdlife))","v":0.202367482340614},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E192),(Input!$K$62-Input!$K$111)-SUM($K192:P192),(Input!$K$62-Input!$K$111)/A7taxstdlife))","v":0.202367482340614}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E193),(Input!$L$62-Input!$L$111)-SUM($L193:L193),(Input!$L$62-Input!$L$111)/A7taxstdlife))","v":0.21599049084123445},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E193),(Input!$L$62-Input!$L$111)-SUM($L193:M193),(Input!$L$62-Input!$L$111)/A7taxstdlife))","v":0.21599049084123445},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E193),(Input!$L$62-Input!$L$111)-SUM($L193:N193),(Input!$L$62-Input!$L$111)/A7taxstdlife))","v":0.21599049084123445},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E193),(Input!$L$62-Input!$L$111)-SUM($L193:O193),(Input!$L$62-Input!$L$111)/A7taxstdlife))","v":0.21599049084123445},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E193),(Input!$L$62-Input!$L$111)-SUM($L193:P193),(Input!$L$62-Input!$L$111)/A7taxstdlife))","v":0.21599049084123445}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E194),(Input!$M$62-Input!$M$111)-SUM($M194:M194),(Input!$M$62-Input!$M$111)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E194),(Input!$M$62-Input!$M$111)-SUM($M194:N194),(Input!$M$62-Input!$M$111)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E194),(Input!$M$62-Input!$M$111)-SUM($M194:O194),(Input!$M$62-Input!$M$111)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E194),(Input!$M$62-Input!$M$111)-SUM($M194:P194),(Input!$M$62-Input!$M$111)/A7taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E195),(Input!$N$62-Input!$N$111)-SUM($N195:N195),(Input!$N$62-Input!$N$111)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E195),(Input!$N$62-Input!$N$111)-SUM($N195:O195),(Input!$N$62-Input!$N$111)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E195),(Input!$N$62-Input!$N$111)-SUM($N195:P195),(Input!$N$62-Input!$N$111)/A7taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E196),(Input!$O$62-Input!$O$111)-SUM($O196:O196),(Input!$O$62-Input!$O$111)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E196),(Input!$O$62-Input!$O$111)-SUM($O196:P196),(Input!$O$62-Input!$O$111)/A7taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E197),(Input!$P$62-Input!$P$111)-SUM($P197:P197),(Input!$P$62-Input!$P$111)/A7taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,null,{"$f":"-SUM(G186:G198)","v":-2.7756903069475376},-2.9513933984784675,-3.1440961089846859,-3.3549124249074165,-3.5360777655876432,-3.7384452479282571,{"$f":"IF(Input!M248>0, -SUM(M186:M198), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N186:N198), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O186:O198), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P186:P198), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q186:Q198), 0)","v":0}]
[null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A8taxremlife,A8taxvalue-SUM($F200:F200),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":8.8957753315486627},{"$f":"IF(H$3>A8taxremlife,A8taxvalue-SUM($F200:G200),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":8.8957753315486627},{"$f":"IF(I$3>A8taxremlife,A8taxvalue-SUM($F200:H200),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":8.8957753315486627},{"$f":"IF(J$3>A8taxremlife,A8taxvalue-SUM($F200:I200),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":8.8957753315486627},{"$f":"IF(K$3>A8taxremlife,A8taxvalue-SUM($F200:J200),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":8.8957753315486627},{"$f":"IF(L$3>A8taxremlife,A8taxvalue-SUM($F200:K200),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":8.8957753315486627},{"$f":"IF(M$3>A8taxremlife,A8taxvalue-SUM($F200:L200),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":8.8957753315486627},{"$f":"IF(N$3>A8taxremlife,A8taxvalue-SUM($F200:M200),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":8.8957753315486627},{"$f":"IF(O$3>A8taxremlife,A8taxvalue-SUM($F200:N200),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":8.8957753315486627},{"$f":"IF(P$3>A8taxremlife,A8taxvalue-SUM($F200:O200),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":8.8957753315486627},{"$f":"IF(Q$3>A8taxremlife,A8taxvalue-SUM($F200:P200),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":8.8957753315486627}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A8taxstdlife+$E202),($G62)-SUM($G202:G202),($G62)/A8taxstdlife))","v":0.6003940329614228},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A8taxstdlife+$E202),($G62)-SUM($G202:H202),($G62)/A8taxstdlife))","v":0.6003940329614228},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E202),($G62)-SUM($G202:I202),($G62)/A8taxstdlife))","v":0.6003940329614228},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E202),($G62)-SUM($G202:J202),($G62)/A8taxstdlife))","v":0.6003940329614228},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E202),($G62)-SUM($G202:K202),($G62)/A8taxstdlife))","v":0.6003940329614228},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E202),($G62)-SUM($G202:L202),($G62)/A8taxstdlife))","v":0.6003940329614228},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E202),($G62)-SUM($G202:M202),($G62)/A8taxstdlife))","v":0.6003940329614228},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E202),($G62)-SUM($G202:N202),($G62)/A8taxstdlife))","v":0.6003940329614228},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E202),($G62)-SUM($G202:O202),($G62)/A8taxstdlife))","v":0.6003940329614228},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E202),($G62)-SUM($G202:P202),($G62)/A8taxstdlife))","v":0.6003940329614228}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A8taxstdlife+$E203),(Input!$H$63-Input!$H$112)-SUM($H203:H203),(Input!$H$63-Input!$H$112)/A8taxstdlife))","v":0.56643298037946033},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E203),(Input!$H$63-Input!$H$112)-SUM($H203:I203),(Input!$H$63-Input!$H$112)/A8taxstdlife))","v":0.56643298037946033},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E203),(Input!$H$63-Input!$H$112)-SUM($H203:J203),(Input!$H$63-Input!$H$112)/A8taxstdlife))","v":0.56643298037946033},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E203),(Input!$H$63-Input!$H$112)-SUM($H203:K203),(Input!$H$63-Input!$H$112)/A8taxstdlife))","v":0.56643298037946033},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E203),(Input!$H$63-Input!$H$112)-SUM($H203:L203),(Input!$H$63-Input!$H$112)/A8taxstdlife))","v":0.56643298037946033},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E203),(Input!$H$63-Input!$H$112)-SUM($H203:M203),(Input!$H$63-Input!$H$112)/A8taxstdlife))","v":0.56643298037946033},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E203),(Input!$H$63-Input!$H$112)-SUM($H203:N203),(Input!$H$63-Input!$H$112)/A8taxstdlife))","v":0.56643298037946033},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E203),(Input!$H$63-Input!$H$112)-SUM($H203:O203),(Input!$H$63-Input!$H$112)/A8taxstdlife))","v":0.56643298037946033},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E203),(Input!$H$63-Input!$H$112)-SUM($H203:P203),(Input!$H$63-Input!$H$112)/A8taxstdlife))","v":0.56643298037946033}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E204),(Input!$I$63-Input!$I$112)-SUM($I204:I204),(Input!$I$63-Input!$I$112)/A8taxstdlife))","v":0.58311350609700252},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E204),(Input!$I$63-Input!$I$112)-SUM($I204:J204),(Input!$I$63-Input!$I$112)/A8taxstdlife))","v":0.58311350609700252},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E204),(Input!$I$63-Input!$I$112)-SUM($I204:K204),(Input!$I$63-Input!$I$112)/A8taxstdlife))","v":0.58311350609700252},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E204),(Input!$I$63-Input!$I$112)-SUM($I204:L204),(Input!$I$63-Input!$I$112)/A8taxstdlife))","v":0.58311350609700252},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E204),(Input!$I$63-Input!$I$112)-SUM($I204:M204),(Input!$I$63-Input!$I$112)/A8taxstdlife))","v":0.58311350609700252},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E204),(Input!$I$63-Input!$I$112)-SUM($I204:N204),(Input!$I$63-Input!$I$112)/A8taxstdlife))","v":0.58311350609700252},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E204),(Input!$I$63-Input!$I$112)-SUM($I204:O204),(Input!$I$63-Input!$I$112)/A8taxstdlife))","v":0.58311350609700252},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E204),(Input!$I$63-Input!$I$112)-SUM($I204:P204),(Input!$I$63-Input!$I$112)/A8taxstdlife))","v":0.58311350609700252}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E205),(Input!$J$63-Input!$J$112)-SUM($J205:J205),(Input!$J$63-Input!$J$112)/A8taxstdlife))","v":0.55554904189709697},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E205),(Input!$J$63-Input!$J$112)-SUM($J205:K205),(Input!$J$63-Input!$J$112)/A8taxstdlife))","v":0.55554904189709697},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E205),(Input!$J$63-Input!$J$112)-SUM($J205:L205),(Input!$J$63-Input!$J$112)/A8taxstdlife))","v":0.55554904189709697},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E205),(Input!$J$63-Input!$J$112)-SUM($J205:M205),(Input!$J$63-Input!$J$112)/A8taxstdlife))","v":0.55554904189709697},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E205),(Input!$J$63-Input!$J$112)-SUM($J205:N205),(Input!$J$63-Input!$J$112)/A8taxstdlife))","v":0.55554904189709697},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E205),(Input!$J$63-Input!$J$112)-SUM($J205:O205),(Input!$J$63-Input!$J$112)/A8taxstdlife))","v":0.55554904189709697},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E205),(Input!$J$63-Input!$J$112)-SUM($J205:P205),(Input!$J$63-Input!$J$112)/A8taxstdlife))","v":0.55554904189709697}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E206),(Input!$K$63-Input!$K$112)-SUM($K206:K206),(Input!$K$63-Input!$K$112)/A8taxstdlife))","v":0.54283909738832337},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E206),(Input!$K$63-Input!$K$112)-SUM($K206:L206),(Input!$K$63-Input!$K$112)/A8taxstdlife))","v":0.54283909738832337},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E206),(Input!$K$63-Input!$K$112)-SUM($K206:M206),(Input!$K$63-Input!$K$112)/A8taxstdlife))","v":0.54283909738832337},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E206),(Input!$K$63-Input!$K$112)-SUM($K206:N206),(Input!$K$63-Input!$K$112)/A8taxstdlife))","v":0.54283909738832337},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E206),(Input!$K$63-Input!$K$112)-SUM($K206:O206),(Input!$K$63-Input!$K$112)/A8taxstdlife))","v":0.54283909738832337},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E206),(Input!$K$63-Input!$K$112)-SUM($K206:P206),(Input!$K$63-Input!$K$112)/A8taxstdlife))","v":0.54283909738832337}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E207),(Input!$L$63-Input!$L$112)-SUM($L207:L207),(Input!$L$63-Input!$L$112)/A8taxstdlife))","v":0.71800426849713372},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E207),(Input!$L$63-Input!$L$112)-SUM($L207:M207),(Input!$L$63-Input!$L$112)/A8taxstdlife))","v":0.71800426849713372},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E207),(Input!$L$63-Input!$L$112)-SUM($L207:N207),(Input!$L$63-Input!$L$112)/A8taxstdlife))","v":0.71800426849713372},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E207),(Input!$L$63-Input!$L$112)-SUM($L207:O207),(Input!$L$63-Input!$L$112)/A8taxstdlife))","v":0.71800426849713372},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E207),(Input!$L$63-Input!$L$112)-SUM($L207:P207),(Input!$L$63-Input!$L$112)/A8taxstdlife))","v":0.71800426849713372}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E208),(Input!$M$63-Input!$M$112)-SUM($M208:M208),(Input!$M$63-Input!$M$112)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E208),(Input!$M$63-Input!$M$112)-SUM($M208:N208),(Input!$M$63-Input!$M$112)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E208),(Input!$M$63-Input!$M$112)-SUM($M208:O208),(Input!$M$63-Input!$M$112)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E208),(Input!$M$63-Input!$M$112)-SUM($M208:P208),(Input!$M$63-Input!$M$112)/A8taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E209),(Input!$N$63-Input!$N$112)-SUM($N209:N209),(Input!$N$63-Input!$N$112)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E209),(Input!$N$63-Input!$N$112)-SUM($N209:O209),(Input!$N$63-Input!$N$112)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E209),(Input!$N$63-Input!$N$112)-SUM($N209:P209),(Input!$N$63-Input!$N$112)/A8taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E210),(Input!$O$63-Input!$O$112)-SUM($O210:O210),(Input!$O$63-Input!$O$112)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E210),(Input!$O$63-Input!$O$112)-SUM($O210:P210),(Input!$O$63-Input!$O$112)/A8taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E211),(Input!$P$63-Input!$P$112)-SUM($P211:P211),(Input!$P$63-Input!$P$112)/A8taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,null,{"$f":"-SUM(G200:G212)","v":-8.8957753315486627},-9.4961693645100862,-10.062602344889546,-10.645715850986548,-11.201264892883644,-11.744103990271968,{"$f":"IF(Input!M248>0, -SUM(M200:M212), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N200:N212), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O200:O212), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P200:P212), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q200:Q212), 0)","v":0}]
[null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A9taxremlife,A9taxvalue-SUM($F214:F214),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":3.7682595414133047E-2},{"$f":"IF(H$3>A9taxremlife,A9taxvalue-SUM($F214:G214),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":3.7682595414133047E-2},{"$f":"IF(I$3>A9taxremlife,A9taxvalue-SUM($F214:H214),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":3.7682595414133047E-2},{"$f":"IF(J$3>A9taxremlife,A9taxvalue-SUM($F214:I214),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":3.7682595414133047E-2},{"$f":"IF(K$3>A9taxremlife,A9taxvalue-SUM($F214:J214),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":3.7682595414133047E-2},{"$f":"IF(L$3>A9taxremlife,A9taxvalue-SUM($F214:K214),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":3.7682595414133047E-2},{"$f":"IF(M$3>A9taxremlife,A9taxvalue-SUM($F214:L214),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":3.7682595414133047E-2},{"$f":"IF(N$3>A9taxremlife,A9taxvalue-SUM($F214:M214),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":3.7682595414133047E-2},{"$f":"IF(O$3>A9taxremlife,A9taxvalue-SUM($F214:N214),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":3.7682595414133047E-2},{"$f":"IF(P$3>A9taxremlife,A9taxvalue-SUM($F214:O214),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":3.7682595414133047E-2},{"$f":"IF(Q$3>A9taxremlife,A9taxvalue-SUM($F214:P214),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":3.7682595414133047E-2}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A9taxstdlife+$E216),($G63)-SUM($G216:G216),($G63)/A9taxstdlife))","v":2.3427554843590327E-3},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A9taxstdlife+$E216),($G63)-SUM($G216:H216),($G63)/A9taxstdlife))","v":2.3427554843590327E-3},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E216),($G63)-SUM($G216:I216),($G63)/A9taxstdlife))","v":2.3427554843590327E-3},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E216),($G63)-SUM($G216:J216),($G63)/A9taxstdlife))","v":2.3427554843590327E-3},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E216),($G63)-SUM($G216:K216),($G63)/A9taxstdlife))","v":2.3427554843590327E-3},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E216),($G63)-SUM($G216:L216),($G63)/A9taxstdlife))","v":2.3427554843590327E-3},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E216),($G63)-SUM($G216:M216),($G63)/A9taxstdlife))","v":2.3427554843590327E-3},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E216),($G63)-SUM($G216:N216),($G63)/A9taxstdlife))","v":2.3427554843590327E-3},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E216),($G63)-SUM($G216:O216),($G63)/A9taxstdlife))","v":2.3427554843590327E-3},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E216),($G63)-SUM($G216:P216),($G63)/A9taxstdlife))","v":2.3427554843590327E-3}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A9taxstdlife+$E217),(Input!$H$64-Input!$H$113)-SUM($H217:H217),(Input!$H$64-Input!$H$113)/A9taxstdlife))","v":1.9525800936949344E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E217),(Input!$H$64-Input!$H$113)-SUM($H217:I217),(Input!$H$64-Input!$H$113)/A9taxstdlife))","v":1.9525800936949344E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E217),(Input!$H$64-Input!$H$113)-SUM($H217:J217),(Input!$H$64-Input!$H$113)/A9taxstdlife))","v":1.9525800936949344E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E217),(Input!$H$64-Input!$H$113)-SUM($H217:K217),(Input!$H$64-Input!$H$113)/A9taxstdlife))","v":1.9525800936949344E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E217),(Input!$H$64-Input!$H$113)-SUM($H217:L217),(Input!$H$64-Input!$H$113)/A9taxstdlife))","v":1.9525800936949344E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E217),(Input!$H$64-Input!$H$113)-SUM($H217:M217),(Input!$H$64-Input!$H$113)/A9taxstdlife))","v":1.9525800936949344E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E217),(Input!$H$64-Input!$H$113)-SUM($H217:N217),(Input!$H$64-Input!$H$113)/A9taxstdlife))","v":1.9525800936949344E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E217),(Input!$H$64-Input!$H$113)-SUM($H217:O217),(Input!$H$64-Input!$H$113)/A9taxstdlife))","v":1.9525800936949344E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E217),(Input!$H$64-Input!$H$113)-SUM($H217:P217),(Input!$H$64-Input!$H$113)/A9taxstdlife))","v":1.9525800936949344E-2}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E218),(Input!$I$64-Input!$I$113)-SUM($I218:I218),(Input!$I$64-Input!$I$113)/A9taxstdlife))","v":1.6158426289236361E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E218),(Input!$I$64-Input!$I$113)-SUM($I218:J218),(Input!$I$64-Input!$I$113)/A9taxstdlife))","v":1.6158426289236361E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E218),(Input!$I$64-Input!$I$113)-SUM($I218:K218),(Input!$I$64-Input!$I$113)/A9taxstdlife))","v":1.6158426289236361E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E218),(Input!$I$64-Input!$I$113)-SUM($I218:L218),(Input!$I$64-Input!$I$113)/A9taxstdlife))","v":1.6158426289236361E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E218),(Input!$I$64-Input!$I$113)-SUM($I218:M218),(Input!$I$64-Input!$I$113)/A9taxstdlife))","v":1.6158426289236361E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E218),(Input!$I$64-Input!$I$113)-SUM($I218:N218),(Input!$I$64-Input!$I$113)/A9taxstdlife))","v":1.6158426289236361E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E218),(Input!$I$64-Input!$I$113)-SUM($I218:O218),(Input!$I$64-Input!$I$113)/A9taxstdlife))","v":1.6158426289236361E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E218),(Input!$I$64-Input!$I$113)-SUM($I218:P218),(Input!$I$64-Input!$I$113)/A9taxstdlife))","v":1.6158426289236361E-2}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E219),(Input!$J$64-Input!$J$113)-SUM($J219:J219),(Input!$J$64-Input!$J$113)/A9taxstdlife))","v":2.3011999999999998E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E219),(Input!$J$64-Input!$J$113)-SUM($J219:K219),(Input!$J$64-Input!$J$113)/A9taxstdlife))","v":2.3011999999999998E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E219),(Input!$J$64-Input!$J$113)-SUM($J219:L219),(Input!$J$64-Input!$J$113)/A9taxstdlife))","v":2.3011999999999998E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E219),(Input!$J$64-Input!$J$113)-SUM($J219:M219),(Input!$J$64-Input!$J$113)/A9taxstdlife))","v":2.3011999999999998E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E219),(Input!$J$64-Input!$J$113)-SUM($J219:N219),(Input!$J$64-Input!$J$113)/A9taxstdlife))","v":2.3011999999999998E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E219),(Input!$J$64-Input!$J$113)-SUM($J219:O219),(Input!$J$64-Input!$J$113)/A9taxstdlife))","v":2.3011999999999998E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E219),(Input!$J$64-Input!$J$113)-SUM($J219:P219),(Input!$J$64-Input!$J$113)/A9taxstdlife))","v":2.3011999999999998E-2}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E220),(Input!$K$64-Input!$K$113)-SUM($K220:K220),(Input!$K$64-Input!$K$113)/A9taxstdlife))","v":1.3045635675599996E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E220),(Input!$K$64-Input!$K$113)-SUM($K220:L220),(Input!$K$64-Input!$K$113)/A9taxstdlife))","v":1.3045635675599996E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E220),(Input!$K$64-Input!$K$113)-SUM($K220:M220),(Input!$K$64-Input!$K$113)/A9taxstdlife))","v":1.3045635675599996E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E220),(Input!$K$64-Input!$K$113)-SUM($K220:N220),(Input!$K$64-Input!$K$113)/A9taxstdlife))","v":1.3045635675599996E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E220),(Input!$K$64-Input!$K$113)-SUM($K220:O220),(Input!$K$64-Input!$K$113)/A9taxstdlife))","v":1.3045635675599996E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E220),(Input!$K$64-Input!$K$113)-SUM($K220:P220),(Input!$K$64-Input!$K$113)/A9taxstdlife))","v":1.3045635675599996E-2}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E221),(Input!$L$64-Input!$L$113)-SUM($L221:L221),(Input!$L$64-Input!$L$113)/A9taxstdlife))","v":1.7232673217939528E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E221),(Input!$L$64-Input!$L$113)-SUM($L221:M221),(Input!$L$64-Input!$L$113)/A9taxstdlife))","v":1.7232673217939528E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E221),(Input!$L$64-Input!$L$113)-SUM($L221:N221),(Input!$L$64-Input!$L$113)/A9taxstdlife))","v":1.7232673217939528E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E221),(Input!$L$64-Input!$L$113)-SUM($L221:O221),(Input!$L$64-Input!$L$113)/A9taxstdlife))","v":1.7232673217939528E-2},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E221),(Input!$L$64-Input!$L$113)-SUM($L221:P221),(Input!$L$64-Input!$L$113)/A9taxstdlife))","v":1.7232673217939528E-2}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E222),(Input!$M$64-Input!$M$113)-SUM($M222:M222),(Input!$M$64-Input!$M$113)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E222),(Input!$M$64-Input!$M$113)-SUM($M222:N222),(Input!$M$64-Input!$M$113)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E222),(Input!$M$64-Input!$M$113)-SUM($M222:O222),(Input!$M$64-Input!$M$113)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E222),(Input!$M$64-Input!$M$113)-SUM($M222:P222),(Input!$M$64-Input!$M$113)/A9taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E223),(Input!$N$64-Input!$N$113)-SUM($N223:N223),(Input!$N$64-Input!$N$113)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E223),(Input!$N$64-Input!$N$113)-SUM($N223:O223),(Input!$N$64-Input!$N$113)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E223),(Input!$N$64-Input!$N$113)-SUM($N223:P223),(Input!$N$64-Input!$N$113)/A9taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E224),(Input!$O$64-Input!$O$113)-SUM($O224:O224),(Input!$O$64-Input!$O$113)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E224),(Input!$O$64-Input!$O$113)-SUM($O224:P224),(Input!$O$64-Input!$O$113)/A9taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E225),(Input!$P$64-Input!$P$113)-SUM($P225:P225),(Input!$P$64-Input!$P$113)/A9taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,null,{"$f":"-SUM(G214:G226)","v":-3.7682595414133047E-2},-4.0025350898492081E-2,-5.9551151835441421E-2,-7.5709578124677782E-2,-9.8721578124677772E-2,-0.11176721380027776,{"$f":"IF(Input!M248>0, -SUM(M214:M226), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N214:N226), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O214:O226), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P214:P226), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q214:Q226), 0)","v":0}]
[null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A10taxremlife,A10taxvalue-SUM($F228:F228),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":5.828714051974738},{"$f":"IF(H$3>A10taxremlife,A10taxvalue-SUM($F228:G228),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":5.828714051974738},{"$f":"IF(I$3>A10taxremlife,A10taxvalue-SUM($F228:H228),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":5.828714051974738},{"$f":"IF(J$3>A10taxremlife,A10taxvalue-SUM($F228:I228),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":5.828714051974738},{"$f":"IF(K$3>A10taxremlife,A10taxvalue-SUM($F228:J228),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":5.828714051974738},{"$f":"IF(L$3>A10taxremlife,A10taxvalue-SUM($F228:K228),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":5.828714051974738},{"$f":"IF(M$3>A10taxremlife,A10taxvalue-SUM($F228:L228),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":5.828714051974738},{"$f":"IF(N$3>A10taxremlife,A10taxvalue-SUM($F228:M228),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":5.828714051974738},{"$f":"IF(O$3>A10taxremlife,A10taxvalue-SUM($F228:N228),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":5.828714051974738},{"$f":"IF(P$3>A10taxremlife,A10taxvalue-SUM($F228:O228),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":5.828714051974738},{"$f":"IF(Q$3>A10taxremlife,A10taxvalue-SUM($F228:P228),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":5.828714051974738}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A10taxstdlife+$E230),($G64)-SUM($G230:G230),($G64)/A10taxstdlife))","v":0.37324925560786804},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A10taxstdlife+$E230),($G64)-SUM($G230:H230),($G64)/A10taxstdlife))","v":0.37324925560786804},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E230),($G64)-SUM($G230:I230),($G64)/A10taxstdlife))","v":0.37324925560786804},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E230),($G64)-SUM($G230:J230),($G64)/A10taxstdlife))","v":0.37324925560786804},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E230),($G64)-SUM($G230:K230),($G64)/A10taxstdlife))","v":0.37324925560786804},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E230),($G64)-SUM($G230:L230),($G64)/A10taxstdlife))","v":0.37324925560786804},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E230),($G64)-SUM($G230:M230),($G64)/A10taxstdlife))","v":0.37324925560786804},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E230),($G64)-SUM($G230:N230),($G64)/A10taxstdlife))","v":0.37324925560786804},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E230),($G64)-SUM($G230:O230),($G64)/A10taxstdlife))","v":0.37324925560786804},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E230),($G64)-SUM($G230:P230),($G64)/A10taxstdlife))","v":0.37324925560786804}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A10taxstdlife+$E231),(Input!$H$65-Input!$H$114)-SUM($H231:H231),(Input!$H$65-Input!$H$114)/A10taxstdlife))","v":0.18750446642331736},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E231),(Input!$H$65-Input!$H$114)-SUM($H231:I231),(Input!$H$65-Input!$H$114)/A10taxstdlife))","v":0.18750446642331736},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E231),(Input!$H$65-Input!$H$114)-SUM($H231:J231),(Input!$H$65-Input!$H$114)/A10taxstdlife))","v":0.18750446642331736},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E231),(Input!$H$65-Input!$H$114)-SUM($H231:K231),(Input!$H$65-Input!$H$114)/A10taxstdlife))","v":0.18750446642331736},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E231),(Input!$H$65-Input!$H$114)-SUM($H231:L231),(Input!$H$65-Input!$H$114)/A10taxstdlife))","v":0.18750446642331736},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E231),(Input!$H$65-Input!$H$114)-SUM($H231:M231),(Input!$H$65-Input!$H$114)/A10taxstdlife))","v":0.18750446642331736},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E231),(Input!$H$65-Input!$H$114)-SUM($H231:N231),(Input!$H$65-Input!$H$114)/A10taxstdlife))","v":0.18750446642331736},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E231),(Input!$H$65-Input!$H$114)-SUM($H231:O231),(Input!$H$65-Input!$H$114)/A10taxstdlife))","v":0.18750446642331736},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E231),(Input!$H$65-Input!$H$114)-SUM($H231:P231),(Input!$H$65-Input!$H$114)/A10taxstdlife))","v":0.18750446642331736}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E232),(Input!$I$65-Input!$I$114)-SUM($I232:I232),(Input!$I$65-Input!$I$114)/A10taxstdlife))","v":0.15221818775326282},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E232),(Input!$I$65-Input!$I$114)-SUM($I232:J232),(Input!$I$65-Input!$I$114)/A10taxstdlife))","v":0.15221818775326282},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E232),(Input!$I$65-Input!$I$114)-SUM($I232:K232),(Input!$I$65-Input!$I$114)/A10taxstdlife))","v":0.15221818775326282},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E232),(Input!$I$65-Input!$I$114)-SUM($I232:L232),(Input!$I$65-Input!$I$114)/A10taxstdlife))","v":0.15221818775326282},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E232),(Input!$I$65-Input!$I$114)-SUM($I232:M232),(Input!$I$65-Input!$I$114)/A10taxstdlife))","v":0.15221818775326282},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E232),(Input!$I$65-Input!$I$114)-SUM($I232:N232),(Input!$I$65-Input!$I$114)/A10taxstdlife))","v":0.15221818775326282},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E232),(Input!$I$65-Input!$I$114)-SUM($I232:O232),(Input!$I$65-Input!$I$114)/A10taxstdlife))","v":0.15221818775326282},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E232),(Input!$I$65-Input!$I$114)-SUM($I232:P232),(Input!$I$65-Input!$I$114)/A10taxstdlife))","v":0.15221818775326282}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E233),(Input!$J$65-Input!$J$114)-SUM($J233:J233),(Input!$J$65-Input!$J$114)/A10taxstdlife))","v":0.20415605011520263},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E233),(Input!$J$65-Input!$J$114)-SUM($J233:K233),(Input!$J$65-Input!$J$114)/A10taxstdlife))","v":0.20415605011520263},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E233),(Input!$J$65-Input!$J$114)-SUM($J233:L233),(Input!$J$65-Input!$J$114)/A10taxstdlife))","v":0.20415605011520263},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E233),(Input!$J$65-Input!$J$114)-SUM($J233:M233),(Input!$J$65-Input!$J$114)/A10taxstdlife))","v":0.20415605011520263},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E233),(Input!$J$65-Input!$J$114)-SUM($J233:N233),(Input!$J$65-Input!$J$114)/A10taxstdlife))","v":0.20415605011520263},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E233),(Input!$J$65-Input!$J$114)-SUM($J233:O233),(Input!$J$65-Input!$J$114)/A10taxstdlife))","v":0.20415605011520263},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E233),(Input!$J$65-Input!$J$114)-SUM($J233:P233),(Input!$J$65-Input!$J$114)/A10taxstdlife))","v":0.20415605011520263}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E234),(Input!$K$65-Input!$K$114)-SUM($K234:K234),(Input!$K$65-Input!$K$114)/A10taxstdlife))","v":0.191411495317032},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E234),(Input!$K$65-Input!$K$114)-SUM($K234:L234),(Input!$K$65-Input!$K$114)/A10taxstdlife))","v":0.191411495317032},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E234),(Input!$K$65-Input!$K$114)-SUM($K234:M234),(Input!$K$65-Input!$K$114)/A10taxstdlife))","v":0.191411495317032},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E234),(Input!$K$65-Input!$K$114)-SUM($K234:N234),(Input!$K$65-Input!$K$114)/A10taxstdlife))","v":0.191411495317032},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E234),(Input!$K$65-Input!$K$114)-SUM($K234:O234),(Input!$K$65-Input!$K$114)/A10taxstdlife))","v":0.191411495317032},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E234),(Input!$K$65-Input!$K$114)-SUM($K234:P234),(Input!$K$65-Input!$K$114)/A10taxstdlife))","v":0.191411495317032}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E235),(Input!$L$65-Input!$L$114)-SUM($L235:L235),(Input!$L$65-Input!$L$114)/A10taxstdlife))","v":0.32357415851650428},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E235),(Input!$L$65-Input!$L$114)-SUM($L235:M235),(Input!$L$65-Input!$L$114)/A10taxstdlife))","v":0.32357415851650428},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E235),(Input!$L$65-Input!$L$114)-SUM($L235:N235),(Input!$L$65-Input!$L$114)/A10taxstdlife))","v":0.32357415851650428},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E235),(Input!$L$65-Input!$L$114)-SUM($L235:O235),(Input!$L$65-Input!$L$114)/A10taxstdlife))","v":0.32357415851650428},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E235),(Input!$L$65-Input!$L$114)-SUM($L235:P235),(Input!$L$65-Input!$L$114)/A10taxstdlife))","v":0.32357415851650428}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E236),(Input!$M$65-Input!$M$114)-SUM($M236:M236),(Input!$M$65-Input!$M$114)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E236),(Input!$M$65-Input!$M$114)-SUM($M236:N236),(Input!$M$65-Input!$M$114)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E236),(Input!$M$65-Input!$M$114)-SUM($M236:O236),(Input!$M$65-Input!$M$114)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E236),(Input!$M$65-Input!$M$114)-SUM($M236:P236),(Input!$M$65-Input!$M$114)/A10taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E237),(Input!$N$65-Input!$N$114)-SUM($N237:N237),(Input!$N$65-Input!$N$114)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E237),(Input!$N$65-Input!$N$114)-SUM($N237:O237),(Input!$N$65-Input!$N$114)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E237),(Input!$N$65-Input!$N$114)-SUM($N237:P237),(Input!$N$65-Input!$N$114)/A10taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E238),(Input!$O$65-Input!$O$114)-SUM($O238:O238),(Input!$O$65-Input!$O$114)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E238),(Input!$O$65-Input!$O$114)-SUM($O238:P238),(Input!$O$65-Input!$O$114)/A10taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E239),(Input!$P$65-Input!$P$114)-SUM($P239:P239),(Input!$P$65-Input!$P$114)/A10taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,null,{"$f":"-SUM(G228:G240)","v":-5.828714051974738},-6.2019633075826057,-6.3894677740059231,-6.5416859617591863,-6.7458420118743891,-6.9372535071914214,{"$f":"IF(Input!M248>0, -SUM(M228:M240), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N228:N240), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O228:O240), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P228:P240), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q228:Q240), 0)","v":0}]
[null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A11taxremlife,A11taxvalue-SUM($F242:F242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(H$3>A11taxremlife,A11taxvalue-SUM($F242:G242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(I$3>A11taxremlife,A11taxvalue-SUM($F242:H242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(J$3>A11taxremlife,A11taxvalue-SUM($F242:I242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(K$3>A11taxremlife,A11taxvalue-SUM($F242:J242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(L$3>A11taxremlife,A11taxvalue-SUM($F242:K242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(M$3>A11taxremlife,A11taxvalue-SUM($F242:L242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(N$3>A11taxremlife,A11taxvalue-SUM($F242:M242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(O$3>A11taxremlife,A11taxvalue-SUM($F242:N242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(P$3>A11taxremlife,A11taxvalue-SUM($F242:O242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(Q$3>A11taxremlife,A11taxvalue-SUM($F242:P242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A11taxstdlife+$E244),($G65)-SUM($G244:G244),($G65)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A11taxstdlife+$E244),($G65)-SUM($G244:H244),($G65)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E244),($G65)-SUM($G244:I244),($G65)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E244),($G65)-SUM($G244:J244),($G65)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E244),($G65)-SUM($G244:K244),($G65)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E244),($G65)-SUM($G244:L244),($G65)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E244),($G65)-SUM($G244:M244),($G65)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E244),($G65)-SUM($G244:N244),($G65)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E244),($G65)-SUM($G244:O244),($G65)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E244),($G65)-SUM($G244:P244),($G65)/A11taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A11taxstdlife+$E245),(Input!$H$66-Input!$H$115)-SUM($H245:H245),(Input!$H$66-Input!$H$115)/A11taxstdlife))","v":1.9402970594491449E-3},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E245),(Input!$H$66-Input!$H$115)-SUM($H245:I245),(Input!$H$66-Input!$H$115)/A11taxstdlife))","v":1.9402970594491449E-3},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E245),(Input!$H$66-Input!$H$115)-SUM($H245:J245),(Input!$H$66-Input!$H$115)/A11taxstdlife))","v":1.9402970594491449E-3},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E245),(Input!$H$66-Input!$H$115)-SUM($H245:K245),(Input!$H$66-Input!$H$115)/A11taxstdlife))","v":1.9402970594491449E-3},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E245),(Input!$H$66-Input!$H$115)-SUM($H245:L245),(Input!$H$66-Input!$H$115)/A11taxstdlife))","v":1.9402970594491449E-3},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E245),(Input!$H$66-Input!$H$115)-SUM($H245:M245),(Input!$H$66-Input!$H$115)/A11taxstdlife))","v":1.9402970594491449E-3},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E245),(Input!$H$66-Input!$H$115)-SUM($H245:N245),(Input!$H$66-Input!$H$115)/A11taxstdlife))","v":1.9402970594491449E-3},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E245),(Input!$H$66-Input!$H$115)-SUM($H245:O245),(Input!$H$66-Input!$H$115)/A11taxstdlife))","v":1.9402970594491449E-3},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E245),(Input!$H$66-Input!$H$115)-SUM($H245:P245),(Input!$H$66-Input!$H$115)/A11taxstdlife))","v":1.9402970594491449E-3}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E246),(Input!$I$66-Input!$I$115)-SUM($I246:I246),(Input!$I$66-Input!$I$115)/A11taxstdlife))","v":2.6707736117309528E-3},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E246),(Input!$I$66-Input!$I$115)-SUM($I246:J246),(Input!$I$66-Input!$I$115)/A11taxstdlife))","v":2.6707736117309528E-3},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E246),(Input!$I$66-Input!$I$115)-SUM($I246:K246),(Input!$I$66-Input!$I$115)/A11taxstdlife))","v":2.6707736117309528E-3},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E246),(Input!$I$66-Input!$I$115)-SUM($I246:L246),(Input!$I$66-Input!$I$115)/A11taxstdlife))","v":2.6707736117309528E-3},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E246),(Input!$I$66-Input!$I$115)-SUM($I246:M246),(Input!$I$66-Input!$I$115)/A11taxstdlife))","v":2.6707736117309528E-3},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E246),(Input!$I$66-Input!$I$115)-SUM($I246:N246),(Input!$I$66-Input!$I$115)/A11taxstdlife))","v":2.6707736117309528E-3},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E246),(Input!$I$66-Input!$I$115)-SUM($I246:O246),(Input!$I$66-Input!$I$115)/A11taxstdlife))","v":2.6707736117309528E-3},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E246),(Input!$I$66-Input!$I$115)-SUM($I246:P246),(Input!$I$66-Input!$I$115)/A11taxstdlife))","v":2.6707736117309528E-3}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E247),(Input!$J$66-Input!$J$115)-SUM($J247:J247),(Input!$J$66-Input!$J$115)/A11taxstdlife))","v":9.8820529167994889E-4},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E247),(Input!$J$66-Input!$J$115)-SUM($J247:K247),(Input!$J$66-Input!$J$115)/A11taxstdlife))","v":9.8820529167994889E-4},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E247),(Input!$J$66-Input!$J$115)-SUM($J247:L247),(Input!$J$66-Input!$J$115)/A11taxstdlife))","v":9.8820529167994889E-4},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E247),(Input!$J$66-Input!$J$115)-SUM($J247:M247),(Input!$J$66-Input!$J$115)/A11taxstdlife))","v":9.8820529167994889E-4},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E247),(Input!$J$66-Input!$J$115)-SUM($J247:N247),(Input!$J$66-Input!$J$115)/A11taxstdlife))","v":9.8820529167994889E-4},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E247),(Input!$J$66-Input!$J$115)-SUM($J247:O247),(Input!$J$66-Input!$J$115)/A11taxstdlife))","v":9.8820529167994889E-4},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E247),(Input!$J$66-Input!$J$115)-SUM($J247:P247),(Input!$J$66-Input!$J$115)/A11taxstdlife))","v":9.8820529167994889E-4}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E248),(Input!$K$66-Input!$K$115)-SUM($K248:K248),(Input!$K$66-Input!$K$115)/A11taxstdlife))","v":1.1657514376793112E-3},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E248),(Input!$K$66-Input!$K$115)-SUM($K248:L248),(Input!$K$66-Input!$K$115)/A11taxstdlife))","v":1.1657514376793112E-3},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E248),(Input!$K$66-Input!$K$115)-SUM($K248:M248),(Input!$K$66-Input!$K$115)/A11taxstdlife))","v":1.1657514376793112E-3},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E248),(Input!$K$66-Input!$K$115)-SUM($K248:N248),(Input!$K$66-Input!$K$115)/A11taxstdlife))","v":1.1657514376793112E-3},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E248),(Input!$K$66-Input!$K$115)-SUM($K248:O248),(Input!$K$66-Input!$K$115)/A11taxstdlife))","v":1.1657514376793112E-3},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E248),(Input!$K$66-Input!$K$115)-SUM($K248:P248),(Input!$K$66-Input!$K$115)/A11taxstdlife))","v":1.1657514376793112E-3}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E249),(Input!$L$66-Input!$L$115)-SUM($L249:L249),(Input!$L$66-Input!$L$115)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E249),(Input!$L$66-Input!$L$115)-SUM($L249:M249),(Input!$L$66-Input!$L$115)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E249),(Input!$L$66-Input!$L$115)-SUM($L249:N249),(Input!$L$66-Input!$L$115)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E249),(Input!$L$66-Input!$L$115)-SUM($L249:O249),(Input!$L$66-Input!$L$115)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E249),(Input!$L$66-Input!$L$115)-SUM($L249:P249),(Input!$L$66-Input!$L$115)/A11taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E250),(Input!$M$66-Input!$M$115)-SUM($M250:M250),(Input!$M$66-Input!$M$115)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E250),(Input!$M$66-Input!$M$115)-SUM($M250:N250),(Input!$M$66-Input!$M$115)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E250),(Input!$M$66-Input!$M$115)-SUM($M250:O250),(Input!$M$66-Input!$M$115)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E250),(Input!$M$66-Input!$M$115)-SUM($M250:P250),(Input!$M$66-Input!$M$115)/A11taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E251),(Input!$N$66-Input!$N$115)-SUM($N251:N251),(Input!$N$66-Input!$N$115)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E251),(Input!$N$66-Input!$N$115)-SUM($N251:O251),(Input!$N$66-Input!$N$115)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E251),(Input!$N$66-Input!$N$115)-SUM($N251:P251),(Input!$N$66-Input!$N$115)/A11taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E252),(Input!$O$66-Input!$O$115)-SUM($O252:O252),(Input!$O$66-Input!$O$115)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E252),(Input!$O$66-Input!$O$115)-SUM($O252:P252),(Input!$O$66-Input!$O$115)/A11taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E253),(Input!$P$66-Input!$P$115)-SUM($P253:P253),(Input!$P$66-Input!$P$115)/A11taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,null,{"$f":"-SUM(G242:G254)","v":0},0,-1.9402970594491449E-3,-4.6110706711800977E-3,-5.5992759628600468E-3,-6.7650274005393585E-3,{"$f":"IF(Input!M248>0, -SUM(M242:M254), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N242:N254), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O242:O254), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P242:P254), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q242:Q254), 0)","v":0}]
[null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A12taxremlife,A12taxvalue-SUM($F256:F256),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":3.123036178239192E-2},{"$f":"IF(H$3>A12taxremlife,A12taxvalue-SUM($F256:G256),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":3.123036178239192E-2},{"$f":"IF(I$3>A12taxremlife,A12taxvalue-SUM($F256:H256),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":3.123036178239192E-2},{"$f":"IF(J$3>A12taxremlife,A12taxvalue-SUM($F256:I256),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":3.123036178239192E-2},{"$f":"IF(K$3>A12taxremlife,A12taxvalue-SUM($F256:J256),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":3.123036178239192E-2},{"$f":"IF(L$3>A12taxremlife,A12taxvalue-SUM($F256:K256),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":3.123036178239192E-2},{"$f":"IF(M$3>A12taxremlife,A12taxvalue-SUM($F256:L256),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":3.123036178239192E-2},{"$f":"IF(N$3>A12taxremlife,A12taxvalue-SUM($F256:M256),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":3.123036178239192E-2},{"$f":"IF(O$3>A12taxremlife,A12taxvalue-SUM($F256:N256),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":3.123036178239192E-2},{"$f":"IF(P$3>A12taxremlife,A12taxvalue-SUM($F256:O256),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":3.123036178239192E-2},{"$f":"IF(Q$3>A12taxremlife,A12taxvalue-SUM($F256:P256),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":3.123036178239192E-2}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A12taxstdlife+$E258),($G66)-SUM($G258:G258),($G66)/A12taxstdlife))","v":1.7033859827656002E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A12taxstdlife+$E258),($G66)-SUM($G258:H258),($G66)/A12taxstdlife))","v":1.7033859827656002E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E258),($G66)-SUM($G258:I258),($G66)/A12taxstdlife))","v":1.7033859827656002E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E258),($G66)-SUM($G258:J258),($G66)/A12taxstdlife))","v":1.7033859827656002E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E258),($G66)-SUM($G258:K258),($G66)/A12taxstdlife))","v":1.7033859827656002E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E258),($G66)-SUM($G258:L258),($G66)/A12taxstdlife))","v":1.7033859827656002E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E258),($G66)-SUM($G258:M258),($G66)/A12taxstdlife))","v":1.7033859827656002E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E258),($G66)-SUM($G258:N258),($G66)/A12taxstdlife))","v":1.7033859827656002E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E258),($G66)-SUM($G258:O258),($G66)/A12taxstdlife))","v":1.7033859827656002E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E258),($G66)-SUM($G258:P258),($G66)/A12taxstdlife))","v":1.7033859827656002E-3}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A12taxstdlife+$E259),(Input!$H$67-Input!$H$116)-SUM($H259:H259),(Input!$H$67-Input!$H$116)/A12taxstdlife))","v":2.8304279687395924E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E259),(Input!$H$67-Input!$H$116)-SUM($H259:I259),(Input!$H$67-Input!$H$116)/A12taxstdlife))","v":2.8304279687395924E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E259),(Input!$H$67-Input!$H$116)-SUM($H259:J259),(Input!$H$67-Input!$H$116)/A12taxstdlife))","v":2.8304279687395924E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E259),(Input!$H$67-Input!$H$116)-SUM($H259:K259),(Input!$H$67-Input!$H$116)/A12taxstdlife))","v":2.8304279687395924E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E259),(Input!$H$67-Input!$H$116)-SUM($H259:L259),(Input!$H$67-Input!$H$116)/A12taxstdlife))","v":2.8304279687395924E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E259),(Input!$H$67-Input!$H$116)-SUM($H259:M259),(Input!$H$67-Input!$H$116)/A12taxstdlife))","v":2.8304279687395924E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E259),(Input!$H$67-Input!$H$116)-SUM($H259:N259),(Input!$H$67-Input!$H$116)/A12taxstdlife))","v":2.8304279687395924E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E259),(Input!$H$67-Input!$H$116)-SUM($H259:O259),(Input!$H$67-Input!$H$116)/A12taxstdlife))","v":2.8304279687395924E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E259),(Input!$H$67-Input!$H$116)-SUM($H259:P259),(Input!$H$67-Input!$H$116)/A12taxstdlife))","v":2.8304279687395924E-3}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E260),(Input!$I$67-Input!$I$116)-SUM($I260:I260),(Input!$I$67-Input!$I$116)/A12taxstdlife))","v":5.4033649914005475E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E260),(Input!$I$67-Input!$I$116)-SUM($I260:J260),(Input!$I$67-Input!$I$116)/A12taxstdlife))","v":5.4033649914005475E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E260),(Input!$I$67-Input!$I$116)-SUM($I260:K260),(Input!$I$67-Input!$I$116)/A12taxstdlife))","v":5.4033649914005475E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E260),(Input!$I$67-Input!$I$116)-SUM($I260:L260),(Input!$I$67-Input!$I$116)/A12taxstdlife))","v":5.4033649914005475E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E260),(Input!$I$67-Input!$I$116)-SUM($I260:M260),(Input!$I$67-Input!$I$116)/A12taxstdlife))","v":5.4033649914005475E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E260),(Input!$I$67-Input!$I$116)-SUM($I260:N260),(Input!$I$67-Input!$I$116)/A12taxstdlife))","v":5.4033649914005475E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E260),(Input!$I$67-Input!$I$116)-SUM($I260:O260),(Input!$I$67-Input!$I$116)/A12taxstdlife))","v":5.4033649914005475E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E260),(Input!$I$67-Input!$I$116)-SUM($I260:P260),(Input!$I$67-Input!$I$116)/A12taxstdlife))","v":5.4033649914005475E-3}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E261),(Input!$J$67-Input!$J$116)-SUM($J261:J261),(Input!$J$67-Input!$J$116)/A12taxstdlife))","v":4.8926124665765597E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E261),(Input!$J$67-Input!$J$116)-SUM($J261:K261),(Input!$J$67-Input!$J$116)/A12taxstdlife))","v":4.8926124665765597E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E261),(Input!$J$67-Input!$J$116)-SUM($J261:L261),(Input!$J$67-Input!$J$116)/A12taxstdlife))","v":4.8926124665765597E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E261),(Input!$J$67-Input!$J$116)-SUM($J261:M261),(Input!$J$67-Input!$J$116)/A12taxstdlife))","v":4.8926124665765597E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E261),(Input!$J$67-Input!$J$116)-SUM($J261:N261),(Input!$J$67-Input!$J$116)/A12taxstdlife))","v":4.8926124665765597E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E261),(Input!$J$67-Input!$J$116)-SUM($J261:O261),(Input!$J$67-Input!$J$116)/A12taxstdlife))","v":4.8926124665765597E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E261),(Input!$J$67-Input!$J$116)-SUM($J261:P261),(Input!$J$67-Input!$J$116)/A12taxstdlife))","v":4.8926124665765597E-3}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E262),(Input!$K$67-Input!$K$116)-SUM($K262:K262),(Input!$K$67-Input!$K$116)/A12taxstdlife))","v":3.0738467798302896E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E262),(Input!$K$67-Input!$K$116)-SUM($K262:L262),(Input!$K$67-Input!$K$116)/A12taxstdlife))","v":3.0738467798302896E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E262),(Input!$K$67-Input!$K$116)-SUM($K262:M262),(Input!$K$67-Input!$K$116)/A12taxstdlife))","v":3.0738467798302896E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E262),(Input!$K$67-Input!$K$116)-SUM($K262:N262),(Input!$K$67-Input!$K$116)/A12taxstdlife))","v":3.0738467798302896E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E262),(Input!$K$67-Input!$K$116)-SUM($K262:O262),(Input!$K$67-Input!$K$116)/A12taxstdlife))","v":3.0738467798302896E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E262),(Input!$K$67-Input!$K$116)-SUM($K262:P262),(Input!$K$67-Input!$K$116)/A12taxstdlife))","v":3.0738467798302896E-3}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E263),(Input!$L$67-Input!$L$116)-SUM($L263:L263),(Input!$L$67-Input!$L$116)/A12taxstdlife))","v":5.6647310470908053E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E263),(Input!$L$67-Input!$L$116)-SUM($L263:M263),(Input!$L$67-Input!$L$116)/A12taxstdlife))","v":5.6647310470908053E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E263),(Input!$L$67-Input!$L$116)-SUM($L263:N263),(Input!$L$67-Input!$L$116)/A12taxstdlife))","v":5.6647310470908053E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E263),(Input!$L$67-Input!$L$116)-SUM($L263:O263),(Input!$L$67-Input!$L$116)/A12taxstdlife))","v":5.6647310470908053E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E263),(Input!$L$67-Input!$L$116)-SUM($L263:P263),(Input!$L$67-Input!$L$116)/A12taxstdlife))","v":5.6647310470908053E-3}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E264),(Input!$M$67-Input!$M$116)-SUM($M264:M264),(Input!$M$67-Input!$M$116)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E264),(Input!$M$67-Input!$M$116)-SUM($M264:N264),(Input!$M$67-Input!$M$116)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E264),(Input!$M$67-Input!$M$116)-SUM($M264:O264),(Input!$M$67-Input!$M$116)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E264),(Input!$M$67-Input!$M$116)-SUM($M264:P264),(Input!$M$67-Input!$M$116)/A12taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E265),(Input!$N$67-Input!$N$116)-SUM($N265:N265),(Input!$N$67-Input!$N$116)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E265),(Input!$N$67-Input!$N$116)-SUM($N265:O265),(Input!$N$67-Input!$N$116)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E265),(Input!$N$67-Input!$N$116)-SUM($N265:P265),(Input!$N$67-Input!$N$116)/A12taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E266),(Input!$O$67-Input!$O$116)-SUM($O266:O266),(Input!$O$67-Input!$O$116)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E266),(Input!$O$67-Input!$O$116)-SUM($O266:P266),(Input!$O$67-Input!$O$116)/A12taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E267),(Input!$P$67-Input!$P$116)-SUM($P267:P267),(Input!$P$67-Input!$P$116)/A12taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,null,{"$f":"-SUM(G256:G268)","v":-3.123036178239192E-2},-3.293374776515752E-2,-3.5764175733897112E-2,-4.1167540725297658E-2,-4.6060153191874217E-2,-4.9133999971704506E-2,{"$f":"IF(Input!M248>0, -SUM(M256:M268), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N256:N268), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O256:O268), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P256:P268), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q256:Q268), 0)","v":0}]
[null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A13taxremlife,A13taxvalue-SUM($F270:F270),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0.24435457835647797},{"$f":"IF(H$3>A13taxremlife,A13taxvalue-SUM($F270:G270),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0.24435457835647797},{"$f":"IF(I$3>A13taxremlife,A13taxvalue-SUM($F270:H270),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0.24435457835647797},{"$f":"IF(J$3>A13taxremlife,A13taxvalue-SUM($F270:I270),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0.24435457835647797},{"$f":"IF(K$3>A13taxremlife,A13taxvalue-SUM($F270:J270),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0.24435457835647797},{"$f":"IF(L$3>A13taxremlife,A13taxvalue-SUM($F270:K270),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0.24435457835647797},{"$f":"IF(M$3>A13taxremlife,A13taxvalue-SUM($F270:L270),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0.24435457835647797},{"$f":"IF(N$3>A13taxremlife,A13taxvalue-SUM($F270:M270),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0.24435457835647797},{"$f":"IF(O$3>A13taxremlife,A13taxvalue-SUM($F270:N270),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0.24435457835647797},{"$f":"IF(P$3>A13taxremlife,A13taxvalue-SUM($F270:O270),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0.24435457835647797},{"$f":"IF(Q$3>A13taxremlife,A13taxvalue-SUM($F270:P270),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0.24435457835647797}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A13taxstdlife+$E272),($G67)-SUM($G272:G272),($G67)/A13taxstdlife))","v":1.9480816176560552E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A13taxstdlife+$E272),($G67)-SUM($G272:H272),($G67)/A13taxstdlife))","v":1.9480816176560552E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E272),($G67)-SUM($G272:I272),($G67)/A13taxstdlife))","v":1.9480816176560552E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E272),($G67)-SUM($G272:J272),($G67)/A13taxstdlife))","v":1.9480816176560552E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E272),($G67)-SUM($G272:K272),($G67)/A13taxstdlife))","v":1.9480816176560552E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E272),($G67)-SUM($G272:L272),($G67)/A13taxstdlife))","v":1.9480816176560552E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E272),($G67)-SUM($G272:M272),($G67)/A13taxstdlife))","v":1.9480816176560552E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E272),($G67)-SUM($G272:N272),($G67)/A13taxstdlife))","v":1.9480816176560552E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E272),($G67)-SUM($G272:O272),($G67)/A13taxstdlife))","v":1.9480816176560552E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E272),($G67)-SUM($G272:P272),($G67)/A13taxstdlife))","v":1.9480816176560552E-2}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A13taxstdlife+$E273),(Input!$H$68-Input!$H$117)-SUM($H273:H273),(Input!$H$68-Input!$H$117)/A13taxstdlife))","v":5.0483299034668132E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E273),(Input!$H$68-Input!$H$117)-SUM($H273:I273),(Input!$H$68-Input!$H$117)/A13taxstdlife))","v":5.0483299034668132E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E273),(Input!$H$68-Input!$H$117)-SUM($H273:J273),(Input!$H$68-Input!$H$117)/A13taxstdlife))","v":5.0483299034668132E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E273),(Input!$H$68-Input!$H$117)-SUM($H273:K273),(Input!$H$68-Input!$H$117)/A13taxstdlife))","v":5.0483299034668132E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E273),(Input!$H$68-Input!$H$117)-SUM($H273:L273),(Input!$H$68-Input!$H$117)/A13taxstdlife))","v":5.0483299034668132E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E273),(Input!$H$68-Input!$H$117)-SUM($H273:M273),(Input!$H$68-Input!$H$117)/A13taxstdlife))","v":5.0483299034668132E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E273),(Input!$H$68-Input!$H$117)-SUM($H273:N273),(Input!$H$68-Input!$H$117)/A13taxstdlife))","v":5.0483299034668132E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E273),(Input!$H$68-Input!$H$117)-SUM($H273:O273),(Input!$H$68-Input!$H$117)/A13taxstdlife))","v":5.0483299034668132E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E273),(Input!$H$68-Input!$H$117)-SUM($H273:P273),(Input!$H$68-Input!$H$117)/A13taxstdlife))","v":5.0483299034668132E-2}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E274),(Input!$I$68-Input!$I$117)-SUM($I274:I274),(Input!$I$68-Input!$I$117)/A13taxstdlife))","v":6.9496905854204594E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E274),(Input!$I$68-Input!$I$117)-SUM($I274:J274),(Input!$I$68-Input!$I$117)/A13taxstdlife))","v":6.9496905854204594E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E274),(Input!$I$68-Input!$I$117)-SUM($I274:K274),(Input!$I$68-Input!$I$117)/A13taxstdlife))","v":6.9496905854204594E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E274),(Input!$I$68-Input!$I$117)-SUM($I274:L274),(Input!$I$68-Input!$I$117)/A13taxstdlife))","v":6.9496905854204594E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E274),(Input!$I$68-Input!$I$117)-SUM($I274:M274),(Input!$I$68-Input!$I$117)/A13taxstdlife))","v":6.9496905854204594E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E274),(Input!$I$68-Input!$I$117)-SUM($I274:N274),(Input!$I$68-Input!$I$117)/A13taxstdlife))","v":6.9496905854204594E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E274),(Input!$I$68-Input!$I$117)-SUM($I274:O274),(Input!$I$68-Input!$I$117)/A13taxstdlife))","v":6.9496905854204594E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E274),(Input!$I$68-Input!$I$117)-SUM($I274:P274),(Input!$I$68-Input!$I$117)/A13taxstdlife))","v":6.9496905854204594E-2}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E275),(Input!$J$68-Input!$J$117)-SUM($J275:J275),(Input!$J$68-Input!$J$117)/A13taxstdlife))","v":8.9203901385288081E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E275),(Input!$J$68-Input!$J$117)-SUM($J275:K275),(Input!$J$68-Input!$J$117)/A13taxstdlife))","v":8.9203901385288081E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E275),(Input!$J$68-Input!$J$117)-SUM($J275:L275),(Input!$J$68-Input!$J$117)/A13taxstdlife))","v":8.9203901385288081E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E275),(Input!$J$68-Input!$J$117)-SUM($J275:M275),(Input!$J$68-Input!$J$117)/A13taxstdlife))","v":8.9203901385288081E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E275),(Input!$J$68-Input!$J$117)-SUM($J275:N275),(Input!$J$68-Input!$J$117)/A13taxstdlife))","v":8.9203901385288081E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E275),(Input!$J$68-Input!$J$117)-SUM($J275:O275),(Input!$J$68-Input!$J$117)/A13taxstdlife))","v":8.9203901385288081E-2},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E275),(Input!$J$68-Input!$J$117)-SUM($J275:P275),(Input!$J$68-Input!$J$117)/A13taxstdlife))","v":8.9203901385288081E-2}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E276),(Input!$K$68-Input!$K$117)-SUM($K276:K276),(Input!$K$68-Input!$K$117)/A13taxstdlife))","v":0.11027854752890916},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E276),(Input!$K$68-Input!$K$117)-SUM($K276:L276),(Input!$K$68-Input!$K$117)/A13taxstdlife))","v":0.11027854752890916},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E276),(Input!$K$68-Input!$K$117)-SUM($K276:M276),(Input!$K$68-Input!$K$117)/A13taxstdlife))","v":0.11027854752890916},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E276),(Input!$K$68-Input!$K$117)-SUM($K276:N276),(Input!$K$68-Input!$K$117)/A13taxstdlife))","v":0.11027854752890916},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E276),(Input!$K$68-Input!$K$117)-SUM($K276:O276),(Input!$K$68-Input!$K$117)/A13taxstdlife))","v":0.11027854752890916},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E276),(Input!$K$68-Input!$K$117)-SUM($K276:P276),(Input!$K$68-Input!$K$117)/A13taxstdlife))","v":0.11027854752890916}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E277),(Input!$L$68-Input!$L$117)-SUM($L277:L277),(Input!$L$68-Input!$L$117)/A13taxstdlife))","v":0.11387728450491567},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E277),(Input!$L$68-Input!$L$117)-SUM($L277:M277),(Input!$L$68-Input!$L$117)/A13taxstdlife))","v":0.11387728450491567},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E277),(Input!$L$68-Input!$L$117)-SUM($L277:N277),(Input!$L$68-Input!$L$117)/A13taxstdlife))","v":0.11387728450491567},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E277),(Input!$L$68-Input!$L$117)-SUM($L277:O277),(Input!$L$68-Input!$L$117)/A13taxstdlife))","v":0.11387728450491567},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E277),(Input!$L$68-Input!$L$117)-SUM($L277:P277),(Input!$L$68-Input!$L$117)/A13taxstdlife))","v":0.11387728450491567}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E278),(Input!$M$68-Input!$M$117)-SUM($M278:M278),(Input!$M$68-Input!$M$117)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E278),(Input!$M$68-Input!$M$117)-SUM($M278:N278),(Input!$M$68-Input!$M$117)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E278),(Input!$M$68-Input!$M$117)-SUM($M278:O278),(Input!$M$68-Input!$M$117)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E278),(Input!$M$68-Input!$M$117)-SUM($M278:P278),(Input!$M$68-Input!$M$117)/A13taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E279),(Input!$N$68-Input!$N$117)-SUM($N279:N279),(Input!$N$68-Input!$N$117)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E279),(Input!$N$68-Input!$N$117)-SUM($N279:O279),(Input!$N$68-Input!$N$117)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E279),(Input!$N$68-Input!$N$117)-SUM($N279:P279),(Input!$N$68-Input!$N$117)/A13taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E280),(Input!$O$68-Input!$O$117)-SUM($O280:O280),(Input!$O$68-Input!$O$117)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E280),(Input!$O$68-Input!$O$117)-SUM($O280:P280),(Input!$O$68-Input!$O$117)/A13taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E281),(Input!$P$68-Input!$P$117)-SUM($P281:P281),(Input!$P$68-Input!$P$117)/A13taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,null,{"$f":"-SUM(G270:G282)","v":-0.24435457835647797},-0.2638353945330385,-0.31431869356770664,-0.38381559942191124,-0.47301950080719934,-0.58329804833610854,{"$f":"IF(Input!M248>0, -SUM(M270:M282), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N270:N282), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O270:O282), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P270:P282), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q270:Q282), 0)","v":0}]
[null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A14taxremlife,A14taxvalue-SUM($F284:F284),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":2.0088999060561066},{"$f":"IF(H$3>A14taxremlife,A14taxvalue-SUM($F284:G284),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":2.0088999060561066},{"$f":"IF(I$3>A14taxremlife,A14taxvalue-SUM($F284:H284),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":2.0088999060561066},{"$f":"IF(J$3>A14taxremlife,A14taxvalue-SUM($F284:I284),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":2.0088999060561066},{"$f":"IF(K$3>A14taxremlife,A14taxvalue-SUM($F284:J284),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":2.0088999060561066},{"$f":"IF(L$3>A14taxremlife,A14taxvalue-SUM($F284:K284),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":2.0088999060561066},{"$f":"IF(M$3>A14taxremlife,A14taxvalue-SUM($F284:L284),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":2.0088999060561066},{"$f":"IF(N$3>A14taxremlife,A14taxvalue-SUM($F284:M284),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":2.0088999060561066},{"$f":"IF(O$3>A14taxremlife,A14taxvalue-SUM($F284:N284),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":2.0088999060561066},{"$f":"IF(P$3>A14taxremlife,A14taxvalue-SUM($F284:O284),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":2.0088999060561066},{"$f":"IF(Q$3>A14taxremlife,A14taxvalue-SUM($F284:P284),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":2.0088999060561066}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A14taxstdlife+$E286),($G68)-SUM($G286:G286),($G68)/A14taxstdlife))","v":0.19912275114349401},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A14taxstdlife+$E286),($G68)-SUM($G286:H286),($G68)/A14taxstdlife))","v":0.19912275114349401},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E286),($G68)-SUM($G286:I286),($G68)/A14taxstdlife))","v":0.19912275114349401},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E286),($G68)-SUM($G286:J286),($G68)/A14taxstdlife))","v":0.19912275114349401},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E286),($G68)-SUM($G286:K286),($G68)/A14taxstdlife))","v":0.19912275114349401},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E286),($G68)-SUM($G286:L286),($G68)/A14taxstdlife))","v":0.19912275114349401},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E286),($G68)-SUM($G286:M286),($G68)/A14taxstdlife))","v":0.19912275114349401},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E286),($G68)-SUM($G286:N286),($G68)/A14taxstdlife))","v":0.19912275114349401},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E286),($G68)-SUM($G286:O286),($G68)/A14taxstdlife))","v":0.19912275114349401},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E286),($G68)-SUM($G286:P286),($G68)/A14taxstdlife))","v":0.19912275114349401}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A14taxstdlife+$E287),(Input!$H$69-Input!$H$118)-SUM($H287:H287),(Input!$H$69-Input!$H$118)/A14taxstdlife))","v":0.20411547811138153},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E287),(Input!$H$69-Input!$H$118)-SUM($H287:I287),(Input!$H$69-Input!$H$118)/A14taxstdlife))","v":0.20411547811138153},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E287),(Input!$H$69-Input!$H$118)-SUM($H287:J287),(Input!$H$69-Input!$H$118)/A14taxstdlife))","v":0.20411547811138153},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E287),(Input!$H$69-Input!$H$118)-SUM($H287:K287),(Input!$H$69-Input!$H$118)/A14taxstdlife))","v":0.20411547811138153},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E287),(Input!$H$69-Input!$H$118)-SUM($H287:L287),(Input!$H$69-Input!$H$118)/A14taxstdlife))","v":0.20411547811138153},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E287),(Input!$H$69-Input!$H$118)-SUM($H287:M287),(Input!$H$69-Input!$H$118)/A14taxstdlife))","v":0.20411547811138153},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E287),(Input!$H$69-Input!$H$118)-SUM($H287:N287),(Input!$H$69-Input!$H$118)/A14taxstdlife))","v":0.20411547811138153},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E287),(Input!$H$69-Input!$H$118)-SUM($H287:O287),(Input!$H$69-Input!$H$118)/A14taxstdlife))","v":0.20411547811138153},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E287),(Input!$H$69-Input!$H$118)-SUM($H287:P287),(Input!$H$69-Input!$H$118)/A14taxstdlife))","v":0.20411547811138153}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E288),(Input!$I$69-Input!$I$118)-SUM($I288:I288),(Input!$I$69-Input!$I$118)/A14taxstdlife))","v":0.18260874684580639},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E288),(Input!$I$69-Input!$I$118)-SUM($I288:J288),(Input!$I$69-Input!$I$118)/A14taxstdlife))","v":0.18260874684580639},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E288),(Input!$I$69-Input!$I$118)-SUM($I288:K288),(Input!$I$69-Input!$I$118)/A14taxstdlife))","v":0.18260874684580639},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E288),(Input!$I$69-Input!$I$118)-SUM($I288:L288),(Input!$I$69-Input!$I$118)/A14taxstdlife))","v":0.18260874684580639},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E288),(Input!$I$69-Input!$I$118)-SUM($I288:M288),(Input!$I$69-Input!$I$118)/A14taxstdlife))","v":0.18260874684580639},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E288),(Input!$I$69-Input!$I$118)-SUM($I288:N288),(Input!$I$69-Input!$I$118)/A14taxstdlife))","v":0.18260874684580639},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E288),(Input!$I$69-Input!$I$118)-SUM($I288:O288),(Input!$I$69-Input!$I$118)/A14taxstdlife))","v":0.18260874684580639},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E288),(Input!$I$69-Input!$I$118)-SUM($I288:P288),(Input!$I$69-Input!$I$118)/A14taxstdlife))","v":0.18260874684580639}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E289),(Input!$J$69-Input!$J$118)-SUM($J289:J289),(Input!$J$69-Input!$J$118)/A14taxstdlife))","v":0.16505181649380213},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E289),(Input!$J$69-Input!$J$118)-SUM($J289:K289),(Input!$J$69-Input!$J$118)/A14taxstdlife))","v":0.16505181649380213},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E289),(Input!$J$69-Input!$J$118)-SUM($J289:L289),(Input!$J$69-Input!$J$118)/A14taxstdlife))","v":0.16505181649380213},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E289),(Input!$J$69-Input!$J$118)-SUM($J289:M289),(Input!$J$69-Input!$J$118)/A14taxstdlife))","v":0.16505181649380213},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E289),(Input!$J$69-Input!$J$118)-SUM($J289:N289),(Input!$J$69-Input!$J$118)/A14taxstdlife))","v":0.16505181649380213},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E289),(Input!$J$69-Input!$J$118)-SUM($J289:O289),(Input!$J$69-Input!$J$118)/A14taxstdlife))","v":0.16505181649380213},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E289),(Input!$J$69-Input!$J$118)-SUM($J289:P289),(Input!$J$69-Input!$J$118)/A14taxstdlife))","v":0.16505181649380213}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E290),(Input!$K$69-Input!$K$118)-SUM($K290:K290),(Input!$K$69-Input!$K$118)/A14taxstdlife))","v":0.21395704047832448},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E290),(Input!$K$69-Input!$K$118)-SUM($K290:L290),(Input!$K$69-Input!$K$118)/A14taxstdlife))","v":0.21395704047832448},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E290),(Input!$K$69-Input!$K$118)-SUM($K290:M290),(Input!$K$69-Input!$K$118)/A14taxstdlife))","v":0.21395704047832448},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E290),(Input!$K$69-Input!$K$118)-SUM($K290:N290),(Input!$K$69-Input!$K$118)/A14taxstdlife))","v":0.21395704047832448},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E290),(Input!$K$69-Input!$K$118)-SUM($K290:O290),(Input!$K$69-Input!$K$118)/A14taxstdlife))","v":0.21395704047832448},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E290),(Input!$K$69-Input!$K$118)-SUM($K290:P290),(Input!$K$69-Input!$K$118)/A14taxstdlife))","v":0.21395704047832448}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E291),(Input!$L$69-Input!$L$118)-SUM($L291:L291),(Input!$L$69-Input!$L$118)/A14taxstdlife))","v":0.18766527092711791},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E291),(Input!$L$69-Input!$L$118)-SUM($L291:M291),(Input!$L$69-Input!$L$118)/A14taxstdlife))","v":0.18766527092711791},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E291),(Input!$L$69-Input!$L$118)-SUM($L291:N291),(Input!$L$69-Input!$L$118)/A14taxstdlife))","v":0.18766527092711791},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E291),(Input!$L$69-Input!$L$118)-SUM($L291:O291),(Input!$L$69-Input!$L$118)/A14taxstdlife))","v":0.18766527092711791},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E291),(Input!$L$69-Input!$L$118)-SUM($L291:P291),(Input!$L$69-Input!$L$118)/A14taxstdlife))","v":0.18766527092711791}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E292),(Input!$M$69-Input!$M$118)-SUM($M292:M292),(Input!$M$69-Input!$M$118)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E292),(Input!$M$69-Input!$M$118)-SUM($M292:N292),(Input!$M$69-Input!$M$118)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E292),(Input!$M$69-Input!$M$118)-SUM($M292:O292),(Input!$M$69-Input!$M$118)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E292),(Input!$M$69-Input!$M$118)-SUM($M292:P292),(Input!$M$69-Input!$M$118)/A14taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E293),(Input!$N$69-Input!$N$118)-SUM($N293:N293),(Input!$N$69-Input!$N$118)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E293),(Input!$N$69-Input!$N$118)-SUM($N293:O293),(Input!$N$69-Input!$N$118)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E293),(Input!$N$69-Input!$N$118)-SUM($N293:P293),(Input!$N$69-Input!$N$118)/A14taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E294),(Input!$O$69-Input!$O$118)-SUM($O294:O294),(Input!$O$69-Input!$O$118)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E294),(Input!$O$69-Input!$O$118)-SUM($O294:P294),(Input!$O$69-Input!$O$118)/A14taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E295),(Input!$P$69-Input!$P$118)-SUM($P295:P295),(Input!$P$69-Input!$P$118)/A14taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,null,{"$f":"-SUM(G284:G296)","v":-2.0088999060561066},-2.2080226571996007,-2.4121381353109821,-2.5947468821567883,-2.7597986986505902,-2.9737557391289147,{"$f":"IF(Input!M248>0, -SUM(M284:M296), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N284:N296), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O284:O296), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P284:P296), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q284:Q296), 0)","v":0}]
[null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A15taxremlife,A15taxvalue-SUM($F298:F298),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":1.0628015884544542},{"$f":"IF(H$3>A15taxremlife,A15taxvalue-SUM($F298:G298),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":1.0628015884544542},{"$f":"IF(I$3>A15taxremlife,A15taxvalue-SUM($F298:H298),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":1.0628015884544542},{"$f":"IF(J$3>A15taxremlife,A15taxvalue-SUM($F298:I298),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":1.0628015884544542},{"$f":"IF(K$3>A15taxremlife,A15taxvalue-SUM($F298:J298),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":1.0628015884544542},{"$f":"IF(L$3>A15taxremlife,A15taxvalue-SUM($F298:K298),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":1.0628015884544542},{"$f":"IF(M$3>A15taxremlife,A15taxvalue-SUM($F298:L298),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":1.0628015884544542},{"$f":"IF(N$3>A15taxremlife,A15taxvalue-SUM($F298:M298),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":1.0628015884544542},{"$f":"IF(O$3>A15taxremlife,A15taxvalue-SUM($F298:N298),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":1.0628015884544542},{"$f":"IF(P$3>A15taxremlife,A15taxvalue-SUM($F298:O298),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":1.0628015884544542},{"$f":"IF(Q$3>A15taxremlife,A15taxvalue-SUM($F298:P298),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":1.0628015884544542}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A15taxstdlife+$E300),($G69)-SUM($G300:G300),($G69)/A15taxstdlife))","v":0.1251832403243619},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A15taxstdlife+$E300),($G69)-SUM($G300:H300),($G69)/A15taxstdlife))","v":0.1251832403243619},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E300),($G69)-SUM($G300:I300),($G69)/A15taxstdlife))","v":0.1251832403243619},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E300),($G69)-SUM($G300:J300),($G69)/A15taxstdlife))","v":0.1251832403243619},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E300),($G69)-SUM($G300:K300),($G69)/A15taxstdlife))","v":0.1251832403243619},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E300),($G69)-SUM($G300:L300),($G69)/A15taxstdlife))","v":0.1251832403243619},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E300),($G69)-SUM($G300:M300),($G69)/A15taxstdlife))","v":0.1251832403243619},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E300),($G69)-SUM($G300:N300),($G69)/A15taxstdlife))","v":0.1251832403243619},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E300),($G69)-SUM($G300:O300),($G69)/A15taxstdlife))","v":0.1251832403243619},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E300),($G69)-SUM($G300:P300),($G69)/A15taxstdlife))","v":0.1251832403243619}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A15taxstdlife+$E301),(Input!$H$70-Input!$H$119)-SUM($H301:H301),(Input!$H$70-Input!$H$119)/A15taxstdlife))","v":8.9504787231788258E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E301),(Input!$H$70-Input!$H$119)-SUM($H301:I301),(Input!$H$70-Input!$H$119)/A15taxstdlife))","v":8.9504787231788258E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E301),(Input!$H$70-Input!$H$119)-SUM($H301:J301),(Input!$H$70-Input!$H$119)/A15taxstdlife))","v":8.9504787231788258E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E301),(Input!$H$70-Input!$H$119)-SUM($H301:K301),(Input!$H$70-Input!$H$119)/A15taxstdlife))","v":8.9504787231788258E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E301),(Input!$H$70-Input!$H$119)-SUM($H301:L301),(Input!$H$70-Input!$H$119)/A15taxstdlife))","v":8.9504787231788258E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E301),(Input!$H$70-Input!$H$119)-SUM($H301:M301),(Input!$H$70-Input!$H$119)/A15taxstdlife))","v":8.9504787231788258E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E301),(Input!$H$70-Input!$H$119)-SUM($H301:N301),(Input!$H$70-Input!$H$119)/A15taxstdlife))","v":8.9504787231788258E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E301),(Input!$H$70-Input!$H$119)-SUM($H301:O301),(Input!$H$70-Input!$H$119)/A15taxstdlife))","v":8.9504787231788258E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E301),(Input!$H$70-Input!$H$119)-SUM($H301:P301),(Input!$H$70-Input!$H$119)/A15taxstdlife))","v":8.9504787231788258E-2}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E302),(Input!$I$70-Input!$I$119)-SUM($I302:I302),(Input!$I$70-Input!$I$119)/A15taxstdlife))","v":9.0805641530042433E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E302),(Input!$I$70-Input!$I$119)-SUM($I302:J302),(Input!$I$70-Input!$I$119)/A15taxstdlife))","v":9.0805641530042433E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E302),(Input!$I$70-Input!$I$119)-SUM($I302:K302),(Input!$I$70-Input!$I$119)/A15taxstdlife))","v":9.0805641530042433E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E302),(Input!$I$70-Input!$I$119)-SUM($I302:L302),(Input!$I$70-Input!$I$119)/A15taxstdlife))","v":9.0805641530042433E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E302),(Input!$I$70-Input!$I$119)-SUM($I302:M302),(Input!$I$70-Input!$I$119)/A15taxstdlife))","v":9.0805641530042433E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E302),(Input!$I$70-Input!$I$119)-SUM($I302:N302),(Input!$I$70-Input!$I$119)/A15taxstdlife))","v":9.0805641530042433E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E302),(Input!$I$70-Input!$I$119)-SUM($I302:O302),(Input!$I$70-Input!$I$119)/A15taxstdlife))","v":9.0805641530042433E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E302),(Input!$I$70-Input!$I$119)-SUM($I302:P302),(Input!$I$70-Input!$I$119)/A15taxstdlife))","v":9.0805641530042433E-2}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E303),(Input!$J$70-Input!$J$119)-SUM($J303:J303),(Input!$J$70-Input!$J$119)/A15taxstdlife))","v":0.15971104290686022},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E303),(Input!$J$70-Input!$J$119)-SUM($J303:K303),(Input!$J$70-Input!$J$119)/A15taxstdlife))","v":0.15971104290686022},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E303),(Input!$J$70-Input!$J$119)-SUM($J303:L303),(Input!$J$70-Input!$J$119)/A15taxstdlife))","v":0.15971104290686022},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E303),(Input!$J$70-Input!$J$119)-SUM($J303:M303),(Input!$J$70-Input!$J$119)/A15taxstdlife))","v":0.15971104290686022},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E303),(Input!$J$70-Input!$J$119)-SUM($J303:N303),(Input!$J$70-Input!$J$119)/A15taxstdlife))","v":0.15971104290686022},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E303),(Input!$J$70-Input!$J$119)-SUM($J303:O303),(Input!$J$70-Input!$J$119)/A15taxstdlife))","v":0.15971104290686022},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E303),(Input!$J$70-Input!$J$119)-SUM($J303:P303),(Input!$J$70-Input!$J$119)/A15taxstdlife))","v":0.15971104290686022}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E304),(Input!$K$70-Input!$K$119)-SUM($K304:K304),(Input!$K$70-Input!$K$119)/A15taxstdlife))","v":0.18496117198649556},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E304),(Input!$K$70-Input!$K$119)-SUM($K304:L304),(Input!$K$70-Input!$K$119)/A15taxstdlife))","v":0.18496117198649556},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E304),(Input!$K$70-Input!$K$119)-SUM($K304:M304),(Input!$K$70-Input!$K$119)/A15taxstdlife))","v":0.18496117198649556},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E304),(Input!$K$70-Input!$K$119)-SUM($K304:N304),(Input!$K$70-Input!$K$119)/A15taxstdlife))","v":0.18496117198649556},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E304),(Input!$K$70-Input!$K$119)-SUM($K304:O304),(Input!$K$70-Input!$K$119)/A15taxstdlife))","v":0.18496117198649556},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E304),(Input!$K$70-Input!$K$119)-SUM($K304:P304),(Input!$K$70-Input!$K$119)/A15taxstdlife))","v":0.18496117198649556}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E305),(Input!$L$70-Input!$L$119)-SUM($L305:L305),(Input!$L$70-Input!$L$119)/A15taxstdlife))","v":0.20917740617253328},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E305),(Input!$L$70-Input!$L$119)-SUM($L305:M305),(Input!$L$70-Input!$L$119)/A15taxstdlife))","v":0.20917740617253328},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E305),(Input!$L$70-Input!$L$119)-SUM($L305:N305),(Input!$L$70-Input!$L$119)/A15taxstdlife))","v":0.20917740617253328},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E305),(Input!$L$70-Input!$L$119)-SUM($L305:O305),(Input!$L$70-Input!$L$119)/A15taxstdlife))","v":0.20917740617253328},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E305),(Input!$L$70-Input!$L$119)-SUM($L305:P305),(Input!$L$70-Input!$L$119)/A15taxstdlife))","v":0.20917740617253328}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E306),(Input!$M$70-Input!$M$119)-SUM($M306:M306),(Input!$M$70-Input!$M$119)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E306),(Input!$M$70-Input!$M$119)-SUM($M306:N306),(Input!$M$70-Input!$M$119)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E306),(Input!$M$70-Input!$M$119)-SUM($M306:O306),(Input!$M$70-Input!$M$119)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E306),(Input!$M$70-Input!$M$119)-SUM($M306:P306),(Input!$M$70-Input!$M$119)/A15taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E307),(Input!$N$70-Input!$N$119)-SUM($N307:N307),(Input!$N$70-Input!$N$119)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E307),(Input!$N$70-Input!$N$119)-SUM($N307:O307),(Input!$N$70-Input!$N$119)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E307),(Input!$N$70-Input!$N$119)-SUM($N307:P307),(Input!$N$70-Input!$N$119)/A15taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E308),(Input!$O$70-Input!$O$119)-SUM($O308:O308),(Input!$O$70-Input!$O$119)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E308),(Input!$O$70-Input!$O$119)-SUM($O308:P308),(Input!$O$70-Input!$O$119)/A15taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E309),(Input!$P$70-Input!$P$119)-SUM($P309:P309),(Input!$P$70-Input!$P$119)/A15taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,null,{"$f":"-SUM(G298:G310)","v":-1.0628015884544542},-1.1879848287788159,-1.2774896160106042,-1.3682952575406466,-1.5280063004475068,-1.7129674724340025,{"$f":"IF(Input!M248>0, -SUM(M298:M310), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N298:N310), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O298:O310), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P298:P310), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q298:Q310), 0)","v":0}]
[null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A16taxremlife,A16taxvalue-SUM($F312:F312),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":1.2247043178021024},{"$f":"IF(H$3>A16taxremlife,A16taxvalue-SUM($F312:G312),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":1.2247043178021024},{"$f":"IF(I$3>A16taxremlife,A16taxvalue-SUM($F312:H312),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":1.2247043178021024},{"$f":"IF(J$3>A16taxremlife,A16taxvalue-SUM($F312:I312),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":1.2247043178021024},{"$f":"IF(K$3>A16taxremlife,A16taxvalue-SUM($F312:J312),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":1.2247043178021024},{"$f":"IF(L$3>A16taxremlife,A16taxvalue-SUM($F312:K312),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":1.2247043178021024},{"$f":"IF(M$3>A16taxremlife,A16taxvalue-SUM($F312:L312),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":1.2247043178021024},{"$f":"IF(N$3>A16taxremlife,A16taxvalue-SUM($F312:M312),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":1.2247043178021024},{"$f":"IF(O$3>A16taxremlife,A16taxvalue-SUM($F312:N312),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":1.2247043178021024},{"$f":"IF(P$3>A16taxremlife,A16taxvalue-SUM($F312:O312),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":1.2247043178021024},{"$f":"IF(Q$3>A16taxremlife,A16taxvalue-SUM($F312:P312),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":1.2247043178021024}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A16taxstdlife+$E314),($G70)-SUM($G314:G314),($G70)/A16taxstdlife))","v":6.570710765544592E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A16taxstdlife+$E314),($G70)-SUM($G314:H314),($G70)/A16taxstdlife))","v":6.570710765544592E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E314),($G70)-SUM($G314:I314),($G70)/A16taxstdlife))","v":6.570710765544592E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E314),($G70)-SUM($G314:J314),($G70)/A16taxstdlife))","v":6.570710765544592E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E314),($G70)-SUM($G314:K314),($G70)/A16taxstdlife))","v":6.570710765544592E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E314),($G70)-SUM($G314:L314),($G70)/A16taxstdlife))","v":6.570710765544592E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E314),($G70)-SUM($G314:M314),($G70)/A16taxstdlife))","v":6.570710765544592E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E314),($G70)-SUM($G314:N314),($G70)/A16taxstdlife))","v":6.570710765544592E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E314),($G70)-SUM($G314:O314),($G70)/A16taxstdlife))","v":6.570710765544592E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E314),($G70)-SUM($G314:P314),($G70)/A16taxstdlife))","v":6.570710765544592E-2}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A16taxstdlife+$E315),(Input!$H$71-Input!$H$120)-SUM($H315:H315),(Input!$H$71-Input!$H$120)/A16taxstdlife))","v":7.3270019920457119E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E315),(Input!$H$71-Input!$H$120)-SUM($H315:I315),(Input!$H$71-Input!$H$120)/A16taxstdlife))","v":7.3270019920457119E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E315),(Input!$H$71-Input!$H$120)-SUM($H315:J315),(Input!$H$71-Input!$H$120)/A16taxstdlife))","v":7.3270019920457119E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E315),(Input!$H$71-Input!$H$120)-SUM($H315:K315),(Input!$H$71-Input!$H$120)/A16taxstdlife))","v":7.3270019920457119E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E315),(Input!$H$71-Input!$H$120)-SUM($H315:L315),(Input!$H$71-Input!$H$120)/A16taxstdlife))","v":7.3270019920457119E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E315),(Input!$H$71-Input!$H$120)-SUM($H315:M315),(Input!$H$71-Input!$H$120)/A16taxstdlife))","v":7.3270019920457119E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E315),(Input!$H$71-Input!$H$120)-SUM($H315:N315),(Input!$H$71-Input!$H$120)/A16taxstdlife))","v":7.3270019920457119E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E315),(Input!$H$71-Input!$H$120)-SUM($H315:O315),(Input!$H$71-Input!$H$120)/A16taxstdlife))","v":7.3270019920457119E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E315),(Input!$H$71-Input!$H$120)-SUM($H315:P315),(Input!$H$71-Input!$H$120)/A16taxstdlife))","v":7.3270019920457119E-2}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E316),(Input!$I$71-Input!$I$120)-SUM($I316:I316),(Input!$I$71-Input!$I$120)/A16taxstdlife))","v":7.2011373580255347E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E316),(Input!$I$71-Input!$I$120)-SUM($I316:J316),(Input!$I$71-Input!$I$120)/A16taxstdlife))","v":7.2011373580255347E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E316),(Input!$I$71-Input!$I$120)-SUM($I316:K316),(Input!$I$71-Input!$I$120)/A16taxstdlife))","v":7.2011373580255347E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E316),(Input!$I$71-Input!$I$120)-SUM($I316:L316),(Input!$I$71-Input!$I$120)/A16taxstdlife))","v":7.2011373580255347E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E316),(Input!$I$71-Input!$I$120)-SUM($I316:M316),(Input!$I$71-Input!$I$120)/A16taxstdlife))","v":7.2011373580255347E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E316),(Input!$I$71-Input!$I$120)-SUM($I316:N316),(Input!$I$71-Input!$I$120)/A16taxstdlife))","v":7.2011373580255347E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E316),(Input!$I$71-Input!$I$120)-SUM($I316:O316),(Input!$I$71-Input!$I$120)/A16taxstdlife))","v":7.2011373580255347E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E316),(Input!$I$71-Input!$I$120)-SUM($I316:P316),(Input!$I$71-Input!$I$120)/A16taxstdlife))","v":7.2011373580255347E-2}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E317),(Input!$J$71-Input!$J$120)-SUM($J317:J317),(Input!$J$71-Input!$J$120)/A16taxstdlife))","v":0.11203630624935663},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E317),(Input!$J$71-Input!$J$120)-SUM($J317:K317),(Input!$J$71-Input!$J$120)/A16taxstdlife))","v":0.11203630624935663},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E317),(Input!$J$71-Input!$J$120)-SUM($J317:L317),(Input!$J$71-Input!$J$120)/A16taxstdlife))","v":0.11203630624935663},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E317),(Input!$J$71-Input!$J$120)-SUM($J317:M317),(Input!$J$71-Input!$J$120)/A16taxstdlife))","v":0.11203630624935663},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E317),(Input!$J$71-Input!$J$120)-SUM($J317:N317),(Input!$J$71-Input!$J$120)/A16taxstdlife))","v":0.11203630624935663},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E317),(Input!$J$71-Input!$J$120)-SUM($J317:O317),(Input!$J$71-Input!$J$120)/A16taxstdlife))","v":0.11203630624935663},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E317),(Input!$J$71-Input!$J$120)-SUM($J317:P317),(Input!$J$71-Input!$J$120)/A16taxstdlife))","v":0.11203630624935663}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E318),(Input!$K$71-Input!$K$120)-SUM($K318:K318),(Input!$K$71-Input!$K$120)/A16taxstdlife))","v":0.1026719043001173},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E318),(Input!$K$71-Input!$K$120)-SUM($K318:L318),(Input!$K$71-Input!$K$120)/A16taxstdlife))","v":0.1026719043001173},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E318),(Input!$K$71-Input!$K$120)-SUM($K318:M318),(Input!$K$71-Input!$K$120)/A16taxstdlife))","v":0.1026719043001173},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E318),(Input!$K$71-Input!$K$120)-SUM($K318:N318),(Input!$K$71-Input!$K$120)/A16taxstdlife))","v":0.1026719043001173},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E318),(Input!$K$71-Input!$K$120)-SUM($K318:O318),(Input!$K$71-Input!$K$120)/A16taxstdlife))","v":0.1026719043001173},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E318),(Input!$K$71-Input!$K$120)-SUM($K318:P318),(Input!$K$71-Input!$K$120)/A16taxstdlife))","v":0.1026719043001173}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E319),(Input!$L$71-Input!$L$120)-SUM($L319:L319),(Input!$L$71-Input!$L$120)/A16taxstdlife))","v":8.9661501473047911E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E319),(Input!$L$71-Input!$L$120)-SUM($L319:M319),(Input!$L$71-Input!$L$120)/A16taxstdlife))","v":8.9661501473047911E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E319),(Input!$L$71-Input!$L$120)-SUM($L319:N319),(Input!$L$71-Input!$L$120)/A16taxstdlife))","v":8.9661501473047911E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E319),(Input!$L$71-Input!$L$120)-SUM($L319:O319),(Input!$L$71-Input!$L$120)/A16taxstdlife))","v":8.9661501473047911E-2},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E319),(Input!$L$71-Input!$L$120)-SUM($L319:P319),(Input!$L$71-Input!$L$120)/A16taxstdlife))","v":8.9661501473047911E-2}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E320),(Input!$M$71-Input!$M$120)-SUM($M320:M320),(Input!$M$71-Input!$M$120)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E320),(Input!$M$71-Input!$M$120)-SUM($M320:N320),(Input!$M$71-Input!$M$120)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E320),(Input!$M$71-Input!$M$120)-SUM($M320:O320),(Input!$M$71-Input!$M$120)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E320),(Input!$M$71-Input!$M$120)-SUM($M320:P320),(Input!$M$71-Input!$M$120)/A16taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E321),(Input!$N$71-Input!$N$120)-SUM($N321:N321),(Input!$N$71-Input!$N$120)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E321),(Input!$N$71-Input!$N$120)-SUM($N321:O321),(Input!$N$71-Input!$N$120)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E321),(Input!$N$71-Input!$N$120)-SUM($N321:P321),(Input!$N$71-Input!$N$120)/A16taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E322),(Input!$O$71-Input!$O$120)-SUM($O322:O322),(Input!$O$71-Input!$O$120)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E322),(Input!$O$71-Input!$O$120)-SUM($O322:P322),(Input!$O$71-Input!$O$120)/A16taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E323),(Input!$P$71-Input!$P$120)-SUM($P323:P323),(Input!$P$71-Input!$P$120)/A16taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,null,{"$f":"-SUM(G312:G324)","v":-1.2247043178021024},-1.2904114254575483,-1.3636814453780053,-1.4356928189582607,-1.5477291252076173,-1.6504010295077345,{"$f":"IF(Input!M248>0, -SUM(M312:M324), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N312:N324), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O312:O324), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P312:P324), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q312:Q324), 0)","v":0}]
[null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A17taxremlife,A17taxvalue-SUM($F326:F326),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0.43687488187607693},{"$f":"IF(H$3>A17taxremlife,A17taxvalue-SUM($F326:G326),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0.43687488187607693},{"$f":"IF(I$3>A17taxremlife,A17taxvalue-SUM($F326:H326),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0.43687488187607693},{"$f":"IF(J$3>A17taxremlife,A17taxvalue-SUM($F326:I326),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0.43687488187607693},{"$f":"IF(K$3>A17taxremlife,A17taxvalue-SUM($F326:J326),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0.43687488187607693},{"$f":"IF(L$3>A17taxremlife,A17taxvalue-SUM($F326:K326),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0.43687488187607693},{"$f":"IF(M$3>A17taxremlife,A17taxvalue-SUM($F326:L326),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0.43687488187607693},{"$f":"IF(N$3>A17taxremlife,A17taxvalue-SUM($F326:M326),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0.43687488187607693},{"$f":"IF(O$3>A17taxremlife,A17taxvalue-SUM($F326:N326),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0.43687488187607693},{"$f":"IF(P$3>A17taxremlife,A17taxvalue-SUM($F326:O326),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0.43687488187607693},{"$f":"IF(Q$3>A17taxremlife,A17taxvalue-SUM($F326:P326),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0.43687488187607693}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A17taxstdlife+$E328),($G71)-SUM($G328:G328),($G71)/A17taxstdlife))","v":4.8182365049298299E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A17taxstdlife+$E328),($G71)-SUM($G328:H328),($G71)/A17taxstdlife))","v":4.8182365049298299E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E328),($G71)-SUM($G328:I328),($G71)/A17taxstdlife))","v":4.8182365049298299E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E328),($G71)-SUM($G328:J328),($G71)/A17taxstdlife))","v":4.8182365049298299E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E328),($G71)-SUM($G328:K328),($G71)/A17taxstdlife))","v":4.8182365049298299E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E328),($G71)-SUM($G328:L328),($G71)/A17taxstdlife))","v":4.8182365049298299E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E328),($G71)-SUM($G328:M328),($G71)/A17taxstdlife))","v":4.8182365049298299E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E328),($G71)-SUM($G328:N328),($G71)/A17taxstdlife))","v":4.8182365049298299E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E328),($G71)-SUM($G328:O328),($G71)/A17taxstdlife))","v":4.8182365049298299E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E328),($G71)-SUM($G328:P328),($G71)/A17taxstdlife))","v":4.8182365049298299E-2}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A17taxstdlife+$E329),(Input!$H$72-Input!$H$121)-SUM($H329:H329),(Input!$H$72-Input!$H$121)/A17taxstdlife))","v":5.5037511850138519E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E329),(Input!$H$72-Input!$H$121)-SUM($H329:I329),(Input!$H$72-Input!$H$121)/A17taxstdlife))","v":5.5037511850138519E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E329),(Input!$H$72-Input!$H$121)-SUM($H329:J329),(Input!$H$72-Input!$H$121)/A17taxstdlife))","v":5.5037511850138519E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E329),(Input!$H$72-Input!$H$121)-SUM($H329:K329),(Input!$H$72-Input!$H$121)/A17taxstdlife))","v":5.5037511850138519E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E329),(Input!$H$72-Input!$H$121)-SUM($H329:L329),(Input!$H$72-Input!$H$121)/A17taxstdlife))","v":5.5037511850138519E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E329),(Input!$H$72-Input!$H$121)-SUM($H329:M329),(Input!$H$72-Input!$H$121)/A17taxstdlife))","v":5.5037511850138519E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E329),(Input!$H$72-Input!$H$121)-SUM($H329:N329),(Input!$H$72-Input!$H$121)/A17taxstdlife))","v":5.5037511850138519E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E329),(Input!$H$72-Input!$H$121)-SUM($H329:O329),(Input!$H$72-Input!$H$121)/A17taxstdlife))","v":5.5037511850138519E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E329),(Input!$H$72-Input!$H$121)-SUM($H329:P329),(Input!$H$72-Input!$H$121)/A17taxstdlife))","v":5.5037511850138519E-2}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E330),(Input!$I$72-Input!$I$121)-SUM($I330:I330),(Input!$I$72-Input!$I$121)/A17taxstdlife))","v":5.6148223224313627E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E330),(Input!$I$72-Input!$I$121)-SUM($I330:J330),(Input!$I$72-Input!$I$121)/A17taxstdlife))","v":5.6148223224313627E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E330),(Input!$I$72-Input!$I$121)-SUM($I330:K330),(Input!$I$72-Input!$I$121)/A17taxstdlife))","v":5.6148223224313627E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E330),(Input!$I$72-Input!$I$121)-SUM($I330:L330),(Input!$I$72-Input!$I$121)/A17taxstdlife))","v":5.6148223224313627E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E330),(Input!$I$72-Input!$I$121)-SUM($I330:M330),(Input!$I$72-Input!$I$121)/A17taxstdlife))","v":5.6148223224313627E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E330),(Input!$I$72-Input!$I$121)-SUM($I330:N330),(Input!$I$72-Input!$I$121)/A17taxstdlife))","v":5.6148223224313627E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E330),(Input!$I$72-Input!$I$121)-SUM($I330:O330),(Input!$I$72-Input!$I$121)/A17taxstdlife))","v":5.6148223224313627E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E330),(Input!$I$72-Input!$I$121)-SUM($I330:P330),(Input!$I$72-Input!$I$121)/A17taxstdlife))","v":5.6148223224313627E-2}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E331),(Input!$J$72-Input!$J$121)-SUM($J331:J331),(Input!$J$72-Input!$J$121)/A17taxstdlife))","v":9.4859416824769963E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E331),(Input!$J$72-Input!$J$121)-SUM($J331:K331),(Input!$J$72-Input!$J$121)/A17taxstdlife))","v":9.4859416824769963E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E331),(Input!$J$72-Input!$J$121)-SUM($J331:L331),(Input!$J$72-Input!$J$121)/A17taxstdlife))","v":9.4859416824769963E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E331),(Input!$J$72-Input!$J$121)-SUM($J331:M331),(Input!$J$72-Input!$J$121)/A17taxstdlife))","v":9.4859416824769963E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E331),(Input!$J$72-Input!$J$121)-SUM($J331:N331),(Input!$J$72-Input!$J$121)/A17taxstdlife))","v":9.4859416824769963E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E331),(Input!$J$72-Input!$J$121)-SUM($J331:O331),(Input!$J$72-Input!$J$121)/A17taxstdlife))","v":9.4859416824769963E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E331),(Input!$J$72-Input!$J$121)-SUM($J331:P331),(Input!$J$72-Input!$J$121)/A17taxstdlife))","v":9.4859416824769963E-2}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E332),(Input!$K$72-Input!$K$121)-SUM($K332:K332),(Input!$K$72-Input!$K$121)/A17taxstdlife))","v":9.5520309502706208E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E332),(Input!$K$72-Input!$K$121)-SUM($K332:L332),(Input!$K$72-Input!$K$121)/A17taxstdlife))","v":9.5520309502706208E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E332),(Input!$K$72-Input!$K$121)-SUM($K332:M332),(Input!$K$72-Input!$K$121)/A17taxstdlife))","v":9.5520309502706208E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E332),(Input!$K$72-Input!$K$121)-SUM($K332:N332),(Input!$K$72-Input!$K$121)/A17taxstdlife))","v":9.5520309502706208E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E332),(Input!$K$72-Input!$K$121)-SUM($K332:O332),(Input!$K$72-Input!$K$121)/A17taxstdlife))","v":9.5520309502706208E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E332),(Input!$K$72-Input!$K$121)-SUM($K332:P332),(Input!$K$72-Input!$K$121)/A17taxstdlife))","v":9.5520309502706208E-2}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E333),(Input!$L$72-Input!$L$121)-SUM($L333:L333),(Input!$L$72-Input!$L$121)/A17taxstdlife))","v":7.0366664677388099E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E333),(Input!$L$72-Input!$L$121)-SUM($L333:M333),(Input!$L$72-Input!$L$121)/A17taxstdlife))","v":7.0366664677388099E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E333),(Input!$L$72-Input!$L$121)-SUM($L333:N333),(Input!$L$72-Input!$L$121)/A17taxstdlife))","v":7.0366664677388099E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E333),(Input!$L$72-Input!$L$121)-SUM($L333:O333),(Input!$L$72-Input!$L$121)/A17taxstdlife))","v":7.0366664677388099E-2},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E333),(Input!$L$72-Input!$L$121)-SUM($L333:P333),(Input!$L$72-Input!$L$121)/A17taxstdlife))","v":7.0366664677388099E-2}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E334),(Input!$M$72-Input!$M$121)-SUM($M334:M334),(Input!$M$72-Input!$M$121)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E334),(Input!$M$72-Input!$M$121)-SUM($M334:N334),(Input!$M$72-Input!$M$121)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E334),(Input!$M$72-Input!$M$121)-SUM($M334:O334),(Input!$M$72-Input!$M$121)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E334),(Input!$M$72-Input!$M$121)-SUM($M334:P334),(Input!$M$72-Input!$M$121)/A17taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E335),(Input!$N$72-Input!$N$121)-SUM($N335:N335),(Input!$N$72-Input!$N$121)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E335),(Input!$N$72-Input!$N$121)-SUM($N335:O335),(Input!$N$72-Input!$N$121)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E335),(Input!$N$72-Input!$N$121)-SUM($N335:P335),(Input!$N$72-Input!$N$121)/A17taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E336),(Input!$O$72-Input!$O$121)-SUM($O336:O336),(Input!$O$72-Input!$O$121)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E336),(Input!$O$72-Input!$O$121)-SUM($O336:P336),(Input!$O$72-Input!$O$121)/A17taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E337),(Input!$P$72-Input!$P$121)-SUM($P337:P337),(Input!$P$72-Input!$P$121)/A17taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,null,{"$f":"-SUM(G326:G338)","v":-0.43687488187607693},-0.48505724692537522,-0.54009475877551372,-0.59624298199982739,-0.69110239882459734,-0.78662270832730352,{"$f":"IF(Input!M248>0, -SUM(M326:M338), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N326:N338), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O326:O338), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P326:P338), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q326:Q338), 0)","v":0}]
[null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A18taxremlife,A18taxvalue-SUM($F340:F340),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":1.4714362306350097},{"$f":"IF(H$3>A18taxremlife,A18taxvalue-SUM($F340:G340),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":1.4714362306350097},{"$f":"IF(I$3>A18taxremlife,A18taxvalue-SUM($F340:H340),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":1.4714362306350097},{"$f":"IF(J$3>A18taxremlife,A18taxvalue-SUM($F340:I340),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":1.4714362306350097},{"$f":"IF(K$3>A18taxremlife,A18taxvalue-SUM($F340:J340),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":1.4714362306350097},{"$f":"IF(L$3>A18taxremlife,A18taxvalue-SUM($F340:K340),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":1.4714362306350097},{"$f":"IF(M$3>A18taxremlife,A18taxvalue-SUM($F340:L340),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":1.4714362306350097},{"$f":"IF(N$3>A18taxremlife,A18taxvalue-SUM($F340:M340),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":1.4714362306350097},{"$f":"IF(O$3>A18taxremlife,A18taxvalue-SUM($F340:N340),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":1.4714362306350097},{"$f":"IF(P$3>A18taxremlife,A18taxvalue-SUM($F340:O340),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":1.4714362306350097},{"$f":"IF(Q$3>A18taxremlife,A18taxvalue-SUM($F340:P340),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":1.4714362306350097}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A18taxstdlife+$E342),($G72)-SUM($G342:G342),($G72)/A18taxstdlife))","v":0.10237793914439354},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A18taxstdlife+$E342),($G72)-SUM($G342:H342),($G72)/A18taxstdlife))","v":0.10237793914439354},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E342),($G72)-SUM($G342:I342),($G72)/A18taxstdlife))","v":0.10237793914439354},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E342),($G72)-SUM($G342:J342),($G72)/A18taxstdlife))","v":0.10237793914439354},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E342),($G72)-SUM($G342:K342),($G72)/A18taxstdlife))","v":0.10237793914439354},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E342),($G72)-SUM($G342:L342),($G72)/A18taxstdlife))","v":0.10237793914439354},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E342),($G72)-SUM($G342:M342),($G72)/A18taxstdlife))","v":0.10237793914439354},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E342),($G72)-SUM($G342:N342),($G72)/A18taxstdlife))","v":0.10237793914439354},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E342),($G72)-SUM($G342:O342),($G72)/A18taxstdlife))","v":0.10237793914439354},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E342),($G72)-SUM($G342:P342),($G72)/A18taxstdlife))","v":0.10237793914439354}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A18taxstdlife+$E343),(Input!$H$73-Input!$H$122)-SUM($H343:H343),(Input!$H$73-Input!$H$122)/A18taxstdlife))","v":0.10124115702860942},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E343),(Input!$H$73-Input!$H$122)-SUM($H343:I343),(Input!$H$73-Input!$H$122)/A18taxstdlife))","v":0.10124115702860942},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E343),(Input!$H$73-Input!$H$122)-SUM($H343:J343),(Input!$H$73-Input!$H$122)/A18taxstdlife))","v":0.10124115702860942},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E343),(Input!$H$73-Input!$H$122)-SUM($H343:K343),(Input!$H$73-Input!$H$122)/A18taxstdlife))","v":0.10124115702860942},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E343),(Input!$H$73-Input!$H$122)-SUM($H343:L343),(Input!$H$73-Input!$H$122)/A18taxstdlife))","v":0.10124115702860942},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E343),(Input!$H$73-Input!$H$122)-SUM($H343:M343),(Input!$H$73-Input!$H$122)/A18taxstdlife))","v":0.10124115702860942},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E343),(Input!$H$73-Input!$H$122)-SUM($H343:N343),(Input!$H$73-Input!$H$122)/A18taxstdlife))","v":0.10124115702860942},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E343),(Input!$H$73-Input!$H$122)-SUM($H343:O343),(Input!$H$73-Input!$H$122)/A18taxstdlife))","v":0.10124115702860942},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E343),(Input!$H$73-Input!$H$122)-SUM($H343:P343),(Input!$H$73-Input!$H$122)/A18taxstdlife))","v":0.10124115702860942}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E344),(Input!$I$73-Input!$I$122)-SUM($I344:I344),(Input!$I$73-Input!$I$122)/A18taxstdlife))","v":9.7115688180280518E-2},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E344),(Input!$I$73-Input!$I$122)-SUM($I344:J344),(Input!$I$73-Input!$I$122)/A18taxstdlife))","v":9.7115688180280518E-2},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E344),(Input!$I$73-Input!$I$122)-SUM($I344:K344),(Input!$I$73-Input!$I$122)/A18taxstdlife))","v":9.7115688180280518E-2},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E344),(Input!$I$73-Input!$I$122)-SUM($I344:L344),(Input!$I$73-Input!$I$122)/A18taxstdlife))","v":9.7115688180280518E-2},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E344),(Input!$I$73-Input!$I$122)-SUM($I344:M344),(Input!$I$73-Input!$I$122)/A18taxstdlife))","v":9.7115688180280518E-2},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E344),(Input!$I$73-Input!$I$122)-SUM($I344:N344),(Input!$I$73-Input!$I$122)/A18taxstdlife))","v":9.7115688180280518E-2},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E344),(Input!$I$73-Input!$I$122)-SUM($I344:O344),(Input!$I$73-Input!$I$122)/A18taxstdlife))","v":9.7115688180280518E-2},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E344),(Input!$I$73-Input!$I$122)-SUM($I344:P344),(Input!$I$73-Input!$I$122)/A18taxstdlife))","v":9.7115688180280518E-2}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E345),(Input!$J$73-Input!$J$122)-SUM($J345:J345),(Input!$J$73-Input!$J$122)/A18taxstdlife))","v":0.1413737194635101},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E345),(Input!$J$73-Input!$J$122)-SUM($J345:K345),(Input!$J$73-Input!$J$122)/A18taxstdlife))","v":0.1413737194635101},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E345),(Input!$J$73-Input!$J$122)-SUM($J345:L345),(Input!$J$73-Input!$J$122)/A18taxstdlife))","v":0.1413737194635101},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E345),(Input!$J$73-Input!$J$122)-SUM($J345:M345),(Input!$J$73-Input!$J$122)/A18taxstdlife))","v":0.1413737194635101},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E345),(Input!$J$73-Input!$J$122)-SUM($J345:N345),(Input!$J$73-Input!$J$122)/A18taxstdlife))","v":0.1413737194635101},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E345),(Input!$J$73-Input!$J$122)-SUM($J345:O345),(Input!$J$73-Input!$J$122)/A18taxstdlife))","v":0.1413737194635101},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E345),(Input!$J$73-Input!$J$122)-SUM($J345:P345),(Input!$J$73-Input!$J$122)/A18taxstdlife))","v":0.1413737194635101}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E346),(Input!$K$73-Input!$K$122)-SUM($K346:K346),(Input!$K$73-Input!$K$122)/A18taxstdlife))","v":0.13502831040714205},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E346),(Input!$K$73-Input!$K$122)-SUM($K346:L346),(Input!$K$73-Input!$K$122)/A18taxstdlife))","v":0.13502831040714205},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E346),(Input!$K$73-Input!$K$122)-SUM($K346:M346),(Input!$K$73-Input!$K$122)/A18taxstdlife))","v":0.13502831040714205},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E346),(Input!$K$73-Input!$K$122)-SUM($K346:N346),(Input!$K$73-Input!$K$122)/A18taxstdlife))","v":0.13502831040714205},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E346),(Input!$K$73-Input!$K$122)-SUM($K346:O346),(Input!$K$73-Input!$K$122)/A18taxstdlife))","v":0.13502831040714205},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E346),(Input!$K$73-Input!$K$122)-SUM($K346:P346),(Input!$K$73-Input!$K$122)/A18taxstdlife))","v":0.13502831040714205}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E347),(Input!$L$73-Input!$L$122)-SUM($L347:L347),(Input!$L$73-Input!$L$122)/A18taxstdlife))","v":0.11740322156499253},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E347),(Input!$L$73-Input!$L$122)-SUM($L347:M347),(Input!$L$73-Input!$L$122)/A18taxstdlife))","v":0.11740322156499253},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E347),(Input!$L$73-Input!$L$122)-SUM($L347:N347),(Input!$L$73-Input!$L$122)/A18taxstdlife))","v":0.11740322156499253},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E347),(Input!$L$73-Input!$L$122)-SUM($L347:O347),(Input!$L$73-Input!$L$122)/A18taxstdlife))","v":0.11740322156499253},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E347),(Input!$L$73-Input!$L$122)-SUM($L347:P347),(Input!$L$73-Input!$L$122)/A18taxstdlife))","v":0.11740322156499253}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E348),(Input!$M$73-Input!$M$122)-SUM($M348:M348),(Input!$M$73-Input!$M$122)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E348),(Input!$M$73-Input!$M$122)-SUM($M348:N348),(Input!$M$73-Input!$M$122)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E348),(Input!$M$73-Input!$M$122)-SUM($M348:O348),(Input!$M$73-Input!$M$122)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E348),(Input!$M$73-Input!$M$122)-SUM($M348:P348),(Input!$M$73-Input!$M$122)/A18taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E349),(Input!$N$73-Input!$N$122)-SUM($N349:N349),(Input!$N$73-Input!$N$122)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E349),(Input!$N$73-Input!$N$122)-SUM($N349:O349),(Input!$N$73-Input!$N$122)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E349),(Input!$N$73-Input!$N$122)-SUM($N349:P349),(Input!$N$73-Input!$N$122)/A18taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E350),(Input!$O$73-Input!$O$122)-SUM($O350:O350),(Input!$O$73-Input!$O$122)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E350),(Input!$O$73-Input!$O$122)-SUM($O350:P350),(Input!$O$73-Input!$O$122)/A18taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E351),(Input!$P$73-Input!$P$122)-SUM($P351:P351),(Input!$P$73-Input!$P$122)/A18taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,null,{"$f":"-SUM(G340:G352)","v":-1.4714362306350097},-1.5738141697794032,-1.6750553268080126,-1.7721710149882932,-1.9135447344518033,-2.0485730448589452,{"$f":"IF(Input!M248>0, -SUM(M340:M352), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N340:N352), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O340:O352), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P340:P352), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q340:Q352), 0)","v":0}]
[null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A19taxremlife,A19taxvalue-SUM($F354:F354),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":1.2041637322687146},{"$f":"IF(H$3>A19taxremlife,A19taxvalue-SUM($F354:G354),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":1.2041637322687146},{"$f":"IF(I$3>A19taxremlife,A19taxvalue-SUM($F354:H354),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":1.2041637322687146},{"$f":"IF(J$3>A19taxremlife,A19taxvalue-SUM($F354:I354),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":1.2041637322687146},{"$f":"IF(K$3>A19taxremlife,A19taxvalue-SUM($F354:J354),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":1.2041637322687146},{"$f":"IF(L$3>A19taxremlife,A19taxvalue-SUM($F354:K354),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":1.2041637322687146},{"$f":"IF(M$3>A19taxremlife,A19taxvalue-SUM($F354:L354),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":1.2041637322687146},{"$f":"IF(N$3>A19taxremlife,A19taxvalue-SUM($F354:M354),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":1.2041637322687146},{"$f":"IF(O$3>A19taxremlife,A19taxvalue-SUM($F354:N354),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":1.2041637322687146},{"$f":"IF(P$3>A19taxremlife,A19taxvalue-SUM($F354:O354),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":1.2041637322687146},{"$f":"IF(Q$3>A19taxremlife,A19taxvalue-SUM($F354:P354),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":1.2041637322687146}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A19taxstdlife+$E356),($G73)-SUM($G356:G356),($G73)/A19taxstdlife))","v":0.13090887323905398},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A19taxstdlife+$E356),($G73)-SUM($G356:H356),($G73)/A19taxstdlife))","v":0.13090887323905398},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E356),($G73)-SUM($G356:I356),($G73)/A19taxstdlife))","v":0.13090887323905398},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E356),($G73)-SUM($G356:J356),($G73)/A19taxstdlife))","v":0.13090887323905398},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E356),($G73)-SUM($G356:K356),($G73)/A19taxstdlife))","v":0.13090887323905398},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E356),($G73)-SUM($G356:L356),($G73)/A19taxstdlife))","v":0.13090887323905398},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E356),($G73)-SUM($G356:M356),($G73)/A19taxstdlife))","v":0.13090887323905398},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E356),($G73)-SUM($G356:N356),($G73)/A19taxstdlife))","v":0.13090887323905398},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E356),($G73)-SUM($G356:O356),($G73)/A19taxstdlife))","v":0.13090887323905398},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E356),($G73)-SUM($G356:P356),($G73)/A19taxstdlife))","v":0.13090887323905398}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A19taxstdlife+$E357),(Input!$H$74-Input!$H$123)-SUM($H357:H357),(Input!$H$74-Input!$H$123)/A19taxstdlife))","v":0.17107453424019267},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E357),(Input!$H$74-Input!$H$123)-SUM($H357:I357),(Input!$H$74-Input!$H$123)/A19taxstdlife))","v":0.17107453424019267},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E357),(Input!$H$74-Input!$H$123)-SUM($H357:J357),(Input!$H$74-Input!$H$123)/A19taxstdlife))","v":0.17107453424019267},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E357),(Input!$H$74-Input!$H$123)-SUM($H357:K357),(Input!$H$74-Input!$H$123)/A19taxstdlife))","v":0.17107453424019267},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E357),(Input!$H$74-Input!$H$123)-SUM($H357:L357),(Input!$H$74-Input!$H$123)/A19taxstdlife))","v":0.17107453424019267},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E357),(Input!$H$74-Input!$H$123)-SUM($H357:M357),(Input!$H$74-Input!$H$123)/A19taxstdlife))","v":0.17107453424019267},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E357),(Input!$H$74-Input!$H$123)-SUM($H357:N357),(Input!$H$74-Input!$H$123)/A19taxstdlife))","v":0.17107453424019267},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E357),(Input!$H$74-Input!$H$123)-SUM($H357:O357),(Input!$H$74-Input!$H$123)/A19taxstdlife))","v":0.17107453424019267},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E357),(Input!$H$74-Input!$H$123)-SUM($H357:P357),(Input!$H$74-Input!$H$123)/A19taxstdlife))","v":0.17107453424019267}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E358),(Input!$I$74-Input!$I$123)-SUM($I358:I358),(Input!$I$74-Input!$I$123)/A19taxstdlife))","v":0.14503915736206921},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E358),(Input!$I$74-Input!$I$123)-SUM($I358:J358),(Input!$I$74-Input!$I$123)/A19taxstdlife))","v":0.14503915736206921},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E358),(Input!$I$74-Input!$I$123)-SUM($I358:K358),(Input!$I$74-Input!$I$123)/A19taxstdlife))","v":0.14503915736206921},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E358),(Input!$I$74-Input!$I$123)-SUM($I358:L358),(Input!$I$74-Input!$I$123)/A19taxstdlife))","v":0.14503915736206921},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E358),(Input!$I$74-Input!$I$123)-SUM($I358:M358),(Input!$I$74-Input!$I$123)/A19taxstdlife))","v":0.14503915736206921},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E358),(Input!$I$74-Input!$I$123)-SUM($I358:N358),(Input!$I$74-Input!$I$123)/A19taxstdlife))","v":0.14503915736206921},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E358),(Input!$I$74-Input!$I$123)-SUM($I358:O358),(Input!$I$74-Input!$I$123)/A19taxstdlife))","v":0.14503915736206921},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E358),(Input!$I$74-Input!$I$123)-SUM($I358:P358),(Input!$I$74-Input!$I$123)/A19taxstdlife))","v":0.14503915736206921}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E359),(Input!$J$74-Input!$J$123)-SUM($J359:J359),(Input!$J$74-Input!$J$123)/A19taxstdlife))","v":0.18585275735036086},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E359),(Input!$J$74-Input!$J$123)-SUM($J359:K359),(Input!$J$74-Input!$J$123)/A19taxstdlife))","v":0.18585275735036086},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E359),(Input!$J$74-Input!$J$123)-SUM($J359:L359),(Input!$J$74-Input!$J$123)/A19taxstdlife))","v":0.18585275735036086},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E359),(Input!$J$74-Input!$J$123)-SUM($J359:M359),(Input!$J$74-Input!$J$123)/A19taxstdlife))","v":0.18585275735036086},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E359),(Input!$J$74-Input!$J$123)-SUM($J359:N359),(Input!$J$74-Input!$J$123)/A19taxstdlife))","v":0.18585275735036086},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E359),(Input!$J$74-Input!$J$123)-SUM($J359:O359),(Input!$J$74-Input!$J$123)/A19taxstdlife))","v":0.18585275735036086},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E359),(Input!$J$74-Input!$J$123)-SUM($J359:P359),(Input!$J$74-Input!$J$123)/A19taxstdlife))","v":0.18585275735036086}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E360),(Input!$K$74-Input!$K$123)-SUM($K360:K360),(Input!$K$74-Input!$K$123)/A19taxstdlife))","v":0.1867635471428612},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E360),(Input!$K$74-Input!$K$123)-SUM($K360:L360),(Input!$K$74-Input!$K$123)/A19taxstdlife))","v":0.1867635471428612},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E360),(Input!$K$74-Input!$K$123)-SUM($K360:M360),(Input!$K$74-Input!$K$123)/A19taxstdlife))","v":0.1867635471428612},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E360),(Input!$K$74-Input!$K$123)-SUM($K360:N360),(Input!$K$74-Input!$K$123)/A19taxstdlife))","v":0.1867635471428612},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E360),(Input!$K$74-Input!$K$123)-SUM($K360:O360),(Input!$K$74-Input!$K$123)/A19taxstdlife))","v":0.1867635471428612},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E360),(Input!$K$74-Input!$K$123)-SUM($K360:P360),(Input!$K$74-Input!$K$123)/A19taxstdlife))","v":0.1867635471428612}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E361),(Input!$L$74-Input!$L$123)-SUM($L361:L361),(Input!$L$74-Input!$L$123)/A19taxstdlife))","v":0.18437977068142403},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E361),(Input!$L$74-Input!$L$123)-SUM($L361:M361),(Input!$L$74-Input!$L$123)/A19taxstdlife))","v":0.18437977068142403},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E361),(Input!$L$74-Input!$L$123)-SUM($L361:N361),(Input!$L$74-Input!$L$123)/A19taxstdlife))","v":0.18437977068142403},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E361),(Input!$L$74-Input!$L$123)-SUM($L361:O361),(Input!$L$74-Input!$L$123)/A19taxstdlife))","v":0.18437977068142403},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E361),(Input!$L$74-Input!$L$123)-SUM($L361:P361),(Input!$L$74-Input!$L$123)/A19taxstdlife))","v":0.18437977068142403}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E362),(Input!$M$74-Input!$M$123)-SUM($M362:M362),(Input!$M$74-Input!$M$123)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E362),(Input!$M$74-Input!$M$123)-SUM($M362:N362),(Input!$M$74-Input!$M$123)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E362),(Input!$M$74-Input!$M$123)-SUM($M362:O362),(Input!$M$74-Input!$M$123)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E362),(Input!$M$74-Input!$M$123)-SUM($M362:P362),(Input!$M$74-Input!$M$123)/A19taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E363),(Input!$N$74-Input!$N$123)-SUM($N363:N363),(Input!$N$74-Input!$N$123)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E363),(Input!$N$74-Input!$N$123)-SUM($N363:O363),(Input!$N$74-Input!$N$123)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E363),(Input!$N$74-Input!$N$123)-SUM($N363:P363),(Input!$N$74-Input!$N$123)/A19taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E364),(Input!$O$74-Input!$O$123)-SUM($O364:O364),(Input!$O$74-Input!$O$123)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E364),(Input!$O$74-Input!$O$123)-SUM($O364:P364),(Input!$O$74-Input!$O$123)/A19taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E365),(Input!$P$74-Input!$P$123)-SUM($P365:P365),(Input!$P$74-Input!$P$123)/A19taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,null,{"$f":"-SUM(G354:G366)","v":-1.2041637322687146},-1.3350726055077686,-1.5061471397479613,-1.6511862971100306,-1.8370390544603914,-2.0238026016032524,{"$f":"IF(Input!M248>0, -SUM(M354:M366), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N354:N366), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O354:O366), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P354:P366), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q354:Q366), 0)","v":0}]
[null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A20taxremlife,A20taxvalue-SUM($F368:F368),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0.61707567882802405},{"$f":"IF(H$3>A20taxremlife,A20taxvalue-SUM($F368:G368),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0.61707567882802405},{"$f":"IF(I$3>A20taxremlife,A20taxvalue-SUM($F368:H368),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0.61707567882802405},{"$f":"IF(J$3>A20taxremlife,A20taxvalue-SUM($F368:I368),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0.61707567882802405},{"$f":"IF(K$3>A20taxremlife,A20taxvalue-SUM($F368:J368),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0.61707567882802405},{"$f":"IF(L$3>A20taxremlife,A20taxvalue-SUM($F368:K368),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0.61707567882802405},{"$f":"IF(M$3>A20taxremlife,A20taxvalue-SUM($F368:L368),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0.61707567882802405},{"$f":"IF(N$3>A20taxremlife,A20taxvalue-SUM($F368:M368),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0.61707567882802405},{"$f":"IF(O$3>A20taxremlife,A20taxvalue-SUM($F368:N368),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0.61707567882802405},{"$f":"IF(P$3>A20taxremlife,A20taxvalue-SUM($F368:O368),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0.61707567882802405},{"$f":"IF(Q$3>A20taxremlife,A20taxvalue-SUM($F368:P368),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0.61707567882802405}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A20taxstdlife+$E370),($G74)-SUM($G370:G370),($G74)/A20taxstdlife))","v":0.11827218843630589},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A20taxstdlife+$E370),($G74)-SUM($G370:H370),($G74)/A20taxstdlife))","v":0.11827218843630589},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E370),($G74)-SUM($G370:I370),($G74)/A20taxstdlife))","v":0.11827218843630589},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E370),($G74)-SUM($G370:J370),($G74)/A20taxstdlife))","v":0.11827218843630589},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E370),($G74)-SUM($G370:K370),($G74)/A20taxstdlife))","v":0.11827218843630589},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E370),($G74)-SUM($G370:L370),($G74)/A20taxstdlife))","v":0.11827218843630589},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E370),($G74)-SUM($G370:M370),($G74)/A20taxstdlife))","v":0.11827218843630589},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E370),($G74)-SUM($G370:N370),($G74)/A20taxstdlife))","v":0.11827218843630589},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E370),($G74)-SUM($G370:O370),($G74)/A20taxstdlife))","v":0.11827218843630589},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E370),($G74)-SUM($G370:P370),($G74)/A20taxstdlife))","v":0.11827218843630589}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A20taxstdlife+$E371),(Input!$H$75-Input!$H$124)-SUM($H371:H371),(Input!$H$75-Input!$H$124)/A20taxstdlife))","v":7.7022482405087925E-2},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E371),(Input!$H$75-Input!$H$124)-SUM($H371:I371),(Input!$H$75-Input!$H$124)/A20taxstdlife))","v":7.7022482405087925E-2},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E371),(Input!$H$75-Input!$H$124)-SUM($H371:J371),(Input!$H$75-Input!$H$124)/A20taxstdlife))","v":7.7022482405087925E-2},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E371),(Input!$H$75-Input!$H$124)-SUM($H371:K371),(Input!$H$75-Input!$H$124)/A20taxstdlife))","v":7.7022482405087925E-2},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E371),(Input!$H$75-Input!$H$124)-SUM($H371:L371),(Input!$H$75-Input!$H$124)/A20taxstdlife))","v":7.7022482405087925E-2},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E371),(Input!$H$75-Input!$H$124)-SUM($H371:M371),(Input!$H$75-Input!$H$124)/A20taxstdlife))","v":7.7022482405087925E-2},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E371),(Input!$H$75-Input!$H$124)-SUM($H371:N371),(Input!$H$75-Input!$H$124)/A20taxstdlife))","v":7.7022482405087925E-2},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E371),(Input!$H$75-Input!$H$124)-SUM($H371:O371),(Input!$H$75-Input!$H$124)/A20taxstdlife))","v":7.7022482405087925E-2},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E371),(Input!$H$75-Input!$H$124)-SUM($H371:P371),(Input!$H$75-Input!$H$124)/A20taxstdlife))","v":7.7022482405087925E-2}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E372),(Input!$I$75-Input!$I$124)-SUM($I372:I372),(Input!$I$75-Input!$I$124)/A20taxstdlife))","v":8.5826854249282269E-2},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E372),(Input!$I$75-Input!$I$124)-SUM($I372:J372),(Input!$I$75-Input!$I$124)/A20taxstdlife))","v":8.5826854249282269E-2},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E372),(Input!$I$75-Input!$I$124)-SUM($I372:K372),(Input!$I$75-Input!$I$124)/A20taxstdlife))","v":8.5826854249282269E-2},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E372),(Input!$I$75-Input!$I$124)-SUM($I372:L372),(Input!$I$75-Input!$I$124)/A20taxstdlife))","v":8.5826854249282269E-2},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E372),(Input!$I$75-Input!$I$124)-SUM($I372:M372),(Input!$I$75-Input!$I$124)/A20taxstdlife))","v":8.5826854249282269E-2},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E372),(Input!$I$75-Input!$I$124)-SUM($I372:N372),(Input!$I$75-Input!$I$124)/A20taxstdlife))","v":8.5826854249282269E-2},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E372),(Input!$I$75-Input!$I$124)-SUM($I372:O372),(Input!$I$75-Input!$I$124)/A20taxstdlife))","v":8.5826854249282269E-2},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E372),(Input!$I$75-Input!$I$124)-SUM($I372:P372),(Input!$I$75-Input!$I$124)/A20taxstdlife))","v":8.5826854249282269E-2}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E373),(Input!$J$75-Input!$J$124)-SUM($J373:J373),(Input!$J$75-Input!$J$124)/A20taxstdlife))","v":0.11646630121907951},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E373),(Input!$J$75-Input!$J$124)-SUM($J373:K373),(Input!$J$75-Input!$J$124)/A20taxstdlife))","v":0.11646630121907951},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E373),(Input!$J$75-Input!$J$124)-SUM($J373:L373),(Input!$J$75-Input!$J$124)/A20taxstdlife))","v":0.11646630121907951},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E373),(Input!$J$75-Input!$J$124)-SUM($J373:M373),(Input!$J$75-Input!$J$124)/A20taxstdlife))","v":0.11646630121907951},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E373),(Input!$J$75-Input!$J$124)-SUM($J373:N373),(Input!$J$75-Input!$J$124)/A20taxstdlife))","v":0.11646630121907951},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E373),(Input!$J$75-Input!$J$124)-SUM($J373:O373),(Input!$J$75-Input!$J$124)/A20taxstdlife))","v":0.11646630121907951},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E373),(Input!$J$75-Input!$J$124)-SUM($J373:P373),(Input!$J$75-Input!$J$124)/A20taxstdlife))","v":0.11646630121907951}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E374),(Input!$K$75-Input!$K$124)-SUM($K374:K374),(Input!$K$75-Input!$K$124)/A20taxstdlife))","v":8.8816357877569863E-2},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E374),(Input!$K$75-Input!$K$124)-SUM($K374:L374),(Input!$K$75-Input!$K$124)/A20taxstdlife))","v":8.8816357877569863E-2},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E374),(Input!$K$75-Input!$K$124)-SUM($K374:M374),(Input!$K$75-Input!$K$124)/A20taxstdlife))","v":8.8816357877569863E-2},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E374),(Input!$K$75-Input!$K$124)-SUM($K374:N374),(Input!$K$75-Input!$K$124)/A20taxstdlife))","v":8.8816357877569863E-2},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E374),(Input!$K$75-Input!$K$124)-SUM($K374:O374),(Input!$K$75-Input!$K$124)/A20taxstdlife))","v":8.8816357877569863E-2},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E374),(Input!$K$75-Input!$K$124)-SUM($K374:P374),(Input!$K$75-Input!$K$124)/A20taxstdlife))","v":8.8816357877569863E-2}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E375),(Input!$L$75-Input!$L$124)-SUM($L375:L375),(Input!$L$75-Input!$L$124)/A20taxstdlife))","v":0.13385749048776366},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E375),(Input!$L$75-Input!$L$124)-SUM($L375:M375),(Input!$L$75-Input!$L$124)/A20taxstdlife))","v":0.13385749048776366},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E375),(Input!$L$75-Input!$L$124)-SUM($L375:N375),(Input!$L$75-Input!$L$124)/A20taxstdlife))","v":0.13385749048776366},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E375),(Input!$L$75-Input!$L$124)-SUM($L375:O375),(Input!$L$75-Input!$L$124)/A20taxstdlife))","v":0.13385749048776366},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E375),(Input!$L$75-Input!$L$124)-SUM($L375:P375),(Input!$L$75-Input!$L$124)/A20taxstdlife))","v":0.13385749048776366}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E376),(Input!$M$75-Input!$M$124)-SUM($M376:M376),(Input!$M$75-Input!$M$124)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E376),(Input!$M$75-Input!$M$124)-SUM($M376:N376),(Input!$M$75-Input!$M$124)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E376),(Input!$M$75-Input!$M$124)-SUM($M376:O376),(Input!$M$75-Input!$M$124)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E376),(Input!$M$75-Input!$M$124)-SUM($M376:P376),(Input!$M$75-Input!$M$124)/A20taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E377),(Input!$N$75-Input!$N$124)-SUM($N377:N377),(Input!$N$75-Input!$N$124)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E377),(Input!$N$75-Input!$N$124)-SUM($N377:O377),(Input!$N$75-Input!$N$124)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E377),(Input!$N$75-Input!$N$124)-SUM($N377:P377),(Input!$N$75-Input!$N$124)/A20taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E378),(Input!$O$75-Input!$O$124)-SUM($O378:O378),(Input!$O$75-Input!$O$124)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E378),(Input!$O$75-Input!$O$124)-SUM($O378:P378),(Input!$O$75-Input!$O$124)/A20taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E379),(Input!$P$75-Input!$P$124)-SUM($P379:P379),(Input!$P$75-Input!$P$124)/A20taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,null,{"$f":"-SUM(G368:G380)","v":-0.61707567882802405},-0.73534786726432999,-0.8123703496694179,-0.89819720391870017,-1.0146635051377797,-1.1034798630153495,{"$f":"IF(Input!M248>0, -SUM(M368:M380), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N368:N380), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O368:O380), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P368:P380), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q368:Q380), 0)","v":0}]
[null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A21taxremlife,A21taxvalue-SUM($F382:F382),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0.36866008709276255},{"$f":"IF(H$3>A21taxremlife,A21taxvalue-SUM($F382:G382),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0.36866008709276255},{"$f":"IF(I$3>A21taxremlife,A21taxvalue-SUM($F382:H382),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0.36866008709276255},{"$f":"IF(J$3>A21taxremlife,A21taxvalue-SUM($F382:I382),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0.36866008709276255},{"$f":"IF(K$3>A21taxremlife,A21taxvalue-SUM($F382:J382),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0.36866008709276255},{"$f":"IF(L$3>A21taxremlife,A21taxvalue-SUM($F382:K382),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0.36866008709276255},{"$f":"IF(M$3>A21taxremlife,A21taxvalue-SUM($F382:L382),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0.36866008709276255},{"$f":"IF(N$3>A21taxremlife,A21taxvalue-SUM($F382:M382),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0.36866008709276255},{"$f":"IF(O$3>A21taxremlife,A21taxvalue-SUM($F382:N382),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0.36866008709276255},{"$f":"IF(P$3>A21taxremlife,A21taxvalue-SUM($F382:O382),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0.36866008709276255},{"$f":"IF(Q$3>A21taxremlife,A21taxvalue-SUM($F382:P382),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0.36866008709276255}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A21taxstdlife+$E384),($G75)-SUM($G384:G384),($G75)/A21taxstdlife))","v":7.9878386164555754E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A21taxstdlife+$E384),($G75)-SUM($G384:H384),($G75)/A21taxstdlife))","v":7.9878386164555754E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E384),($G75)-SUM($G384:I384),($G75)/A21taxstdlife))","v":7.9878386164555754E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E384),($G75)-SUM($G384:J384),($G75)/A21taxstdlife))","v":7.9878386164555754E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E384),($G75)-SUM($G384:K384),($G75)/A21taxstdlife))","v":7.9878386164555754E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E384),($G75)-SUM($G384:L384),($G75)/A21taxstdlife))","v":7.9878386164555754E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E384),($G75)-SUM($G384:M384),($G75)/A21taxstdlife))","v":7.9878386164555754E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E384),($G75)-SUM($G384:N384),($G75)/A21taxstdlife))","v":7.9878386164555754E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E384),($G75)-SUM($G384:O384),($G75)/A21taxstdlife))","v":7.9878386164555754E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E384),($G75)-SUM($G384:P384),($G75)/A21taxstdlife))","v":7.9878386164555754E-2}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A21taxstdlife+$E385),(Input!$H$76-Input!$H$125)-SUM($H385:H385),(Input!$H$76-Input!$H$125)/A21taxstdlife))","v":4.0747482697606086E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E385),(Input!$H$76-Input!$H$125)-SUM($H385:I385),(Input!$H$76-Input!$H$125)/A21taxstdlife))","v":4.0747482697606086E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E385),(Input!$H$76-Input!$H$125)-SUM($H385:J385),(Input!$H$76-Input!$H$125)/A21taxstdlife))","v":4.0747482697606086E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E385),(Input!$H$76-Input!$H$125)-SUM($H385:K385),(Input!$H$76-Input!$H$125)/A21taxstdlife))","v":4.0747482697606086E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E385),(Input!$H$76-Input!$H$125)-SUM($H385:L385),(Input!$H$76-Input!$H$125)/A21taxstdlife))","v":4.0747482697606086E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E385),(Input!$H$76-Input!$H$125)-SUM($H385:M385),(Input!$H$76-Input!$H$125)/A21taxstdlife))","v":4.0747482697606086E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E385),(Input!$H$76-Input!$H$125)-SUM($H385:N385),(Input!$H$76-Input!$H$125)/A21taxstdlife))","v":4.0747482697606086E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E385),(Input!$H$76-Input!$H$125)-SUM($H385:O385),(Input!$H$76-Input!$H$125)/A21taxstdlife))","v":4.0747482697606086E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E385),(Input!$H$76-Input!$H$125)-SUM($H385:P385),(Input!$H$76-Input!$H$125)/A21taxstdlife))","v":4.0747482697606086E-2}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E386),(Input!$I$76-Input!$I$125)-SUM($I386:I386),(Input!$I$76-Input!$I$125)/A21taxstdlife))","v":3.7451831266967626E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E386),(Input!$I$76-Input!$I$125)-SUM($I386:J386),(Input!$I$76-Input!$I$125)/A21taxstdlife))","v":3.7451831266967626E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E386),(Input!$I$76-Input!$I$125)-SUM($I386:K386),(Input!$I$76-Input!$I$125)/A21taxstdlife))","v":3.7451831266967626E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E386),(Input!$I$76-Input!$I$125)-SUM($I386:L386),(Input!$I$76-Input!$I$125)/A21taxstdlife))","v":3.7451831266967626E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E386),(Input!$I$76-Input!$I$125)-SUM($I386:M386),(Input!$I$76-Input!$I$125)/A21taxstdlife))","v":3.7451831266967626E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E386),(Input!$I$76-Input!$I$125)-SUM($I386:N386),(Input!$I$76-Input!$I$125)/A21taxstdlife))","v":3.7451831266967626E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E386),(Input!$I$76-Input!$I$125)-SUM($I386:O386),(Input!$I$76-Input!$I$125)/A21taxstdlife))","v":3.7451831266967626E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E386),(Input!$I$76-Input!$I$125)-SUM($I386:P386),(Input!$I$76-Input!$I$125)/A21taxstdlife))","v":3.7451831266967626E-2}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E387),(Input!$J$76-Input!$J$125)-SUM($J387:J387),(Input!$J$76-Input!$J$125)/A21taxstdlife))","v":4.1959357461770506E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E387),(Input!$J$76-Input!$J$125)-SUM($J387:K387),(Input!$J$76-Input!$J$125)/A21taxstdlife))","v":4.1959357461770506E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E387),(Input!$J$76-Input!$J$125)-SUM($J387:L387),(Input!$J$76-Input!$J$125)/A21taxstdlife))","v":4.1959357461770506E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E387),(Input!$J$76-Input!$J$125)-SUM($J387:M387),(Input!$J$76-Input!$J$125)/A21taxstdlife))","v":4.1959357461770506E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E387),(Input!$J$76-Input!$J$125)-SUM($J387:N387),(Input!$J$76-Input!$J$125)/A21taxstdlife))","v":4.1959357461770506E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E387),(Input!$J$76-Input!$J$125)-SUM($J387:O387),(Input!$J$76-Input!$J$125)/A21taxstdlife))","v":4.1959357461770506E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E387),(Input!$J$76-Input!$J$125)-SUM($J387:P387),(Input!$J$76-Input!$J$125)/A21taxstdlife))","v":4.1959357461770506E-2}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E388),(Input!$K$76-Input!$K$125)-SUM($K388:K388),(Input!$K$76-Input!$K$125)/A21taxstdlife))","v":4.5142186786027223E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E388),(Input!$K$76-Input!$K$125)-SUM($K388:L388),(Input!$K$76-Input!$K$125)/A21taxstdlife))","v":4.5142186786027223E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E388),(Input!$K$76-Input!$K$125)-SUM($K388:M388),(Input!$K$76-Input!$K$125)/A21taxstdlife))","v":4.5142186786027223E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E388),(Input!$K$76-Input!$K$125)-SUM($K388:N388),(Input!$K$76-Input!$K$125)/A21taxstdlife))","v":4.5142186786027223E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E388),(Input!$K$76-Input!$K$125)-SUM($K388:O388),(Input!$K$76-Input!$K$125)/A21taxstdlife))","v":4.5142186786027223E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E388),(Input!$K$76-Input!$K$125)-SUM($K388:P388),(Input!$K$76-Input!$K$125)/A21taxstdlife))","v":4.5142186786027223E-2}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E389),(Input!$L$76-Input!$L$125)-SUM($L389:L389),(Input!$L$76-Input!$L$125)/A21taxstdlife))","v":5.1132095462284075E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E389),(Input!$L$76-Input!$L$125)-SUM($L389:M389),(Input!$L$76-Input!$L$125)/A21taxstdlife))","v":5.1132095462284075E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E389),(Input!$L$76-Input!$L$125)-SUM($L389:N389),(Input!$L$76-Input!$L$125)/A21taxstdlife))","v":5.1132095462284075E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E389),(Input!$L$76-Input!$L$125)-SUM($L389:O389),(Input!$L$76-Input!$L$125)/A21taxstdlife))","v":5.1132095462284075E-2},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E389),(Input!$L$76-Input!$L$125)-SUM($L389:P389),(Input!$L$76-Input!$L$125)/A21taxstdlife))","v":5.1132095462284075E-2}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E390),(Input!$M$76-Input!$M$125)-SUM($M390:M390),(Input!$M$76-Input!$M$125)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E390),(Input!$M$76-Input!$M$125)-SUM($M390:N390),(Input!$M$76-Input!$M$125)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E390),(Input!$M$76-Input!$M$125)-SUM($M390:O390),(Input!$M$76-Input!$M$125)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E390),(Input!$M$76-Input!$M$125)-SUM($M390:P390),(Input!$M$76-Input!$M$125)/A21taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E391),(Input!$N$76-Input!$N$125)-SUM($N391:N391),(Input!$N$76-Input!$N$125)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E391),(Input!$N$76-Input!$N$125)-SUM($N391:O391),(Input!$N$76-Input!$N$125)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E391),(Input!$N$76-Input!$N$125)-SUM($N391:P391),(Input!$N$76-Input!$N$125)/A21taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E392),(Input!$O$76-Input!$O$125)-SUM($O392:O392),(Input!$O$76-Input!$O$125)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E392),(Input!$O$76-Input!$O$125)-SUM($O392:P392),(Input!$O$76-Input!$O$125)/A21taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E393),(Input!$P$76-Input!$P$125)-SUM($P393:P393),(Input!$P$76-Input!$P$125)/A21taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,null,{"$f":"-SUM(G382:G394)","v":-0.36866008709276255},-0.44853847325731833,-0.48928595595492441,-0.52673778722189202,-0.5686971446836625,-0.61383933146968972,{"$f":"IF(Input!M248>0, -SUM(M382:M394), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N382:N394), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O382:O394), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P382:P394), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q382:Q394), 0)","v":0}]
[null,{"$f":"Asset22","v":"HVST Service Connections"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A22taxremlife,A22taxvalue-SUM($F396:F396),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(H$3>A22taxremlife,A22taxvalue-SUM($F396:G396),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(I$3>A22taxremlife,A22taxvalue-SUM($F396:H396),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(J$3>A22taxremlife,A22taxvalue-SUM($F396:I396),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(K$3>A22taxremlife,A22taxvalue-SUM($F396:J396),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(L$3>A22taxremlife,A22taxvalue-SUM($F396:K396),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(M$3>A22taxremlife,A22taxvalue-SUM($F396:L396),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(N$3>A22taxremlife,A22taxvalue-SUM($F396:M396),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(O$3>A22taxremlife,A22taxvalue-SUM($F396:N396),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(P$3>A22taxremlife,A22taxvalue-SUM($F396:O396),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(Q$3>A22taxremlife,A22taxvalue-SUM($F396:P396),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A22taxstdlife+$E398),($G76)-SUM($G398:G398),($G76)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A22taxstdlife+$E398),($G76)-SUM($G398:H398),($G76)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E398),($G76)-SUM($G398:I398),($G76)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E398),($G76)-SUM($G398:J398),($G76)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E398),($G76)-SUM($G398:K398),($G76)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E398),($G76)-SUM($G398:L398),($G76)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E398),($G76)-SUM($G398:M398),($G76)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E398),($G76)-SUM($G398:N398),($G76)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E398),($G76)-SUM($G398:O398),($G76)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E398),($G76)-SUM($G398:P398),($G76)/A22taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A22taxstdlife+$E399),(Input!$H$77-Input!$H$126)-SUM($H399:H399),(Input!$H$77-Input!$H$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E399),(Input!$H$77-Input!$H$126)-SUM($H399:I399),(Input!$H$77-Input!$H$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E399),(Input!$H$77-Input!$H$126)-SUM($H399:J399),(Input!$H$77-Input!$H$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E399),(Input!$H$77-Input!$H$126)-SUM($H399:K399),(Input!$H$77-Input!$H$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E399),(Input!$H$77-Input!$H$126)-SUM($H399:L399),(Input!$H$77-Input!$H$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E399),(Input!$H$77-Input!$H$126)-SUM($H399:M399),(Input!$H$77-Input!$H$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E399),(Input!$H$77-Input!$H$126)-SUM($H399:N399),(Input!$H$77-Input!$H$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E399),(Input!$H$77-Input!$H$126)-SUM($H399:O399),(Input!$H$77-Input!$H$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E399),(Input!$H$77-Input!$H$126)-SUM($H399:P399),(Input!$H$77-Input!$H$126)/A22taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E400),(Input!$I$77-Input!$I$126)-SUM($I400:I400),(Input!$I$77-Input!$I$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E400),(Input!$I$77-Input!$I$126)-SUM($I400:J400),(Input!$I$77-Input!$I$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E400),(Input!$I$77-Input!$I$126)-SUM($I400:K400),(Input!$I$77-Input!$I$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E400),(Input!$I$77-Input!$I$126)-SUM($I400:L400),(Input!$I$77-Input!$I$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E400),(Input!$I$77-Input!$I$126)-SUM($I400:M400),(Input!$I$77-Input!$I$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E400),(Input!$I$77-Input!$I$126)-SUM($I400:N400),(Input!$I$77-Input!$I$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E400),(Input!$I$77-Input!$I$126)-SUM($I400:O400),(Input!$I$77-Input!$I$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E400),(Input!$I$77-Input!$I$126)-SUM($I400:P400),(Input!$I$77-Input!$I$126)/A22taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E401),(Input!$J$77-Input!$J$126)-SUM($J401:J401),(Input!$J$77-Input!$J$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E401),(Input!$J$77-Input!$J$126)-SUM($J401:K401),(Input!$J$77-Input!$J$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E401),(Input!$J$77-Input!$J$126)-SUM($J401:L401),(Input!$J$77-Input!$J$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E401),(Input!$J$77-Input!$J$126)-SUM($J401:M401),(Input!$J$77-Input!$J$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E401),(Input!$J$77-Input!$J$126)-SUM($J401:N401),(Input!$J$77-Input!$J$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E401),(Input!$J$77-Input!$J$126)-SUM($J401:O401),(Input!$J$77-Input!$J$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E401),(Input!$J$77-Input!$J$126)-SUM($J401:P401),(Input!$J$77-Input!$J$126)/A22taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E402),(Input!$K$77-Input!$K$126)-SUM($K402:K402),(Input!$K$77-Input!$K$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E402),(Input!$K$77-Input!$K$126)-SUM($K402:L402),(Input!$K$77-Input!$K$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E402),(Input!$K$77-Input!$K$126)-SUM($K402:M402),(Input!$K$77-Input!$K$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E402),(Input!$K$77-Input!$K$126)-SUM($K402:N402),(Input!$K$77-Input!$K$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E402),(Input!$K$77-Input!$K$126)-SUM($K402:O402),(Input!$K$77-Input!$K$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E402),(Input!$K$77-Input!$K$126)-SUM($K402:P402),(Input!$K$77-Input!$K$126)/A22taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E403),(Input!$L$77-Input!$L$126)-SUM($L403:L403),(Input!$L$77-Input!$L$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E403),(Input!$L$77-Input!$L$126)-SUM($L403:M403),(Input!$L$77-Input!$L$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E403),(Input!$L$77-Input!$L$126)-SUM($L403:N403),(Input!$L$77-Input!$L$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E403),(Input!$L$77-Input!$L$126)-SUM($L403:O403),(Input!$L$77-Input!$L$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E403),(Input!$L$77-Input!$L$126)-SUM($L403:P403),(Input!$L$77-Input!$L$126)/A22taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E404),(Input!$M$77-Input!$M$126)-SUM($M404:M404),(Input!$M$77-Input!$M$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E404),(Input!$M$77-Input!$M$126)-SUM($M404:N404),(Input!$M$77-Input!$M$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E404),(Input!$M$77-Input!$M$126)-SUM($M404:O404),(Input!$M$77-Input!$M$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E404),(Input!$M$77-Input!$M$126)-SUM($M404:P404),(Input!$M$77-Input!$M$126)/A22taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E405),(Input!$N$77-Input!$N$126)-SUM($N405:N405),(Input!$N$77-Input!$N$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E405),(Input!$N$77-Input!$N$126)-SUM($N405:O405),(Input!$N$77-Input!$N$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E405),(Input!$N$77-Input!$N$126)-SUM($N405:P405),(Input!$N$77-Input!$N$126)/A22taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E406),(Input!$O$77-Input!$O$126)-SUM($O406:O406),(Input!$O$77-Input!$O$126)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E406),(Input!$O$77-Input!$O$126)-SUM($O406:P406),(Input!$O$77-Input!$O$126)/A22taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E407),(Input!$P$77-Input!$P$126)-SUM($P407:P407),(Input!$P$77-Input!$P$126)/A22taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,null,{"$f":"-SUM(G396:G408)","v":0},0,0,0,0,0,{"$f":"IF(Input!M248>0, -SUM(M396:M408), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N396:N408), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O396:O408), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P396:P408), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q396:Q408), 0)","v":0}]
[null,{"$f":"Asset23","v":"HV Service Connections"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A23taxremlife,A23taxvalue-SUM($F410:F410),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":2.433314269275318E-2},{"$f":"IF(H$3>A23taxremlife,A23taxvalue-SUM($F410:G410),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":2.433314269275318E-2},{"$f":"IF(I$3>A23taxremlife,A23taxvalue-SUM($F410:H410),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":2.433314269275318E-2},{"$f":"IF(J$3>A23taxremlife,A23taxvalue-SUM($F410:I410),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":2.433314269275318E-2},{"$f":"IF(K$3>A23taxremlife,A23taxvalue-SUM($F410:J410),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":2.433314269275318E-2},{"$f":"IF(L$3>A23taxremlife,A23taxvalue-SUM($F410:K410),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":2.433314269275318E-2},{"$f":"IF(M$3>A23taxremlife,A23taxvalue-SUM($F410:L410),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":2.433314269275318E-2},{"$f":"IF(N$3>A23taxremlife,A23taxvalue-SUM($F410:M410),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":2.433314269275318E-2},{"$f":"IF(O$3>A23taxremlife,A23taxvalue-SUM($F410:N410),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":2.433314269275318E-2},{"$f":"IF(P$3>A23taxremlife,A23taxvalue-SUM($F410:O410),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":2.433314269275318E-2},{"$f":"IF(Q$3>A23taxremlife,A23taxvalue-SUM($F410:P410),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":2.433314269275318E-2}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A23taxstdlife+$E412),($G77)-SUM($G412:G412),($G77)/A23taxstdlife))","v":1.9126452724637394E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A23taxstdlife+$E412),($G77)-SUM($G412:H412),($G77)/A23taxstdlife))","v":1.9126452724637394E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E412),($G77)-SUM($G412:I412),($G77)/A23taxstdlife))","v":1.9126452724637394E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E412),($G77)-SUM($G412:J412),($G77)/A23taxstdlife))","v":1.9126452724637394E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E412),($G77)-SUM($G412:K412),($G77)/A23taxstdlife))","v":1.9126452724637394E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E412),($G77)-SUM($G412:L412),($G77)/A23taxstdlife))","v":1.9126452724637394E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E412),($G77)-SUM($G412:M412),($G77)/A23taxstdlife))","v":1.9126452724637394E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E412),($G77)-SUM($G412:N412),($G77)/A23taxstdlife))","v":1.9126452724637394E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E412),($G77)-SUM($G412:O412),($G77)/A23taxstdlife))","v":1.9126452724637394E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E412),($G77)-SUM($G412:P412),($G77)/A23taxstdlife))","v":1.9126452724637394E-3}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A23taxstdlife+$E413),(Input!$H$78-Input!$H$127)-SUM($H413:H413),(Input!$H$78-Input!$H$127)/A23taxstdlife))","v":2.5737808124493586E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E413),(Input!$H$78-Input!$H$127)-SUM($H413:I413),(Input!$H$78-Input!$H$127)/A23taxstdlife))","v":2.5737808124493586E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E413),(Input!$H$78-Input!$H$127)-SUM($H413:J413),(Input!$H$78-Input!$H$127)/A23taxstdlife))","v":2.5737808124493586E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E413),(Input!$H$78-Input!$H$127)-SUM($H413:K413),(Input!$H$78-Input!$H$127)/A23taxstdlife))","v":2.5737808124493586E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E413),(Input!$H$78-Input!$H$127)-SUM($H413:L413),(Input!$H$78-Input!$H$127)/A23taxstdlife))","v":2.5737808124493586E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E413),(Input!$H$78-Input!$H$127)-SUM($H413:M413),(Input!$H$78-Input!$H$127)/A23taxstdlife))","v":2.5737808124493586E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E413),(Input!$H$78-Input!$H$127)-SUM($H413:N413),(Input!$H$78-Input!$H$127)/A23taxstdlife))","v":2.5737808124493586E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E413),(Input!$H$78-Input!$H$127)-SUM($H413:O413),(Input!$H$78-Input!$H$127)/A23taxstdlife))","v":2.5737808124493586E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E413),(Input!$H$78-Input!$H$127)-SUM($H413:P413),(Input!$H$78-Input!$H$127)/A23taxstdlife))","v":2.5737808124493586E-3}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E414),(Input!$I$78-Input!$I$127)-SUM($I414:I414),(Input!$I$78-Input!$I$127)/A23taxstdlife))","v":2.8809968782196977E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E414),(Input!$I$78-Input!$I$127)-SUM($I414:J414),(Input!$I$78-Input!$I$127)/A23taxstdlife))","v":2.8809968782196977E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E414),(Input!$I$78-Input!$I$127)-SUM($I414:K414),(Input!$I$78-Input!$I$127)/A23taxstdlife))","v":2.8809968782196977E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E414),(Input!$I$78-Input!$I$127)-SUM($I414:L414),(Input!$I$78-Input!$I$127)/A23taxstdlife))","v":2.8809968782196977E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E414),(Input!$I$78-Input!$I$127)-SUM($I414:M414),(Input!$I$78-Input!$I$127)/A23taxstdlife))","v":2.8809968782196977E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E414),(Input!$I$78-Input!$I$127)-SUM($I414:N414),(Input!$I$78-Input!$I$127)/A23taxstdlife))","v":2.8809968782196977E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E414),(Input!$I$78-Input!$I$127)-SUM($I414:O414),(Input!$I$78-Input!$I$127)/A23taxstdlife))","v":2.8809968782196977E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E414),(Input!$I$78-Input!$I$127)-SUM($I414:P414),(Input!$I$78-Input!$I$127)/A23taxstdlife))","v":2.8809968782196977E-3}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E415),(Input!$J$78-Input!$J$127)-SUM($J415:J415),(Input!$J$78-Input!$J$127)/A23taxstdlife))","v":4.121279018940209E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E415),(Input!$J$78-Input!$J$127)-SUM($J415:K415),(Input!$J$78-Input!$J$127)/A23taxstdlife))","v":4.121279018940209E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E415),(Input!$J$78-Input!$J$127)-SUM($J415:L415),(Input!$J$78-Input!$J$127)/A23taxstdlife))","v":4.121279018940209E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E415),(Input!$J$78-Input!$J$127)-SUM($J415:M415),(Input!$J$78-Input!$J$127)/A23taxstdlife))","v":4.121279018940209E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E415),(Input!$J$78-Input!$J$127)-SUM($J415:N415),(Input!$J$78-Input!$J$127)/A23taxstdlife))","v":4.121279018940209E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E415),(Input!$J$78-Input!$J$127)-SUM($J415:O415),(Input!$J$78-Input!$J$127)/A23taxstdlife))","v":4.121279018940209E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E415),(Input!$J$78-Input!$J$127)-SUM($J415:P415),(Input!$J$78-Input!$J$127)/A23taxstdlife))","v":4.121279018940209E-3}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E416),(Input!$K$78-Input!$K$127)-SUM($K416:K416),(Input!$K$78-Input!$K$127)/A23taxstdlife))","v":4.2162522772664236E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E416),(Input!$K$78-Input!$K$127)-SUM($K416:L416),(Input!$K$78-Input!$K$127)/A23taxstdlife))","v":4.2162522772664236E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E416),(Input!$K$78-Input!$K$127)-SUM($K416:M416),(Input!$K$78-Input!$K$127)/A23taxstdlife))","v":4.2162522772664236E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E416),(Input!$K$78-Input!$K$127)-SUM($K416:N416),(Input!$K$78-Input!$K$127)/A23taxstdlife))","v":4.2162522772664236E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E416),(Input!$K$78-Input!$K$127)-SUM($K416:O416),(Input!$K$78-Input!$K$127)/A23taxstdlife))","v":4.2162522772664236E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E416),(Input!$K$78-Input!$K$127)-SUM($K416:P416),(Input!$K$78-Input!$K$127)/A23taxstdlife))","v":4.2162522772664236E-3}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E417),(Input!$L$78-Input!$L$127)-SUM($L417:L417),(Input!$L$78-Input!$L$127)/A23taxstdlife))","v":3.7906880280791696E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E417),(Input!$L$78-Input!$L$127)-SUM($L417:M417),(Input!$L$78-Input!$L$127)/A23taxstdlife))","v":3.7906880280791696E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E417),(Input!$L$78-Input!$L$127)-SUM($L417:N417),(Input!$L$78-Input!$L$127)/A23taxstdlife))","v":3.7906880280791696E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E417),(Input!$L$78-Input!$L$127)-SUM($L417:O417),(Input!$L$78-Input!$L$127)/A23taxstdlife))","v":3.7906880280791696E-3},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E417),(Input!$L$78-Input!$L$127)-SUM($L417:P417),(Input!$L$78-Input!$L$127)/A23taxstdlife))","v":3.7906880280791696E-3}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E418),(Input!$M$78-Input!$M$127)-SUM($M418:M418),(Input!$M$78-Input!$M$127)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E418),(Input!$M$78-Input!$M$127)-SUM($M418:N418),(Input!$M$78-Input!$M$127)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E418),(Input!$M$78-Input!$M$127)-SUM($M418:O418),(Input!$M$78-Input!$M$127)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E418),(Input!$M$78-Input!$M$127)-SUM($M418:P418),(Input!$M$78-Input!$M$127)/A23taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E419),(Input!$N$78-Input!$N$127)-SUM($N419:N419),(Input!$N$78-Input!$N$127)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E419),(Input!$N$78-Input!$N$127)-SUM($N419:O419),(Input!$N$78-Input!$N$127)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E419),(Input!$N$78-Input!$N$127)-SUM($N419:P419),(Input!$N$78-Input!$N$127)/A23taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E420),(Input!$O$78-Input!$O$127)-SUM($O420:O420),(Input!$O$78-Input!$O$127)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E420),(Input!$O$78-Input!$O$127)-SUM($O420:P420),(Input!$O$78-Input!$O$127)/A23taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E421),(Input!$P$78-Input!$P$127)-SUM($P421:P421),(Input!$P$78-Input!$P$127)/A23taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,null,null,{"$f":"-SUM(G410:G422)","v":-2.433314269275318E-2},-2.624578796521692E-2,-2.8819568777666279E-2,-3.1700565655885977E-2,-3.5821844674826187E-2,-4.0038096952092608E-2,{"$f":"IF(Input!M248>0, -SUM(M410:M422), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N410:N422), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O410:O422), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P410:P422), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q410:Q422), 0)","v":0}]
[null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A24taxremlife,A24taxvalue-SUM($F424:F424),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":2.1684468418284625E-3},{"$f":"IF(H$3>A24taxremlife,A24taxvalue-SUM($F424:G424),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":2.1684468418284625E-3},{"$f":"IF(I$3>A24taxremlife,A24taxvalue-SUM($F424:H424),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":2.1684468418284625E-3},{"$f":"IF(J$3>A24taxremlife,A24taxvalue-SUM($F424:I424),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":2.1684468418284625E-3},{"$f":"IF(K$3>A24taxremlife,A24taxvalue-SUM($F424:J424),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":2.1684468418284625E-3},{"$f":"IF(L$3>A24taxremlife,A24taxvalue-SUM($F424:K424),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":2.1684468418284625E-3},{"$f":"IF(M$3>A24taxremlife,A24taxvalue-SUM($F424:L424),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":2.1684468418284625E-3},{"$f":"IF(N$3>A24taxremlife,A24taxvalue-SUM($F424:M424),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":2.1684468418284625E-3},{"$f":"IF(O$3>A24taxremlife,A24taxvalue-SUM($F424:N424),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":2.1684468418284625E-3},{"$f":"IF(P$3>A24taxremlife,A24taxvalue-SUM($F424:O424),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":2.1684468418284625E-3},{"$f":"IF(Q$3>A24taxremlife,A24taxvalue-SUM($F424:P424),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":2.1684468418284625E-3}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A24taxstdlife+$E426),($G78)-SUM($G426:G426),($G78)/A24taxstdlife))","v":1.4489636236222372E-2},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A24taxstdlife+$E426),($G78)-SUM($G426:H426),($G78)/A24taxstdlife))","v":1.4489636236222372E-2},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E426),($G78)-SUM($G426:I426),($G78)/A24taxstdlife))","v":1.4489636236222372E-2},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E426),($G78)-SUM($G426:J426),($G78)/A24taxstdlife))","v":1.4489636236222372E-2},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E426),($G78)-SUM($G426:K426),($G78)/A24taxstdlife))","v":1.4489636236222372E-2},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E426),($G78)-SUM($G426:L426),($G78)/A24taxstdlife))","v":1.4489636236222372E-2},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E426),($G78)-SUM($G426:M426),($G78)/A24taxstdlife))","v":1.4489636236222372E-2},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E426),($G78)-SUM($G426:N426),($G78)/A24taxstdlife))","v":1.4489636236222372E-2},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E426),($G78)-SUM($G426:O426),($G78)/A24taxstdlife))","v":1.4489636236222372E-2},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E426),($G78)-SUM($G426:P426),($G78)/A24taxstdlife))","v":1.4489636236222372E-2}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A24taxstdlife+$E427),(Input!$H$79-Input!$H$128)-SUM($H427:H427),(Input!$H$79-Input!$H$128)/A24taxstdlife))","v":2.0633578212914317E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E427),(Input!$H$79-Input!$H$128)-SUM($H427:I427),(Input!$H$79-Input!$H$128)/A24taxstdlife))","v":2.0633578212914317E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E427),(Input!$H$79-Input!$H$128)-SUM($H427:J427),(Input!$H$79-Input!$H$128)/A24taxstdlife))","v":2.0633578212914317E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E427),(Input!$H$79-Input!$H$128)-SUM($H427:K427),(Input!$H$79-Input!$H$128)/A24taxstdlife))","v":2.0633578212914317E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E427),(Input!$H$79-Input!$H$128)-SUM($H427:L427),(Input!$H$79-Input!$H$128)/A24taxstdlife))","v":2.0633578212914317E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E427),(Input!$H$79-Input!$H$128)-SUM($H427:M427),(Input!$H$79-Input!$H$128)/A24taxstdlife))","v":2.0633578212914317E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E427),(Input!$H$79-Input!$H$128)-SUM($H427:N427),(Input!$H$79-Input!$H$128)/A24taxstdlife))","v":2.0633578212914317E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E427),(Input!$H$79-Input!$H$128)-SUM($H427:O427),(Input!$H$79-Input!$H$128)/A24taxstdlife))","v":2.0633578212914317E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E427),(Input!$H$79-Input!$H$128)-SUM($H427:P427),(Input!$H$79-Input!$H$128)/A24taxstdlife))","v":2.0633578212914317E-4}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E428),(Input!$I$79-Input!$I$128)-SUM($I428:I428),(Input!$I$79-Input!$I$128)/A24taxstdlife))","v":1.8788593414533031E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E428),(Input!$I$79-Input!$I$128)-SUM($I428:J428),(Input!$I$79-Input!$I$128)/A24taxstdlife))","v":1.8788593414533031E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E428),(Input!$I$79-Input!$I$128)-SUM($I428:K428),(Input!$I$79-Input!$I$128)/A24taxstdlife))","v":1.8788593414533031E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E428),(Input!$I$79-Input!$I$128)-SUM($I428:L428),(Input!$I$79-Input!$I$128)/A24taxstdlife))","v":1.8788593414533031E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E428),(Input!$I$79-Input!$I$128)-SUM($I428:M428),(Input!$I$79-Input!$I$128)/A24taxstdlife))","v":1.8788593414533031E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E428),(Input!$I$79-Input!$I$128)-SUM($I428:N428),(Input!$I$79-Input!$I$128)/A24taxstdlife))","v":1.8788593414533031E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E428),(Input!$I$79-Input!$I$128)-SUM($I428:O428),(Input!$I$79-Input!$I$128)/A24taxstdlife))","v":1.8788593414533031E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E428),(Input!$I$79-Input!$I$128)-SUM($I428:P428),(Input!$I$79-Input!$I$128)/A24taxstdlife))","v":1.8788593414533031E-4}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E429),(Input!$J$79-Input!$J$128)-SUM($J429:J429),(Input!$J$79-Input!$J$128)/A24taxstdlife))","v":2.7472527472527473E-5},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E429),(Input!$J$79-Input!$J$128)-SUM($J429:K429),(Input!$J$79-Input!$J$128)/A24taxstdlife))","v":2.7472527472527473E-5},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E429),(Input!$J$79-Input!$J$128)-SUM($J429:L429),(Input!$J$79-Input!$J$128)/A24taxstdlife))","v":2.7472527472527473E-5},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E429),(Input!$J$79-Input!$J$128)-SUM($J429:M429),(Input!$J$79-Input!$J$128)/A24taxstdlife))","v":2.7472527472527473E-5},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E429),(Input!$J$79-Input!$J$128)-SUM($J429:N429),(Input!$J$79-Input!$J$128)/A24taxstdlife))","v":2.7472527472527473E-5},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E429),(Input!$J$79-Input!$J$128)-SUM($J429:O429),(Input!$J$79-Input!$J$128)/A24taxstdlife))","v":2.7472527472527473E-5},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E429),(Input!$J$79-Input!$J$128)-SUM($J429:P429),(Input!$J$79-Input!$J$128)/A24taxstdlife))","v":2.7472527472527473E-5}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E430),(Input!$K$79-Input!$K$128)-SUM($K430:K430),(Input!$K$79-Input!$K$128)/A24taxstdlife))","v":1.6816041758241761E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E430),(Input!$K$79-Input!$K$128)-SUM($K430:L430),(Input!$K$79-Input!$K$128)/A24taxstdlife))","v":1.6816041758241761E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E430),(Input!$K$79-Input!$K$128)-SUM($K430:M430),(Input!$K$79-Input!$K$128)/A24taxstdlife))","v":1.6816041758241761E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E430),(Input!$K$79-Input!$K$128)-SUM($K430:N430),(Input!$K$79-Input!$K$128)/A24taxstdlife))","v":1.6816041758241761E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E430),(Input!$K$79-Input!$K$128)-SUM($K430:O430),(Input!$K$79-Input!$K$128)/A24taxstdlife))","v":1.6816041758241761E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E430),(Input!$K$79-Input!$K$128)-SUM($K430:P430),(Input!$K$79-Input!$K$128)/A24taxstdlife))","v":1.6816041758241761E-4}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E431),(Input!$L$79-Input!$L$128)-SUM($L431:L431),(Input!$L$79-Input!$L$128)/A24taxstdlife))","v":6.516578583369982E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E431),(Input!$L$79-Input!$L$128)-SUM($L431:M431),(Input!$L$79-Input!$L$128)/A24taxstdlife))","v":6.516578583369982E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E431),(Input!$L$79-Input!$L$128)-SUM($L431:N431),(Input!$L$79-Input!$L$128)/A24taxstdlife))","v":6.516578583369982E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E431),(Input!$L$79-Input!$L$128)-SUM($L431:O431),(Input!$L$79-Input!$L$128)/A24taxstdlife))","v":6.516578583369982E-4},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E431),(Input!$L$79-Input!$L$128)-SUM($L431:P431),(Input!$L$79-Input!$L$128)/A24taxstdlife))","v":6.516578583369982E-4}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E432),(Input!$M$79-Input!$M$128)-SUM($M432:M432),(Input!$M$79-Input!$M$128)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E432),(Input!$M$79-Input!$M$128)-SUM($M432:N432),(Input!$M$79-Input!$M$128)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E432),(Input!$M$79-Input!$M$128)-SUM($M432:O432),(Input!$M$79-Input!$M$128)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E432),(Input!$M$79-Input!$M$128)-SUM($M432:P432),(Input!$M$79-Input!$M$128)/A24taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E433),(Input!$N$79-Input!$N$128)-SUM($N433:N433),(Input!$N$79-Input!$N$128)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E433),(Input!$N$79-Input!$N$128)-SUM($N433:O433),(Input!$N$79-Input!$N$128)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E433),(Input!$N$79-Input!$N$128)-SUM($N433:P433),(Input!$N$79-Input!$N$128)/A24taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E434),(Input!$O$79-Input!$O$128)-SUM($O434:O434),(Input!$O$79-Input!$O$128)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E434),(Input!$O$79-Input!$O$128)-SUM($O434:P434),(Input!$O$79-Input!$O$128)/A24taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E435),(Input!$P$79-Input!$P$128)-SUM($P435:P435),(Input!$P$79-Input!$P$128)/A24taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,null,{"$f":"-SUM(G424:G436)","v":-2.1684468418284625E-3},-1.6658083078050834E-2,-1.6864418860179978E-2,-1.7052304794325308E-2,-1.7079777321797836E-2,-1.7247937739380253E-2,{"$f":"IF(Input!M248>0, -SUM(M424:M436), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N424:N436), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O424:O436), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P424:P436), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q424:Q436), 0)","v":0}]
[null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A25taxremlife,A25taxvalue-SUM($F438:F438),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":4.2878558408967316E-2},{"$f":"IF(H$3>A25taxremlife,A25taxvalue-SUM($F438:G438),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":4.2878558408967316E-2},{"$f":"IF(I$3>A25taxremlife,A25taxvalue-SUM($F438:H438),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":4.2878558408967316E-2},{"$f":"IF(J$3>A25taxremlife,A25taxvalue-SUM($F438:I438),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":4.2878558408967316E-2},{"$f":"IF(K$3>A25taxremlife,A25taxvalue-SUM($F438:J438),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":4.2878558408967316E-2},{"$f":"IF(L$3>A25taxremlife,A25taxvalue-SUM($F438:K438),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":4.2878558408967316E-2},{"$f":"IF(M$3>A25taxremlife,A25taxvalue-SUM($F438:L438),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":4.2878558408967316E-2},{"$f":"IF(N$3>A25taxremlife,A25taxvalue-SUM($F438:M438),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":4.2878558408967316E-2},{"$f":"IF(O$3>A25taxremlife,A25taxvalue-SUM($F438:N438),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":4.2878558408967316E-2},{"$f":"IF(P$3>A25taxremlife,A25taxvalue-SUM($F438:O438),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":4.2878558408967316E-2},{"$f":"IF(Q$3>A25taxremlife,A25taxvalue-SUM($F438:P438),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":4.2878558408967316E-2}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A25taxstdlife+$E440),($G79)-SUM($G440:G440),($G79)/A25taxstdlife))","v":3.4579438415653944E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A25taxstdlife+$E440),($G79)-SUM($G440:H440),($G79)/A25taxstdlife))","v":3.4579438415653944E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E440),($G79)-SUM($G440:I440),($G79)/A25taxstdlife))","v":3.4579438415653944E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E440),($G79)-SUM($G440:J440),($G79)/A25taxstdlife))","v":3.4579438415653944E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E440),($G79)-SUM($G440:K440),($G79)/A25taxstdlife))","v":3.4579438415653944E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E440),($G79)-SUM($G440:L440),($G79)/A25taxstdlife))","v":3.4579438415653944E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E440),($G79)-SUM($G440:M440),($G79)/A25taxstdlife))","v":3.4579438415653944E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E440),($G79)-SUM($G440:N440),($G79)/A25taxstdlife))","v":3.4579438415653944E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E440),($G79)-SUM($G440:O440),($G79)/A25taxstdlife))","v":3.4579438415653944E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E440),($G79)-SUM($G440:P440),($G79)/A25taxstdlife))","v":3.4579438415653944E-3}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A25taxstdlife+$E441),(Input!$H$80-Input!$H$129)-SUM($H441:H441),(Input!$H$80-Input!$H$129)/A25taxstdlife))","v":4.653235828975269E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E441),(Input!$H$80-Input!$H$129)-SUM($H441:I441),(Input!$H$80-Input!$H$129)/A25taxstdlife))","v":4.653235828975269E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E441),(Input!$H$80-Input!$H$129)-SUM($H441:J441),(Input!$H$80-Input!$H$129)/A25taxstdlife))","v":4.653235828975269E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E441),(Input!$H$80-Input!$H$129)-SUM($H441:K441),(Input!$H$80-Input!$H$129)/A25taxstdlife))","v":4.653235828975269E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E441),(Input!$H$80-Input!$H$129)-SUM($H441:L441),(Input!$H$80-Input!$H$129)/A25taxstdlife))","v":4.653235828975269E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E441),(Input!$H$80-Input!$H$129)-SUM($H441:M441),(Input!$H$80-Input!$H$129)/A25taxstdlife))","v":4.653235828975269E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E441),(Input!$H$80-Input!$H$129)-SUM($H441:N441),(Input!$H$80-Input!$H$129)/A25taxstdlife))","v":4.653235828975269E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E441),(Input!$H$80-Input!$H$129)-SUM($H441:O441),(Input!$H$80-Input!$H$129)/A25taxstdlife))","v":4.653235828975269E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E441),(Input!$H$80-Input!$H$129)-SUM($H441:P441),(Input!$H$80-Input!$H$129)/A25taxstdlife))","v":4.653235828975269E-3}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E442),(Input!$I$80-Input!$I$129)-SUM($I442:I442),(Input!$I$80-Input!$I$129)/A25taxstdlife))","v":5.2086633920236242E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E442),(Input!$I$80-Input!$I$129)-SUM($I442:J442),(Input!$I$80-Input!$I$129)/A25taxstdlife))","v":5.2086633920236242E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E442),(Input!$I$80-Input!$I$129)-SUM($I442:K442),(Input!$I$80-Input!$I$129)/A25taxstdlife))","v":5.2086633920236242E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E442),(Input!$I$80-Input!$I$129)-SUM($I442:L442),(Input!$I$80-Input!$I$129)/A25taxstdlife))","v":5.2086633920236242E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E442),(Input!$I$80-Input!$I$129)-SUM($I442:M442),(Input!$I$80-Input!$I$129)/A25taxstdlife))","v":5.2086633920236242E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E442),(Input!$I$80-Input!$I$129)-SUM($I442:N442),(Input!$I$80-Input!$I$129)/A25taxstdlife))","v":5.2086633920236242E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E442),(Input!$I$80-Input!$I$129)-SUM($I442:O442),(Input!$I$80-Input!$I$129)/A25taxstdlife))","v":5.2086633920236242E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E442),(Input!$I$80-Input!$I$129)-SUM($I442:P442),(Input!$I$80-Input!$I$129)/A25taxstdlife))","v":5.2086633920236242E-3}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E443),(Input!$J$80-Input!$J$129)-SUM($J443:J443),(Input!$J$80-Input!$J$129)/A25taxstdlife))","v":7.4150527977709432E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E443),(Input!$J$80-Input!$J$129)-SUM($J443:K443),(Input!$J$80-Input!$J$129)/A25taxstdlife))","v":7.4150527977709432E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E443),(Input!$J$80-Input!$J$129)-SUM($J443:L443),(Input!$J$80-Input!$J$129)/A25taxstdlife))","v":7.4150527977709432E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E443),(Input!$J$80-Input!$J$129)-SUM($J443:M443),(Input!$J$80-Input!$J$129)/A25taxstdlife))","v":7.4150527977709432E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E443),(Input!$J$80-Input!$J$129)-SUM($J443:N443),(Input!$J$80-Input!$J$129)/A25taxstdlife))","v":7.4150527977709432E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E443),(Input!$J$80-Input!$J$129)-SUM($J443:O443),(Input!$J$80-Input!$J$129)/A25taxstdlife))","v":7.4150527977709432E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E443),(Input!$J$80-Input!$J$129)-SUM($J443:P443),(Input!$J$80-Input!$J$129)/A25taxstdlife))","v":7.4150527977709432E-3}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E444),(Input!$K$80-Input!$K$129)-SUM($K444:K444),(Input!$K$80-Input!$K$129)/A25taxstdlife))","v":7.6227222091627593E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E444),(Input!$K$80-Input!$K$129)-SUM($K444:L444),(Input!$K$80-Input!$K$129)/A25taxstdlife))","v":7.6227222091627593E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E444),(Input!$K$80-Input!$K$129)-SUM($K444:M444),(Input!$K$80-Input!$K$129)/A25taxstdlife))","v":7.6227222091627593E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E444),(Input!$K$80-Input!$K$129)-SUM($K444:N444),(Input!$K$80-Input!$K$129)/A25taxstdlife))","v":7.6227222091627593E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E444),(Input!$K$80-Input!$K$129)-SUM($K444:O444),(Input!$K$80-Input!$K$129)/A25taxstdlife))","v":7.6227222091627593E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E444),(Input!$K$80-Input!$K$129)-SUM($K444:P444),(Input!$K$80-Input!$K$129)/A25taxstdlife))","v":7.6227222091627593E-3}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E445),(Input!$L$80-Input!$L$129)-SUM($L445:L445),(Input!$L$80-Input!$L$129)/A25taxstdlife))","v":6.8533284821326104E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E445),(Input!$L$80-Input!$L$129)-SUM($L445:M445),(Input!$L$80-Input!$L$129)/A25taxstdlife))","v":6.8533284821326104E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E445),(Input!$L$80-Input!$L$129)-SUM($L445:N445),(Input!$L$80-Input!$L$129)/A25taxstdlife))","v":6.8533284821326104E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E445),(Input!$L$80-Input!$L$129)-SUM($L445:O445),(Input!$L$80-Input!$L$129)/A25taxstdlife))","v":6.8533284821326104E-3},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E445),(Input!$L$80-Input!$L$129)-SUM($L445:P445),(Input!$L$80-Input!$L$129)/A25taxstdlife))","v":6.8533284821326104E-3}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E446),(Input!$M$80-Input!$M$129)-SUM($M446:M446),(Input!$M$80-Input!$M$129)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E446),(Input!$M$80-Input!$M$129)-SUM($M446:N446),(Input!$M$80-Input!$M$129)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E446),(Input!$M$80-Input!$M$129)-SUM($M446:O446),(Input!$M$80-Input!$M$129)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E446),(Input!$M$80-Input!$M$129)-SUM($M446:P446),(Input!$M$80-Input!$M$129)/A25taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E447),(Input!$N$80-Input!$N$129)-SUM($N447:N447),(Input!$N$80-Input!$N$129)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E447),(Input!$N$80-Input!$N$129)-SUM($N447:O447),(Input!$N$80-Input!$N$129)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E447),(Input!$N$80-Input!$N$129)-SUM($N447:P447),(Input!$N$80-Input!$N$129)/A25taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E448),(Input!$O$80-Input!$O$129)-SUM($O448:O448),(Input!$O$80-Input!$O$129)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E448),(Input!$O$80-Input!$O$129)-SUM($O448:P448),(Input!$O$80-Input!$O$129)/A25taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E449),(Input!$P$80-Input!$P$129)-SUM($P449:P449),(Input!$P$80-Input!$P$129)/A25taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,null,{"$f":"-SUM(G438:G450)","v":-4.2878558408967316E-2},-4.6336502250532707E-2,-5.0989738079507976E-2,-5.61984014715316E-2,-6.3613454269302538E-2,-7.1236176478465293E-2,{"$f":"IF(Input!M248>0, -SUM(M438:M450), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N438:N450), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O438:O450), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P438:P450), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q438:Q450), 0)","v":0}]
[null,{"$f":"Asset26","v":"Business LV Service Connections"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A26taxremlife,A26taxvalue-SUM($F452:F452),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0.1282366944916804},{"$f":"IF(H$3>A26taxremlife,A26taxvalue-SUM($F452:G452),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0.1282366944916804},{"$f":"IF(I$3>A26taxremlife,A26taxvalue-SUM($F452:H452),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0.1282366944916804},{"$f":"IF(J$3>A26taxremlife,A26taxvalue-SUM($F452:I452),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0.1282366944916804},{"$f":"IF(K$3>A26taxremlife,A26taxvalue-SUM($F452:J452),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0.1282366944916804},{"$f":"IF(L$3>A26taxremlife,A26taxvalue-SUM($F452:K452),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0.1282366944916804},{"$f":"IF(M$3>A26taxremlife,A26taxvalue-SUM($F452:L452),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0.1282366944916804},{"$f":"IF(N$3>A26taxremlife,A26taxvalue-SUM($F452:M452),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0.1282366944916804},{"$f":"IF(O$3>A26taxremlife,A26taxvalue-SUM($F452:N452),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0.1282366944916804},{"$f":"IF(P$3>A26taxremlife,A26taxvalue-SUM($F452:O452),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0.1282366944916804},{"$f":"IF(Q$3>A26taxremlife,A26taxvalue-SUM($F452:P452),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0.1282366944916804}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A26taxstdlife+$E454),($G80)-SUM($G454:G454),($G80)/A26taxstdlife))","v":9.0770822228740233E-3},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A26taxstdlife+$E454),($G80)-SUM($G454:H454),($G80)/A26taxstdlife))","v":9.0770822228740233E-3},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E454),($G80)-SUM($G454:I454),($G80)/A26taxstdlife))","v":9.0770822228740233E-3},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E454),($G80)-SUM($G454:J454),($G80)/A26taxstdlife))","v":9.0770822228740233E-3},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E454),($G80)-SUM($G454:K454),($G80)/A26taxstdlife))","v":9.0770822228740233E-3},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E454),($G80)-SUM($G454:L454),($G80)/A26taxstdlife))","v":9.0770822228740233E-3},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E454),($G80)-SUM($G454:M454),($G80)/A26taxstdlife))","v":9.0770822228740233E-3},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E454),($G80)-SUM($G454:N454),($G80)/A26taxstdlife))","v":9.0770822228740233E-3},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E454),($G80)-SUM($G454:O454),($G80)/A26taxstdlife))","v":9.0770822228740233E-3},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E454),($G80)-SUM($G454:P454),($G80)/A26taxstdlife))","v":9.0770822228740233E-3}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A26taxstdlife+$E455),(Input!$H$81-Input!$H$130)-SUM($H455:H455),(Input!$H$81-Input!$H$130)/A26taxstdlife))","v":1.2963296996065328E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E455),(Input!$H$81-Input!$H$130)-SUM($H455:I455),(Input!$H$81-Input!$H$130)/A26taxstdlife))","v":1.2963296996065328E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E455),(Input!$H$81-Input!$H$130)-SUM($H455:J455),(Input!$H$81-Input!$H$130)/A26taxstdlife))","v":1.2963296996065328E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E455),(Input!$H$81-Input!$H$130)-SUM($H455:K455),(Input!$H$81-Input!$H$130)/A26taxstdlife))","v":1.2963296996065328E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E455),(Input!$H$81-Input!$H$130)-SUM($H455:L455),(Input!$H$81-Input!$H$130)/A26taxstdlife))","v":1.2963296996065328E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E455),(Input!$H$81-Input!$H$130)-SUM($H455:M455),(Input!$H$81-Input!$H$130)/A26taxstdlife))","v":1.2963296996065328E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E455),(Input!$H$81-Input!$H$130)-SUM($H455:N455),(Input!$H$81-Input!$H$130)/A26taxstdlife))","v":1.2963296996065328E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E455),(Input!$H$81-Input!$H$130)-SUM($H455:O455),(Input!$H$81-Input!$H$130)/A26taxstdlife))","v":1.2963296996065328E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E455),(Input!$H$81-Input!$H$130)-SUM($H455:P455),(Input!$H$81-Input!$H$130)/A26taxstdlife))","v":1.2963296996065328E-2}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E456),(Input!$I$81-Input!$I$130)-SUM($I456:I456),(Input!$I$81-Input!$I$130)/A26taxstdlife))","v":1.4185503173597945E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E456),(Input!$I$81-Input!$I$130)-SUM($I456:J456),(Input!$I$81-Input!$I$130)/A26taxstdlife))","v":1.4185503173597945E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E456),(Input!$I$81-Input!$I$130)-SUM($I456:K456),(Input!$I$81-Input!$I$130)/A26taxstdlife))","v":1.4185503173597945E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E456),(Input!$I$81-Input!$I$130)-SUM($I456:L456),(Input!$I$81-Input!$I$130)/A26taxstdlife))","v":1.4185503173597945E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E456),(Input!$I$81-Input!$I$130)-SUM($I456:M456),(Input!$I$81-Input!$I$130)/A26taxstdlife))","v":1.4185503173597945E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E456),(Input!$I$81-Input!$I$130)-SUM($I456:N456),(Input!$I$81-Input!$I$130)/A26taxstdlife))","v":1.4185503173597945E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E456),(Input!$I$81-Input!$I$130)-SUM($I456:O456),(Input!$I$81-Input!$I$130)/A26taxstdlife))","v":1.4185503173597945E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E456),(Input!$I$81-Input!$I$130)-SUM($I456:P456),(Input!$I$81-Input!$I$130)/A26taxstdlife))","v":1.4185503173597945E-2}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E457),(Input!$J$81-Input!$J$130)-SUM($J457:J457),(Input!$J$81-Input!$J$130)/A26taxstdlife))","v":2.0416479709554628E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E457),(Input!$J$81-Input!$J$130)-SUM($J457:K457),(Input!$J$81-Input!$J$130)/A26taxstdlife))","v":2.0416479709554628E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E457),(Input!$J$81-Input!$J$130)-SUM($J457:L457),(Input!$J$81-Input!$J$130)/A26taxstdlife))","v":2.0416479709554628E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E457),(Input!$J$81-Input!$J$130)-SUM($J457:M457),(Input!$J$81-Input!$J$130)/A26taxstdlife))","v":2.0416479709554628E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E457),(Input!$J$81-Input!$J$130)-SUM($J457:N457),(Input!$J$81-Input!$J$130)/A26taxstdlife))","v":2.0416479709554628E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E457),(Input!$J$81-Input!$J$130)-SUM($J457:O457),(Input!$J$81-Input!$J$130)/A26taxstdlife))","v":2.0416479709554628E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E457),(Input!$J$81-Input!$J$130)-SUM($J457:P457),(Input!$J$81-Input!$J$130)/A26taxstdlife))","v":2.0416479709554628E-2}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E458),(Input!$K$81-Input!$K$130)-SUM($K458:K458),(Input!$K$81-Input!$K$130)/A26taxstdlife))","v":2.0619490313126581E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E458),(Input!$K$81-Input!$K$130)-SUM($K458:L458),(Input!$K$81-Input!$K$130)/A26taxstdlife))","v":2.0619490313126581E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E458),(Input!$K$81-Input!$K$130)-SUM($K458:M458),(Input!$K$81-Input!$K$130)/A26taxstdlife))","v":2.0619490313126581E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E458),(Input!$K$81-Input!$K$130)-SUM($K458:N458),(Input!$K$81-Input!$K$130)/A26taxstdlife))","v":2.0619490313126581E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E458),(Input!$K$81-Input!$K$130)-SUM($K458:O458),(Input!$K$81-Input!$K$130)/A26taxstdlife))","v":2.0619490313126581E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E458),(Input!$K$81-Input!$K$130)-SUM($K458:P458),(Input!$K$81-Input!$K$130)/A26taxstdlife))","v":2.0619490313126581E-2}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E459),(Input!$L$81-Input!$L$130)-SUM($L459:L459),(Input!$L$81-Input!$L$130)/A26taxstdlife))","v":1.8255806714896017E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E459),(Input!$L$81-Input!$L$130)-SUM($L459:M459),(Input!$L$81-Input!$L$130)/A26taxstdlife))","v":1.8255806714896017E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E459),(Input!$L$81-Input!$L$130)-SUM($L459:N459),(Input!$L$81-Input!$L$130)/A26taxstdlife))","v":1.8255806714896017E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E459),(Input!$L$81-Input!$L$130)-SUM($L459:O459),(Input!$L$81-Input!$L$130)/A26taxstdlife))","v":1.8255806714896017E-2},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E459),(Input!$L$81-Input!$L$130)-SUM($L459:P459),(Input!$L$81-Input!$L$130)/A26taxstdlife))","v":1.8255806714896017E-2}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E460),(Input!$M$81-Input!$M$130)-SUM($M460:M460),(Input!$M$81-Input!$M$130)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E460),(Input!$M$81-Input!$M$130)-SUM($M460:N460),(Input!$M$81-Input!$M$130)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E460),(Input!$M$81-Input!$M$130)-SUM($M460:O460),(Input!$M$81-Input!$M$130)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E460),(Input!$M$81-Input!$M$130)-SUM($M460:P460),(Input!$M$81-Input!$M$130)/A26taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E461),(Input!$N$81-Input!$N$130)-SUM($N461:N461),(Input!$N$81-Input!$N$130)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E461),(Input!$N$81-Input!$N$130)-SUM($N461:O461),(Input!$N$81-Input!$N$130)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E461),(Input!$N$81-Input!$N$130)-SUM($N461:P461),(Input!$N$81-Input!$N$130)/A26taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E462),(Input!$O$81-Input!$O$130)-SUM($O462:O462),(Input!$O$81-Input!$O$130)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E462),(Input!$O$81-Input!$O$130)-SUM($O462:P462),(Input!$O$81-Input!$O$130)/A26taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E463),(Input!$P$81-Input!$P$130)-SUM($P463:P463),(Input!$P$81-Input!$P$130)/A26taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,null,{"$f":"-SUM(G452:G464)","v":-0.1282366944916804},-0.13731377671455441,-0.15027707371061974,-0.1644625768842177,-0.18487905659377232,-0.20549854690689889,{"$f":"IF(Input!M248>0, -SUM(M452:M464), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N452:N464), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O452:O464), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P452:P464), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q452:Q464), 0)","v":0}]
[null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A27taxremlife,A27taxvalue-SUM($F466:F466),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":6.82434093567479E-2},{"$f":"IF(H$3>A27taxremlife,A27taxvalue-SUM($F466:G466),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":6.82434093567479E-2},{"$f":"IF(I$3>A27taxremlife,A27taxvalue-SUM($F466:H466),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":6.82434093567479E-2},{"$f":"IF(J$3>A27taxremlife,A27taxvalue-SUM($F466:I466),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":6.82434093567479E-2},{"$f":"IF(K$3>A27taxremlife,A27taxvalue-SUM($F466:J466),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":6.82434093567479E-2},{"$f":"IF(L$3>A27taxremlife,A27taxvalue-SUM($F466:K466),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":6.82434093567479E-2},{"$f":"IF(M$3>A27taxremlife,A27taxvalue-SUM($F466:L466),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":6.82434093567479E-2},{"$f":"IF(N$3>A27taxremlife,A27taxvalue-SUM($F466:M466),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":6.82434093567479E-2},{"$f":"IF(O$3>A27taxremlife,A27taxvalue-SUM($F466:N466),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":6.82434093567479E-2},{"$f":"IF(P$3>A27taxremlife,A27taxvalue-SUM($F466:O466),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":6.82434093567479E-2},{"$f":"IF(Q$3>A27taxremlife,A27taxvalue-SUM($F466:P466),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":6.82434093567479E-2}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A27taxstdlife+$E468),($G81)-SUM($G468:G468),($G81)/A27taxstdlife))","v":1.572107667469181E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A27taxstdlife+$E468),($G81)-SUM($G468:H468),($G81)/A27taxstdlife))","v":1.572107667469181E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E468),($G81)-SUM($G468:I468),($G81)/A27taxstdlife))","v":1.572107667469181E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E468),($G81)-SUM($G468:J468),($G81)/A27taxstdlife))","v":1.572107667469181E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E468),($G81)-SUM($G468:K468),($G81)/A27taxstdlife))","v":1.572107667469181E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E468),($G81)-SUM($G468:L468),($G81)/A27taxstdlife))","v":1.572107667469181E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E468),($G81)-SUM($G468:M468),($G81)/A27taxstdlife))","v":1.572107667469181E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E468),($G81)-SUM($G468:N468),($G81)/A27taxstdlife))","v":1.572107667469181E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E468),($G81)-SUM($G468:O468),($G81)/A27taxstdlife))","v":1.572107667469181E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E468),($G81)-SUM($G468:P468),($G81)/A27taxstdlife))","v":1.572107667469181E-2}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A27taxstdlife+$E469),(Input!$H$82-Input!$H$131)-SUM($H469:H469),(Input!$H$82-Input!$H$131)/A27taxstdlife))","v":1.3244339274244765E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E469),(Input!$H$82-Input!$H$131)-SUM($H469:I469),(Input!$H$82-Input!$H$131)/A27taxstdlife))","v":1.3244339274244765E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E469),(Input!$H$82-Input!$H$131)-SUM($H469:J469),(Input!$H$82-Input!$H$131)/A27taxstdlife))","v":1.3244339274244765E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E469),(Input!$H$82-Input!$H$131)-SUM($H469:K469),(Input!$H$82-Input!$H$131)/A27taxstdlife))","v":1.3244339274244765E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E469),(Input!$H$82-Input!$H$131)-SUM($H469:L469),(Input!$H$82-Input!$H$131)/A27taxstdlife))","v":1.3244339274244765E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E469),(Input!$H$82-Input!$H$131)-SUM($H469:M469),(Input!$H$82-Input!$H$131)/A27taxstdlife))","v":1.3244339274244765E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E469),(Input!$H$82-Input!$H$131)-SUM($H469:N469),(Input!$H$82-Input!$H$131)/A27taxstdlife))","v":1.3244339274244765E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E469),(Input!$H$82-Input!$H$131)-SUM($H469:O469),(Input!$H$82-Input!$H$131)/A27taxstdlife))","v":1.3244339274244765E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E469),(Input!$H$82-Input!$H$131)-SUM($H469:P469),(Input!$H$82-Input!$H$131)/A27taxstdlife))","v":1.3244339274244765E-2}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E470),(Input!$I$82-Input!$I$131)-SUM($I470:I470),(Input!$I$82-Input!$I$131)/A27taxstdlife))","v":1.2798218466191225E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E470),(Input!$I$82-Input!$I$131)-SUM($I470:J470),(Input!$I$82-Input!$I$131)/A27taxstdlife))","v":1.2798218466191225E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E470),(Input!$I$82-Input!$I$131)-SUM($I470:K470),(Input!$I$82-Input!$I$131)/A27taxstdlife))","v":1.2798218466191225E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E470),(Input!$I$82-Input!$I$131)-SUM($I470:L470),(Input!$I$82-Input!$I$131)/A27taxstdlife))","v":1.2798218466191225E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E470),(Input!$I$82-Input!$I$131)-SUM($I470:M470),(Input!$I$82-Input!$I$131)/A27taxstdlife))","v":1.2798218466191225E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E470),(Input!$I$82-Input!$I$131)-SUM($I470:N470),(Input!$I$82-Input!$I$131)/A27taxstdlife))","v":1.2798218466191225E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E470),(Input!$I$82-Input!$I$131)-SUM($I470:O470),(Input!$I$82-Input!$I$131)/A27taxstdlife))","v":1.2798218466191225E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E470),(Input!$I$82-Input!$I$131)-SUM($I470:P470),(Input!$I$82-Input!$I$131)/A27taxstdlife))","v":1.2798218466191225E-2}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E471),(Input!$J$82-Input!$J$131)-SUM($J471:J471),(Input!$J$82-Input!$J$131)/A27taxstdlife))","v":6.7582417582417583E-3},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E471),(Input!$J$82-Input!$J$131)-SUM($J471:K471),(Input!$J$82-Input!$J$131)/A27taxstdlife))","v":6.7582417582417583E-3},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E471),(Input!$J$82-Input!$J$131)-SUM($J471:L471),(Input!$J$82-Input!$J$131)/A27taxstdlife))","v":6.7582417582417583E-3},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E471),(Input!$J$82-Input!$J$131)-SUM($J471:M471),(Input!$J$82-Input!$J$131)/A27taxstdlife))","v":6.7582417582417583E-3},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E471),(Input!$J$82-Input!$J$131)-SUM($J471:N471),(Input!$J$82-Input!$J$131)/A27taxstdlife))","v":6.7582417582417583E-3},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E471),(Input!$J$82-Input!$J$131)-SUM($J471:O471),(Input!$J$82-Input!$J$131)/A27taxstdlife))","v":6.7582417582417583E-3},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E471),(Input!$J$82-Input!$J$131)-SUM($J471:P471),(Input!$J$82-Input!$J$131)/A27taxstdlife))","v":6.7582417582417583E-3}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E472),(Input!$K$82-Input!$K$131)-SUM($K472:K472),(Input!$K$82-Input!$K$131)/A27taxstdlife))","v":1.1559951824175825E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E472),(Input!$K$82-Input!$K$131)-SUM($K472:L472),(Input!$K$82-Input!$K$131)/A27taxstdlife))","v":1.1559951824175825E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E472),(Input!$K$82-Input!$K$131)-SUM($K472:M472),(Input!$K$82-Input!$K$131)/A27taxstdlife))","v":1.1559951824175825E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E472),(Input!$K$82-Input!$K$131)-SUM($K472:N472),(Input!$K$82-Input!$K$131)/A27taxstdlife))","v":1.1559951824175825E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E472),(Input!$K$82-Input!$K$131)-SUM($K472:O472),(Input!$K$82-Input!$K$131)/A27taxstdlife))","v":1.1559951824175825E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E472),(Input!$K$82-Input!$K$131)-SUM($K472:P472),(Input!$K$82-Input!$K$131)/A27taxstdlife))","v":1.1559951824175825E-2}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E473),(Input!$L$82-Input!$L$131)-SUM($L473:L473),(Input!$L$82-Input!$L$131)/A27taxstdlife))","v":1.8937700572219707E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E473),(Input!$L$82-Input!$L$131)-SUM($L473:M473),(Input!$L$82-Input!$L$131)/A27taxstdlife))","v":1.8937700572219707E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E473),(Input!$L$82-Input!$L$131)-SUM($L473:N473),(Input!$L$82-Input!$L$131)/A27taxstdlife))","v":1.8937700572219707E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E473),(Input!$L$82-Input!$L$131)-SUM($L473:O473),(Input!$L$82-Input!$L$131)/A27taxstdlife))","v":1.8937700572219707E-2},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E473),(Input!$L$82-Input!$L$131)-SUM($L473:P473),(Input!$L$82-Input!$L$131)/A27taxstdlife))","v":1.8937700572219707E-2}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E474),(Input!$M$82-Input!$M$131)-SUM($M474:M474),(Input!$M$82-Input!$M$131)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E474),(Input!$M$82-Input!$M$131)-SUM($M474:N474),(Input!$M$82-Input!$M$131)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E474),(Input!$M$82-Input!$M$131)-SUM($M474:O474),(Input!$M$82-Input!$M$131)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E474),(Input!$M$82-Input!$M$131)-SUM($M474:P474),(Input!$M$82-Input!$M$131)/A27taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E475),(Input!$N$82-Input!$N$131)-SUM($N475:N475),(Input!$N$82-Input!$N$131)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E475),(Input!$N$82-Input!$N$131)-SUM($N475:O475),(Input!$N$82-Input!$N$131)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E475),(Input!$N$82-Input!$N$131)-SUM($N475:P475),(Input!$N$82-Input!$N$131)/A27taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E476),(Input!$O$82-Input!$O$131)-SUM($O476:O476),(Input!$O$82-Input!$O$131)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E476),(Input!$O$82-Input!$O$131)-SUM($O476:P476),(Input!$O$82-Input!$O$131)/A27taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E477),(Input!$P$82-Input!$P$131)-SUM($P477:P477),(Input!$P$82-Input!$P$131)/A27taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,null,{"$f":"-SUM(G466:G478)","v":-6.82434093567479E-2},-8.3964486031439717E-2,-9.7208825305684476E-2,-0.1100070437718757,-0.11676528553011746,-0.1283252373542933,{"$f":"IF(Input!M248>0, -SUM(M466:M478), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N466:N478), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O466:O478), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P466:P478), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q466:Q478), 0)","v":0}]
[null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A28taxremlife,A28taxvalue-SUM($F480:F480),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":1.153563796818758},{"$f":"IF(H$3>A28taxremlife,A28taxvalue-SUM($F480:G480),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":1.153563796818758},{"$f":"IF(I$3>A28taxremlife,A28taxvalue-SUM($F480:H480),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":1.153563796818758},{"$f":"IF(J$3>A28taxremlife,A28taxvalue-SUM($F480:I480),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":1.153563796818758},{"$f":"IF(K$3>A28taxremlife,A28taxvalue-SUM($F480:J480),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":1.153563796818758},{"$f":"IF(L$3>A28taxremlife,A28taxvalue-SUM($F480:K480),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":1.153563796818758},{"$f":"IF(M$3>A28taxremlife,A28taxvalue-SUM($F480:L480),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":1.153563796818758},{"$f":"IF(N$3>A28taxremlife,A28taxvalue-SUM($F480:M480),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":1.153563796818758},{"$f":"IF(O$3>A28taxremlife,A28taxvalue-SUM($F480:N480),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":1.153563796818758},{"$f":"IF(P$3>A28taxremlife,A28taxvalue-SUM($F480:O480),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":1.153563796818758},{"$f":"IF(Q$3>A28taxremlife,A28taxvalue-SUM($F480:P480),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":1.153563796818758}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A28taxstdlife+$E482),($G82)-SUM($G482:G482),($G82)/A28taxstdlife))","v":7.2649368122510535E-2},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A28taxstdlife+$E482),($G82)-SUM($G482:H482),($G82)/A28taxstdlife))","v":7.2649368122510535E-2},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E482),($G82)-SUM($G482:I482),($G82)/A28taxstdlife))","v":7.2649368122510535E-2},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E482),($G82)-SUM($G482:J482),($G82)/A28taxstdlife))","v":7.2649368122510535E-2},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E482),($G82)-SUM($G482:K482),($G82)/A28taxstdlife))","v":7.2649368122510535E-2},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E482),($G82)-SUM($G482:L482),($G82)/A28taxstdlife))","v":7.2649368122510535E-2},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E482),($G82)-SUM($G482:M482),($G82)/A28taxstdlife))","v":7.2649368122510535E-2},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E482),($G82)-SUM($G482:N482),($G82)/A28taxstdlife))","v":7.2649368122510535E-2},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E482),($G82)-SUM($G482:O482),($G82)/A28taxstdlife))","v":7.2649368122510535E-2},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E482),($G82)-SUM($G482:P482),($G82)/A28taxstdlife))","v":7.2649368122510535E-2}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A28taxstdlife+$E483),(Input!$H$83-Input!$H$132)-SUM($H483:H483),(Input!$H$83-Input!$H$132)/A28taxstdlife))","v":0.10604843485923014},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E483),(Input!$H$83-Input!$H$132)-SUM($H483:I483),(Input!$H$83-Input!$H$132)/A28taxstdlife))","v":0.10604843485923014},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E483),(Input!$H$83-Input!$H$132)-SUM($H483:J483),(Input!$H$83-Input!$H$132)/A28taxstdlife))","v":0.10604843485923014},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E483),(Input!$H$83-Input!$H$132)-SUM($H483:K483),(Input!$H$83-Input!$H$132)/A28taxstdlife))","v":0.10604843485923014},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E483),(Input!$H$83-Input!$H$132)-SUM($H483:L483),(Input!$H$83-Input!$H$132)/A28taxstdlife))","v":0.10604843485923014},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E483),(Input!$H$83-Input!$H$132)-SUM($H483:M483),(Input!$H$83-Input!$H$132)/A28taxstdlife))","v":0.10604843485923014},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E483),(Input!$H$83-Input!$H$132)-SUM($H483:N483),(Input!$H$83-Input!$H$132)/A28taxstdlife))","v":0.10604843485923014},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E483),(Input!$H$83-Input!$H$132)-SUM($H483:O483),(Input!$H$83-Input!$H$132)/A28taxstdlife))","v":0.10604843485923014},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E483),(Input!$H$83-Input!$H$132)-SUM($H483:P483),(Input!$H$83-Input!$H$132)/A28taxstdlife))","v":0.10604843485923014}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E484),(Input!$I$83-Input!$I$132)-SUM($I484:I484),(Input!$I$83-Input!$I$132)/A28taxstdlife))","v":0.11557901202027616},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E484),(Input!$I$83-Input!$I$132)-SUM($I484:J484),(Input!$I$83-Input!$I$132)/A28taxstdlife))","v":0.11557901202027616},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E484),(Input!$I$83-Input!$I$132)-SUM($I484:K484),(Input!$I$83-Input!$I$132)/A28taxstdlife))","v":0.11557901202027616},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E484),(Input!$I$83-Input!$I$132)-SUM($I484:L484),(Input!$I$83-Input!$I$132)/A28taxstdlife))","v":0.11557901202027616},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E484),(Input!$I$83-Input!$I$132)-SUM($I484:M484),(Input!$I$83-Input!$I$132)/A28taxstdlife))","v":0.11557901202027616},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E484),(Input!$I$83-Input!$I$132)-SUM($I484:N484),(Input!$I$83-Input!$I$132)/A28taxstdlife))","v":0.11557901202027616},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E484),(Input!$I$83-Input!$I$132)-SUM($I484:O484),(Input!$I$83-Input!$I$132)/A28taxstdlife))","v":0.11557901202027616},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E484),(Input!$I$83-Input!$I$132)-SUM($I484:P484),(Input!$I$83-Input!$I$132)/A28taxstdlife))","v":0.11557901202027616}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E485),(Input!$J$83-Input!$J$132)-SUM($J485:J485),(Input!$J$83-Input!$J$132)/A28taxstdlife))","v":0.16392759314775837},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E485),(Input!$J$83-Input!$J$132)-SUM($J485:K485),(Input!$J$83-Input!$J$132)/A28taxstdlife))","v":0.16392759314775837},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E485),(Input!$J$83-Input!$J$132)-SUM($J485:L485),(Input!$J$83-Input!$J$132)/A28taxstdlife))","v":0.16392759314775837},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E485),(Input!$J$83-Input!$J$132)-SUM($J485:M485),(Input!$J$83-Input!$J$132)/A28taxstdlife))","v":0.16392759314775837},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E485),(Input!$J$83-Input!$J$132)-SUM($J485:N485),(Input!$J$83-Input!$J$132)/A28taxstdlife))","v":0.16392759314775837},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E485),(Input!$J$83-Input!$J$132)-SUM($J485:O485),(Input!$J$83-Input!$J$132)/A28taxstdlife))","v":0.16392759314775837},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E485),(Input!$J$83-Input!$J$132)-SUM($J485:P485),(Input!$J$83-Input!$J$132)/A28taxstdlife))","v":0.16392759314775837}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E486),(Input!$K$83-Input!$K$132)-SUM($K486:K486),(Input!$K$83-Input!$K$132)/A28taxstdlife))","v":0.16662618244418789},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E486),(Input!$K$83-Input!$K$132)-SUM($K486:L486),(Input!$K$83-Input!$K$132)/A28taxstdlife))","v":0.16662618244418789},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E486),(Input!$K$83-Input!$K$132)-SUM($K486:M486),(Input!$K$83-Input!$K$132)/A28taxstdlife))","v":0.16662618244418789},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E486),(Input!$K$83-Input!$K$132)-SUM($K486:N486),(Input!$K$83-Input!$K$132)/A28taxstdlife))","v":0.16662618244418789},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E486),(Input!$K$83-Input!$K$132)-SUM($K486:O486),(Input!$K$83-Input!$K$132)/A28taxstdlife))","v":0.16662618244418789},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E486),(Input!$K$83-Input!$K$132)-SUM($K486:P486),(Input!$K$83-Input!$K$132)/A28taxstdlife))","v":0.16662618244418789}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E487),(Input!$L$83-Input!$L$132)-SUM($L487:L487),(Input!$L$83-Input!$L$132)/A28taxstdlife))","v":0.14478046723481669},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E487),(Input!$L$83-Input!$L$132)-SUM($L487:M487),(Input!$L$83-Input!$L$132)/A28taxstdlife))","v":0.14478046723481669},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E487),(Input!$L$83-Input!$L$132)-SUM($L487:N487),(Input!$L$83-Input!$L$132)/A28taxstdlife))","v":0.14478046723481669},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E487),(Input!$L$83-Input!$L$132)-SUM($L487:O487),(Input!$L$83-Input!$L$132)/A28taxstdlife))","v":0.14478046723481669},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E487),(Input!$L$83-Input!$L$132)-SUM($L487:P487),(Input!$L$83-Input!$L$132)/A28taxstdlife))","v":0.14478046723481669}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E488),(Input!$M$83-Input!$M$132)-SUM($M488:M488),(Input!$M$83-Input!$M$132)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E488),(Input!$M$83-Input!$M$132)-SUM($M488:N488),(Input!$M$83-Input!$M$132)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E488),(Input!$M$83-Input!$M$132)-SUM($M488:O488),(Input!$M$83-Input!$M$132)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E488),(Input!$M$83-Input!$M$132)-SUM($M488:P488),(Input!$M$83-Input!$M$132)/A28taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E489),(Input!$N$83-Input!$N$132)-SUM($N489:N489),(Input!$N$83-Input!$N$132)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E489),(Input!$N$83-Input!$N$132)-SUM($N489:O489),(Input!$N$83-Input!$N$132)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E489),(Input!$N$83-Input!$N$132)-SUM($N489:P489),(Input!$N$83-Input!$N$132)/A28taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E490),(Input!$O$83-Input!$O$132)-SUM($O490:O490),(Input!$O$83-Input!$O$132)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E490),(Input!$O$83-Input!$O$132)-SUM($O490:P490),(Input!$O$83-Input!$O$132)/A28taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E491),(Input!$P$83-Input!$P$132)-SUM($P491:P491),(Input!$P$83-Input!$P$132)/A28taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,null,{"$f":"-SUM(G480:G492)","v":-1.153563796818758},-1.2262131649412684,-1.3322615998004985,-1.4478406118207747,-1.6117682049685331,-1.778394387412721,{"$f":"IF(Input!M248>0, -SUM(M480:M492), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N480:N492), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O480:O492), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P480:P492), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q480:Q492), 0)","v":0}]
[null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A29taxremlife,A29taxvalue-SUM($F494:F494),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":6.791667860204606E-2},{"$f":"IF(H$3>A29taxremlife,A29taxvalue-SUM($F494:G494),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":6.791667860204606E-2},{"$f":"IF(I$3>A29taxremlife,A29taxvalue-SUM($F494:H494),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":6.791667860204606E-2},{"$f":"IF(J$3>A29taxremlife,A29taxvalue-SUM($F494:I494),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":6.791667860204606E-2},{"$f":"IF(K$3>A29taxremlife,A29taxvalue-SUM($F494:J494),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":6.791667860204606E-2},{"$f":"IF(L$3>A29taxremlife,A29taxvalue-SUM($F494:K494),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":6.791667860204606E-2},{"$f":"IF(M$3>A29taxremlife,A29taxvalue-SUM($F494:L494),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":6.791667860204606E-2},{"$f":"IF(N$3>A29taxremlife,A29taxvalue-SUM($F494:M494),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":6.791667860204606E-2},{"$f":"IF(O$3>A29taxremlife,A29taxvalue-SUM($F494:N494),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":6.791667860204606E-2},{"$f":"IF(P$3>A29taxremlife,A29taxvalue-SUM($F494:O494),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":6.791667860204606E-2},{"$f":"IF(Q$3>A29taxremlife,A29taxvalue-SUM($F494:P494),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":6.791667860204606E-2}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A29taxstdlife+$E496),($G83)-SUM($G496:G496),($G83)/A29taxstdlife))","v":2.7799964716356259E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A29taxstdlife+$E496),($G83)-SUM($G496:H496),($G83)/A29taxstdlife))","v":2.7799964716356259E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E496),($G83)-SUM($G496:I496),($G83)/A29taxstdlife))","v":2.7799964716356259E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E496),($G83)-SUM($G496:J496),($G83)/A29taxstdlife))","v":2.7799964716356259E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E496),($G83)-SUM($G496:K496),($G83)/A29taxstdlife))","v":2.7799964716356259E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E496),($G83)-SUM($G496:L496),($G83)/A29taxstdlife))","v":2.7799964716356259E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E496),($G83)-SUM($G496:M496),($G83)/A29taxstdlife))","v":2.7799964716356259E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E496),($G83)-SUM($G496:N496),($G83)/A29taxstdlife))","v":2.7799964716356259E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E496),($G83)-SUM($G496:O496),($G83)/A29taxstdlife))","v":2.7799964716356259E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E496),($G83)-SUM($G496:P496),($G83)/A29taxstdlife))","v":2.7799964716356259E-2}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A29taxstdlife+$E497),(Input!$H$84-Input!$H$133)-SUM($H497:H497),(Input!$H$84-Input!$H$133)/A29taxstdlife))","v":1.0008419723988729E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E497),(Input!$H$84-Input!$H$133)-SUM($H497:I497),(Input!$H$84-Input!$H$133)/A29taxstdlife))","v":1.0008419723988729E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E497),(Input!$H$84-Input!$H$133)-SUM($H497:J497),(Input!$H$84-Input!$H$133)/A29taxstdlife))","v":1.0008419723988729E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E497),(Input!$H$84-Input!$H$133)-SUM($H497:K497),(Input!$H$84-Input!$H$133)/A29taxstdlife))","v":1.0008419723988729E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E497),(Input!$H$84-Input!$H$133)-SUM($H497:L497),(Input!$H$84-Input!$H$133)/A29taxstdlife))","v":1.0008419723988729E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E497),(Input!$H$84-Input!$H$133)-SUM($H497:M497),(Input!$H$84-Input!$H$133)/A29taxstdlife))","v":1.0008419723988729E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E497),(Input!$H$84-Input!$H$133)-SUM($H497:N497),(Input!$H$84-Input!$H$133)/A29taxstdlife))","v":1.0008419723988729E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E497),(Input!$H$84-Input!$H$133)-SUM($H497:O497),(Input!$H$84-Input!$H$133)/A29taxstdlife))","v":1.0008419723988729E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E497),(Input!$H$84-Input!$H$133)-SUM($H497:P497),(Input!$H$84-Input!$H$133)/A29taxstdlife))","v":1.0008419723988729E-2}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E498),(Input!$I$84-Input!$I$133)-SUM($I498:I498),(Input!$I$84-Input!$I$133)/A29taxstdlife))","v":1.6188156203296708E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E498),(Input!$I$84-Input!$I$133)-SUM($I498:J498),(Input!$I$84-Input!$I$133)/A29taxstdlife))","v":1.6188156203296708E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E498),(Input!$I$84-Input!$I$133)-SUM($I498:K498),(Input!$I$84-Input!$I$133)/A29taxstdlife))","v":1.6188156203296708E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E498),(Input!$I$84-Input!$I$133)-SUM($I498:L498),(Input!$I$84-Input!$I$133)/A29taxstdlife))","v":1.6188156203296708E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E498),(Input!$I$84-Input!$I$133)-SUM($I498:M498),(Input!$I$84-Input!$I$133)/A29taxstdlife))","v":1.6188156203296708E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E498),(Input!$I$84-Input!$I$133)-SUM($I498:N498),(Input!$I$84-Input!$I$133)/A29taxstdlife))","v":1.6188156203296708E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E498),(Input!$I$84-Input!$I$133)-SUM($I498:O498),(Input!$I$84-Input!$I$133)/A29taxstdlife))","v":1.6188156203296708E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E498),(Input!$I$84-Input!$I$133)-SUM($I498:P498),(Input!$I$84-Input!$I$133)/A29taxstdlife))","v":1.6188156203296708E-2}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E499),(Input!$J$84-Input!$J$133)-SUM($J499:J499),(Input!$J$84-Input!$J$133)/A29taxstdlife))","v":3.8186813186813183E-3},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E499),(Input!$J$84-Input!$J$133)-SUM($J499:K499),(Input!$J$84-Input!$J$133)/A29taxstdlife))","v":3.8186813186813183E-3},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E499),(Input!$J$84-Input!$J$133)-SUM($J499:L499),(Input!$J$84-Input!$J$133)/A29taxstdlife))","v":3.8186813186813183E-3},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E499),(Input!$J$84-Input!$J$133)-SUM($J499:M499),(Input!$J$84-Input!$J$133)/A29taxstdlife))","v":3.8186813186813183E-3},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E499),(Input!$J$84-Input!$J$133)-SUM($J499:N499),(Input!$J$84-Input!$J$133)/A29taxstdlife))","v":3.8186813186813183E-3},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E499),(Input!$J$84-Input!$J$133)-SUM($J499:O499),(Input!$J$84-Input!$J$133)/A29taxstdlife))","v":3.8186813186813183E-3},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E499),(Input!$J$84-Input!$J$133)-SUM($J499:P499),(Input!$J$84-Input!$J$133)/A29taxstdlife))","v":3.8186813186813183E-3}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E500),(Input!$K$84-Input!$K$133)-SUM($K500:K500),(Input!$K$84-Input!$K$133)/A29taxstdlife))","v":1.2388272714285716E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E500),(Input!$K$84-Input!$K$133)-SUM($K500:L500),(Input!$K$84-Input!$K$133)/A29taxstdlife))","v":1.2388272714285716E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E500),(Input!$K$84-Input!$K$133)-SUM($K500:M500),(Input!$K$84-Input!$K$133)/A29taxstdlife))","v":1.2388272714285716E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E500),(Input!$K$84-Input!$K$133)-SUM($K500:N500),(Input!$K$84-Input!$K$133)/A29taxstdlife))","v":1.2388272714285716E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E500),(Input!$K$84-Input!$K$133)-SUM($K500:O500),(Input!$K$84-Input!$K$133)/A29taxstdlife))","v":1.2388272714285716E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E500),(Input!$K$84-Input!$K$133)-SUM($K500:P500),(Input!$K$84-Input!$K$133)/A29taxstdlife))","v":1.2388272714285716E-2}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E501),(Input!$L$84-Input!$L$133)-SUM($L501:L501),(Input!$L$84-Input!$L$133)/A29taxstdlife))","v":1.419101515280936E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E501),(Input!$L$84-Input!$L$133)-SUM($L501:M501),(Input!$L$84-Input!$L$133)/A29taxstdlife))","v":1.419101515280936E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E501),(Input!$L$84-Input!$L$133)-SUM($L501:N501),(Input!$L$84-Input!$L$133)/A29taxstdlife))","v":1.419101515280936E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E501),(Input!$L$84-Input!$L$133)-SUM($L501:O501),(Input!$L$84-Input!$L$133)/A29taxstdlife))","v":1.419101515280936E-2},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E501),(Input!$L$84-Input!$L$133)-SUM($L501:P501),(Input!$L$84-Input!$L$133)/A29taxstdlife))","v":1.419101515280936E-2}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E502),(Input!$M$84-Input!$M$133)-SUM($M502:M502),(Input!$M$84-Input!$M$133)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E502),(Input!$M$84-Input!$M$133)-SUM($M502:N502),(Input!$M$84-Input!$M$133)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E502),(Input!$M$84-Input!$M$133)-SUM($M502:O502),(Input!$M$84-Input!$M$133)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E502),(Input!$M$84-Input!$M$133)-SUM($M502:P502),(Input!$M$84-Input!$M$133)/A29taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E503),(Input!$N$84-Input!$N$133)-SUM($N503:N503),(Input!$N$84-Input!$N$133)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E503),(Input!$N$84-Input!$N$133)-SUM($N503:O503),(Input!$N$84-Input!$N$133)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E503),(Input!$N$84-Input!$N$133)-SUM($N503:P503),(Input!$N$84-Input!$N$133)/A29taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E504),(Input!$O$84-Input!$O$133)-SUM($O504:O504),(Input!$O$84-Input!$O$133)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E504),(Input!$O$84-Input!$O$133)-SUM($O504:P504),(Input!$O$84-Input!$O$133)/A29taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E505),(Input!$P$84-Input!$P$133)-SUM($P505:P505),(Input!$P$84-Input!$P$133)/A29taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,null,{"$f":"-SUM(G494:G506)","v":-6.791667860204606E-2},-9.5716643318402322E-2,-0.10572506304239106,-0.12191321924568777,-0.12573190056436909,-0.13812017327865481,{"$f":"IF(Input!M248>0, -SUM(M494:M506), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N494:N506), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O494:O506), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P494:P506), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q494:Q506), 0)","v":0}]
[null,{"$f":"Asset30","v":"Wholesale Metering"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A30taxremlife,A30taxvalue-SUM($F508:F508),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(H$3>A30taxremlife,A30taxvalue-SUM($F508:G508),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(I$3>A30taxremlife,A30taxvalue-SUM($F508:H508),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(J$3>A30taxremlife,A30taxvalue-SUM($F508:I508),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(K$3>A30taxremlife,A30taxvalue-SUM($F508:J508),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(L$3>A30taxremlife,A30taxvalue-SUM($F508:K508),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(M$3>A30taxremlife,A30taxvalue-SUM($F508:L508),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(N$3>A30taxremlife,A30taxvalue-SUM($F508:M508),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(O$3>A30taxremlife,A30taxvalue-SUM($F508:N508),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(P$3>A30taxremlife,A30taxvalue-SUM($F508:O508),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(Q$3>A30taxremlife,A30taxvalue-SUM($F508:P508),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A30taxstdlife+$E510),($G84)-SUM($G510:G510),($G84)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A30taxstdlife+$E510),($G84)-SUM($G510:H510),($G84)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E510),($G84)-SUM($G510:I510),($G84)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E510),($G84)-SUM($G510:J510),($G84)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E510),($G84)-SUM($G510:K510),($G84)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E510),($G84)-SUM($G510:L510),($G84)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E510),($G84)-SUM($G510:M510),($G84)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E510),($G84)-SUM($G510:N510),($G84)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E510),($G84)-SUM($G510:O510),($G84)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E510),($G84)-SUM($G510:P510),($G84)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A30taxstdlife+$E511),(Input!$H$85-Input!$H$134)-SUM($H511:H511),(Input!$H$85-Input!$H$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E511),(Input!$H$85-Input!$H$134)-SUM($H511:I511),(Input!$H$85-Input!$H$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E511),(Input!$H$85-Input!$H$134)-SUM($H511:J511),(Input!$H$85-Input!$H$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E511),(Input!$H$85-Input!$H$134)-SUM($H511:K511),(Input!$H$85-Input!$H$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E511),(Input!$H$85-Input!$H$134)-SUM($H511:L511),(Input!$H$85-Input!$H$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E511),(Input!$H$85-Input!$H$134)-SUM($H511:M511),(Input!$H$85-Input!$H$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E511),(Input!$H$85-Input!$H$134)-SUM($H511:N511),(Input!$H$85-Input!$H$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E511),(Input!$H$85-Input!$H$134)-SUM($H511:O511),(Input!$H$85-Input!$H$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E511),(Input!$H$85-Input!$H$134)-SUM($H511:P511),(Input!$H$85-Input!$H$134)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E512),(Input!$I$85-Input!$I$134)-SUM($I512:I512),(Input!$I$85-Input!$I$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E512),(Input!$I$85-Input!$I$134)-SUM($I512:J512),(Input!$I$85-Input!$I$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E512),(Input!$I$85-Input!$I$134)-SUM($I512:K512),(Input!$I$85-Input!$I$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E512),(Input!$I$85-Input!$I$134)-SUM($I512:L512),(Input!$I$85-Input!$I$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E512),(Input!$I$85-Input!$I$134)-SUM($I512:M512),(Input!$I$85-Input!$I$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E512),(Input!$I$85-Input!$I$134)-SUM($I512:N512),(Input!$I$85-Input!$I$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E512),(Input!$I$85-Input!$I$134)-SUM($I512:O512),(Input!$I$85-Input!$I$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E512),(Input!$I$85-Input!$I$134)-SUM($I512:P512),(Input!$I$85-Input!$I$134)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E513),(Input!$J$85-Input!$J$134)-SUM($J513:J513),(Input!$J$85-Input!$J$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E513),(Input!$J$85-Input!$J$134)-SUM($J513:K513),(Input!$J$85-Input!$J$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E513),(Input!$J$85-Input!$J$134)-SUM($J513:L513),(Input!$J$85-Input!$J$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E513),(Input!$J$85-Input!$J$134)-SUM($J513:M513),(Input!$J$85-Input!$J$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E513),(Input!$J$85-Input!$J$134)-SUM($J513:N513),(Input!$J$85-Input!$J$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E513),(Input!$J$85-Input!$J$134)-SUM($J513:O513),(Input!$J$85-Input!$J$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E513),(Input!$J$85-Input!$J$134)-SUM($J513:P513),(Input!$J$85-Input!$J$134)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E514),(Input!$K$85-Input!$K$134)-SUM($K514:K514),(Input!$K$85-Input!$K$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E514),(Input!$K$85-Input!$K$134)-SUM($K514:L514),(Input!$K$85-Input!$K$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E514),(Input!$K$85-Input!$K$134)-SUM($K514:M514),(Input!$K$85-Input!$K$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E514),(Input!$K$85-Input!$K$134)-SUM($K514:N514),(Input!$K$85-Input!$K$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E514),(Input!$K$85-Input!$K$134)-SUM($K514:O514),(Input!$K$85-Input!$K$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E514),(Input!$K$85-Input!$K$134)-SUM($K514:P514),(Input!$K$85-Input!$K$134)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E515),(Input!$L$85-Input!$L$134)-SUM($L515:L515),(Input!$L$85-Input!$L$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E515),(Input!$L$85-Input!$L$134)-SUM($L515:M515),(Input!$L$85-Input!$L$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E515),(Input!$L$85-Input!$L$134)-SUM($L515:N515),(Input!$L$85-Input!$L$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E515),(Input!$L$85-Input!$L$134)-SUM($L515:O515),(Input!$L$85-Input!$L$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E515),(Input!$L$85-Input!$L$134)-SUM($L515:P515),(Input!$L$85-Input!$L$134)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E516),(Input!$M$85-Input!$M$134)-SUM($M516:M516),(Input!$M$85-Input!$M$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E516),(Input!$M$85-Input!$M$134)-SUM($M516:N516),(Input!$M$85-Input!$M$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E516),(Input!$M$85-Input!$M$134)-SUM($M516:O516),(Input!$M$85-Input!$M$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E516),(Input!$M$85-Input!$M$134)-SUM($M516:P516),(Input!$M$85-Input!$M$134)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E517),(Input!$N$85-Input!$N$134)-SUM($N517:N517),(Input!$N$85-Input!$N$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E517),(Input!$N$85-Input!$N$134)-SUM($N517:O517),(Input!$N$85-Input!$N$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E517),(Input!$N$85-Input!$N$134)-SUM($N517:P517),(Input!$N$85-Input!$N$134)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E518),(Input!$O$85-Input!$O$134)-SUM($O518:O518),(Input!$O$85-Input!$O$134)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E518),(Input!$O$85-Input!$O$134)-SUM($O518:P518),(Input!$O$85-Input!$O$134)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E519),(Input!$P$85-Input!$P$134)-SUM($P519:P519),(Input!$P$85-Input!$P$134)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,11]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,null,{"$f":"-SUM(G508:G520)","v":0},0,0,0,0,0,{"$f":"IF(Input!M248>0, -SUM(M508:M520), 0)","v":0},{"$f":"IF(Input!N248>0, -SUM(N508:N520), 0)","v":0},{"$f":"IF(Input!O248>0, -SUM(O508:O520), 0)","v":0},{"$f":"IF(Input!P248>0, -SUM(P508:P520), 0)","v":0},{"$f":"IF(Input!Q248>0, -SUM(Q508:Q520), 0)","v":0}]
[null,{"$f":"Asset31","v":"HV Metering"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A31taxremlife,A31taxvalue-SUM($F522:F522),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(H$3>A31taxremlife,A31taxvalue-SUM($F522:G522),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(I$3>A31taxremlife,A31taxvalue-SUM($F522:H522),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(J$3>A31taxremlife,A31taxvalue-SUM($F522:I522),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(K$3>A31taxremlife,A31taxvalue-SUM($F522:J522),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(L$3>A31taxremlife,A31taxvalue-SUM($F522:K522),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(M$3>A31taxremlife,A31taxvalue-SUM($F522:L522),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(N$3>A31taxremlife,A31taxvalue-SUM($F522:M522),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(O$3>A31taxremlife,A31taxvalue-SUM($F522:N522),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(P$3>A31taxremlife,A31taxvalue-SUM($F522:O522),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(Q$3>A31taxremlife,A31taxvalue-SUM($F522:P522),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A31taxstdlife+$E524),($G85)-SUM($G524:G524),($G85)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A31taxstdlife+$E524),($G85)-SUM($G524:H524),($G85)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A31taxstdlife+$E524),($G85)-SUM($G524:I524),($G85)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A31taxstdlife+$E524),($G85)-SUM($G524:J524),($G85)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E524),($G85)-SUM($G524:K524),($G85)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E524),($G85)-SUM($G524:L524),($G85)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E524),($G85)-SUM($G524:M524),($G85)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E524),($G85)-SUM($G524:N524),($G85)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E524),($G85)-SUM($G524:O524),($G85)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E524),($G85)-SUM($G524:P524),($G85)/A31taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A31taxstdlife+$E525),(Input!$H$86-Input!$H$135)-SUM($H525:H525),(Input!$H$86-Input!$H$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A31taxstdlife+$E525),(Input!$H$86-Input!$H$135)-SUM($H525:I525),(Input!$H$86-Input!$H$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A31taxstdlife+$E525),(Input!$H$86-Input!$H$135)-SUM($H525:J525),(Input!$H$86-Input!$H$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E525),(Input!$H$86-Input!$H$135)-SUM($H525:K525),(Input!$H$86-Input!$H$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E525),(Input!$H$86-Input!$H$135)-SUM($H525:L525),(Input!$H$86-Input!$H$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E525),(Input!$H$86-Input!$H$135)-SUM($H525:M525),(Input!$H$86-Input!$H$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E525),(Input!$H$86-Input!$H$135)-SUM($H525:N525),(Input!$H$86-Input!$H$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E525),(Input!$H$86-Input!$H$135)-SUM($H525:O525),(Input!$H$86-Input!$H$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E525),(Input!$H$86-Input!$H$135)-SUM($H525:P525),(Input!$H$86-Input!$H$135)/A31taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A31taxstdlife+$E526),(Input!$I$86-Input!$I$135)-SUM($I526:I526),(Input!$I$86-Input!$I$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A31taxstdlife+$E526),(Input!$I$86-Input!$I$135)-SUM($I526:J526),(Input!$I$86-Input!$I$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E526),(Input!$I$86-Input!$I$135)-SUM($I526:K526),(Input!$I$86-Input!$I$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E526),(Input!$I$86-Input!$I$135)-SUM($I526:L526),(Input!$I$86-Input!$I$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E526),(Input!$I$86-Input!$I$135)-SUM($I526:M526),(Input!$I$86-Input!$I$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E526),(Input!$I$86-Input!$I$135)-SUM($I526:N526),(Input!$I$86-Input!$I$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E526),(Input!$I$86-Input!$I$135)-SUM($I526:O526),(Input!$I$86-Input!$I$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E526),(Input!$I$86-Input!$I$135)-SUM($I526:P526),(Input!$I$86-Input!$I$135)/A31taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A31taxstdlife+$E527),(Input!$J$86-Input!$J$135)-SUM($J527:J527),(Input!$J$86-Input!$J$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E527),(Input!$J$86-Input!$J$135)-SUM($J527:K527),(Input!$J$86-Input!$J$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E527),(Input!$J$86-Input!$J$135)-SUM($J527:L527),(Input!$J$86-Input!$J$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E527),(Input!$J$86-Input!$J$135)-SUM($J527:M527),(Input!$J$86-Input!$J$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E527),(Input!$J$86-Input!$J$135)-SUM($J527:N527),(Input!$J$86-Input!$J$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E527),(Input!$J$86-Input!$J$135)-SUM($J527:O527),(Input!$J$86-Input!$J$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E527),(Input!$J$86-Input!$J$135)-SUM($J527:P527),(Input!$J$86-Input!$J$135)/A31taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E528),(Input!$K$86-Input!$K$135)-SUM($K528:K528),(Input!$K$86-Input!$K$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E528),(Input!$K$86-Input!$K$135)-SUM($K528:L528),(Input!$K$86-Input!$K$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E528),(Input!$K$86-Input!$K$135)-SUM($K528:M528),(Input!$K$86-Input!$K$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E528),(Input!$K$86-Input!$K$135)-SUM($K528:N528),(Input!$K$86-Input!$K$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E528),(Input!$K$86-Input!$K$135)-SUM($K528:O528),(Input!$K$86-Input!$K$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E528),(Input!$K$86-Input!$K$135)-SUM($K528:P528),(Input!$K$86-Input!$K$135)/A31taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E529),(Input!$L$86-Input!$L$135)-SUM($L529:L529),(Input!$L$86-Input!$L$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E529),(Input!$L$86-Input!$L$135)-SUM($L529:M529),(Input!$L$86-Input!$L$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E529),(Input!$L$86-Input!$L$135)-SUM($L529:N529),(Input!$L$86-Input!$L$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E529),(Input!$L$86-Input!$L$135)-SUM($L529:O529),(Input!$L$86-Input!$L$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E529),(Input!$L$86-Input!$L$135)-SUM($L529:P529),(Input!$L$86-Input!$L$135)/A31taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E530),(Input!$M$86-Input!$M$135)-SUM($M530:M530),(Input!$M$86-Input!$M$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E530),(Input!$M$86-Input!$M$135)-SUM($M530:N530),(Input!$M$86-Input!$M$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E530),(Input!$M$86-Input!$M$135)-SUM($M530:O530),(Input!$M$86-Input!$M$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E530),(Input!$M$86-Input!$M$135)-SUM($M530:P530),(Input!$M$86-Input!$M$135)/A31taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E531),(Input!$N$86-Input!$N$135)-SUM($N531:N531),(Input!$N$86-Input!$N$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E531),(Input!$N$86-Input!$N$135)-SUM($N531:O531),(Input!$N$86-Input!$N$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E531),(Input!$N$86-Input!$N$135)-SUM($N531:P531),(Input!$N$86-Input!$N$135)/A31taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E532),(Input!$O$86-Input!$O$135)-SUM($O532:O532),(Input!$O$86-Input!$O$135)/A31taxstdlife))","v":"n/a"},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E532),(Input!$O$86-Input!$O$135)-SUM($O532:P532),(Input!$O$86-Input!$O$135)/A31taxstdlife))","v":"n/a"}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E533),(Input!$P$86-Input!$P$135)-SUM($P533:P533),(Input!$P$86-Input!$P$135)/A31taxstdlife))","v":"n/a"}]
[null,null,null,null,11]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,null,null,{"$f":"-SUM(G522:G534)","v":0},0,0,0,0,0,{"$f":"IF(Input!M262>0, -SUM(M522:M534), 0)","v":0},{"$f":"IF(Input!N262>0, -SUM(N522:N534), 0)","v":0},{"$f":"IF(Input!O262>0, -SUM(O522:O534), 0)","v":0},{"$f":"IF(Input!P262>0, -SUM(P522:P534), 0)","v":0},{"$f":"IF(Input!Q262>0, -SUM(Q522:Q534), 0)","v":0}]
[null,{"$f":"Asset32","v":"HV/LV Metering"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A32taxremlife,A32taxvalue-SUM($F536:F536),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(H$3>A32taxremlife,A32taxvalue-SUM($F536:G536),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(I$3>A32taxremlife,A32taxvalue-SUM($F536:H536),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(J$3>A32taxremlife,A32taxvalue-SUM($F536:I536),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(K$3>A32taxremlife,A32taxvalue-SUM($F536:J536),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(L$3>A32taxremlife,A32taxvalue-SUM($F536:K536),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(M$3>A32taxremlife,A32taxvalue-SUM($F536:L536),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(N$3>A32taxremlife,A32taxvalue-SUM($F536:M536),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(O$3>A32taxremlife,A32taxvalue-SUM($F536:N536),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(P$3>A32taxremlife,A32taxvalue-SUM($F536:O536),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(Q$3>A32taxremlife,A32taxvalue-SUM($F536:P536),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A32taxstdlife+$E538),($G86)-SUM($G538:G538),($G86)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A32taxstdlife+$E538),($G86)-SUM($G538:H538),($G86)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A32taxstdlife+$E538),($G86)-SUM($G538:I538),($G86)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A32taxstdlife+$E538),($G86)-SUM($G538:J538),($G86)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E538),($G86)-SUM($G538:K538),($G86)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E538),($G86)-SUM($G538:L538),($G86)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E538),($G86)-SUM($G538:M538),($G86)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E538),($G86)-SUM($G538:N538),($G86)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E538),($G86)-SUM($G538:O538),($G86)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E538),($G86)-SUM($G538:P538),($G86)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A32taxstdlife+$E539),(Input!$H$87-Input!$H$136)-SUM($H539:H539),(Input!$H$87-Input!$H$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A32taxstdlife+$E539),(Input!$H$87-Input!$H$136)-SUM($H539:I539),(Input!$H$87-Input!$H$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A32taxstdlife+$E539),(Input!$H$87-Input!$H$136)-SUM($H539:J539),(Input!$H$87-Input!$H$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E539),(Input!$H$87-Input!$H$136)-SUM($H539:K539),(Input!$H$87-Input!$H$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E539),(Input!$H$87-Input!$H$136)-SUM($H539:L539),(Input!$H$87-Input!$H$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E539),(Input!$H$87-Input!$H$136)-SUM($H539:M539),(Input!$H$87-Input!$H$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E539),(Input!$H$87-Input!$H$136)-SUM($H539:N539),(Input!$H$87-Input!$H$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E539),(Input!$H$87-Input!$H$136)-SUM($H539:O539),(Input!$H$87-Input!$H$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E539),(Input!$H$87-Input!$H$136)-SUM($H539:P539),(Input!$H$87-Input!$H$136)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A32taxstdlife+$E540),(Input!$I$87-Input!$I$136)-SUM($I540:I540),(Input!$I$87-Input!$I$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A32taxstdlife+$E540),(Input!$I$87-Input!$I$136)-SUM($I540:J540),(Input!$I$87-Input!$I$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E540),(Input!$I$87-Input!$I$136)-SUM($I540:K540),(Input!$I$87-Input!$I$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E540),(Input!$I$87-Input!$I$136)-SUM($I540:L540),(Input!$I$87-Input!$I$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E540),(Input!$I$87-Input!$I$136)-SUM($I540:M540),(Input!$I$87-Input!$I$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E540),(Input!$I$87-Input!$I$136)-SUM($I540:N540),(Input!$I$87-Input!$I$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E540),(Input!$I$87-Input!$I$136)-SUM($I540:O540),(Input!$I$87-Input!$I$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E540),(Input!$I$87-Input!$I$136)-SUM($I540:P540),(Input!$I$87-Input!$I$136)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A32taxstdlife+$E541),(Input!$J$87-Input!$J$136)-SUM($J541:J541),(Input!$J$87-Input!$J$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E541),(Input!$J$87-Input!$J$136)-SUM($J541:K541),(Input!$J$87-Input!$J$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E541),(Input!$J$87-Input!$J$136)-SUM($J541:L541),(Input!$J$87-Input!$J$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E541),(Input!$J$87-Input!$J$136)-SUM($J541:M541),(Input!$J$87-Input!$J$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E541),(Input!$J$87-Input!$J$136)-SUM($J541:N541),(Input!$J$87-Input!$J$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E541),(Input!$J$87-Input!$J$136)-SUM($J541:O541),(Input!$J$87-Input!$J$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E541),(Input!$J$87-Input!$J$136)-SUM($J541:P541),(Input!$J$87-Input!$J$136)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E542),(Input!$K$87-Input!$K$136)-SUM($K542:K542),(Input!$K$87-Input!$K$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E542),(Input!$K$87-Input!$K$136)-SUM($K542:L542),(Input!$K$87-Input!$K$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E542),(Input!$K$87-Input!$K$136)-SUM($K542:M542),(Input!$K$87-Input!$K$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E542),(Input!$K$87-Input!$K$136)-SUM($K542:N542),(Input!$K$87-Input!$K$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E542),(Input!$K$87-Input!$K$136)-SUM($K542:O542),(Input!$K$87-Input!$K$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E542),(Input!$K$87-Input!$K$136)-SUM($K542:P542),(Input!$K$87-Input!$K$136)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E543),(Input!$L$87-Input!$L$136)-SUM($L543:L543),(Input!$L$87-Input!$L$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E543),(Input!$L$87-Input!$L$136)-SUM($L543:M543),(Input!$L$87-Input!$L$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E543),(Input!$L$87-Input!$L$136)-SUM($L543:N543),(Input!$L$87-Input!$L$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E543),(Input!$L$87-Input!$L$136)-SUM($L543:O543),(Input!$L$87-Input!$L$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E543),(Input!$L$87-Input!$L$136)-SUM($L543:P543),(Input!$L$87-Input!$L$136)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E544),(Input!$M$87-Input!$M$136)-SUM($M544:M544),(Input!$M$87-Input!$M$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E544),(Input!$M$87-Input!$M$136)-SUM($M544:N544),(Input!$M$87-Input!$M$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E544),(Input!$M$87-Input!$M$136)-SUM($M544:O544),(Input!$M$87-Input!$M$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E544),(Input!$M$87-Input!$M$136)-SUM($M544:P544),(Input!$M$87-Input!$M$136)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E545),(Input!$N$87-Input!$N$136)-SUM($N545:N545),(Input!$N$87-Input!$N$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E545),(Input!$N$87-Input!$N$136)-SUM($N545:O545),(Input!$N$87-Input!$N$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E545),(Input!$N$87-Input!$N$136)-SUM($N545:P545),(Input!$N$87-Input!$N$136)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E546),(Input!$O$87-Input!$O$136)-SUM($O546:O546),(Input!$O$87-Input!$O$136)/A32taxstdlife))","v":"n/a"},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E546),(Input!$O$87-Input!$O$136)-SUM($O546:P546),(Input!$O$87-Input!$O$136)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E547),(Input!$P$87-Input!$P$136)-SUM($P547:P547),(Input!$P$87-Input!$P$136)/A32taxstdlife))","v":"n/a"}]
[null,null,null,null,11]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,null,{"$f":"-SUM(G536:G548)","v":0},0,0,0,0,0,{"$f":"IF(Input!M276>0, -SUM(M536:M548), 0)","v":0},{"$f":"IF(Input!N276>0, -SUM(N536:N548), 0)","v":0},{"$f":"IF(Input!O276>0, -SUM(O536:O548), 0)","v":0},{"$f":"IF(Input!P276>0, -SUM(P536:P548), 0)","v":0},{"$f":"IF(Input!Q276>0, -SUM(Q536:Q548), 0)","v":0}]
[null,{"$f":"Asset33","v":"Business LV Metering"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A33taxremlife,A33taxvalue-SUM($F550:F550),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(H$3>A33taxremlife,A33taxvalue-SUM($F550:G550),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(I$3>A33taxremlife,A33taxvalue-SUM($F550:H550),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(J$3>A33taxremlife,A33taxvalue-SUM($F550:I550),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(K$3>A33taxremlife,A33taxvalue-SUM($F550:J550),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(L$3>A33taxremlife,A33taxvalue-SUM($F550:K550),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(M$3>A33taxremlife,A33taxvalue-SUM($F550:L550),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(N$3>A33taxremlife,A33taxvalue-SUM($F550:M550),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(O$3>A33taxremlife,A33taxvalue-SUM($F550:N550),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(P$3>A33taxremlife,A33taxvalue-SUM($F550:O550),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(Q$3>A33taxremlife,A33taxvalue-SUM($F550:P550),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A33taxstdlife+$E552),($G87)-SUM($G552:G552),($G87)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A33taxstdlife+$E552),($G87)-SUM($G552:H552),($G87)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A33taxstdlife+$E552),($G87)-SUM($G552:I552),($G87)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A33taxstdlife+$E552),($G87)-SUM($G552:J552),($G87)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E552),($G87)-SUM($G552:K552),($G87)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E552),($G87)-SUM($G552:L552),($G87)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E552),($G87)-SUM($G552:M552),($G87)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E552),($G87)-SUM($G552:N552),($G87)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E552),($G87)-SUM($G552:O552),($G87)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E552),($G87)-SUM($G552:P552),($G87)/A33taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A33taxstdlife+$E553),(Input!$H$88-Input!$H$137)-SUM($H553:H553),(Input!$H$88-Input!$H$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A33taxstdlife+$E553),(Input!$H$88-Input!$H$137)-SUM($H553:I553),(Input!$H$88-Input!$H$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A33taxstdlife+$E553),(Input!$H$88-Input!$H$137)-SUM($H553:J553),(Input!$H$88-Input!$H$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E553),(Input!$H$88-Input!$H$137)-SUM($H553:K553),(Input!$H$88-Input!$H$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E553),(Input!$H$88-Input!$H$137)-SUM($H553:L553),(Input!$H$88-Input!$H$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E553),(Input!$H$88-Input!$H$137)-SUM($H553:M553),(Input!$H$88-Input!$H$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E553),(Input!$H$88-Input!$H$137)-SUM($H553:N553),(Input!$H$88-Input!$H$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E553),(Input!$H$88-Input!$H$137)-SUM($H553:O553),(Input!$H$88-Input!$H$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E553),(Input!$H$88-Input!$H$137)-SUM($H553:P553),(Input!$H$88-Input!$H$137)/A33taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A33taxstdlife+$E554),(Input!$I$88-Input!$I$137)-SUM($I554:I554),(Input!$I$88-Input!$I$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A33taxstdlife+$E554),(Input!$I$88-Input!$I$137)-SUM($I554:J554),(Input!$I$88-Input!$I$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E554),(Input!$I$88-Input!$I$137)-SUM($I554:K554),(Input!$I$88-Input!$I$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E554),(Input!$I$88-Input!$I$137)-SUM($I554:L554),(Input!$I$88-Input!$I$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E554),(Input!$I$88-Input!$I$137)-SUM($I554:M554),(Input!$I$88-Input!$I$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E554),(Input!$I$88-Input!$I$137)-SUM($I554:N554),(Input!$I$88-Input!$I$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E554),(Input!$I$88-Input!$I$137)-SUM($I554:O554),(Input!$I$88-Input!$I$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E554),(Input!$I$88-Input!$I$137)-SUM($I554:P554),(Input!$I$88-Input!$I$137)/A33taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A33taxstdlife+$E555),(Input!$J$88-Input!$J$137)-SUM($J555:J555),(Input!$J$88-Input!$J$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E555),(Input!$J$88-Input!$J$137)-SUM($J555:K555),(Input!$J$88-Input!$J$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E555),(Input!$J$88-Input!$J$137)-SUM($J555:L555),(Input!$J$88-Input!$J$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E555),(Input!$J$88-Input!$J$137)-SUM($J555:M555),(Input!$J$88-Input!$J$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E555),(Input!$J$88-Input!$J$137)-SUM($J555:N555),(Input!$J$88-Input!$J$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E555),(Input!$J$88-Input!$J$137)-SUM($J555:O555),(Input!$J$88-Input!$J$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E555),(Input!$J$88-Input!$J$137)-SUM($J555:P555),(Input!$J$88-Input!$J$137)/A33taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E556),(Input!$K$88-Input!$K$137)-SUM($K556:K556),(Input!$K$88-Input!$K$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E556),(Input!$K$88-Input!$K$137)-SUM($K556:L556),(Input!$K$88-Input!$K$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E556),(Input!$K$88-Input!$K$137)-SUM($K556:M556),(Input!$K$88-Input!$K$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E556),(Input!$K$88-Input!$K$137)-SUM($K556:N556),(Input!$K$88-Input!$K$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E556),(Input!$K$88-Input!$K$137)-SUM($K556:O556),(Input!$K$88-Input!$K$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E556),(Input!$K$88-Input!$K$137)-SUM($K556:P556),(Input!$K$88-Input!$K$137)/A33taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E557),(Input!$L$88-Input!$L$137)-SUM($L557:L557),(Input!$L$88-Input!$L$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E557),(Input!$L$88-Input!$L$137)-SUM($L557:M557),(Input!$L$88-Input!$L$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E557),(Input!$L$88-Input!$L$137)-SUM($L557:N557),(Input!$L$88-Input!$L$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E557),(Input!$L$88-Input!$L$137)-SUM($L557:O557),(Input!$L$88-Input!$L$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E557),(Input!$L$88-Input!$L$137)-SUM($L557:P557),(Input!$L$88-Input!$L$137)/A33taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E558),(Input!$M$88-Input!$M$137)-SUM($M558:M558),(Input!$M$88-Input!$M$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E558),(Input!$M$88-Input!$M$137)-SUM($M558:N558),(Input!$M$88-Input!$M$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E558),(Input!$M$88-Input!$M$137)-SUM($M558:O558),(Input!$M$88-Input!$M$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E558),(Input!$M$88-Input!$M$137)-SUM($M558:P558),(Input!$M$88-Input!$M$137)/A33taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E559),(Input!$N$88-Input!$N$137)-SUM($N559:N559),(Input!$N$88-Input!$N$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E559),(Input!$N$88-Input!$N$137)-SUM($N559:O559),(Input!$N$88-Input!$N$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E559),(Input!$N$88-Input!$N$137)-SUM($N559:P559),(Input!$N$88-Input!$N$137)/A33taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E560),(Input!$O$88-Input!$O$137)-SUM($O560:O560),(Input!$O$88-Input!$O$137)/A33taxstdlife))","v":"n/a"},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E560),(Input!$O$88-Input!$O$137)-SUM($O560:P560),(Input!$O$88-Input!$O$137)/A33taxstdlife))","v":"n/a"}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E561),(Input!$P$88-Input!$P$137)-SUM($P561:P561),(Input!$P$88-Input!$P$137)/A33taxstdlife))","v":"n/a"}]
[null,null,null,null,11]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,null,null,{"$f":"-SUM(G550:G562)","v":0},0,0,0,0,0,{"$f":"IF(Input!M290>0, -SUM(M550:M562), 0)","v":0},{"$f":"IF(Input!N290>0, -SUM(N550:N562), 0)","v":0},{"$f":"IF(Input!O290>0, -SUM(O550:O562), 0)","v":0},{"$f":"IF(Input!P290>0, -SUM(P550:P562), 0)","v":0},{"$f":"IF(Input!Q290>0, -SUM(Q550:Q562), 0)","v":0}]
[null,{"$f":"Asset34","v":"Domestic LV Metering"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A34taxremlife,A34taxvalue-SUM($F564:F564),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(H$3>A34taxremlife,A34taxvalue-SUM($F564:G564),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(I$3>A34taxremlife,A34taxvalue-SUM($F564:H564),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(J$3>A34taxremlife,A34taxvalue-SUM($F564:I564),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(K$3>A34taxremlife,A34taxvalue-SUM($F564:J564),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(L$3>A34taxremlife,A34taxvalue-SUM($F564:K564),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(M$3>A34taxremlife,A34taxvalue-SUM($F564:L564),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(N$3>A34taxremlife,A34taxvalue-SUM($F564:M564),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(O$3>A34taxremlife,A34taxvalue-SUM($F564:N564),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(P$3>A34taxremlife,A34taxvalue-SUM($F564:O564),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(Q$3>A34taxremlife,A34taxvalue-SUM($F564:P564),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A34taxstdlife+$E566),($G88)-SUM($G566:G566),($G88)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A34taxstdlife+$E566),($G88)-SUM($G566:H566),($G88)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A34taxstdlife+$E566),($G88)-SUM($G566:I566),($G88)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A34taxstdlife+$E566),($G88)-SUM($G566:J566),($G88)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E566),($G88)-SUM($G566:K566),($G88)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E566),($G88)-SUM($G566:L566),($G88)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E566),($G88)-SUM($G566:M566),($G88)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E566),($G88)-SUM($G566:N566),($G88)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E566),($G88)-SUM($G566:O566),($G88)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E566),($G88)-SUM($G566:P566),($G88)/A34taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A34taxstdlife+$E567),(Input!$H$89-Input!$H$138)-SUM($H567:H567),(Input!$H$89-Input!$H$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A34taxstdlife+$E567),(Input!$H$89-Input!$H$138)-SUM($H567:I567),(Input!$H$89-Input!$H$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A34taxstdlife+$E567),(Input!$H$89-Input!$H$138)-SUM($H567:J567),(Input!$H$89-Input!$H$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E567),(Input!$H$89-Input!$H$138)-SUM($H567:K567),(Input!$H$89-Input!$H$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E567),(Input!$H$89-Input!$H$138)-SUM($H567:L567),(Input!$H$89-Input!$H$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E567),(Input!$H$89-Input!$H$138)-SUM($H567:M567),(Input!$H$89-Input!$H$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E567),(Input!$H$89-Input!$H$138)-SUM($H567:N567),(Input!$H$89-Input!$H$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E567),(Input!$H$89-Input!$H$138)-SUM($H567:O567),(Input!$H$89-Input!$H$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E567),(Input!$H$89-Input!$H$138)-SUM($H567:P567),(Input!$H$89-Input!$H$138)/A34taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A34taxstdlife+$E568),(Input!$I$89-Input!$I$138)-SUM($I568:I568),(Input!$I$89-Input!$I$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A34taxstdlife+$E568),(Input!$I$89-Input!$I$138)-SUM($I568:J568),(Input!$I$89-Input!$I$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E568),(Input!$I$89-Input!$I$138)-SUM($I568:K568),(Input!$I$89-Input!$I$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E568),(Input!$I$89-Input!$I$138)-SUM($I568:L568),(Input!$I$89-Input!$I$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E568),(Input!$I$89-Input!$I$138)-SUM($I568:M568),(Input!$I$89-Input!$I$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E568),(Input!$I$89-Input!$I$138)-SUM($I568:N568),(Input!$I$89-Input!$I$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E568),(Input!$I$89-Input!$I$138)-SUM($I568:O568),(Input!$I$89-Input!$I$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E568),(Input!$I$89-Input!$I$138)-SUM($I568:P568),(Input!$I$89-Input!$I$138)/A34taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A34taxstdlife+$E569),(Input!$J$89-Input!$J$138)-SUM($J569:J569),(Input!$J$89-Input!$J$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E569),(Input!$J$89-Input!$J$138)-SUM($J569:K569),(Input!$J$89-Input!$J$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E569),(Input!$J$89-Input!$J$138)-SUM($J569:L569),(Input!$J$89-Input!$J$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E569),(Input!$J$89-Input!$J$138)-SUM($J569:M569),(Input!$J$89-Input!$J$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E569),(Input!$J$89-Input!$J$138)-SUM($J569:N569),(Input!$J$89-Input!$J$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E569),(Input!$J$89-Input!$J$138)-SUM($J569:O569),(Input!$J$89-Input!$J$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E569),(Input!$J$89-Input!$J$138)-SUM($J569:P569),(Input!$J$89-Input!$J$138)/A34taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E570),(Input!$K$89-Input!$K$138)-SUM($K570:K570),(Input!$K$89-Input!$K$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E570),(Input!$K$89-Input!$K$138)-SUM($K570:L570),(Input!$K$89-Input!$K$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E570),(Input!$K$89-Input!$K$138)-SUM($K570:M570),(Input!$K$89-Input!$K$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E570),(Input!$K$89-Input!$K$138)-SUM($K570:N570),(Input!$K$89-Input!$K$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E570),(Input!$K$89-Input!$K$138)-SUM($K570:O570),(Input!$K$89-Input!$K$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E570),(Input!$K$89-Input!$K$138)-SUM($K570:P570),(Input!$K$89-Input!$K$138)/A34taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E571),(Input!$L$89-Input!$L$138)-SUM($L571:L571),(Input!$L$89-Input!$L$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E571),(Input!$L$89-Input!$L$138)-SUM($L571:M571),(Input!$L$89-Input!$L$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E571),(Input!$L$89-Input!$L$138)-SUM($L571:N571),(Input!$L$89-Input!$L$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E571),(Input!$L$89-Input!$L$138)-SUM($L571:O571),(Input!$L$89-Input!$L$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E571),(Input!$L$89-Input!$L$138)-SUM($L571:P571),(Input!$L$89-Input!$L$138)/A34taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E572),(Input!$M$89-Input!$M$138)-SUM($M572:M572),(Input!$M$89-Input!$M$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E572),(Input!$M$89-Input!$M$138)-SUM($M572:N572),(Input!$M$89-Input!$M$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E572),(Input!$M$89-Input!$M$138)-SUM($M572:O572),(Input!$M$89-Input!$M$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E572),(Input!$M$89-Input!$M$138)-SUM($M572:P572),(Input!$M$89-Input!$M$138)/A34taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E573),(Input!$N$89-Input!$N$138)-SUM($N573:N573),(Input!$N$89-Input!$N$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E573),(Input!$N$89-Input!$N$138)-SUM($N573:O573),(Input!$N$89-Input!$N$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E573),(Input!$N$89-Input!$N$138)-SUM($N573:P573),(Input!$N$89-Input!$N$138)/A34taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E574),(Input!$O$89-Input!$O$138)-SUM($O574:O574),(Input!$O$89-Input!$O$138)/A34taxstdlife))","v":"n/a"},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E574),(Input!$O$89-Input!$O$138)-SUM($O574:P574),(Input!$O$89-Input!$O$138)/A34taxstdlife))","v":"n/a"}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E575),(Input!$P$89-Input!$P$138)-SUM($P575:P575),(Input!$P$89-Input!$P$138)/A34taxstdlife))","v":"n/a"}]
[null,null,null,null,11]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,null,{"$f":"-SUM(G564:G576)","v":0},0,0,0,0,0,{"$f":"IF(Input!M304>0, -SUM(M564:M576), 0)","v":0},{"$f":"IF(Input!N304>0, -SUM(N564:N576), 0)","v":0},{"$f":"IF(Input!O304>0, -SUM(O564:O576), 0)","v":0},{"$f":"IF(Input!P304>0, -SUM(P564:P576), 0)","v":0},{"$f":"IF(Input!Q304>0, -SUM(Q564:Q576), 0)","v":0}]
[null,{"$f":"Asset35","v":"Off Peak Metering"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A35taxremlife,A35taxvalue-SUM($F578:F578),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(H$3>A35taxremlife,A35taxvalue-SUM($F578:G578),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(I$3>A35taxremlife,A35taxvalue-SUM($F578:H578),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(J$3>A35taxremlife,A35taxvalue-SUM($F578:I578),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(K$3>A35taxremlife,A35taxvalue-SUM($F578:J578),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(L$3>A35taxremlife,A35taxvalue-SUM($F578:K578),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(M$3>A35taxremlife,A35taxvalue-SUM($F578:L578),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(N$3>A35taxremlife,A35taxvalue-SUM($F578:M578),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(O$3>A35taxremlife,A35taxvalue-SUM($F578:N578),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(P$3>A35taxremlife,A35taxvalue-SUM($F578:O578),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(Q$3>A35taxremlife,A35taxvalue-SUM($F578:P578),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A35taxstdlife+$E580),($G89)-SUM($G580:G580),($G89)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A35taxstdlife+$E580),($G89)-SUM($G580:H580),($G89)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A35taxstdlife+$E580),($G89)-SUM($G580:I580),($G89)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A35taxstdlife+$E580),($G89)-SUM($G580:J580),($G89)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E580),($G89)-SUM($G580:K580),($G89)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E580),($G89)-SUM($G580:L580),($G89)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E580),($G89)-SUM($G580:M580),($G89)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E580),($G89)-SUM($G580:N580),($G89)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E580),($G89)-SUM($G580:O580),($G89)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E580),($G89)-SUM($G580:P580),($G89)/A35taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A35taxstdlife+$E581),(Input!$H$90-Input!$H$139)-SUM($H581:H581),(Input!$H$90-Input!$H$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A35taxstdlife+$E581),(Input!$H$90-Input!$H$139)-SUM($H581:I581),(Input!$H$90-Input!$H$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A35taxstdlife+$E581),(Input!$H$90-Input!$H$139)-SUM($H581:J581),(Input!$H$90-Input!$H$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E581),(Input!$H$90-Input!$H$139)-SUM($H581:K581),(Input!$H$90-Input!$H$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E581),(Input!$H$90-Input!$H$139)-SUM($H581:L581),(Input!$H$90-Input!$H$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E581),(Input!$H$90-Input!$H$139)-SUM($H581:M581),(Input!$H$90-Input!$H$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E581),(Input!$H$90-Input!$H$139)-SUM($H581:N581),(Input!$H$90-Input!$H$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E581),(Input!$H$90-Input!$H$139)-SUM($H581:O581),(Input!$H$90-Input!$H$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E581),(Input!$H$90-Input!$H$139)-SUM($H581:P581),(Input!$H$90-Input!$H$139)/A35taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A35taxstdlife+$E582),(Input!$I$90-Input!$I$139)-SUM($I582:I582),(Input!$I$90-Input!$I$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A35taxstdlife+$E582),(Input!$I$90-Input!$I$139)-SUM($I582:J582),(Input!$I$90-Input!$I$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E582),(Input!$I$90-Input!$I$139)-SUM($I582:K582),(Input!$I$90-Input!$I$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E582),(Input!$I$90-Input!$I$139)-SUM($I582:L582),(Input!$I$90-Input!$I$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E582),(Input!$I$90-Input!$I$139)-SUM($I582:M582),(Input!$I$90-Input!$I$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E582),(Input!$I$90-Input!$I$139)-SUM($I582:N582),(Input!$I$90-Input!$I$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E582),(Input!$I$90-Input!$I$139)-SUM($I582:O582),(Input!$I$90-Input!$I$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E582),(Input!$I$90-Input!$I$139)-SUM($I582:P582),(Input!$I$90-Input!$I$139)/A35taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A35taxstdlife+$E583),(Input!$J$90-Input!$J$139)-SUM($J583:J583),(Input!$J$90-Input!$J$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E583),(Input!$J$90-Input!$J$139)-SUM($J583:K583),(Input!$J$90-Input!$J$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E583),(Input!$J$90-Input!$J$139)-SUM($J583:L583),(Input!$J$90-Input!$J$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E583),(Input!$J$90-Input!$J$139)-SUM($J583:M583),(Input!$J$90-Input!$J$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E583),(Input!$J$90-Input!$J$139)-SUM($J583:N583),(Input!$J$90-Input!$J$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E583),(Input!$J$90-Input!$J$139)-SUM($J583:O583),(Input!$J$90-Input!$J$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E583),(Input!$J$90-Input!$J$139)-SUM($J583:P583),(Input!$J$90-Input!$J$139)/A35taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E584),(Input!$K$90-Input!$K$139)-SUM($K584:K584),(Input!$K$90-Input!$K$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E584),(Input!$K$90-Input!$K$139)-SUM($K584:L584),(Input!$K$90-Input!$K$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E584),(Input!$K$90-Input!$K$139)-SUM($K584:M584),(Input!$K$90-Input!$K$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E584),(Input!$K$90-Input!$K$139)-SUM($K584:N584),(Input!$K$90-Input!$K$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E584),(Input!$K$90-Input!$K$139)-SUM($K584:O584),(Input!$K$90-Input!$K$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E584),(Input!$K$90-Input!$K$139)-SUM($K584:P584),(Input!$K$90-Input!$K$139)/A35taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E585),(Input!$L$90-Input!$L$139)-SUM($L585:L585),(Input!$L$90-Input!$L$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E585),(Input!$L$90-Input!$L$139)-SUM($L585:M585),(Input!$L$90-Input!$L$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E585),(Input!$L$90-Input!$L$139)-SUM($L585:N585),(Input!$L$90-Input!$L$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E585),(Input!$L$90-Input!$L$139)-SUM($L585:O585),(Input!$L$90-Input!$L$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E585),(Input!$L$90-Input!$L$139)-SUM($L585:P585),(Input!$L$90-Input!$L$139)/A35taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E586),(Input!$M$90-Input!$M$139)-SUM($M586:M586),(Input!$M$90-Input!$M$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E586),(Input!$M$90-Input!$M$139)-SUM($M586:N586),(Input!$M$90-Input!$M$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E586),(Input!$M$90-Input!$M$139)-SUM($M586:O586),(Input!$M$90-Input!$M$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E586),(Input!$M$90-Input!$M$139)-SUM($M586:P586),(Input!$M$90-Input!$M$139)/A35taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E587),(Input!$N$90-Input!$N$139)-SUM($N587:N587),(Input!$N$90-Input!$N$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E587),(Input!$N$90-Input!$N$139)-SUM($N587:O587),(Input!$N$90-Input!$N$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E587),(Input!$N$90-Input!$N$139)-SUM($N587:P587),(Input!$N$90-Input!$N$139)/A35taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E588),(Input!$O$90-Input!$O$139)-SUM($O588:O588),(Input!$O$90-Input!$O$139)/A35taxstdlife))","v":"n/a"},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E588),(Input!$O$90-Input!$O$139)-SUM($O588:P588),(Input!$O$90-Input!$O$139)/A35taxstdlife))","v":"n/a"}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E589),(Input!$P$90-Input!$P$139)-SUM($P589:P589),(Input!$P$90-Input!$P$139)/A35taxstdlife))","v":"n/a"}]
[null,null,null,null,11]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,null,{"$f":"-SUM(G578:G590)","v":0},0,0,0,0,0,{"$f":"IF(Input!M318>0, -SUM(M578:M590), 0)","v":0},{"$f":"IF(Input!N318>0, -SUM(N578:N590), 0)","v":0},{"$f":"IF(Input!O318>0, -SUM(O578:O590), 0)","v":0},{"$f":"IF(Input!P318>0, -SUM(P578:P590), 0)","v":0},{"$f":"IF(Input!Q318>0, -SUM(Q578:Q590), 0)","v":0}]
[null,{"$f":"Asset36","v":"Emergency Network Spares"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A36taxremlife,A36taxvalue-SUM($F592:F592),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":"n/a"},{"$f":"IF(H$3>A36taxremlife,A36taxvalue-SUM($F592:G592),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":"n/a"},{"$f":"IF(I$3>A36taxremlife,A36taxvalue-SUM($F592:H592),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":"n/a"},{"$f":"IF(J$3>A36taxremlife,A36taxvalue-SUM($F592:I592),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":"n/a"},{"$f":"IF(K$3>A36taxremlife,A36taxvalue-SUM($F592:J592),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":"n/a"},{"$f":"IF(L$3>A36taxremlife,A36taxvalue-SUM($F592:K592),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":"n/a"},{"$f":"IF(M$3>A36taxremlife,A36taxvalue-SUM($F592:L592),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":"n/a"},{"$f":"IF(N$3>A36taxremlife,A36taxvalue-SUM($F592:M592),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":"n/a"},{"$f":"IF(O$3>A36taxremlife,A36taxvalue-SUM($F592:N592),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":"n/a"},{"$f":"IF(P$3>A36taxremlife,A36taxvalue-SUM($F592:O592),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A36taxremlife,A36taxvalue-SUM($F592:P592),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A36taxstdlife+$E594),($G90)-SUM($G594:G594),($G90)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A36taxstdlife+$E594),($G90)-SUM($G594:H594),($G90)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A36taxstdlife+$E594),($G90)-SUM($G594:I594),($G90)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A36taxstdlife+$E594),($G90)-SUM($G594:J594),($G90)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E594),($G90)-SUM($G594:K594),($G90)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E594),($G90)-SUM($G594:L594),($G90)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E594),($G90)-SUM($G594:M594),($G90)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E594),($G90)-SUM($G594:N594),($G90)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E594),($G90)-SUM($G594:O594),($G90)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E594),($G90)-SUM($G594:P594),($G90)/A36taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A36taxstdlife+$E595),(Input!$H$91-Input!$H$140)-SUM($H595:H595),(Input!$H$91-Input!$H$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A36taxstdlife+$E595),(Input!$H$91-Input!$H$140)-SUM($H595:I595),(Input!$H$91-Input!$H$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A36taxstdlife+$E595),(Input!$H$91-Input!$H$140)-SUM($H595:J595),(Input!$H$91-Input!$H$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E595),(Input!$H$91-Input!$H$140)-SUM($H595:K595),(Input!$H$91-Input!$H$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E595),(Input!$H$91-Input!$H$140)-SUM($H595:L595),(Input!$H$91-Input!$H$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E595),(Input!$H$91-Input!$H$140)-SUM($H595:M595),(Input!$H$91-Input!$H$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E595),(Input!$H$91-Input!$H$140)-SUM($H595:N595),(Input!$H$91-Input!$H$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E595),(Input!$H$91-Input!$H$140)-SUM($H595:O595),(Input!$H$91-Input!$H$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E595),(Input!$H$91-Input!$H$140)-SUM($H595:P595),(Input!$H$91-Input!$H$140)/A36taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A36taxstdlife+$E596),(Input!$I$91-Input!$I$140)-SUM($I596:I596),(Input!$I$91-Input!$I$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A36taxstdlife+$E596),(Input!$I$91-Input!$I$140)-SUM($I596:J596),(Input!$I$91-Input!$I$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E596),(Input!$I$91-Input!$I$140)-SUM($I596:K596),(Input!$I$91-Input!$I$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E596),(Input!$I$91-Input!$I$140)-SUM($I596:L596),(Input!$I$91-Input!$I$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E596),(Input!$I$91-Input!$I$140)-SUM($I596:M596),(Input!$I$91-Input!$I$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E596),(Input!$I$91-Input!$I$140)-SUM($I596:N596),(Input!$I$91-Input!$I$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E596),(Input!$I$91-Input!$I$140)-SUM($I596:O596),(Input!$I$91-Input!$I$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E596),(Input!$I$91-Input!$I$140)-SUM($I596:P596),(Input!$I$91-Input!$I$140)/A36taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A36taxstdlife+$E597),(Input!$J$91-Input!$J$140)-SUM($J597:J597),(Input!$J$91-Input!$J$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E597),(Input!$J$91-Input!$J$140)-SUM($J597:K597),(Input!$J$91-Input!$J$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E597),(Input!$J$91-Input!$J$140)-SUM($J597:L597),(Input!$J$91-Input!$J$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E597),(Input!$J$91-Input!$J$140)-SUM($J597:M597),(Input!$J$91-Input!$J$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E597),(Input!$J$91-Input!$J$140)-SUM($J597:N597),(Input!$J$91-Input!$J$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E597),(Input!$J$91-Input!$J$140)-SUM($J597:O597),(Input!$J$91-Input!$J$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E597),(Input!$J$91-Input!$J$140)-SUM($J597:P597),(Input!$J$91-Input!$J$140)/A36taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E598),(Input!$K$91-Input!$K$140)-SUM($K598:K598),(Input!$K$91-Input!$K$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E598),(Input!$K$91-Input!$K$140)-SUM($K598:L598),(Input!$K$91-Input!$K$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E598),(Input!$K$91-Input!$K$140)-SUM($K598:M598),(Input!$K$91-Input!$K$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E598),(Input!$K$91-Input!$K$140)-SUM($K598:N598),(Input!$K$91-Input!$K$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E598),(Input!$K$91-Input!$K$140)-SUM($K598:O598),(Input!$K$91-Input!$K$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E598),(Input!$K$91-Input!$K$140)-SUM($K598:P598),(Input!$K$91-Input!$K$140)/A36taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E599),(Input!$L$91-Input!$L$140)-SUM($L599:L599),(Input!$L$91-Input!$L$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E599),(Input!$L$91-Input!$L$140)-SUM($L599:M599),(Input!$L$91-Input!$L$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E599),(Input!$L$91-Input!$L$140)-SUM($L599:N599),(Input!$L$91-Input!$L$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E599),(Input!$L$91-Input!$L$140)-SUM($L599:O599),(Input!$L$91-Input!$L$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E599),(Input!$L$91-Input!$L$140)-SUM($L599:P599),(Input!$L$91-Input!$L$140)/A36taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E600),(Input!$M$91-Input!$M$140)-SUM($M600:M600),(Input!$M$91-Input!$M$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E600),(Input!$M$91-Input!$M$140)-SUM($M600:N600),(Input!$M$91-Input!$M$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E600),(Input!$M$91-Input!$M$140)-SUM($M600:O600),(Input!$M$91-Input!$M$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E600),(Input!$M$91-Input!$M$140)-SUM($M600:P600),(Input!$M$91-Input!$M$140)/A36taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E601),(Input!$N$91-Input!$N$140)-SUM($N601:N601),(Input!$N$91-Input!$N$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E601),(Input!$N$91-Input!$N$140)-SUM($N601:O601),(Input!$N$91-Input!$N$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E601),(Input!$N$91-Input!$N$140)-SUM($N601:P601),(Input!$N$91-Input!$N$140)/A36taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E602),(Input!$O$91-Input!$O$140)-SUM($O602:O602),(Input!$O$91-Input!$O$140)/A36taxstdlife))","v":"n/a"},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E602),(Input!$O$91-Input!$O$140)-SUM($O602:P602),(Input!$O$91-Input!$O$140)/A36taxstdlife))","v":"n/a"}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E603),(Input!$P$91-Input!$P$140)-SUM($P603:P603),(Input!$P$91-Input!$P$140)/A36taxstdlife))","v":"n/a"}]
[null,null,null,null,11]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,null,{"$f":"-SUM(G592:G604)","v":0},0,0,0,0,0,{"$f":"IF(Input!M332>0, -SUM(M592:M604), 0)","v":0},{"$f":"IF(Input!N332>0, -SUM(N592:N604), 0)","v":0},{"$f":"IF(Input!O332>0, -SUM(O592:O604), 0)","v":0},{"$f":"IF(Input!P332>0, -SUM(P592:P604), 0)","v":0},{"$f":"IF(Input!Q332>0, -SUM(Q592:Q604), 0)","v":0}]
[null,{"$f":"Asset37","v":"Motor Vehicles"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A37taxremlife,A37taxvalue-SUM($F606:F606),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":4.5208271378900857},{"$f":"IF(H$3>A37taxremlife,A37taxvalue-SUM($F606:G606),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":4.5208271378900857},{"$f":"IF(I$3>A37taxremlife,A37taxvalue-SUM($F606:H606),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":4.5208271378900857},{"$f":"IF(J$3>A37taxremlife,A37taxvalue-SUM($F606:I606),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":4.5208271378900857},{"$f":"IF(K$3>A37taxremlife,A37taxvalue-SUM($F606:J606),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":4.5208271378900857},{"$f":"IF(L$3>A37taxremlife,A37taxvalue-SUM($F606:K606),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":1.9067285168438417},{"$f":"IF(M$3>A37taxremlife,A37taxvalue-SUM($F606:L606),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(N$3>A37taxremlife,A37taxvalue-SUM($F606:M606),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(O$3>A37taxremlife,A37taxvalue-SUM($F606:N606),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(P$3>A37taxremlife,A37taxvalue-SUM($F606:O606),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(Q$3>A37taxremlife,A37taxvalue-SUM($F606:P606),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A37taxstdlife+$E608),($G91)-SUM($G608:G608),($G91)/A37taxstdlife))","v":-0.24350870219634577},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A37taxstdlife+$E608),($G91)-SUM($G608:H608),($G91)/A37taxstdlife))","v":-0.24350870219634577},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A37taxstdlife+$E608),($G91)-SUM($G608:I608),($G91)/A37taxstdlife))","v":-0.24350870219634577},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A37taxstdlife+$E608),($G91)-SUM($G608:J608),($G91)/A37taxstdlife))","v":-0.24350870219634577},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E608),($G91)-SUM($G608:K608),($G91)/A37taxstdlife))","v":-0.24350870219634577},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E608),($G91)-SUM($G608:L608),($G91)/A37taxstdlife))","v":-0.24350870219634577},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E608),($G91)-SUM($G608:M608),($G91)/A37taxstdlife))","v":-0.24350870219634577},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E608),($G91)-SUM($G608:N608),($G91)/A37taxstdlife))","v":-0.24350870219634577},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E608),($G91)-SUM($G608:O608),($G91)/A37taxstdlife))","v":-0.24350870219634577},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E608),($G91)-SUM($G608:P608),($G91)/A37taxstdlife))","v":-5.6893959857599263E-2}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A37taxstdlife+$E609),(Input!$H$92-Input!$H$141)-SUM($H609:H609),(Input!$H$92-Input!$H$141)/A37taxstdlife))","v":0.29825062896956234},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A37taxstdlife+$E609),(Input!$H$92-Input!$H$141)-SUM($H609:I609),(Input!$H$92-Input!$H$141)/A37taxstdlife))","v":0.29825062896956234},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A37taxstdlife+$E609),(Input!$H$92-Input!$H$141)-SUM($H609:J609),(Input!$H$92-Input!$H$141)/A37taxstdlife))","v":0.29825062896956234},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E609),(Input!$H$92-Input!$H$141)-SUM($H609:K609),(Input!$H$92-Input!$H$141)/A37taxstdlife))","v":0.29825062896956234},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E609),(Input!$H$92-Input!$H$141)-SUM($H609:L609),(Input!$H$92-Input!$H$141)/A37taxstdlife))","v":0.29825062896956234},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E609),(Input!$H$92-Input!$H$141)-SUM($H609:M609),(Input!$H$92-Input!$H$141)/A37taxstdlife))","v":0.29825062896956234},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E609),(Input!$H$92-Input!$H$141)-SUM($H609:N609),(Input!$H$92-Input!$H$141)/A37taxstdlife))","v":0.29825062896956234},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E609),(Input!$H$92-Input!$H$141)-SUM($H609:O609),(Input!$H$92-Input!$H$141)/A37taxstdlife))","v":0.29825062896956234},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E609),(Input!$H$92-Input!$H$141)-SUM($H609:P609),(Input!$H$92-Input!$H$141)/A37taxstdlife))","v":0.29825062896956234}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A37taxstdlife+$E610),(Input!$I$92-Input!$I$141)-SUM($I610:I610),(Input!$I$92-Input!$I$141)/A37taxstdlife))","v":0.42739155426599662},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A37taxstdlife+$E610),(Input!$I$92-Input!$I$141)-SUM($I610:J610),(Input!$I$92-Input!$I$141)/A37taxstdlife))","v":0.42739155426599662},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E610),(Input!$I$92-Input!$I$141)-SUM($I610:K610),(Input!$I$92-Input!$I$141)/A37taxstdlife))","v":0.42739155426599662},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E610),(Input!$I$92-Input!$I$141)-SUM($I610:L610),(Input!$I$92-Input!$I$141)/A37taxstdlife))","v":0.42739155426599662},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E610),(Input!$I$92-Input!$I$141)-SUM($I610:M610),(Input!$I$92-Input!$I$141)/A37taxstdlife))","v":0.42739155426599662},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E610),(Input!$I$92-Input!$I$141)-SUM($I610:N610),(Input!$I$92-Input!$I$141)/A37taxstdlife))","v":0.42739155426599662},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E610),(Input!$I$92-Input!$I$141)-SUM($I610:O610),(Input!$I$92-Input!$I$141)/A37taxstdlife))","v":0.42739155426599662},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E610),(Input!$I$92-Input!$I$141)-SUM($I610:P610),(Input!$I$92-Input!$I$141)/A37taxstdlife))","v":0.42739155426599662}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A37taxstdlife+$E611),(Input!$J$92-Input!$J$141)-SUM($J611:J611),(Input!$J$92-Input!$J$141)/A37taxstdlife))","v":0.15844234974189475},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E611),(Input!$J$92-Input!$J$141)-SUM($J611:K611),(Input!$J$92-Input!$J$141)/A37taxstdlife))","v":0.15844234974189475},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E611),(Input!$J$92-Input!$J$141)-SUM($J611:L611),(Input!$J$92-Input!$J$141)/A37taxstdlife))","v":0.15844234974189475},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E611),(Input!$J$92-Input!$J$141)-SUM($J611:M611),(Input!$J$92-Input!$J$141)/A37taxstdlife))","v":0.15844234974189475},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E611),(Input!$J$92-Input!$J$141)-SUM($J611:N611),(Input!$J$92-Input!$J$141)/A37taxstdlife))","v":0.15844234974189475},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E611),(Input!$J$92-Input!$J$141)-SUM($J611:O611),(Input!$J$92-Input!$J$141)/A37taxstdlife))","v":0.15844234974189475},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E611),(Input!$J$92-Input!$J$141)-SUM($J611:P611),(Input!$J$92-Input!$J$141)/A37taxstdlife))","v":0.15844234974189475}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E612),(Input!$K$92-Input!$K$141)-SUM($K612:K612),(Input!$K$92-Input!$K$141)/A37taxstdlife))","v":0.20904229488011616},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E612),(Input!$K$92-Input!$K$141)-SUM($K612:L612),(Input!$K$92-Input!$K$141)/A37taxstdlife))","v":0.20904229488011616},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E612),(Input!$K$92-Input!$K$141)-SUM($K612:M612),(Input!$K$92-Input!$K$141)/A37taxstdlife))","v":0.20904229488011616},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E612),(Input!$K$92-Input!$K$141)-SUM($K612:N612),(Input!$K$92-Input!$K$141)/A37taxstdlife))","v":0.20904229488011616},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E612),(Input!$K$92-Input!$K$141)-SUM($K612:O612),(Input!$K$92-Input!$K$141)/A37taxstdlife))","v":0.20904229488011616},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E612),(Input!$K$92-Input!$K$141)-SUM($K612:P612),(Input!$K$92-Input!$K$141)/A37taxstdlife))","v":0.20904229488011616}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E613),(Input!$L$92-Input!$L$141)-SUM($L613:L613),(Input!$L$92-Input!$L$141)/A37taxstdlife))","v":0.17882243345007304},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E613),(Input!$L$92-Input!$L$141)-SUM($L613:M613),(Input!$L$92-Input!$L$141)/A37taxstdlife))","v":0.17882243345007304},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E613),(Input!$L$92-Input!$L$141)-SUM($L613:N613),(Input!$L$92-Input!$L$141)/A37taxstdlife))","v":0.17882243345007304},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E613),(Input!$L$92-Input!$L$141)-SUM($L613:O613),(Input!$L$92-Input!$L$141)/A37taxstdlife))","v":0.17882243345007304},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E613),(Input!$L$92-Input!$L$141)-SUM($L613:P613),(Input!$L$92-Input!$L$141)/A37taxstdlife))","v":0.17882243345007304}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E614),(Input!$M$92-Input!$M$141)-SUM($M614:M614),(Input!$M$92-Input!$M$141)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E614),(Input!$M$92-Input!$M$141)-SUM($M614:N614),(Input!$M$92-Input!$M$141)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E614),(Input!$M$92-Input!$M$141)-SUM($M614:O614),(Input!$M$92-Input!$M$141)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E614),(Input!$M$92-Input!$M$141)-SUM($M614:P614),(Input!$M$92-Input!$M$141)/A37taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E615),(Input!$N$92-Input!$N$141)-SUM($N615:N615),(Input!$N$92-Input!$N$141)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E615),(Input!$N$92-Input!$N$141)-SUM($N615:O615),(Input!$N$92-Input!$N$141)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E615),(Input!$N$92-Input!$N$141)-SUM($N615:P615),(Input!$N$92-Input!$N$141)/A37taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E616),(Input!$O$92-Input!$O$141)-SUM($O616:O616),(Input!$O$92-Input!$O$141)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E616),(Input!$O$92-Input!$O$141)-SUM($O616:P616),(Input!$O$92-Input!$O$141)/A37taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E617),(Input!$P$92-Input!$P$141)-SUM($P617:P617),(Input!$P$92-Input!$P$141)/A37taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,null,{"$f":"-SUM(G606:G618)","v":-4.5208271378900857},-4.2773184356937399,-4.575569064663302,-5.0029606189292988,-5.1614029686711937,-2.7563466425050658,{"$f":"IF(Input!M346>0, -SUM(M606:M618), 0)","v":0},{"$f":"IF(Input!N346>0, -SUM(N606:N618), 0)","v":0},{"$f":"IF(Input!O346>0, -SUM(O606:O618), 0)","v":0},{"$f":"IF(Input!P346>0, -SUM(P606:P618), 0)","v":0},{"$f":"IF(Input!Q346>0, -SUM(Q606:Q618), 0)","v":0}]
[null,{"$f":"Asset38","v":"Minor Assets"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A38taxremlife,A38taxvalue-SUM($F620:F620),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":7.087682494121804},{"$f":"IF(H$3>A38taxremlife,A38taxvalue-SUM($F620:G620),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":7.087682494121804},{"$f":"IF(I$3>A38taxremlife,A38taxvalue-SUM($F620:H620),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":7.087682494121804},{"$f":"IF(J$3>A38taxremlife,A38taxvalue-SUM($F620:I620),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":6.3388228765186874},{"$f":"IF(K$3>A38taxremlife,A38taxvalue-SUM($F620:J620),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(L$3>A38taxremlife,A38taxvalue-SUM($F620:K620),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(M$3>A38taxremlife,A38taxvalue-SUM($F620:L620),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(N$3>A38taxremlife,A38taxvalue-SUM($F620:M620),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(O$3>A38taxremlife,A38taxvalue-SUM($F620:N620),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(P$3>A38taxremlife,A38taxvalue-SUM($F620:O620),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(Q$3>A38taxremlife,A38taxvalue-SUM($F620:P620),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A38taxstdlife+$E622),($G92)-SUM($G622:G622),($G92)/A38taxstdlife))","v":0.50040581299607867},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A38taxstdlife+$E622),($G92)-SUM($G622:H622),($G92)/A38taxstdlife))","v":0.50040581299607867},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A38taxstdlife+$E622),($G92)-SUM($G622:I622),($G92)/A38taxstdlife))","v":0.50040581299607867},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A38taxstdlife+$E622),($G92)-SUM($G622:J622),($G92)/A38taxstdlife))","v":0.50040581299607867},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E622),($G92)-SUM($G622:K622),($G92)/A38taxstdlife))","v":0.50040581299607867},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E622),($G92)-SUM($G622:L622),($G92)/A38taxstdlife))","v":0.10929907106131376},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E622),($G92)-SUM($G622:M622),($G92)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E622),($G92)-SUM($G622:N622),($G92)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E622),($G92)-SUM($G622:O622),($G92)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E622),($G92)-SUM($G622:P622),($G92)/A38taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A38taxstdlife+$E623),(Input!$H$93-Input!$H$142)-SUM($H623:H623),(Input!$H$93-Input!$H$142)/A38taxstdlife))","v":1.3894697061780479},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A38taxstdlife+$E623),(Input!$H$93-Input!$H$142)-SUM($H623:I623),(Input!$H$93-Input!$H$142)/A38taxstdlife))","v":1.3894697061780479},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A38taxstdlife+$E623),(Input!$H$93-Input!$H$142)-SUM($H623:J623),(Input!$H$93-Input!$H$142)/A38taxstdlife))","v":1.3894697061780479},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E623),(Input!$H$93-Input!$H$142)-SUM($H623:K623),(Input!$H$93-Input!$H$142)/A38taxstdlife))","v":1.3894697061780479},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E623),(Input!$H$93-Input!$H$142)-SUM($H623:L623),(Input!$H$93-Input!$H$142)/A38taxstdlife))","v":1.3894697061780479},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E623),(Input!$H$93-Input!$H$142)-SUM($H623:M623),(Input!$H$93-Input!$H$142)/A38taxstdlife))","v":0.3034891766021266},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E623),(Input!$H$93-Input!$H$142)-SUM($H623:N623),(Input!$H$93-Input!$H$142)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E623),(Input!$H$93-Input!$H$142)-SUM($H623:O623),(Input!$H$93-Input!$H$142)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E623),(Input!$H$93-Input!$H$142)-SUM($H623:P623),(Input!$H$93-Input!$H$142)/A38taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A38taxstdlife+$E624),(Input!$I$93-Input!$I$142)-SUM($I624:I624),(Input!$I$93-Input!$I$142)/A38taxstdlife))","v":1.5650834263473619},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A38taxstdlife+$E624),(Input!$I$93-Input!$I$142)-SUM($I624:J624),(Input!$I$93-Input!$I$142)/A38taxstdlife))","v":1.5650834263473619},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E624),(Input!$I$93-Input!$I$142)-SUM($I624:K624),(Input!$I$93-Input!$I$142)/A38taxstdlife))","v":1.5650834263473619},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E624),(Input!$I$93-Input!$I$142)-SUM($I624:L624),(Input!$I$93-Input!$I$142)/A38taxstdlife))","v":1.5650834263473619},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E624),(Input!$I$93-Input!$I$142)-SUM($I624:M624),(Input!$I$93-Input!$I$142)/A38taxstdlife))","v":1.5650834263473619},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E624),(Input!$I$93-Input!$I$142)-SUM($I624:N624),(Input!$I$93-Input!$I$142)/A38taxstdlife))","v":0.34184687745536912},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E624),(Input!$I$93-Input!$I$142)-SUM($I624:O624),(Input!$I$93-Input!$I$142)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E624),(Input!$I$93-Input!$I$142)-SUM($I624:P624),(Input!$I$93-Input!$I$142)/A38taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A38taxstdlife+$E625),(Input!$J$93-Input!$J$142)-SUM($J625:J625),(Input!$J$93-Input!$J$142)/A38taxstdlife))","v":1.9013414698901683},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E625),(Input!$J$93-Input!$J$142)-SUM($J625:K625),(Input!$J$93-Input!$J$142)/A38taxstdlife))","v":1.9013414698901683},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E625),(Input!$J$93-Input!$J$142)-SUM($J625:L625),(Input!$J$93-Input!$J$142)/A38taxstdlife))","v":1.9013414698901683},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E625),(Input!$J$93-Input!$J$142)-SUM($J625:M625),(Input!$J$93-Input!$J$142)/A38taxstdlife))","v":1.9013414698901683},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E625),(Input!$J$93-Input!$J$142)-SUM($J625:N625),(Input!$J$93-Input!$J$142)/A38taxstdlife))","v":1.9013414698901683},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E625),(Input!$J$93-Input!$J$142)-SUM($J625:O625),(Input!$J$93-Input!$J$142)/A38taxstdlife))","v":0.41529265054915854},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E625),(Input!$J$93-Input!$J$142)-SUM($J625:P625),(Input!$J$93-Input!$J$142)/A38taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E626),(Input!$K$93-Input!$K$142)-SUM($K626:K626),(Input!$K$93-Input!$K$142)/A38taxstdlife))","v":1.3403290753531725},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E626),(Input!$K$93-Input!$K$142)-SUM($K626:L626),(Input!$K$93-Input!$K$142)/A38taxstdlife))","v":1.3403290753531725},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E626),(Input!$K$93-Input!$K$142)-SUM($K626:M626),(Input!$K$93-Input!$K$142)/A38taxstdlife))","v":1.3403290753531725},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E626),(Input!$K$93-Input!$K$142)-SUM($K626:N626),(Input!$K$93-Input!$K$142)/A38taxstdlife))","v":1.3403290753531725},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E626),(Input!$K$93-Input!$K$142)-SUM($K626:O626),(Input!$K$93-Input!$K$142)/A38taxstdlife))","v":1.3403290753531725},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E626),(Input!$K$93-Input!$K$142)-SUM($K626:P626),(Input!$K$93-Input!$K$142)/A38taxstdlife))","v":0.29275583745810607}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E627),(Input!$L$93-Input!$L$142)-SUM($L627:L627),(Input!$L$93-Input!$L$142)/A38taxstdlife))","v":3.0105782274490962},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E627),(Input!$L$93-Input!$L$142)-SUM($L627:M627),(Input!$L$93-Input!$L$142)/A38taxstdlife))","v":3.0105782274490962},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E627),(Input!$L$93-Input!$L$142)-SUM($L627:N627),(Input!$L$93-Input!$L$142)/A38taxstdlife))","v":3.0105782274490962},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E627),(Input!$L$93-Input!$L$142)-SUM($L627:O627),(Input!$L$93-Input!$L$142)/A38taxstdlife))","v":3.0105782274490962},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E627),(Input!$L$93-Input!$L$142)-SUM($L627:P627),(Input!$L$93-Input!$L$142)/A38taxstdlife))","v":3.0105782274490962}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E628),(Input!$M$93-Input!$M$142)-SUM($M628:M628),(Input!$M$93-Input!$M$142)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E628),(Input!$M$93-Input!$M$142)-SUM($M628:N628),(Input!$M$93-Input!$M$142)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E628),(Input!$M$93-Input!$M$142)-SUM($M628:O628),(Input!$M$93-Input!$M$142)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E628),(Input!$M$93-Input!$M$142)-SUM($M628:P628),(Input!$M$93-Input!$M$142)/A38taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E629),(Input!$N$93-Input!$N$142)-SUM($N629:N629),(Input!$N$93-Input!$N$142)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E629),(Input!$N$93-Input!$N$142)-SUM($N629:O629),(Input!$N$93-Input!$N$142)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E629),(Input!$N$93-Input!$N$142)-SUM($N629:P629),(Input!$N$93-Input!$N$142)/A38taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E630),(Input!$O$93-Input!$O$142)-SUM($O630:O630),(Input!$O$93-Input!$O$142)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E630),(Input!$O$93-Input!$O$142)-SUM($O630:P630),(Input!$O$93-Input!$O$142)/A38taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E631),(Input!$P$93-Input!$P$142)-SUM($P631:P631),(Input!$P$93-Input!$P$142)/A38taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,null,null,{"$f":"-SUM(G620:G632)","v":-7.087682494121804},-7.5880883071178822,-8.9775580132959298,-9.7937818220401756,-5.3563004154116562,-6.6966294907648285,{"$f":"IF(Input!M360>0, -SUM(M620:M632), 0)","v":0},{"$f":"IF(Input!N360>0, -SUM(N620:N632), 0)","v":0},{"$f":"IF(Input!O360>0, -SUM(O620:O632), 0)","v":0},{"$f":"IF(Input!P360>0, -SUM(P620:P632), 0)","v":0},{"$f":"IF(Input!Q360>0, -SUM(Q620:Q632), 0)","v":0}]
[null,{"$f":"Asset39","v":"Non-System Property"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A39taxremlife,A39taxvalue-SUM($F634:F634),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":1.4247199855870467},{"$f":"IF(H$3>A39taxremlife,A39taxvalue-SUM($F634:G634),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":1.4247199855870467},{"$f":"IF(I$3>A39taxremlife,A39taxvalue-SUM($F634:H634),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":1.4247199855870467},{"$f":"IF(J$3>A39taxremlife,A39taxvalue-SUM($F634:I634),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":1.4247199855870467},{"$f":"IF(K$3>A39taxremlife,A39taxvalue-SUM($F634:J634),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":1.4247199855870467},{"$f":"IF(L$3>A39taxremlife,A39taxvalue-SUM($F634:K634),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":1.4247199855870467},{"$f":"IF(M$3>A39taxremlife,A39taxvalue-SUM($F634:L634),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":1.4247199855870467},{"$f":"IF(N$3>A39taxremlife,A39taxvalue-SUM($F634:M634),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":1.4247199855870467},{"$f":"IF(O$3>A39taxremlife,A39taxvalue-SUM($F634:N634),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":1.4247199855870467},{"$f":"IF(P$3>A39taxremlife,A39taxvalue-SUM($F634:O634),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":1.4247199855870467},{"$f":"IF(Q$3>A39taxremlife,A39taxvalue-SUM($F634:P634),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":1.4247199855870467}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A39taxstdlife+$E636),($G93)-SUM($G636:G636),($G93)/A39taxstdlife))","v":0.13723415254140819},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A39taxstdlife+$E636),($G93)-SUM($G636:H636),($G93)/A39taxstdlife))","v":0.13723415254140819},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A39taxstdlife+$E636),($G93)-SUM($G636:I636),($G93)/A39taxstdlife))","v":0.13723415254140819},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A39taxstdlife+$E636),($G93)-SUM($G636:J636),($G93)/A39taxstdlife))","v":0.13723415254140819},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E636),($G93)-SUM($G636:K636),($G93)/A39taxstdlife))","v":0.13723415254140819},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E636),($G93)-SUM($G636:L636),($G93)/A39taxstdlife))","v":0.13723415254140819},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E636),($G93)-SUM($G636:M636),($G93)/A39taxstdlife))","v":0.13723415254140819},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E636),($G93)-SUM($G636:N636),($G93)/A39taxstdlife))","v":0.13723415254140819},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E636),($G93)-SUM($G636:O636),($G93)/A39taxstdlife))","v":0.13723415254140819},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E636),($G93)-SUM($G636:P636),($G93)/A39taxstdlife))","v":0.13723415254140819}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A39taxstdlife+$E637),(Input!$H$94-Input!$H$143)-SUM($H637:H637),(Input!$H$94-Input!$H$143)/A39taxstdlife))","v":-5.9797714060742732E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A39taxstdlife+$E637),(Input!$H$94-Input!$H$143)-SUM($H637:I637),(Input!$H$94-Input!$H$143)/A39taxstdlife))","v":-5.9797714060742732E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A39taxstdlife+$E637),(Input!$H$94-Input!$H$143)-SUM($H637:J637),(Input!$H$94-Input!$H$143)/A39taxstdlife))","v":-5.9797714060742732E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E637),(Input!$H$94-Input!$H$143)-SUM($H637:K637),(Input!$H$94-Input!$H$143)/A39taxstdlife))","v":-5.9797714060742732E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E637),(Input!$H$94-Input!$H$143)-SUM($H637:L637),(Input!$H$94-Input!$H$143)/A39taxstdlife))","v":-5.9797714060742732E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E637),(Input!$H$94-Input!$H$143)-SUM($H637:M637),(Input!$H$94-Input!$H$143)/A39taxstdlife))","v":-5.9797714060742732E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E637),(Input!$H$94-Input!$H$143)-SUM($H637:N637),(Input!$H$94-Input!$H$143)/A39taxstdlife))","v":-5.9797714060742732E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E637),(Input!$H$94-Input!$H$143)-SUM($H637:O637),(Input!$H$94-Input!$H$143)/A39taxstdlife))","v":-5.9797714060742732E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E637),(Input!$H$94-Input!$H$143)-SUM($H637:P637),(Input!$H$94-Input!$H$143)/A39taxstdlife))","v":-5.9797714060742732E-2}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A39taxstdlife+$E638),(Input!$I$94-Input!$I$143)-SUM($I638:I638),(Input!$I$94-Input!$I$143)/A39taxstdlife))","v":-2.9354560554925878E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A39taxstdlife+$E638),(Input!$I$94-Input!$I$143)-SUM($I638:J638),(Input!$I$94-Input!$I$143)/A39taxstdlife))","v":-2.9354560554925878E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E638),(Input!$I$94-Input!$I$143)-SUM($I638:K638),(Input!$I$94-Input!$I$143)/A39taxstdlife))","v":-2.9354560554925878E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E638),(Input!$I$94-Input!$I$143)-SUM($I638:L638),(Input!$I$94-Input!$I$143)/A39taxstdlife))","v":-2.9354560554925878E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E638),(Input!$I$94-Input!$I$143)-SUM($I638:M638),(Input!$I$94-Input!$I$143)/A39taxstdlife))","v":-2.9354560554925878E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E638),(Input!$I$94-Input!$I$143)-SUM($I638:N638),(Input!$I$94-Input!$I$143)/A39taxstdlife))","v":-2.9354560554925878E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E638),(Input!$I$94-Input!$I$143)-SUM($I638:O638),(Input!$I$94-Input!$I$143)/A39taxstdlife))","v":-2.9354560554925878E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E638),(Input!$I$94-Input!$I$143)-SUM($I638:P638),(Input!$I$94-Input!$I$143)/A39taxstdlife))","v":-2.9354560554925878E-2}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A39taxstdlife+$E639),(Input!$J$94-Input!$J$143)-SUM($J639:J639),(Input!$J$94-Input!$J$143)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E639),(Input!$J$94-Input!$J$143)-SUM($J639:K639),(Input!$J$94-Input!$J$143)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E639),(Input!$J$94-Input!$J$143)-SUM($J639:L639),(Input!$J$94-Input!$J$143)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E639),(Input!$J$94-Input!$J$143)-SUM($J639:M639),(Input!$J$94-Input!$J$143)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E639),(Input!$J$94-Input!$J$143)-SUM($J639:N639),(Input!$J$94-Input!$J$143)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E639),(Input!$J$94-Input!$J$143)-SUM($J639:O639),(Input!$J$94-Input!$J$143)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E639),(Input!$J$94-Input!$J$143)-SUM($J639:P639),(Input!$J$94-Input!$J$143)/A39taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E640),(Input!$K$94-Input!$K$143)-SUM($K640:K640),(Input!$K$94-Input!$K$143)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E640),(Input!$K$94-Input!$K$143)-SUM($K640:L640),(Input!$K$94-Input!$K$143)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E640),(Input!$K$94-Input!$K$143)-SUM($K640:M640),(Input!$K$94-Input!$K$143)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E640),(Input!$K$94-Input!$K$143)-SUM($K640:N640),(Input!$K$94-Input!$K$143)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E640),(Input!$K$94-Input!$K$143)-SUM($K640:O640),(Input!$K$94-Input!$K$143)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E640),(Input!$K$94-Input!$K$143)-SUM($K640:P640),(Input!$K$94-Input!$K$143)/A39taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E641),(Input!$L$94-Input!$L$143)-SUM($L641:L641),(Input!$L$94-Input!$L$143)/A39taxstdlife))","v":4.1745992842438316E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E641),(Input!$L$94-Input!$L$143)-SUM($L641:M641),(Input!$L$94-Input!$L$143)/A39taxstdlife))","v":4.1745992842438316E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E641),(Input!$L$94-Input!$L$143)-SUM($L641:N641),(Input!$L$94-Input!$L$143)/A39taxstdlife))","v":4.1745992842438316E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E641),(Input!$L$94-Input!$L$143)-SUM($L641:O641),(Input!$L$94-Input!$L$143)/A39taxstdlife))","v":4.1745992842438316E-2},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E641),(Input!$L$94-Input!$L$143)-SUM($L641:P641),(Input!$L$94-Input!$L$143)/A39taxstdlife))","v":4.1745992842438316E-2}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E642),(Input!$M$94-Input!$M$143)-SUM($M642:M642),(Input!$M$94-Input!$M$143)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E642),(Input!$M$94-Input!$M$143)-SUM($M642:N642),(Input!$M$94-Input!$M$143)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E642),(Input!$M$94-Input!$M$143)-SUM($M642:O642),(Input!$M$94-Input!$M$143)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E642),(Input!$M$94-Input!$M$143)-SUM($M642:P642),(Input!$M$94-Input!$M$143)/A39taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E643),(Input!$N$94-Input!$N$143)-SUM($N643:N643),(Input!$N$94-Input!$N$143)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E643),(Input!$N$94-Input!$N$143)-SUM($N643:O643),(Input!$N$94-Input!$N$143)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E643),(Input!$N$94-Input!$N$143)-SUM($N643:P643),(Input!$N$94-Input!$N$143)/A39taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E644),(Input!$O$94-Input!$O$143)-SUM($O644:O644),(Input!$O$94-Input!$O$143)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E644),(Input!$O$94-Input!$O$143)-SUM($O644:P644),(Input!$O$94-Input!$O$143)/A39taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E645),(Input!$P$94-Input!$P$143)-SUM($P645:P645),(Input!$P$94-Input!$P$143)/A39taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,null,null,{"$f":"-SUM(G634:G646)","v":-1.4247199855870467},-1.561954138128455,-1.5021564240677123,-1.4728018635127864,-1.4728018635127864,-1.4728018635127864,{"$f":"IF(Input!M374>0, -SUM(M634:M646), 0)","v":0},{"$f":"IF(Input!N374>0, -SUM(N634:N646), 0)","v":0},{"$f":"IF(Input!O374>0, -SUM(O634:O646), 0)","v":0},{"$f":"IF(Input!P374>0, -SUM(P634:P646), 0)","v":0},{"$f":"IF(Input!Q374>0, -SUM(Q634:Q646), 0)","v":0}]
[null,{"$f":"Asset40","v":"Spare Parts"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A40taxremlife,A40taxvalue-SUM($F648:F648),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":"n/a"},{"$f":"IF(H$3>A40taxremlife,A40taxvalue-SUM($F648:G648),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":"n/a"},{"$f":"IF(I$3>A40taxremlife,A40taxvalue-SUM($F648:H648),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":"n/a"},{"$f":"IF(J$3>A40taxremlife,A40taxvalue-SUM($F648:I648),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":"n/a"},{"$f":"IF(K$3>A40taxremlife,A40taxvalue-SUM($F648:J648),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":"n/a"},{"$f":"IF(L$3>A40taxremlife,A40taxvalue-SUM($F648:K648),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":"n/a"},{"$f":"IF(M$3>A40taxremlife,A40taxvalue-SUM($F648:L648),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":"n/a"},{"$f":"IF(N$3>A40taxremlife,A40taxvalue-SUM($F648:M648),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":"n/a"},{"$f":"IF(O$3>A40taxremlife,A40taxvalue-SUM($F648:N648),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":"n/a"},{"$f":"IF(P$3>A40taxremlife,A40taxvalue-SUM($F648:O648),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A40taxremlife,A40taxvalue-SUM($F648:P648),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A40taxstdlife+$E650),($G94)-SUM($G650:G650),($G94)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A40taxstdlife+$E650),($G94)-SUM($G650:H650),($G94)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A40taxstdlife+$E650),($G94)-SUM($G650:I650),($G94)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A40taxstdlife+$E650),($G94)-SUM($G650:J650),($G94)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E650),($G94)-SUM($G650:K650),($G94)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E650),($G94)-SUM($G650:L650),($G94)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E650),($G94)-SUM($G650:M650),($G94)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E650),($G94)-SUM($G650:N650),($G94)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E650),($G94)-SUM($G650:O650),($G94)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E650),($G94)-SUM($G650:P650),($G94)/A40taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A40taxstdlife+$E651),(Input!$H$95-Input!$H$144)-SUM($H651:H651),(Input!$H$95-Input!$H$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A40taxstdlife+$E651),(Input!$H$95-Input!$H$144)-SUM($H651:I651),(Input!$H$95-Input!$H$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A40taxstdlife+$E651),(Input!$H$95-Input!$H$144)-SUM($H651:J651),(Input!$H$95-Input!$H$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E651),(Input!$H$95-Input!$H$144)-SUM($H651:K651),(Input!$H$95-Input!$H$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E651),(Input!$H$95-Input!$H$144)-SUM($H651:L651),(Input!$H$95-Input!$H$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E651),(Input!$H$95-Input!$H$144)-SUM($H651:M651),(Input!$H$95-Input!$H$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E651),(Input!$H$95-Input!$H$144)-SUM($H651:N651),(Input!$H$95-Input!$H$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E651),(Input!$H$95-Input!$H$144)-SUM($H651:O651),(Input!$H$95-Input!$H$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E651),(Input!$H$95-Input!$H$144)-SUM($H651:P651),(Input!$H$95-Input!$H$144)/A40taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A40taxstdlife+$E652),(Input!$I$95-Input!$I$144)-SUM($I652:I652),(Input!$I$95-Input!$I$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A40taxstdlife+$E652),(Input!$I$95-Input!$I$144)-SUM($I652:J652),(Input!$I$95-Input!$I$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E652),(Input!$I$95-Input!$I$144)-SUM($I652:K652),(Input!$I$95-Input!$I$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E652),(Input!$I$95-Input!$I$144)-SUM($I652:L652),(Input!$I$95-Input!$I$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E652),(Input!$I$95-Input!$I$144)-SUM($I652:M652),(Input!$I$95-Input!$I$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E652),(Input!$I$95-Input!$I$144)-SUM($I652:N652),(Input!$I$95-Input!$I$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E652),(Input!$I$95-Input!$I$144)-SUM($I652:O652),(Input!$I$95-Input!$I$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E652),(Input!$I$95-Input!$I$144)-SUM($I652:P652),(Input!$I$95-Input!$I$144)/A40taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A40taxstdlife+$E653),(Input!$J$95-Input!$J$144)-SUM($J653:J653),(Input!$J$95-Input!$J$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E653),(Input!$J$95-Input!$J$144)-SUM($J653:K653),(Input!$J$95-Input!$J$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E653),(Input!$J$95-Input!$J$144)-SUM($J653:L653),(Input!$J$95-Input!$J$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E653),(Input!$J$95-Input!$J$144)-SUM($J653:M653),(Input!$J$95-Input!$J$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E653),(Input!$J$95-Input!$J$144)-SUM($J653:N653),(Input!$J$95-Input!$J$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E653),(Input!$J$95-Input!$J$144)-SUM($J653:O653),(Input!$J$95-Input!$J$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E653),(Input!$J$95-Input!$J$144)-SUM($J653:P653),(Input!$J$95-Input!$J$144)/A40taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E654),(Input!$K$95-Input!$K$144)-SUM($K654:K654),(Input!$K$95-Input!$K$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E654),(Input!$K$95-Input!$K$144)-SUM($K654:L654),(Input!$K$95-Input!$K$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E654),(Input!$K$95-Input!$K$144)-SUM($K654:M654),(Input!$K$95-Input!$K$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E654),(Input!$K$95-Input!$K$144)-SUM($K654:N654),(Input!$K$95-Input!$K$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E654),(Input!$K$95-Input!$K$144)-SUM($K654:O654),(Input!$K$95-Input!$K$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E654),(Input!$K$95-Input!$K$144)-SUM($K654:P654),(Input!$K$95-Input!$K$144)/A40taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E655),(Input!$L$95-Input!$L$144)-SUM($L655:L655),(Input!$L$95-Input!$L$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E655),(Input!$L$95-Input!$L$144)-SUM($L655:M655),(Input!$L$95-Input!$L$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E655),(Input!$L$95-Input!$L$144)-SUM($L655:N655),(Input!$L$95-Input!$L$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E655),(Input!$L$95-Input!$L$144)-SUM($L655:O655),(Input!$L$95-Input!$L$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E655),(Input!$L$95-Input!$L$144)-SUM($L655:P655),(Input!$L$95-Input!$L$144)/A40taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E656),(Input!$M$95-Input!$M$144)-SUM($M656:M656),(Input!$M$95-Input!$M$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E656),(Input!$M$95-Input!$M$144)-SUM($M656:N656),(Input!$M$95-Input!$M$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E656),(Input!$M$95-Input!$M$144)-SUM($M656:O656),(Input!$M$95-Input!$M$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E656),(Input!$M$95-Input!$M$144)-SUM($M656:P656),(Input!$M$95-Input!$M$144)/A40taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E657),(Input!$N$95-Input!$N$144)-SUM($N657:N657),(Input!$N$95-Input!$N$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E657),(Input!$N$95-Input!$N$144)-SUM($N657:O657),(Input!$N$95-Input!$N$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E657),(Input!$N$95-Input!$N$144)-SUM($N657:P657),(Input!$N$95-Input!$N$144)/A40taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E658),(Input!$O$95-Input!$O$144)-SUM($O658:O658),(Input!$O$95-Input!$O$144)/A40taxstdlife))","v":"n/a"},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E658),(Input!$O$95-Input!$O$144)-SUM($O658:P658),(Input!$O$95-Input!$O$144)/A40taxstdlife))","v":"n/a"}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E659),(Input!$P$95-Input!$P$144)-SUM($P659:P659),(Input!$P$95-Input!$P$144)/A40taxstdlife))","v":"n/a"}]
[null,null,null,null,11]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,null,null,{"$f":"-SUM(G648:G660)","v":0},0,0,0,0,0,{"$f":"IF(Input!M388>0, -SUM(M648:M660), 0)","v":0},{"$f":"IF(Input!N388>0, -SUM(N648:N660), 0)","v":0},{"$f":"IF(Input!O388>0, -SUM(O648:O660), 0)","v":0},{"$f":"IF(Input!P388>0, -SUM(P648:P660), 0)","v":0},{"$f":"IF(Input!Q388>0, -SUM(Q648:Q660), 0)","v":0}]
[null,{"$f":"Asset41","v":"NEM Assets"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A41taxremlife,A41taxvalue-SUM($F662:F662),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":4.7984953501410805},{"$f":"IF(H$3>A41taxremlife,A41taxvalue-SUM($F662:G662),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":4.7984953501410805},{"$f":"IF(I$3>A41taxremlife,A41taxvalue-SUM($F662:H662),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":2.6024671768999443},{"$f":"IF(J$3>A41taxremlife,A41taxvalue-SUM($F662:I662),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(K$3>A41taxremlife,A41taxvalue-SUM($F662:J662),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(L$3>A41taxremlife,A41taxvalue-SUM($F662:K662),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(M$3>A41taxremlife,A41taxvalue-SUM($F662:L662),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(N$3>A41taxremlife,A41taxvalue-SUM($F662:M662),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(O$3>A41taxremlife,A41taxvalue-SUM($F662:N662),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(P$3>A41taxremlife,A41taxvalue-SUM($F662:O662),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(Q$3>A41taxremlife,A41taxvalue-SUM($F662:P662),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A41taxstdlife+$E664),($G95)-SUM($G664:G664),($G95)/A41taxstdlife))","v":0.47596566232539245},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A41taxstdlife+$E664),($G95)-SUM($G664:H664),($G95)/A41taxstdlife))","v":0.47596566232539245},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A41taxstdlife+$E664),($G95)-SUM($G664:I664),($G95)/A41taxstdlife))","v":0.47596566232539245},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A41taxstdlife+$E664),($G95)-SUM($G664:J664),($G95)/A41taxstdlife))","v":1.1451255809872052E-2},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E664),($G95)-SUM($G664:K664),($G95)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E664),($G95)-SUM($G664:L664),($G95)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E664),($G95)-SUM($G664:M664),($G95)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E664),($G95)-SUM($G664:N664),($G95)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E664),($G95)-SUM($G664:O664),($G95)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E664),($G95)-SUM($G664:P664),($G95)/A41taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A41taxstdlife+$E665),(Input!$H$96-Input!$H$145)-SUM($H665:H665),(Input!$H$96-Input!$H$145)/A41taxstdlife))","v":3.0638307141425312},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A41taxstdlife+$E665),(Input!$H$96-Input!$H$145)-SUM($H665:I665),(Input!$H$96-Input!$H$145)/A41taxstdlife))","v":3.0638307141425312},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A41taxstdlife+$E665),(Input!$H$96-Input!$H$145)-SUM($H665:J665),(Input!$H$96-Input!$H$145)/A41taxstdlife))","v":3.0638307141425312},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E665),(Input!$H$96-Input!$H$145)-SUM($H665:K665),(Input!$H$96-Input!$H$145)/A41taxstdlife))","v":7.3712689891069161E-2},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E665),(Input!$H$96-Input!$H$145)-SUM($H665:L665),(Input!$H$96-Input!$H$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E665),(Input!$H$96-Input!$H$145)-SUM($H665:M665),(Input!$H$96-Input!$H$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E665),(Input!$H$96-Input!$H$145)-SUM($H665:N665),(Input!$H$96-Input!$H$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E665),(Input!$H$96-Input!$H$145)-SUM($H665:O665),(Input!$H$96-Input!$H$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E665),(Input!$H$96-Input!$H$145)-SUM($H665:P665),(Input!$H$96-Input!$H$145)/A41taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A41taxstdlife+$E666),(Input!$I$96-Input!$I$145)-SUM($I666:I666),(Input!$I$96-Input!$I$145)/A41taxstdlife))","v":4.622697584340254},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A41taxstdlife+$E666),(Input!$I$96-Input!$I$145)-SUM($I666:J666),(Input!$I$96-Input!$I$145)/A41taxstdlife))","v":4.622697584340254},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E666),(Input!$I$96-Input!$I$145)-SUM($I666:K666),(Input!$I$96-Input!$I$145)/A41taxstdlife))","v":4.622697584340254},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E666),(Input!$I$96-Input!$I$145)-SUM($I666:L666),(Input!$I$96-Input!$I$145)/A41taxstdlife))","v":0.11121746117426667},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E666),(Input!$I$96-Input!$I$145)-SUM($I666:M666),(Input!$I$96-Input!$I$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E666),(Input!$I$96-Input!$I$145)-SUM($I666:N666),(Input!$I$96-Input!$I$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E666),(Input!$I$96-Input!$I$145)-SUM($I666:O666),(Input!$I$96-Input!$I$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E666),(Input!$I$96-Input!$I$145)-SUM($I666:P666),(Input!$I$96-Input!$I$145)/A41taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A41taxstdlife+$E667),(Input!$J$96-Input!$J$145)-SUM($J667:J667),(Input!$J$96-Input!$J$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E667),(Input!$J$96-Input!$J$145)-SUM($J667:K667),(Input!$J$96-Input!$J$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E667),(Input!$J$96-Input!$J$145)-SUM($J667:L667),(Input!$J$96-Input!$J$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E667),(Input!$J$96-Input!$J$145)-SUM($J667:M667),(Input!$J$96-Input!$J$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E667),(Input!$J$96-Input!$J$145)-SUM($J667:N667),(Input!$J$96-Input!$J$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E667),(Input!$J$96-Input!$J$145)-SUM($J667:O667),(Input!$J$96-Input!$J$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E667),(Input!$J$96-Input!$J$145)-SUM($J667:P667),(Input!$J$96-Input!$J$145)/A41taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E668),(Input!$K$96-Input!$K$145)-SUM($K668:K668),(Input!$K$96-Input!$K$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E668),(Input!$K$96-Input!$K$145)-SUM($K668:L668),(Input!$K$96-Input!$K$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E668),(Input!$K$96-Input!$K$145)-SUM($K668:M668),(Input!$K$96-Input!$K$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E668),(Input!$K$96-Input!$K$145)-SUM($K668:N668),(Input!$K$96-Input!$K$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E668),(Input!$K$96-Input!$K$145)-SUM($K668:O668),(Input!$K$96-Input!$K$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E668),(Input!$K$96-Input!$K$145)-SUM($K668:P668),(Input!$K$96-Input!$K$145)/A41taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E669),(Input!$L$96-Input!$L$145)-SUM($L669:L669),(Input!$L$96-Input!$L$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E669),(Input!$L$96-Input!$L$145)-SUM($L669:M669),(Input!$L$96-Input!$L$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E669),(Input!$L$96-Input!$L$145)-SUM($L669:N669),(Input!$L$96-Input!$L$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E669),(Input!$L$96-Input!$L$145)-SUM($L669:O669),(Input!$L$96-Input!$L$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E669),(Input!$L$96-Input!$L$145)-SUM($L669:P669),(Input!$L$96-Input!$L$145)/A41taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E670),(Input!$M$96-Input!$M$145)-SUM($M670:M670),(Input!$M$96-Input!$M$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E670),(Input!$M$96-Input!$M$145)-SUM($M670:N670),(Input!$M$96-Input!$M$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E670),(Input!$M$96-Input!$M$145)-SUM($M670:O670),(Input!$M$96-Input!$M$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E670),(Input!$M$96-Input!$M$145)-SUM($M670:P670),(Input!$M$96-Input!$M$145)/A41taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E671),(Input!$N$96-Input!$N$145)-SUM($N671:N671),(Input!$N$96-Input!$N$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E671),(Input!$N$96-Input!$N$145)-SUM($N671:O671),(Input!$N$96-Input!$N$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E671),(Input!$N$96-Input!$N$145)-SUM($N671:P671),(Input!$N$96-Input!$N$145)/A41taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E672),(Input!$O$96-Input!$O$145)-SUM($O672:O672),(Input!$O$96-Input!$O$145)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E672),(Input!$O$96-Input!$O$145)-SUM($O672:P672),(Input!$O$96-Input!$O$145)/A41taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E673),(Input!$P$96-Input!$P$145)-SUM($P673:P673),(Input!$P$96-Input!$P$145)/A41taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,null,null,{"$f":"-SUM(G662:G674)","v":-4.7984953501410805},-5.2744610124664728,-6.1422635533678678,-8.1624939608081775,-7.6979795542926572,-4.6964102742313232,{"$f":"IF(Input!M412>0, -SUM(M662:M674), 0)","v":0},{"$f":"IF(Input!N412>0, -SUM(N662:N674), 0)","v":0},{"$f":"IF(Input!O412>0, -SUM(O662:O674), 0)","v":0},{"$f":"IF(Input!P412>0, -SUM(P662:P674), 0)","v":0},{"$f":"IF(Input!Q412>0, -SUM(Q662:Q674), 0)","v":0}]
[null,{"$f":"Asset42","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A42taxremlife,A42taxvalue-SUM($F676:F676),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(H$3>A42taxremlife,A42taxvalue-SUM($F676:G676),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(I$3>A42taxremlife,A42taxvalue-SUM($F676:H676),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(J$3>A42taxremlife,A42taxvalue-SUM($F676:I676),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(K$3>A42taxremlife,A42taxvalue-SUM($F676:J676),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(L$3>A42taxremlife,A42taxvalue-SUM($F676:K676),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(M$3>A42taxremlife,A42taxvalue-SUM($F676:L676),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(N$3>A42taxremlife,A42taxvalue-SUM($F676:M676),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(O$3>A42taxremlife,A42taxvalue-SUM($F676:N676),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(P$3>A42taxremlife,A42taxvalue-SUM($F676:O676),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(Q$3>A42taxremlife,A42taxvalue-SUM($F676:P676),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A42taxstdlife+$E678),($G96)-SUM($G678:G678),($G96)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A42taxstdlife+$E678),($G96)-SUM($G678:H678),($G96)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A42taxstdlife+$E678),($G96)-SUM($G678:I678),($G96)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A42taxstdlife+$E678),($G96)-SUM($G678:J678),($G96)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E678),($G96)-SUM($G678:K678),($G96)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E678),($G96)-SUM($G678:L678),($G96)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E678),($G96)-SUM($G678:M678),($G96)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E678),($G96)-SUM($G678:N678),($G96)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E678),($G96)-SUM($G678:O678),($G96)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E678),($G96)-SUM($G678:P678),($G96)/A42taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A42taxstdlife+$E679),(Input!$H$97-Input!$H$146)-SUM($H679:H679),(Input!$H$97-Input!$H$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A42taxstdlife+$E679),(Input!$H$97-Input!$H$146)-SUM($H679:I679),(Input!$H$97-Input!$H$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A42taxstdlife+$E679),(Input!$H$97-Input!$H$146)-SUM($H679:J679),(Input!$H$97-Input!$H$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E679),(Input!$H$97-Input!$H$146)-SUM($H679:K679),(Input!$H$97-Input!$H$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E679),(Input!$H$97-Input!$H$146)-SUM($H679:L679),(Input!$H$97-Input!$H$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E679),(Input!$H$97-Input!$H$146)-SUM($H679:M679),(Input!$H$97-Input!$H$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E679),(Input!$H$97-Input!$H$146)-SUM($H679:N679),(Input!$H$97-Input!$H$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E679),(Input!$H$97-Input!$H$146)-SUM($H679:O679),(Input!$H$97-Input!$H$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E679),(Input!$H$97-Input!$H$146)-SUM($H679:P679),(Input!$H$97-Input!$H$146)/A42taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A42taxstdlife+$E680),(Input!$I$97-Input!$I$146)-SUM($I680:I680),(Input!$I$97-Input!$I$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A42taxstdlife+$E680),(Input!$I$97-Input!$I$146)-SUM($I680:J680),(Input!$I$97-Input!$I$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E680),(Input!$I$97-Input!$I$146)-SUM($I680:K680),(Input!$I$97-Input!$I$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E680),(Input!$I$97-Input!$I$146)-SUM($I680:L680),(Input!$I$97-Input!$I$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E680),(Input!$I$97-Input!$I$146)-SUM($I680:M680),(Input!$I$97-Input!$I$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E680),(Input!$I$97-Input!$I$146)-SUM($I680:N680),(Input!$I$97-Input!$I$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E680),(Input!$I$97-Input!$I$146)-SUM($I680:O680),(Input!$I$97-Input!$I$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E680),(Input!$I$97-Input!$I$146)-SUM($I680:P680),(Input!$I$97-Input!$I$146)/A42taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A42taxstdlife+$E681),(Input!$J$97-Input!$J$146)-SUM($J681:J681),(Input!$J$97-Input!$J$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E681),(Input!$J$97-Input!$J$146)-SUM($J681:K681),(Input!$J$97-Input!$J$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E681),(Input!$J$97-Input!$J$146)-SUM($J681:L681),(Input!$J$97-Input!$J$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E681),(Input!$J$97-Input!$J$146)-SUM($J681:M681),(Input!$J$97-Input!$J$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E681),(Input!$J$97-Input!$J$146)-SUM($J681:N681),(Input!$J$97-Input!$J$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E681),(Input!$J$97-Input!$J$146)-SUM($J681:O681),(Input!$J$97-Input!$J$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E681),(Input!$J$97-Input!$J$146)-SUM($J681:P681),(Input!$J$97-Input!$J$146)/A42taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E682),(Input!$K$97-Input!$K$146)-SUM($K682:K682),(Input!$K$97-Input!$K$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E682),(Input!$K$97-Input!$K$146)-SUM($K682:L682),(Input!$K$97-Input!$K$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E682),(Input!$K$97-Input!$K$146)-SUM($K682:M682),(Input!$K$97-Input!$K$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E682),(Input!$K$97-Input!$K$146)-SUM($K682:N682),(Input!$K$97-Input!$K$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E682),(Input!$K$97-Input!$K$146)-SUM($K682:O682),(Input!$K$97-Input!$K$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E682),(Input!$K$97-Input!$K$146)-SUM($K682:P682),(Input!$K$97-Input!$K$146)/A42taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E683),(Input!$L$97-Input!$L$146)-SUM($L683:L683),(Input!$L$97-Input!$L$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E683),(Input!$L$97-Input!$L$146)-SUM($L683:M683),(Input!$L$97-Input!$L$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E683),(Input!$L$97-Input!$L$146)-SUM($L683:N683),(Input!$L$97-Input!$L$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E683),(Input!$L$97-Input!$L$146)-SUM($L683:O683),(Input!$L$97-Input!$L$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E683),(Input!$L$97-Input!$L$146)-SUM($L683:P683),(Input!$L$97-Input!$L$146)/A42taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E684),(Input!$M$97-Input!$M$146)-SUM($M684:M684),(Input!$M$97-Input!$M$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E684),(Input!$M$97-Input!$M$146)-SUM($M684:N684),(Input!$M$97-Input!$M$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E684),(Input!$M$97-Input!$M$146)-SUM($M684:O684),(Input!$M$97-Input!$M$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E684),(Input!$M$97-Input!$M$146)-SUM($M684:P684),(Input!$M$97-Input!$M$146)/A42taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E685),(Input!$N$97-Input!$N$146)-SUM($N685:N685),(Input!$N$97-Input!$N$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E685),(Input!$N$97-Input!$N$146)-SUM($N685:O685),(Input!$N$97-Input!$N$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E685),(Input!$N$97-Input!$N$146)-SUM($N685:P685),(Input!$N$97-Input!$N$146)/A42taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E686),(Input!$O$97-Input!$O$146)-SUM($O686:O686),(Input!$O$97-Input!$O$146)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E686),(Input!$O$97-Input!$O$146)-SUM($O686:P686),(Input!$O$97-Input!$O$146)/A42taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E687),(Input!$P$97-Input!$P$146)-SUM($P687:P687),(Input!$P$97-Input!$P$146)/A42taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"-SUM(G676:G688)","v":0},0,0,0,0,0,{"$f":"IF(Input!M426>0, -SUM(M676:M688), 0)","v":0},{"$f":"IF(Input!N426>0, -SUM(N676:N688), 0)","v":0},{"$f":"IF(Input!O426>0, -SUM(O676:O688), 0)","v":0},{"$f":"IF(Input!P426>0, -SUM(P676:P688), 0)","v":0},{"$f":"IF(Input!Q426>0, -SUM(Q676:Q688), 0)","v":0}]
[null,{"$f":"Asset43","v":"Land"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A43taxremlife,A43taxvalue-SUM($F690:F690),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":"n/a"},{"$f":"IF(H$3>A43taxremlife,A43taxvalue-SUM($F690:G690),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":"n/a"},{"$f":"IF(I$3>A43taxremlife,A43taxvalue-SUM($F690:H690),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":"n/a"},{"$f":"IF(J$3>A43taxremlife,A43taxvalue-SUM($F690:I690),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":"n/a"},{"$f":"IF(K$3>A43taxremlife,A43taxvalue-SUM($F690:J690),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":"n/a"},{"$f":"IF(L$3>A43taxremlife,A43taxvalue-SUM($F690:K690),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":"n/a"},{"$f":"IF(M$3>A43taxremlife,A43taxvalue-SUM($F690:L690),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":"n/a"},{"$f":"IF(N$3>A43taxremlife,A43taxvalue-SUM($F690:M690),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":"n/a"},{"$f":"IF(O$3>A43taxremlife,A43taxvalue-SUM($F690:N690),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":"n/a"},{"$f":"IF(P$3>A43taxremlife,A43taxvalue-SUM($F690:O690),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A43taxremlife,A43taxvalue-SUM($F690:P690),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A43taxstdlife+$E692),($G97)-SUM($G692:G692),($G97)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A43taxstdlife+$E692),($G97)-SUM($G692:H692),($G97)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A43taxstdlife+$E692),($G97)-SUM($G692:I692),($G97)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A43taxstdlife+$E692),($G97)-SUM($G692:J692),($G97)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E692),($G97)-SUM($G692:K692),($G97)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E692),($G97)-SUM($G692:L692),($G97)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E692),($G97)-SUM($G692:M692),($G97)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E692),($G97)-SUM($G692:N692),($G97)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E692),($G97)-SUM($G692:O692),($G97)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E692),($G97)-SUM($G692:P692),($G97)/A43taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A43taxstdlife+$E693),(Input!$H$98-Input!$H$147)-SUM($H693:H693),(Input!$H$98-Input!$H$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A43taxstdlife+$E693),(Input!$H$98-Input!$H$147)-SUM($H693:I693),(Input!$H$98-Input!$H$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A43taxstdlife+$E693),(Input!$H$98-Input!$H$147)-SUM($H693:J693),(Input!$H$98-Input!$H$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E693),(Input!$H$98-Input!$H$147)-SUM($H693:K693),(Input!$H$98-Input!$H$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E693),(Input!$H$98-Input!$H$147)-SUM($H693:L693),(Input!$H$98-Input!$H$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E693),(Input!$H$98-Input!$H$147)-SUM($H693:M693),(Input!$H$98-Input!$H$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E693),(Input!$H$98-Input!$H$147)-SUM($H693:N693),(Input!$H$98-Input!$H$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E693),(Input!$H$98-Input!$H$147)-SUM($H693:O693),(Input!$H$98-Input!$H$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E693),(Input!$H$98-Input!$H$147)-SUM($H693:P693),(Input!$H$98-Input!$H$147)/A43taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A43taxstdlife+$E694),(Input!$I$98-Input!$I$147)-SUM($I694:I694),(Input!$I$98-Input!$I$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A43taxstdlife+$E694),(Input!$I$98-Input!$I$147)-SUM($I694:J694),(Input!$I$98-Input!$I$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E694),(Input!$I$98-Input!$I$147)-SUM($I694:K694),(Input!$I$98-Input!$I$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E694),(Input!$I$98-Input!$I$147)-SUM($I694:L694),(Input!$I$98-Input!$I$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E694),(Input!$I$98-Input!$I$147)-SUM($I694:M694),(Input!$I$98-Input!$I$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E694),(Input!$I$98-Input!$I$147)-SUM($I694:N694),(Input!$I$98-Input!$I$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E694),(Input!$I$98-Input!$I$147)-SUM($I694:O694),(Input!$I$98-Input!$I$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E694),(Input!$I$98-Input!$I$147)-SUM($I694:P694),(Input!$I$98-Input!$I$147)/A43taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A43taxstdlife+$E695),(Input!$J$98-Input!$J$147)-SUM($J695:J695),(Input!$J$98-Input!$J$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E695),(Input!$J$98-Input!$J$147)-SUM($J695:K695),(Input!$J$98-Input!$J$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E695),(Input!$J$98-Input!$J$147)-SUM($J695:L695),(Input!$J$98-Input!$J$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E695),(Input!$J$98-Input!$J$147)-SUM($J695:M695),(Input!$J$98-Input!$J$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E695),(Input!$J$98-Input!$J$147)-SUM($J695:N695),(Input!$J$98-Input!$J$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E695),(Input!$J$98-Input!$J$147)-SUM($J695:O695),(Input!$J$98-Input!$J$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E695),(Input!$J$98-Input!$J$147)-SUM($J695:P695),(Input!$J$98-Input!$J$147)/A43taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E696),(Input!$K$98-Input!$K$147)-SUM($K696:K696),(Input!$K$98-Input!$K$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E696),(Input!$K$98-Input!$K$147)-SUM($K696:L696),(Input!$K$98-Input!$K$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E696),(Input!$K$98-Input!$K$147)-SUM($K696:M696),(Input!$K$98-Input!$K$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E696),(Input!$K$98-Input!$K$147)-SUM($K696:N696),(Input!$K$98-Input!$K$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E696),(Input!$K$98-Input!$K$147)-SUM($K696:O696),(Input!$K$98-Input!$K$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E696),(Input!$K$98-Input!$K$147)-SUM($K696:P696),(Input!$K$98-Input!$K$147)/A43taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E697),(Input!$L$98-Input!$L$147)-SUM($L697:L697),(Input!$L$98-Input!$L$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E697),(Input!$L$98-Input!$L$147)-SUM($L697:M697),(Input!$L$98-Input!$L$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E697),(Input!$L$98-Input!$L$147)-SUM($L697:N697),(Input!$L$98-Input!$L$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E697),(Input!$L$98-Input!$L$147)-SUM($L697:O697),(Input!$L$98-Input!$L$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E697),(Input!$L$98-Input!$L$147)-SUM($L697:P697),(Input!$L$98-Input!$L$147)/A43taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E698),(Input!$M$98-Input!$M$147)-SUM($M698:M698),(Input!$M$98-Input!$M$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E698),(Input!$M$98-Input!$M$147)-SUM($M698:N698),(Input!$M$98-Input!$M$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E698),(Input!$M$98-Input!$M$147)-SUM($M698:O698),(Input!$M$98-Input!$M$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E698),(Input!$M$98-Input!$M$147)-SUM($M698:P698),(Input!$M$98-Input!$M$147)/A43taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E699),(Input!$N$98-Input!$N$147)-SUM($N699:N699),(Input!$N$98-Input!$N$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E699),(Input!$N$98-Input!$N$147)-SUM($N699:O699),(Input!$N$98-Input!$N$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E699),(Input!$N$98-Input!$N$147)-SUM($N699:P699),(Input!$N$98-Input!$N$147)/A43taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E700),(Input!$O$98-Input!$O$147)-SUM($O700:O700),(Input!$O$98-Input!$O$147)/A43taxstdlife))","v":"n/a"},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E700),(Input!$O$98-Input!$O$147)-SUM($O700:P700),(Input!$O$98-Input!$O$147)/A43taxstdlife))","v":"n/a"}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E701),(Input!$P$98-Input!$P$147)-SUM($P701:P701),(Input!$P$98-Input!$P$147)/A43taxstdlife))","v":"n/a"}]
[null,null,null,null,11]
[null,null,{"$f":"Asset43","v":"Land"},null,null,null,{"$f":"-SUM(G690:G702)","v":0},0,0,0,0,0,{"$f":"IF(Input!M440>0, -SUM(M690:M702), 0)","v":0},{"$f":"IF(Input!N440>0, -SUM(N690:N702), 0)","v":0},{"$f":"IF(Input!O440>0, -SUM(O690:O702), 0)","v":0},{"$f":"IF(Input!P440>0, -SUM(P690:P702), 0)","v":0},{"$f":"IF(Input!Q440>0, -SUM(Q690:Q702), 0)","v":0}]
[null,{"$f":"Asset44","v":"Easements"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A44taxremlife,A44taxvalue-SUM($F704:F704),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":"n/a"},{"$f":"IF(H$3>A44taxremlife,A44taxvalue-SUM($F704:G704),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":"n/a"},{"$f":"IF(I$3>A44taxremlife,A44taxvalue-SUM($F704:H704),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":"n/a"},{"$f":"IF(J$3>A44taxremlife,A44taxvalue-SUM($F704:I704),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":"n/a"},{"$f":"IF(K$3>A44taxremlife,A44taxvalue-SUM($F704:J704),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":"n/a"},{"$f":"IF(L$3>A44taxremlife,A44taxvalue-SUM($F704:K704),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":"n/a"},{"$f":"IF(M$3>A44taxremlife,A44taxvalue-SUM($F704:L704),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":"n/a"},{"$f":"IF(N$3>A44taxremlife,A44taxvalue-SUM($F704:M704),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":"n/a"},{"$f":"IF(O$3>A44taxremlife,A44taxvalue-SUM($F704:N704),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":"n/a"},{"$f":"IF(P$3>A44taxremlife,A44taxvalue-SUM($F704:O704),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A44taxremlife,A44taxvalue-SUM($F704:P704),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A44taxstdlife+$E706),($G98)-SUM($G706:G706),($G98)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A44taxstdlife+$E706),($G98)-SUM($G706:H706),($G98)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A44taxstdlife+$E706),($G98)-SUM($G706:I706),($G98)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A44taxstdlife+$E706),($G98)-SUM($G706:J706),($G98)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E706),($G98)-SUM($G706:K706),($G98)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E706),($G98)-SUM($G706:L706),($G98)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E706),($G98)-SUM($G706:M706),($G98)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E706),($G98)-SUM($G706:N706),($G98)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E706),($G98)-SUM($G706:O706),($G98)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E706),($G98)-SUM($G706:P706),($G98)/A44taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A44taxstdlife+$E707),(Input!$H$99-Input!$H$148)-SUM($H707:H707),(Input!$H$99-Input!$H$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A44taxstdlife+$E707),(Input!$H$99-Input!$H$148)-SUM($H707:I707),(Input!$H$99-Input!$H$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A44taxstdlife+$E707),(Input!$H$99-Input!$H$148)-SUM($H707:J707),(Input!$H$99-Input!$H$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E707),(Input!$H$99-Input!$H$148)-SUM($H707:K707),(Input!$H$99-Input!$H$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E707),(Input!$H$99-Input!$H$148)-SUM($H707:L707),(Input!$H$99-Input!$H$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E707),(Input!$H$99-Input!$H$148)-SUM($H707:M707),(Input!$H$99-Input!$H$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E707),(Input!$H$99-Input!$H$148)-SUM($H707:N707),(Input!$H$99-Input!$H$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E707),(Input!$H$99-Input!$H$148)-SUM($H707:O707),(Input!$H$99-Input!$H$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E707),(Input!$H$99-Input!$H$148)-SUM($H707:P707),(Input!$H$99-Input!$H$148)/A44taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A44taxstdlife+$E708),(Input!$I$99-Input!$I$148)-SUM($I708:I708),(Input!$I$99-Input!$I$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A44taxstdlife+$E708),(Input!$I$99-Input!$I$148)-SUM($I708:J708),(Input!$I$99-Input!$I$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E708),(Input!$I$99-Input!$I$148)-SUM($I708:K708),(Input!$I$99-Input!$I$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E708),(Input!$I$99-Input!$I$148)-SUM($I708:L708),(Input!$I$99-Input!$I$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E708),(Input!$I$99-Input!$I$148)-SUM($I708:M708),(Input!$I$99-Input!$I$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E708),(Input!$I$99-Input!$I$148)-SUM($I708:N708),(Input!$I$99-Input!$I$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E708),(Input!$I$99-Input!$I$148)-SUM($I708:O708),(Input!$I$99-Input!$I$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E708),(Input!$I$99-Input!$I$148)-SUM($I708:P708),(Input!$I$99-Input!$I$148)/A44taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A44taxstdlife+$E709),(Input!$J$99-Input!$J$148)-SUM($J709:J709),(Input!$J$99-Input!$J$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E709),(Input!$J$99-Input!$J$148)-SUM($J709:K709),(Input!$J$99-Input!$J$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E709),(Input!$J$99-Input!$J$148)-SUM($J709:L709),(Input!$J$99-Input!$J$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E709),(Input!$J$99-Input!$J$148)-SUM($J709:M709),(Input!$J$99-Input!$J$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E709),(Input!$J$99-Input!$J$148)-SUM($J709:N709),(Input!$J$99-Input!$J$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E709),(Input!$J$99-Input!$J$148)-SUM($J709:O709),(Input!$J$99-Input!$J$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E709),(Input!$J$99-Input!$J$148)-SUM($J709:P709),(Input!$J$99-Input!$J$148)/A44taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E710),(Input!$K$99-Input!$K$148)-SUM($K710:K710),(Input!$K$99-Input!$K$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E710),(Input!$K$99-Input!$K$148)-SUM($K710:L710),(Input!$K$99-Input!$K$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E710),(Input!$K$99-Input!$K$148)-SUM($K710:M710),(Input!$K$99-Input!$K$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E710),(Input!$K$99-Input!$K$148)-SUM($K710:N710),(Input!$K$99-Input!$K$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E710),(Input!$K$99-Input!$K$148)-SUM($K710:O710),(Input!$K$99-Input!$K$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E710),(Input!$K$99-Input!$K$148)-SUM($K710:P710),(Input!$K$99-Input!$K$148)/A44taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E711),(Input!$L$99-Input!$L$148)-SUM($L711:L711),(Input!$L$99-Input!$L$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E711),(Input!$L$99-Input!$L$148)-SUM($L711:M711),(Input!$L$99-Input!$L$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E711),(Input!$L$99-Input!$L$148)-SUM($L711:N711),(Input!$L$99-Input!$L$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E711),(Input!$L$99-Input!$L$148)-SUM($L711:O711),(Input!$L$99-Input!$L$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E711),(Input!$L$99-Input!$L$148)-SUM($L711:P711),(Input!$L$99-Input!$L$148)/A44taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E712),(Input!$M$99-Input!$M$148)-SUM($M712:M712),(Input!$M$99-Input!$M$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E712),(Input!$M$99-Input!$M$148)-SUM($M712:N712),(Input!$M$99-Input!$M$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E712),(Input!$M$99-Input!$M$148)-SUM($M712:O712),(Input!$M$99-Input!$M$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E712),(Input!$M$99-Input!$M$148)-SUM($M712:P712),(Input!$M$99-Input!$M$148)/A44taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E713),(Input!$N$99-Input!$N$148)-SUM($N713:N713),(Input!$N$99-Input!$N$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E713),(Input!$N$99-Input!$N$148)-SUM($N713:O713),(Input!$N$99-Input!$N$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E713),(Input!$N$99-Input!$N$148)-SUM($N713:P713),(Input!$N$99-Input!$N$148)/A44taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E714),(Input!$O$99-Input!$O$148)-SUM($O714:O714),(Input!$O$99-Input!$O$148)/A44taxstdlife))","v":"n/a"},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E714),(Input!$O$99-Input!$O$148)-SUM($O714:P714),(Input!$O$99-Input!$O$148)/A44taxstdlife))","v":"n/a"}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E715),(Input!$P$99-Input!$P$148)-SUM($P715:P715),(Input!$P$99-Input!$P$148)/A44taxstdlife))","v":"n/a"}]
[null,null,null,null,11]
[null,null,{"$f":"Asset44","v":"Easements"},null,null,null,{"$f":"-SUM(G704:G716)","v":0},0,0,0,0,0,{"$f":"IF(Input!M454>0, -SUM(M704:M716), 0)","v":0},{"$f":"IF(Input!N454>0, -SUM(N704:N716), 0)","v":0},{"$f":"IF(Input!O454>0, -SUM(O704:O716), 0)","v":0},{"$f":"IF(Input!P454>0, -SUM(P704:P716), 0)","v":0},{"$f":"IF(Input!Q454>0, -SUM(Q704:Q716), 0)","v":0}]
[null,{"$f":"Asset45","v":"Equity Raising Costs"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A45taxremlife,A45taxvalue-SUM($F718:F718),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":"n/a"},{"$f":"IF(H$3>A45taxremlife,A45taxvalue-SUM($F718:G718),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":"n/a"},{"$f":"IF(I$3>A45taxremlife,A45taxvalue-SUM($F718:H718),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":"n/a"},{"$f":"IF(J$3>A45taxremlife,A45taxvalue-SUM($F718:I718),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":"n/a"},{"$f":"IF(K$3>A45taxremlife,A45taxvalue-SUM($F718:J718),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":"n/a"},{"$f":"IF(L$3>A45taxremlife,A45taxvalue-SUM($F718:K718),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":"n/a"},{"$f":"IF(M$3>A45taxremlife,A45taxvalue-SUM($F718:L718),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":"n/a"},{"$f":"IF(N$3>A45taxremlife,A45taxvalue-SUM($F718:M718),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":"n/a"},{"$f":"IF(O$3>A45taxremlife,A45taxvalue-SUM($F718:N718),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":"n/a"},{"$f":"IF(P$3>A45taxremlife,A45taxvalue-SUM($F718:O718),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A45taxremlife,A45taxvalue-SUM($F718:P718),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A45taxstdlife+$E720),($G99)-SUM($G720:G720),($G99)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A45taxstdlife+$E720),($G99)-SUM($G720:H720),($G99)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A45taxstdlife+$E720),($G99)-SUM($G720:I720),($G99)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A45taxstdlife+$E720),($G99)-SUM($G720:J720),($G99)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E720),($G99)-SUM($G720:K720),($G99)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E720),($G99)-SUM($G720:L720),($G99)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E720),($G99)-SUM($G720:M720),($G99)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E720),($G99)-SUM($G720:N720),($G99)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E720),($G99)-SUM($G720:O720),($G99)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E720),($G99)-SUM($G720:P720),($G99)/A45taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A45taxstdlife+$E721),(Input!$H$100-Input!$H$149)-SUM($H721:H721),(Input!$H$100-Input!$H$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A45taxstdlife+$E721),(Input!$H$100-Input!$H$149)-SUM($H721:I721),(Input!$H$100-Input!$H$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A45taxstdlife+$E721),(Input!$H$100-Input!$H$149)-SUM($H721:J721),(Input!$H$100-Input!$H$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E721),(Input!$H$100-Input!$H$149)-SUM($H721:K721),(Input!$H$100-Input!$H$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E721),(Input!$H$100-Input!$H$149)-SUM($H721:L721),(Input!$H$100-Input!$H$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E721),(Input!$H$100-Input!$H$149)-SUM($H721:M721),(Input!$H$100-Input!$H$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E721),(Input!$H$100-Input!$H$149)-SUM($H721:N721),(Input!$H$100-Input!$H$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E721),(Input!$H$100-Input!$H$149)-SUM($H721:O721),(Input!$H$100-Input!$H$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E721),(Input!$H$100-Input!$H$149)-SUM($H721:P721),(Input!$H$100-Input!$H$149)/A45taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A45taxstdlife+$E722),(Input!$I$100-Input!$I$149)-SUM($I722:I722),(Input!$I$100-Input!$I$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A45taxstdlife+$E722),(Input!$I$100-Input!$I$149)-SUM($I722:J722),(Input!$I$100-Input!$I$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E722),(Input!$I$100-Input!$I$149)-SUM($I722:K722),(Input!$I$100-Input!$I$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E722),(Input!$I$100-Input!$I$149)-SUM($I722:L722),(Input!$I$100-Input!$I$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E722),(Input!$I$100-Input!$I$149)-SUM($I722:M722),(Input!$I$100-Input!$I$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E722),(Input!$I$100-Input!$I$149)-SUM($I722:N722),(Input!$I$100-Input!$I$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E722),(Input!$I$100-Input!$I$149)-SUM($I722:O722),(Input!$I$100-Input!$I$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E722),(Input!$I$100-Input!$I$149)-SUM($I722:P722),(Input!$I$100-Input!$I$149)/A45taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A45taxstdlife+$E723),(Input!$J$100-Input!$J$149)-SUM($J723:J723),(Input!$J$100-Input!$J$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E723),(Input!$J$100-Input!$J$149)-SUM($J723:K723),(Input!$J$100-Input!$J$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E723),(Input!$J$100-Input!$J$149)-SUM($J723:L723),(Input!$J$100-Input!$J$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E723),(Input!$J$100-Input!$J$149)-SUM($J723:M723),(Input!$J$100-Input!$J$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E723),(Input!$J$100-Input!$J$149)-SUM($J723:N723),(Input!$J$100-Input!$J$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E723),(Input!$J$100-Input!$J$149)-SUM($J723:O723),(Input!$J$100-Input!$J$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E723),(Input!$J$100-Input!$J$149)-SUM($J723:P723),(Input!$J$100-Input!$J$149)/A45taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E724),(Input!$K$100-Input!$K$149)-SUM($K724:K724),(Input!$K$100-Input!$K$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E724),(Input!$K$100-Input!$K$149)-SUM($K724:L724),(Input!$K$100-Input!$K$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E724),(Input!$K$100-Input!$K$149)-SUM($K724:M724),(Input!$K$100-Input!$K$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E724),(Input!$K$100-Input!$K$149)-SUM($K724:N724),(Input!$K$100-Input!$K$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E724),(Input!$K$100-Input!$K$149)-SUM($K724:O724),(Input!$K$100-Input!$K$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E724),(Input!$K$100-Input!$K$149)-SUM($K724:P724),(Input!$K$100-Input!$K$149)/A45taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E725),(Input!$L$100-Input!$L$149)-SUM($L725:L725),(Input!$L$100-Input!$L$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E725),(Input!$L$100-Input!$L$149)-SUM($L725:M725),(Input!$L$100-Input!$L$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E725),(Input!$L$100-Input!$L$149)-SUM($L725:N725),(Input!$L$100-Input!$L$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E725),(Input!$L$100-Input!$L$149)-SUM($L725:O725),(Input!$L$100-Input!$L$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E725),(Input!$L$100-Input!$L$149)-SUM($L725:P725),(Input!$L$100-Input!$L$149)/A45taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E726),(Input!$M$100-Input!$M$149)-SUM($M726:M726),(Input!$M$100-Input!$M$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E726),(Input!$M$100-Input!$M$149)-SUM($M726:N726),(Input!$M$100-Input!$M$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E726),(Input!$M$100-Input!$M$149)-SUM($M726:O726),(Input!$M$100-Input!$M$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E726),(Input!$M$100-Input!$M$149)-SUM($M726:P726),(Input!$M$100-Input!$M$149)/A45taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E727),(Input!$N$100-Input!$N$149)-SUM($N727:N727),(Input!$N$100-Input!$N$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E727),(Input!$N$100-Input!$N$149)-SUM($N727:O727),(Input!$N$100-Input!$N$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E727),(Input!$N$100-Input!$N$149)-SUM($N727:P727),(Input!$N$100-Input!$N$149)/A45taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E728),(Input!$O$100-Input!$O$149)-SUM($O728:O728),(Input!$O$100-Input!$O$149)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E728),(Input!$O$100-Input!$O$149)-SUM($O728:P728),(Input!$O$100-Input!$O$149)/A45taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E729),(Input!$P$100-Input!$P$149)-SUM($P729:P729),(Input!$P$100-Input!$P$149)/A45taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,null,{"$f":"-SUM(G718:G730)","v":0},0,0,0,0,0,{"$f":"IF(Input!M468>0, -SUM(M718:M730), 0)","v":0},{"$f":"IF(Input!N468>0, -SUM(N718:N730), 0)","v":0},{"$f":"IF(Input!O468>0, -SUM(O718:O730), 0)","v":0},{"$f":"IF(Input!P468>0, -SUM(P718:P730), 0)","v":0},{"$f":"IF(Input!Q468>0, -SUM(Q718:Q730), 0)","v":0}]

{"sheet":"Asset lives roll forward","index":8,"n_rows":679,"n_cols":11,"rows_kept":679,"cut":false,"hidden":false,"merged":[[7,2,7,3],[22,2,22,3],[67,2,67,3],[8,2,18,2],[8,7,18,7],[23,2,33,2],[23,7,33,7],[82,2,82,3],[37,2,37,3],[52,2,52,3],[38,2,48,2],[53,2,63,2],[68,2,78,2],[83,2,93,2],[38,7,48,7],[53,7,63,7],[68,7,78,7],[83,7,93,7],[127,2,127,3],[142,2,142,3],[97,2,97,3],[112,2,112,3],[98,2,108,2],[113,2,123,2],[128,2,138,2],[143,2,153,2],[98,7,108,7],[113,7,123,7],[128,7,138,7],[143,7,153,7],[187,2,187,3],[202,2,202,3],[157,2,157,3],[172,2,172,3],[158,2,168,2],[173,2,183,2],[188,2,198,2],[203,2,213,2],[158,7,168,7],[173,7,183,7],[188,7,198,7],[203,7,213,7],[247,2,247,3],[262,2,262,3],[217,2,217,3],[232,2,232,3],[218,2,228,2],[233,2,243,2],[248,2,258,2],[263,2,273,2],[218,7,228,7],[233,7,243,7],[248,7,258,7],[263,7,273,7],[307,2,307,3],[322,2,322,3],[277,2,277,3],[292,2,292,3],[278,2,288,2],[293,2,303,2],[308,2,318,2],[323,2,333,2],[278,7,288,7],[293,7,303,7],[308,7,318,7],[323,7,333,7],[367,2,367,3],[382,2,382,3],[337,2,337,3],[352,2,352,3],[338,2,348,2],[353,2,363,2],[368,2,378,2],[383,2,393,2],[338,7,348,7],[353,7,363,7],[368,7,378,7],[383,7,393,7],[427,2,427,3],[442,2,442,3],[397,2,397,3],[412,2,412,3],[398,2,408,2],[413,2,423,2],[428,2,438,2],[443,2,453,2],[398,7,408,7],[413,7,423,7],[428,7,438,7],[443,7,453,7],[486,2,486,3],[501,2,501,3],[456,2,456,3],[471,2,471,3],[457,2,467,2],[472,2,482,2],[487,2,497,2],[502,2,512,2],[457,7,467,7],[472,7,482,7],[487,7,497,7],[502,7,512,7],[546,2,546,3],[561,2,561,3],[516,2,516,3],[531,2,531,3],[517,2,527,2],[532,2,542,2],[547,2,557,2],[562,2,572,2],[517,7,527,7],[532,7,542,7],[547,7,557,7],[562,7,572,7],[606,2,606,3],[621,2,621,3],[576,2,576,3],[591,2,591,3],[577,2,587,2],[592,2,602,2],[607,2,617,2],[667,2,677,2],[637,7,647,7],[652,7,662,7],[667,7,677,7],[622,2,632,2],[577,7,587,7],[592,7,602,7],[607,7,617,7],[622,7,632,7],[666,2,666,3],[636,2,636,3],[651,2,651,3],[637,2,647,2],[652,2,662,2]]}
[]
[null,{"$f":"\"Average Remaining Asset Lives Roll Forward - RFM \"&Intro!L4","v":"Average Remaining Asset Lives Roll Forward - RFM "}]
[]
[]
[null,"Closing Asset Values and Lives",null,null,{"$f":"\"($m Real \"&'Tax value roll forward'!G4&\")\"","v":"($m Real 2011-12)"},"(Age in years)",null,null,null,"($m Nominal)","(Age in years)"]
[null,null,null,null,"Closing Asset Value","Average Remaining Life",null,null,null,"Closing Tax Value","Average Tax Remaining Life"]
[null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"}]
[null,null,"Opening RAB",null,{"$f":"A1value-SUM('Actual RAB roll forward'!H59:OFFSET('Actual RAB roll forward'!H59,0,Input!$W$7-1))","v":8.9636609038525243},{"$f":"IF(A1remlife=\"N/A\",\"n/a\",IF(E8=0,0,A1remlife-Input!$W$7))","v":24.142027357373575},null,"Initial Asset Base",null,{"$f":"A1taxvalue-SUM('Tax value roll forward'!G102:OFFSET('Tax value roll forward'!G102,0,Input!$W$7))","v":2.3719551228574423},{"$f":"IF(A1taxremlife=\"N/A\",\"n/a\",IF(J8=0,0,A1taxremlife-Input!$W$7-1))","v":33.697435399070535}]
[null,null,"Capex in year",0,null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$55,0,I9)-SUM('Tax value roll forward'!G104:OFFSET('Tax value roll forward'!G104,0,Input!$W$7))","v":0.77558770013570444},{"$f":"IF(A1taxstdlife=\"N/A\",\"n/a\",IF(J9=0,0,A1taxstdlife+I9-Input!$W$7))","v":39.549029232545557}]
[null,null,null,1,{"$f":"OFFSET('Actual RAB roll forward'!H$12,0,D10-1)-SUM('Actual RAB roll forward'!H61:OFFSET('Actual RAB roll forward'!H61,0,Input!$W$7-1))","v":1.3087553566426413},{"$f":"IF(A1stdlife=\"N/A\",\"n/a\",IF(E10=0,0,A1stdlife+D10-Input!$W$7))","v":46},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$55,0,I10)-SUM('Tax value roll forward'!G105:OFFSET('Tax value roll forward'!G105,0,Input!$W$7))","v":1.3021956397538019},{"$f":"IF(A1taxstdlife=\"N/A\",\"n/a\",IF(J10=0,0,A1taxstdlife+I10-Input!$W$7))","v":40.549029232545557}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$12,0,D11-1)-SUM('Actual RAB roll forward'!H62:OFFSET('Actual RAB roll forward'!H62,0,Input!$W$7-1))","v":0.71391204731419522},{"$f":"IF(A1stdlife=\"N/A\",\"n/a\",IF(E11=0,0,A1stdlife+D11-Input!$W$7))","v":47},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$55,0,I11)-SUM('Tax value roll forward'!G106:OFFSET('Tax value roll forward'!G106,0,Input!$W$7))","v":0.71826450318135304},{"$f":"IF(A1taxstdlife=\"N/A\",\"n/a\",IF(J11=0,0,A1taxstdlife+I11-Input!$W$7))","v":41.549029232545557}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$12,0,D12-1)-SUM('Actual RAB roll forward'!H63:OFFSET('Actual RAB roll forward'!H63,0,Input!$W$7-1))","v":0.30024553671585008},{"$f":"IF(A1stdlife=\"N/A\",\"n/a\",IF(E12=0,0,A1stdlife+D12-Input!$W$7))","v":48},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$55,0,I12)-SUM('Tax value roll forward'!G107:OFFSET('Tax value roll forward'!G107,0,Input!$W$7))","v":0.31422975671220027},{"$f":"IF(A1taxstdlife=\"N/A\",\"n/a\",IF(J12=0,0,A1taxstdlife+I12-Input!$W$7))","v":42.549029232545557}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$12,0,D13-1)-SUM('Actual RAB roll forward'!H64:OFFSET('Actual RAB roll forward'!H64,0,Input!$W$7-1))","v":0.31623068511986835},{"$f":"IF(A1stdlife=\"N/A\",\"n/a\",IF(E13=0,0,A1stdlife+D13-Input!$W$7))","v":49},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$55,0,I13)-SUM('Tax value roll forward'!G108:OFFSET('Tax value roll forward'!G108,0,Input!$W$7))","v":0.33626115197651585},{"$f":"IF(A1taxstdlife=\"N/A\",\"n/a\",IF(J13=0,0,A1taxstdlife+I13-Input!$W$7))","v":43.549029232545557}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$12,0,D14-1)-SUM('Actual RAB roll forward'!H65:OFFSET('Actual RAB roll forward'!H65,0,Input!$W$7-1))","v":0.21638318627924424},{"$f":"IF(A1stdlife=\"N/A\",\"n/a\",IF(E14=0,0,A1stdlife+D14-Input!$W$7))","v":50},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$55,0,I14)-SUM('Tax value roll forward'!G109:OFFSET('Tax value roll forward'!G109,0,Input!$W$7))","v":0.26063134752136635},{"$f":"IF(A1taxstdlife=\"N/A\",\"n/a\",IF(J14=0,0,A1taxstdlife+I14-Input!$W$7))","v":44.549029232545557}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$12,0,D15-1)-SUM('Actual RAB roll forward'!H66:OFFSET('Actual RAB roll forward'!H66,0,Input!$W$7-1))","v":0},{"$f":"IF(A1stdlife=\"N/A\",\"n/a\",IF(E15=0,0,A1stdlife+D15-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$55,0,I15)-SUM('Tax value roll forward'!G110:OFFSET('Tax value roll forward'!G110,0,Input!$W$7))","v":0},{"$f":"IF(A1taxstdlife=\"N/A\",\"n/a\",IF(J15=0,0,A1taxstdlife+I15-Input!$W$7))","v":0}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$12,0,D16-1)-SUM('Actual RAB roll forward'!H67:OFFSET('Actual RAB roll forward'!H67,0,Input!$W$7-1))","v":0},{"$f":"IF(A1stdlife=\"N/A\",\"n/a\",IF(E16=0,0,A1stdlife+D16-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$55,0,I16)-SUM('Tax value roll forward'!G111:OFFSET('Tax value roll forward'!G111,0,Input!$W$7))","v":0},{"$f":"IF(A1taxstdlife=\"N/A\",\"n/a\",IF(J16=0,0,A1taxstdlife+I16-Input!$W$7))","v":0}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$12,0,D17-1)-SUM('Actual RAB roll forward'!H68:OFFSET('Actual RAB roll forward'!H68,0,Input!$W$7-1))","v":0},{"$f":"IF(A1stdlife=\"N/A\",\"n/a\",IF(E17=0,0,A1stdlife+D17-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$55,0,I17)-SUM('Tax value roll forward'!G112:OFFSET('Tax value roll forward'!G112,0,Input!$W$7))","v":0},{"$f":"IF(A1taxstdlife=\"N/A\",\"n/a\",IF(J17=0,0,A1taxstdlife+I17-Input!$W$7))","v":0}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$12,0,D18-1)-SUM('Actual RAB roll forward'!H69:OFFSET('Actual RAB roll forward'!H69,0,Input!$W$7-1))","v":0},{"$f":"IF(A1stdlife=\"N/A\",\"n/a\",IF(E18=0,0,A1stdlife+D18-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$55,0,I18)-SUM('Tax value roll forward'!G113:OFFSET('Tax value roll forward'!G113,0,Input!$W$7))","v":0},{"$f":"IF(A1taxstdlife=\"N/A\",\"n/a\",IF(J18=0,0,A1taxstdlife+I18-Input!$W$7))","v":0}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$12,0,D19-1)-SUM('Actual RAB roll forward'!H70:OFFSET('Actual RAB roll forward'!H70,0,Input!$W$7-1))","v":0},{"$f":"IF(A1stdlife=\"N/A\",\"n/a\",IF(E19=0,0,A1stdlife+D19-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$55,0,I19)-SUM('Tax value roll forward'!G114:OFFSET('Tax value roll forward'!G114,0,Input!$W$7))","v":0},{"$f":"IF(A1taxstdlife=\"N/A\",\"n/a\",IF(J19=0,0,A1taxstdlife+I19-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,{"$f":"SUM(E8:E19)","v":11.819187715924325},{"$f":"IF(E20=0,0,SUMPRODUCT(E8:E19,F8:F19)/E20)","v":29.687641526058268},null,null,null,{"$f":"SUM(J8:J19)","v":6.0791252221383845},{"$f":"IF(J20=0,0,SUMPRODUCT(J8:J19,K8:K19)/J20)","v":38.307057331566973}]
[]
[null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"}]
[null,null,"Opening RAB",null,{"$f":"A2value-SUM('Actual RAB roll forward'!H72:OFFSET('Actual RAB roll forward'!H72,0,Input!$W$7-1))","v":9.146087119125939},{"$f":"IF(A2remlife=\"N/A\",\"n/a\",IF(E23=0,0,A2remlife-Input!$W$7))","v":32.897944700911488},null,"Initial Asset Base",null,{"$f":"A2taxvalue-SUM('Tax value roll forward'!G116:OFFSET('Tax value roll forward'!G116,0,Input!$W$7))","v":1.4281794715024079},{"$f":"IF(A2taxremlife=\"N/A\",\"n/a\",IF(J23=0,0,A2taxremlife-Input!$W$7-1))","v":43.251817953046576}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$56,0,I24)-SUM('Tax value roll forward'!G118:OFFSET('Tax value roll forward'!G118,0,Input!$W$7))","v":0.25886808510524401},{"$f":"IF(A2taxstdlife=\"N/A\",\"n/a\",IF(J24=0,0,A2taxstdlife+I24-Input!$W$7))","v":45}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$13,0,D25-1)-SUM('Actual RAB roll forward'!H74:OFFSET('Actual RAB roll forward'!H74,0,Input!$W$7-1))","v":0.15421800207545205},{"$f":"IF(A2stdlife=\"N/A\",\"n/a\",IF(E25=0,0,A2stdlife+D25-Input!$W$7))","v":56},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$56,0,I25)-SUM('Tax value roll forward'!G119:OFFSET('Tax value roll forward'!G119,0,Input!$W$7))","v":0.15069528287906148},{"$f":"IF(A2taxstdlife=\"N/A\",\"n/a\",IF(J25=0,0,A2taxstdlife+I25-Input!$W$7))","v":46}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$13,0,D26-1)-SUM('Actual RAB roll forward'!H75:OFFSET('Actual RAB roll forward'!H75,0,Input!$W$7-1))","v":0.1257659055830187},{"$f":"IF(A2stdlife=\"N/A\",\"n/a\",IF(E26=0,0,A2stdlife+D26-Input!$W$7))","v":57},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$56,0,I26)-SUM('Tax value roll forward'!G120:OFFSET('Tax value roll forward'!G120,0,Input!$W$7))","v":0.12680011656305717},{"$f":"IF(A2taxstdlife=\"N/A\",\"n/a\",IF(J26=0,0,A2taxstdlife+I26-Input!$W$7))","v":47}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$13,0,D27-1)-SUM('Actual RAB roll forward'!H76:OFFSET('Actual RAB roll forward'!H76,0,Input!$W$7-1))","v":9.1893791843545777E-3},{"$f":"IF(A2stdlife=\"N/A\",\"n/a\",IF(E27=0,0,A2stdlife+D27-Input!$W$7))","v":58},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$56,0,I27)-SUM('Tax value roll forward'!G121:OFFSET('Tax value roll forward'!G121,0,Input!$W$7))","v":9.5999999999999992E-3},{"$f":"IF(A2taxstdlife=\"N/A\",\"n/a\",IF(J27=0,0,A2taxstdlife+I27-Input!$W$7))","v":48}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$13,0,D28-1)-SUM('Actual RAB roll forward'!H77:OFFSET('Actual RAB roll forward'!H77,0,Input!$W$7-1))","v":2.4905563859724689E-2},{"$f":"IF(A2stdlife=\"N/A\",\"n/a\",IF(E28=0,0,A2stdlife+D28-Input!$W$7))","v":59},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$56,0,I28)-SUM('Tax value roll forward'!G122:OFFSET('Tax value roll forward'!G122,0,Input!$W$7))","v":2.6459414058000012E-2},{"$f":"IF(A2taxstdlife=\"N/A\",\"n/a\",IF(J28=0,0,A2taxstdlife+I28-Input!$W$7))","v":49}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$13,0,D29-1)-SUM('Actual RAB roll forward'!H78:OFFSET('Actual RAB roll forward'!H78,0,Input!$W$7-1))","v":0},{"$f":"IF(A2stdlife=\"N/A\",\"n/a\",IF(E29=0,0,A2stdlife+D29-Input!$W$7))","v":0},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$56,0,I29)-SUM('Tax value roll forward'!G123:OFFSET('Tax value roll forward'!G123,0,Input!$W$7))","v":0},{"$f":"IF(A2taxstdlife=\"N/A\",\"n/a\",IF(J29=0,0,A2taxstdlife+I29-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$13,0,D30-1)-SUM('Actual RAB roll forward'!H79:OFFSET('Actual RAB roll forward'!H79,0,Input!$W$7-1))","v":0},{"$f":"IF(A2stdlife=\"N/A\",\"n/a\",IF(E30=0,0,A2stdlife+D30-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$56,0,I30)-SUM('Tax value roll forward'!G124:OFFSET('Tax value roll forward'!G124,0,Input!$W$7))","v":0},{"$f":"IF(A2taxstdlife=\"N/A\",\"n/a\",IF(J30=0,0,A2taxstdlife+I30-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$13,0,D31-1)-SUM('Actual RAB roll forward'!H80:OFFSET('Actual RAB roll forward'!H80,0,Input!$W$7-1))","v":0},{"$f":"IF(A2stdlife=\"N/A\",\"n/a\",IF(E31=0,0,A2stdlife+D31-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$56,0,I31)-SUM('Tax value roll forward'!G125:OFFSET('Tax value roll forward'!G125,0,Input!$W$7))","v":0},{"$f":"IF(A2taxstdlife=\"N/A\",\"n/a\",IF(J31=0,0,A2taxstdlife+I31-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$13,0,D32-1)-SUM('Actual RAB roll forward'!H81:OFFSET('Actual RAB roll forward'!H81,0,Input!$W$7-1))","v":0},{"$f":"IF(A2stdlife=\"N/A\",\"n/a\",IF(E32=0,0,A2stdlife+D32-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$56,0,I32)-SUM('Tax value roll forward'!G126:OFFSET('Tax value roll forward'!G126,0,Input!$W$7))","v":0},{"$f":"IF(A2taxstdlife=\"N/A\",\"n/a\",IF(J32=0,0,A2taxstdlife+I32-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$13,0,D33-1)-SUM('Actual RAB roll forward'!H82:OFFSET('Actual RAB roll forward'!H82,0,Input!$W$7-1))","v":0},{"$f":"IF(A2stdlife=\"N/A\",\"n/a\",IF(E33=0,0,A2stdlife+D33-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$56,0,I33)-SUM('Tax value roll forward'!G127:OFFSET('Tax value roll forward'!G127,0,Input!$W$7))","v":0},{"$f":"IF(A2taxstdlife=\"N/A\",\"n/a\",IF(J33=0,0,A2taxstdlife+I33-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$13,0,D34-1)-SUM('Actual RAB roll forward'!H83:OFFSET('Actual RAB roll forward'!H83,0,Input!$W$7-1))","v":0},{"$f":"IF(A2stdlife=\"N/A\",\"n/a\",IF(E34=0,0,A2stdlife+D34-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$56,0,I34)-SUM('Tax value roll forward'!G128:OFFSET('Tax value roll forward'!G128,0,Input!$W$7))","v":0},{"$f":"IF(A2taxstdlife=\"N/A\",\"n/a\",IF(J34=0,0,A2taxstdlife+I34-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,{"$f":"SUM(E23:E34)","v":9.4601659698284895},{"$f":"IF(E35=0,0,SUMPRODUCT(E23:E34,F23:F34)/E35)","v":33.688071254354064},null,null,null,{"$f":"SUM(J23:J34)","v":2.0006023701077709},{"$f":"IF(J35=0,0,SUMPRODUCT(J23:J34,K23:K34)/J35)","v":44.02140246911469}]
[]
[null,{"$f":"Asset3","v":"Urban Zone Substations"}]
[null,null,"Opening RAB",null,{"$f":"A3value-SUM('Actual RAB roll forward'!H85:OFFSET('Actual RAB roll forward'!H85,0,Input!$W$7-1))","v":34.173475600069622},{"$f":"IF(A3remlife=\"N/A\",\"n/a\",IF(E38=0,0,A3remlife-Input!$W$7))","v":25.842565712111366},null,"Initial Asset Base",null,{"$f":"A3taxvalue-SUM('Tax value roll forward'!G130:OFFSET('Tax value roll forward'!G130,0,Input!$W$7))","v":18.655243723989187},{"$f":"IF(A3taxremlife=\"N/A\",\"n/a\",IF(J38=0,0,A3taxremlife-Input!$W$7-1))","v":23.599056700660071}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$57,0,I39)-SUM('Tax value roll forward'!G132:OFFSET('Tax value roll forward'!G132,0,Input!$W$7))","v":3.8266547067954031},{"$f":"IF(A3taxstdlife=\"N/A\",\"n/a\",IF(J39=0,0,A3taxstdlife+I39-Input!$W$7))","v":27.773020440897511}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$14,0,D40-1)-SUM('Actual RAB roll forward'!H87:OFFSET('Actual RAB roll forward'!H87,0,Input!$W$7-1))","v":1.8862533570929731},{"$f":"IF(A3stdlife=\"N/A\",\"n/a\",IF(E40=0,0,A3stdlife+D40-Input!$W$7))","v":36},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$57,0,I40)-SUM('Tax value roll forward'!G133:OFFSET('Tax value roll forward'!G133,0,Input!$W$7))","v":1.824063850661241},{"$f":"IF(A3taxstdlife=\"N/A\",\"n/a\",IF(J40=0,0,A3taxstdlife+I40-Input!$W$7))","v":28.773020440897511}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$14,0,D41-1)-SUM('Actual RAB roll forward'!H88:OFFSET('Actual RAB roll forward'!H88,0,Input!$W$7-1))","v":4.5997005417478238},{"$f":"IF(A3stdlife=\"N/A\",\"n/a\",IF(E41=0,0,A3stdlife+D41-Input!$W$7))","v":37},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$57,0,I41)-SUM('Tax value roll forward'!G134:OFFSET('Tax value roll forward'!G134,0,Input!$W$7))","v":4.5807771334450305},{"$f":"IF(A3taxstdlife=\"N/A\",\"n/a\",IF(J41=0,0,A3taxstdlife+I41-Input!$W$7))","v":29.773020440897511}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$14,0,D42-1)-SUM('Actual RAB roll forward'!H89:OFFSET('Actual RAB roll forward'!H89,0,Input!$W$7-1))","v":0.70892891655852697},{"$f":"IF(A3stdlife=\"N/A\",\"n/a\",IF(E42=0,0,A3stdlife+D42-Input!$W$7))","v":38},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$57,0,I42)-SUM('Tax value roll forward'!G135:OFFSET('Tax value roll forward'!G135,0,Input!$W$7))","v":2.0798278388624869},{"$f":"IF(A3taxstdlife=\"N/A\",\"n/a\",IF(J42=0,0,A3taxstdlife+I42-Input!$W$7))","v":30.773020440897511}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$14,0,D43-1)-SUM('Actual RAB roll forward'!H90:OFFSET('Actual RAB roll forward'!H90,0,Input!$W$7-1))","v":3.5320382637230581},{"$f":"IF(A3stdlife=\"N/A\",\"n/a\",IF(E43=0,0,A3stdlife+D43-Input!$W$7))","v":39},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$57,0,I43)-SUM('Tax value roll forward'!G136:OFFSET('Tax value roll forward'!G136,0,Input!$W$7))","v":3.7438750584210987},{"$f":"IF(A3taxstdlife=\"N/A\",\"n/a\",IF(J43=0,0,A3taxstdlife+I43-Input!$W$7))","v":31.773020440897511}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$14,0,D44-1)-SUM('Actual RAB roll forward'!H91:OFFSET('Actual RAB roll forward'!H91,0,Input!$W$7-1))","v":0.15155378091407382},{"$f":"IF(A3stdlife=\"N/A\",\"n/a\",IF(E44=0,0,A3stdlife+D44-Input!$W$7))","v":40},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$57,0,I44)-SUM('Tax value roll forward'!G137:OFFSET('Tax value roll forward'!G137,0,Input!$W$7))","v":0.1662176020526222},{"$f":"IF(A3taxstdlife=\"N/A\",\"n/a\",IF(J44=0,0,A3taxstdlife+I44-Input!$W$7))","v":32.773020440897511}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$14,0,D45-1)-SUM('Actual RAB roll forward'!H92:OFFSET('Actual RAB roll forward'!H92,0,Input!$W$7-1))","v":0},{"$f":"IF(A3stdlife=\"N/A\",\"n/a\",IF(E45=0,0,A3stdlife+D45-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$57,0,I45)-SUM('Tax value roll forward'!G138:OFFSET('Tax value roll forward'!G138,0,Input!$W$7))","v":0},{"$f":"IF(A3taxstdlife=\"N/A\",\"n/a\",IF(J45=0,0,A3taxstdlife+I45-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$14,0,D46-1)-SUM('Actual RAB roll forward'!H93:OFFSET('Actual RAB roll forward'!H93,0,Input!$W$7-1))","v":0},{"$f":"IF(A3stdlife=\"N/A\",\"n/a\",IF(E46=0,0,A3stdlife+D46-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$57,0,I46)-SUM('Tax value roll forward'!G139:OFFSET('Tax value roll forward'!G139,0,Input!$W$7))","v":0},{"$f":"IF(A3taxstdlife=\"N/A\",\"n/a\",IF(J46=0,0,A3taxstdlife+I46-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$14,0,D47-1)-SUM('Actual RAB roll forward'!H94:OFFSET('Actual RAB roll forward'!H94,0,Input!$W$7-1))","v":0},{"$f":"IF(A3stdlife=\"N/A\",\"n/a\",IF(E47=0,0,A3stdlife+D47-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$57,0,I47)-SUM('Tax value roll forward'!G140:OFFSET('Tax value roll forward'!G140,0,Input!$W$7))","v":0},{"$f":"IF(A3taxstdlife=\"N/A\",\"n/a\",IF(J47=0,0,A3taxstdlife+I47-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$14,0,D48-1)-SUM('Actual RAB roll forward'!H95:OFFSET('Actual RAB roll forward'!H95,0,Input!$W$7-1))","v":0},{"$f":"IF(A3stdlife=\"N/A\",\"n/a\",IF(E48=0,0,A3stdlife+D48-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$57,0,I48)-SUM('Tax value roll forward'!G141:OFFSET('Tax value roll forward'!G141,0,Input!$W$7))","v":0},{"$f":"IF(A3taxstdlife=\"N/A\",\"n/a\",IF(J48=0,0,A3taxstdlife+I48-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$14,0,D49-1)-SUM('Actual RAB roll forward'!H96:OFFSET('Actual RAB roll forward'!H96,0,Input!$W$7-1))","v":0},{"$f":"IF(A3stdlife=\"N/A\",\"n/a\",IF(E49=0,0,A3stdlife+D49-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$57,0,I49)-SUM('Tax value roll forward'!G142:OFFSET('Tax value roll forward'!G142,0,Input!$W$7))","v":0},{"$f":"IF(A3taxstdlife=\"N/A\",\"n/a\",IF(J49=0,0,A3taxstdlife+I49-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset3","v":"Urban Zone Substations"},null,{"$f":"SUM(E38:E49)","v":45.051950460106077},{"$f":"IF(E50=0,0,SUMPRODUCT(E38:E49,F38:F49)/E50)","v":28.677454779701325},null,null,null,{"$f":"SUM(J38:J49)","v":34.876659914227062},{"$f":"IF(J50=0,0,SUMPRODUCT(J38:J49,K38:K49)/J50)","v":26.487501096401822}]
[]
[null,{"$f":"Asset4","v":"Rural Zone Substations"}]
[null,null,"Opening RAB",null,{"$f":"A4value-SUM('Actual RAB roll forward'!H98:OFFSET('Actual RAB roll forward'!H98,0,Input!$W$7-1))","v":1.9460084625373124},{"$f":"IF(A4remlife=\"N/A\",\"n/a\",IF(E53=0,0,A4remlife-Input!$W$7))","v":24.442868880222473},null,"Initial Asset Base",null,{"$f":"A4taxvalue-SUM('Tax value roll forward'!G144:OFFSET('Tax value roll forward'!G144,0,Input!$W$7))","v":0.43790871473645798},{"$f":"IF(A4taxremlife=\"N/A\",\"n/a\",IF(J53=0,0,A4taxremlife-Input!$W$7-1))","v":25.717180766070886}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$58,0,I54)-SUM('Tax value roll forward'!G146:OFFSET('Tax value roll forward'!G146,0,Input!$W$7))","v":-1.5107934379380093E-2},{"$f":"IF(A4taxstdlife=\"N/A\",\"n/a\",IF(J54=0,0,A4taxstdlife+I54-Input!$W$7))","v":27.770000000000003}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$15,0,D55-1)-SUM('Actual RAB roll forward'!H100:OFFSET('Actual RAB roll forward'!H100,0,Input!$W$7-1))","v":0.27848973352197287},{"$f":"IF(A4stdlife=\"N/A\",\"n/a\",IF(E55=0,0,A4stdlife+D55-Input!$W$7))","v":36},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$58,0,I55)-SUM('Tax value roll forward'!G147:OFFSET('Tax value roll forward'!G147,0,Input!$W$7))","v":0.26930451560852031},{"$f":"IF(A4taxstdlife=\"N/A\",\"n/a\",IF(J55=0,0,A4taxstdlife+I55-Input!$W$7))","v":28.770000000000003}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$15,0,D56-1)-SUM('Actual RAB roll forward'!H101:OFFSET('Actual RAB roll forward'!H101,0,Input!$W$7-1))","v":0.9918488411181996},{"$f":"IF(A4stdlife=\"N/A\",\"n/a\",IF(E56=0,0,A4stdlife+D56-Input!$W$7))","v":37},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$58,0,I56)-SUM('Tax value roll forward'!G148:OFFSET('Tax value roll forward'!G148,0,Input!$W$7))","v":0.98795689993556812},{"$f":"IF(A4taxstdlife=\"N/A\",\"n/a\",IF(J56=0,0,A4taxstdlife+I56-Input!$W$7))","v":29.770000000000003}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$15,0,D57-1)-SUM('Actual RAB roll forward'!H102:OFFSET('Actual RAB roll forward'!H102,0,Input!$W$7-1))","v":0.40097380758214779},{"$f":"IF(A4stdlife=\"N/A\",\"n/a\",IF(E57=0,0,A4stdlife+D57-Input!$W$7))","v":38},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$58,0,I57)-SUM('Tax value roll forward'!G149:OFFSET('Tax value roll forward'!G149,0,Input!$W$7))","v":0.41690204455294477},{"$f":"IF(A4taxstdlife=\"N/A\",\"n/a\",IF(J57=0,0,A4taxstdlife+I57-Input!$W$7))","v":30.770000000000003}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$15,0,D58-1)-SUM('Actual RAB roll forward'!H103:OFFSET('Actual RAB roll forward'!H103,0,Input!$W$7-1))","v":0.17608746859544006},{"$f":"IF(A4stdlife=\"N/A\",\"n/a\",IF(E58=0,0,A4stdlife+D58-Input!$W$7))","v":39},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$58,0,I58)-SUM('Tax value roll forward'!G150:OFFSET('Tax value roll forward'!G150,0,Input!$W$7))","v":0.18664791265642358},{"$f":"IF(A4taxstdlife=\"N/A\",\"n/a\",IF(J58=0,0,A4taxstdlife+I58-Input!$W$7))","v":31.770000000000003}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$15,0,D59-1)-SUM('Actual RAB roll forward'!H104:OFFSET('Actual RAB roll forward'!H104,0,Input!$W$7-1))","v":0.13874164698494382},{"$f":"IF(A4stdlife=\"N/A\",\"n/a\",IF(E59=0,0,A4stdlife+D59-Input!$W$7))","v":40},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$58,0,I59)-SUM('Tax value roll forward'!G151:OFFSET('Tax value roll forward'!G151,0,Input!$W$7))","v":0.14923884479949748},{"$f":"IF(A4taxstdlife=\"N/A\",\"n/a\",IF(J59=0,0,A4taxstdlife+I59-Input!$W$7))","v":32.770000000000003}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$15,0,D60-1)-SUM('Actual RAB roll forward'!H105:OFFSET('Actual RAB roll forward'!H105,0,Input!$W$7-1))","v":0},{"$f":"IF(A4stdlife=\"N/A\",\"n/a\",IF(E60=0,0,A4stdlife+D60-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$58,0,I60)-SUM('Tax value roll forward'!G152:OFFSET('Tax value roll forward'!G152,0,Input!$W$7))","v":0},{"$f":"IF(A4taxstdlife=\"N/A\",\"n/a\",IF(J60=0,0,A4taxstdlife+I60-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$15,0,D61-1)-SUM('Actual RAB roll forward'!H106:OFFSET('Actual RAB roll forward'!H106,0,Input!$W$7-1))","v":0},{"$f":"IF(A4stdlife=\"N/A\",\"n/a\",IF(E61=0,0,A4stdlife+D61-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$58,0,I61)-SUM('Tax value roll forward'!G153:OFFSET('Tax value roll forward'!G153,0,Input!$W$7))","v":0},{"$f":"IF(A4taxstdlife=\"N/A\",\"n/a\",IF(J61=0,0,A4taxstdlife+I61-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$15,0,D62-1)-SUM('Actual RAB roll forward'!H107:OFFSET('Actual RAB roll forward'!H107,0,Input!$W$7-1))","v":0},{"$f":"IF(A4stdlife=\"N/A\",\"n/a\",IF(E62=0,0,A4stdlife+D62-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$58,0,I62)-SUM('Tax value roll forward'!G154:OFFSET('Tax value roll forward'!G154,0,Input!$W$7))","v":0},{"$f":"IF(A4taxstdlife=\"N/A\",\"n/a\",IF(J62=0,0,A4taxstdlife+I62-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$15,0,D63-1)-SUM('Actual RAB roll forward'!H108:OFFSET('Actual RAB roll forward'!H108,0,Input!$W$7-1))","v":0},{"$f":"IF(A4stdlife=\"N/A\",\"n/a\",IF(E63=0,0,A4stdlife+D63-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$58,0,I63)-SUM('Tax value roll forward'!G155:OFFSET('Tax value roll forward'!G155,0,Input!$W$7))","v":0},{"$f":"IF(A4taxstdlife=\"N/A\",\"n/a\",IF(J63=0,0,A4taxstdlife+I63-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$15,0,D64-1)-SUM('Actual RAB roll forward'!H109:OFFSET('Actual RAB roll forward'!H109,0,Input!$W$7-1))","v":0},{"$f":"IF(A4stdlife=\"N/A\",\"n/a\",IF(E64=0,0,A4stdlife+D64-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$58,0,I64)-SUM('Tax value roll forward'!G156:OFFSET('Tax value roll forward'!G156,0,Input!$W$7))","v":0},{"$f":"IF(A4taxstdlife=\"N/A\",\"n/a\",IF(J64=0,0,A4taxstdlife+I64-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset4","v":"Rural Zone Substations"},null,{"$f":"SUM(E53:E64)","v":3.9321499603400167},{"$f":"IF(E65=0,0,SUMPRODUCT(E53:E64,F53:F64)/E65)","v":31.012079979260044},null,null,null,{"$f":"SUM(J53:J64)","v":2.4328509979100321},{"$f":"IF(J65=0,0,SUMPRODUCT(J53:J64,K53:K64)/J65)","v":29.45105769525502}]
[]
[null,{"$f":"Asset5","v":"SCADA"}]
[null,null,"Opening RAB",null,{"$f":"A5value-SUM('Actual RAB roll forward'!H111:OFFSET('Actual RAB roll forward'!H111,0,Input!$W$7-1))","v":0},{"$f":"IF(A5remlife=\"N/A\",\"n/a\",IF(E68=0,0,A5remlife-Input!$W$7))","v":0},null,"Initial Asset Base",null,{"$f":"A5taxvalue-SUM('Tax value roll forward'!G158:OFFSET('Tax value roll forward'!G158,0,Input!$W$7))","v":2.8958036226765378},{"$f":"IF(A5taxremlife=\"N/A\",\"n/a\",IF(J68=0,0,A5taxremlife-Input!$W$7-1))","v":24.164268788531544}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$59,0,I69)-SUM('Tax value roll forward'!G160:OFFSET('Tax value roll forward'!G160,0,Input!$W$7))","v":0.37177295229354063},{"$f":"IF(A5taxstdlife=\"N/A\",\"n/a\",IF(J69=0,0,A5taxstdlife+I69-Input!$W$7))","v":27.773020440897511}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$16,0,D70-1)-SUM('Actual RAB roll forward'!H113:OFFSET('Actual RAB roll forward'!H113,0,Input!$W$7-1))","v":0.76932656640601316},{"$f":"IF(A5stdlife=\"N/A\",\"n/a\",IF(E70=0,0,A5stdlife+D70-Input!$W$7))","v":6},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$59,0,I70)-SUM('Tax value roll forward'!G161:OFFSET('Tax value roll forward'!G161,0,Input!$W$7))","v":1.1159429674632315},{"$f":"IF(A5taxstdlife=\"N/A\",\"n/a\",IF(J70=0,0,A5taxstdlife+I70-Input!$W$7))","v":28.773020440897511}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$16,0,D71-1)-SUM('Actual RAB roll forward'!H114:OFFSET('Actual RAB roll forward'!H114,0,Input!$W$7-1))","v":1.7318630925381355},{"$f":"IF(A5stdlife=\"N/A\",\"n/a\",IF(E71=0,0,A5stdlife+D71-Input!$W$7))","v":7},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$59,0,I71)-SUM('Tax value roll forward'!G162:OFFSET('Tax value roll forward'!G162,0,Input!$W$7))","v":2.2791182264431042},{"$f":"IF(A5taxstdlife=\"N/A\",\"n/a\",IF(J71=0,0,A5taxstdlife+I71-Input!$W$7))","v":29.773020440897511}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$16,0,D72-1)-SUM('Actual RAB roll forward'!H115:OFFSET('Actual RAB roll forward'!H115,0,Input!$W$7-1))","v":1.8328058345623066},{"$f":"IF(A5stdlife=\"N/A\",\"n/a\",IF(E72=0,0,A5stdlife+D72-Input!$W$7))","v":8},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$59,0,I72)-SUM('Tax value roll forward'!G163:OFFSET('Tax value roll forward'!G163,0,Input!$W$7))","v":2.2629278066178755},{"$f":"IF(A5taxstdlife=\"N/A\",\"n/a\",IF(J72=0,0,A5taxstdlife+I72-Input!$W$7))","v":30.773020440897511}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$16,0,D73-1)-SUM('Actual RAB roll forward'!H116:OFFSET('Actual RAB roll forward'!H116,0,Input!$W$7-1))","v":14.129647009944293},{"$f":"IF(A5stdlife=\"N/A\",\"n/a\",IF(E73=0,0,A5stdlife+D73-Input!$W$7))","v":9},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$59,0,I73)-SUM('Tax value roll forward'!G164:OFFSET('Tax value roll forward'!G164,0,Input!$W$7))","v":16.225174105697867},{"$f":"IF(A5taxstdlife=\"N/A\",\"n/a\",IF(J73=0,0,A5taxstdlife+I73-Input!$W$7))","v":31.773020440897511}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$16,0,D74-1)-SUM('Actual RAB roll forward'!H117:OFFSET('Actual RAB roll forward'!H117,0,Input!$W$7-1))","v":16.871242793855586},{"$f":"IF(A5stdlife=\"N/A\",\"n/a\",IF(E74=0,0,A5stdlife+D74-Input!$W$7))","v":10},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$59,0,I74)-SUM('Tax value roll forward'!G165:OFFSET('Tax value roll forward'!G165,0,Input!$W$7))","v":18.154116121428903},{"$f":"IF(A5taxstdlife=\"N/A\",\"n/a\",IF(J74=0,0,A5taxstdlife+I74-Input!$W$7))","v":32.773020440897511}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$16,0,D75-1)-SUM('Actual RAB roll forward'!H118:OFFSET('Actual RAB roll forward'!H118,0,Input!$W$7-1))","v":0},{"$f":"IF(A5stdlife=\"N/A\",\"n/a\",IF(E75=0,0,A5stdlife+D75-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$59,0,I75)-SUM('Tax value roll forward'!G166:OFFSET('Tax value roll forward'!G166,0,Input!$W$7))","v":0},{"$f":"IF(A5taxstdlife=\"N/A\",\"n/a\",IF(J75=0,0,A5taxstdlife+I75-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$16,0,D76-1)-SUM('Actual RAB roll forward'!H119:OFFSET('Actual RAB roll forward'!H119,0,Input!$W$7-1))","v":0},{"$f":"IF(A5stdlife=\"N/A\",\"n/a\",IF(E76=0,0,A5stdlife+D76-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$59,0,I76)-SUM('Tax value roll forward'!G167:OFFSET('Tax value roll forward'!G167,0,Input!$W$7))","v":0},{"$f":"IF(A5taxstdlife=\"N/A\",\"n/a\",IF(J76=0,0,A5taxstdlife+I76-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$16,0,D77-1)-SUM('Actual RAB roll forward'!H120:OFFSET('Actual RAB roll forward'!H120,0,Input!$W$7-1))","v":0},{"$f":"IF(A5stdlife=\"N/A\",\"n/a\",IF(E77=0,0,A5stdlife+D77-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$59,0,I77)-SUM('Tax value roll forward'!G168:OFFSET('Tax value roll forward'!G168,0,Input!$W$7))","v":0},{"$f":"IF(A5taxstdlife=\"N/A\",\"n/a\",IF(J77=0,0,A5taxstdlife+I77-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$16,0,D78-1)-SUM('Actual RAB roll forward'!H121:OFFSET('Actual RAB roll forward'!H121,0,Input!$W$7-1))","v":0},{"$f":"IF(A5stdlife=\"N/A\",\"n/a\",IF(E78=0,0,A5stdlife+D78-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$59,0,I78)-SUM('Tax value roll forward'!G169:OFFSET('Tax value roll forward'!G169,0,Input!$W$7))","v":0},{"$f":"IF(A5taxstdlife=\"N/A\",\"n/a\",IF(J78=0,0,A5taxstdlife+I78-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$16,0,D79-1)-SUM('Actual RAB roll forward'!H122:OFFSET('Actual RAB roll forward'!H122,0,Input!$W$7-1))","v":0},{"$f":"IF(A5stdlife=\"N/A\",\"n/a\",IF(E79=0,0,A5stdlife+D79-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$59,0,I79)-SUM('Tax value roll forward'!G170:OFFSET('Tax value roll forward'!G170,0,Input!$W$7))","v":0},{"$f":"IF(A5taxstdlife=\"N/A\",\"n/a\",IF(J79=0,0,A5taxstdlife+I79-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset5","v":"SCADA"},null,{"$f":"SUM(E68:E79)","v":35.334885297306336},{"$f":"IF(E80=0,0,SUMPRODUCT(E68:E79,F68:F79)/E80)","v":9.2622544546849106},null,null,null,{"$f":"SUM(J68:J79)","v":43.304855802621063},{"$f":"IF(J80=0,0,SUMPRODUCT(J68:J79,K68:K79)/J80)","v":31.414275003216908}]
[]
[null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"}]
[null,null,"Opening RAB",null,{"$f":"A6value-SUM('Actual RAB roll forward'!H124:OFFSET('Actual RAB roll forward'!H124,0,Input!$W$7-1))","v":12.768356346361134},{"$f":"IF(A6remlife=\"N/A\",\"n/a\",IF(E83=0,0,A6remlife-Input!$W$7))","v":27.284287263609016},null,"Initial Asset Base",null,{"$f":"A6taxvalue-SUM('Tax value roll forward'!G172:OFFSET('Tax value roll forward'!G172,0,Input!$W$7))","v":18.048067846572714},{"$f":"IF(A6taxremlife=\"N/A\",\"n/a\",IF(J83=0,0,A6taxremlife-Input!$W$7-1))","v":23.669400080996297}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$60,0,I84)-SUM('Tax value roll forward'!G174:OFFSET('Tax value roll forward'!G174,0,Input!$W$7))","v":1.9540546160043777},{"$f":"IF(A6taxstdlife=\"N/A\",\"n/a\",IF(J84=0,0,A6taxstdlife+I84-Input!$W$7))","v":31.276039740881849}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$17,0,D85-1)-SUM('Actual RAB roll forward'!H126:OFFSET('Actual RAB roll forward'!H126,0,Input!$W$7-1))","v":0.13882840232815138},{"$f":"IF(A6stdlife=\"N/A\",\"n/a\",IF(E85=0,0,A6stdlife+D85-Input!$W$7))","v":36},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$60,0,I85)-SUM('Tax value roll forward'!G175:OFFSET('Tax value roll forward'!G175,0,Input!$W$7))","v":0.1360535016134693},{"$f":"IF(A6taxstdlife=\"N/A\",\"n/a\",IF(J85=0,0,A6taxstdlife+I85-Input!$W$7))","v":32.276039740881849}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$17,0,D86-1)-SUM('Actual RAB roll forward'!H127:OFFSET('Actual RAB roll forward'!H127,0,Input!$W$7-1))","v":0.16788651659759871},{"$f":"IF(A6stdlife=\"N/A\",\"n/a\",IF(E86=0,0,A6stdlife+D86-Input!$W$7))","v":37},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$60,0,I86)-SUM('Tax value roll forward'!G176:OFFSET('Tax value roll forward'!G176,0,Input!$W$7))","v":0.16922202174204687},{"$f":"IF(A6taxstdlife=\"N/A\",\"n/a\",IF(J86=0,0,A6taxstdlife+I86-Input!$W$7))","v":33.276039740881849}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$17,0,D87-1)-SUM('Actual RAB roll forward'!H128:OFFSET('Actual RAB roll forward'!H128,0,Input!$W$7-1))","v":0.19326215050130546},{"$f":"IF(A6stdlife=\"N/A\",\"n/a\",IF(E87=0,0,A6stdlife+D87-Input!$W$7))","v":38},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$60,0,I87)-SUM('Tax value roll forward'!G177:OFFSET('Tax value roll forward'!G177,0,Input!$W$7))","v":0.20220157869885508},{"$f":"IF(A6taxstdlife=\"N/A\",\"n/a\",IF(J87=0,0,A6taxstdlife+I87-Input!$W$7))","v":34.276039740881849}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$17,0,D88-1)-SUM('Actual RAB roll forward'!H129:OFFSET('Actual RAB roll forward'!H129,0,Input!$W$7-1))","v":0.16780158314038782},{"$f":"IF(A6stdlife=\"N/A\",\"n/a\",IF(E88=0,0,A6stdlife+D88-Input!$W$7))","v":39},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$60,0,I88)-SUM('Tax value roll forward'!G178:OFFSET('Tax value roll forward'!G178,0,Input!$W$7))","v":0.17840619135746033},{"$f":"IF(A6taxstdlife=\"N/A\",\"n/a\",IF(J88=0,0,A6taxstdlife+I88-Input!$W$7))","v":35.276039740881849}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$17,0,D89-1)-SUM('Actual RAB roll forward'!H130:OFFSET('Actual RAB roll forward'!H130,0,Input!$W$7-1))","v":0.40371977357663641},{"$f":"IF(A6stdlife=\"N/A\",\"n/a\",IF(E89=0,0,A6stdlife+D89-Input!$W$7))","v":40},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$60,0,I89)-SUM('Tax value roll forward'!G179:OFFSET('Tax value roll forward'!G179,0,Input!$W$7))","v":0.45664602341473742},{"$f":"IF(A6taxstdlife=\"N/A\",\"n/a\",IF(J89=0,0,A6taxstdlife+I89-Input!$W$7))","v":36.276039740881849}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$17,0,D90-1)-SUM('Actual RAB roll forward'!H131:OFFSET('Actual RAB roll forward'!H131,0,Input!$W$7-1))","v":0},{"$f":"IF(A6stdlife=\"N/A\",\"n/a\",IF(E90=0,0,A6stdlife+D90-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$60,0,I90)-SUM('Tax value roll forward'!G180:OFFSET('Tax value roll forward'!G180,0,Input!$W$7))","v":0},{"$f":"IF(A6taxstdlife=\"N/A\",\"n/a\",IF(J90=0,0,A6taxstdlife+I90-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$17,0,D91-1)-SUM('Actual RAB roll forward'!H132:OFFSET('Actual RAB roll forward'!H132,0,Input!$W$7-1))","v":0},{"$f":"IF(A6stdlife=\"N/A\",\"n/a\",IF(E91=0,0,A6stdlife+D91-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$60,0,I91)-SUM('Tax value roll forward'!G181:OFFSET('Tax value roll forward'!G181,0,Input!$W$7))","v":0},{"$f":"IF(A6taxstdlife=\"N/A\",\"n/a\",IF(J91=0,0,A6taxstdlife+I91-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$17,0,D92-1)-SUM('Actual RAB roll forward'!H133:OFFSET('Actual RAB roll forward'!H133,0,Input!$W$7-1))","v":0},{"$f":"IF(A6stdlife=\"N/A\",\"n/a\",IF(E92=0,0,A6stdlife+D92-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$60,0,I92)-SUM('Tax value roll forward'!G182:OFFSET('Tax value roll forward'!G182,0,Input!$W$7))","v":0},{"$f":"IF(A6taxstdlife=\"N/A\",\"n/a\",IF(J92=0,0,A6taxstdlife+I92-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$17,0,D93-1)-SUM('Actual RAB roll forward'!H134:OFFSET('Actual RAB roll forward'!H134,0,Input!$W$7-1))","v":0},{"$f":"IF(A6stdlife=\"N/A\",\"n/a\",IF(E93=0,0,A6stdlife+D93-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$60,0,I93)-SUM('Tax value roll forward'!G183:OFFSET('Tax value roll forward'!G183,0,Input!$W$7))","v":0},{"$f":"IF(A6taxstdlife=\"N/A\",\"n/a\",IF(J93=0,0,A6taxstdlife+I93-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$17,0,D94-1)-SUM('Actual RAB roll forward'!H135:OFFSET('Actual RAB roll forward'!H135,0,Input!$W$7-1))","v":0},{"$f":"IF(A6stdlife=\"N/A\",\"n/a\",IF(E94=0,0,A6stdlife+D94-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$60,0,I94)-SUM('Tax value roll forward'!G184:OFFSET('Tax value roll forward'!G184,0,Input!$W$7))","v":0},{"$f":"IF(A6taxstdlife=\"N/A\",\"n/a\",IF(J94=0,0,A6taxstdlife+I94-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,{"$f":"SUM(E83:E94)","v":13.839854772505216},{"$f":"IF(E95=0,0,SUMPRODUCT(E83:E94,F83:F94)/E95)","v":28.152184169937637},null,null,null,{"$f":"SUM(J83:J94)","v":21.144651779403659},{"$f":"IF(J95=0,0,SUMPRODUCT(J83:J94,K83:K94)/J95)","v":24.976234338926709}]
[]
[null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"}]
[null,null,"Opening RAB",null,{"$f":"A7value-SUM('Actual RAB roll forward'!H137:OFFSET('Actual RAB roll forward'!H137,0,Input!$W$7-1))","v":64.649561886553187},{"$f":"IF(A7remlife=\"N/A\",\"n/a\",IF(E98=0,0,A7remlife-Input!$W$7))","v":18.864691527172941},null,"Initial Asset Base",null,{"$f":"A7taxvalue-SUM('Tax value roll forward'!G186:OFFSET('Tax value roll forward'!G186,0,Input!$W$7))","v":66.986576574584987},{"$f":"IF(A7taxremlife=\"N/A\",\"n/a\",IF(J98=0,0,A7taxremlife-Input!$W$7-1))","v":24.13330349099752}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$61,0,I99)-SUM('Tax value roll forward'!G188:OFFSET('Tax value roll forward'!G188,0,Input!$W$7))","v":5.251902410337844},{"$f":"IF(A7taxstdlife=\"N/A\",\"n/a\",IF(J99=0,0,A7taxstdlife+I99-Input!$W$7))","v":29.890779749958604}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$18,0,D100-1)-SUM('Actual RAB roll forward'!H139:OFFSET('Actual RAB roll forward'!H139,0,Input!$W$7-1))","v":5.8189536294195543},{"$f":"IF(A7stdlife=\"N/A\",\"n/a\",IF(E100=0,0,A7stdlife+D100-Input!$W$7))","v":31},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$61,0,I100)-SUM('Tax value roll forward'!G189:OFFSET('Tax value roll forward'!G189,0,Input!$W$7))","v":5.9527369874676337},{"$f":"IF(A7taxstdlife=\"N/A\",\"n/a\",IF(J100=0,0,A7taxstdlife+I100-Input!$W$7))","v":30.890779749958604}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$18,0,D101-1)-SUM('Actual RAB roll forward'!H140:OFFSET('Actual RAB roll forward'!H140,0,Input!$W$7-1))","v":6.1933691540858877},{"$f":"IF(A7stdlife=\"N/A\",\"n/a\",IF(E101=0,0,A7stdlife+D101-Input!$W$7))","v":32},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$61,0,I101)-SUM('Tax value roll forward'!G190:OFFSET('Tax value roll forward'!G190,0,Input!$W$7))","v":6.7230966987894831},{"$f":"IF(A7taxstdlife=\"N/A\",\"n/a\",IF(J101=0,0,A7taxstdlife+I101-Input!$W$7))","v":31.890779749958604}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$18,0,D102-1)-SUM('Actual RAB roll forward'!H141:OFFSET('Actual RAB roll forward'!H141,0,Input!$W$7-1))","v":5.4235353803038686},{"$f":"IF(A7stdlife=\"N/A\",\"n/a\",IF(E102=0,0,A7stdlife+D102-Input!$W$7))","v":33},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$61,0,I102)-SUM('Tax value roll forward'!G191:OFFSET('Tax value roll forward'!G191,0,Input!$W$7))","v":5.9586693186395463},{"$f":"IF(A7taxstdlife=\"N/A\",\"n/a\",IF(J102=0,0,A7taxstdlife+I102-Input!$W$7))","v":32.890779749958604}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$18,0,D103-1)-SUM('Actual RAB roll forward'!H142:OFFSET('Actual RAB roll forward'!H142,0,Input!$W$7-1))","v":6.2961134895408497},{"$f":"IF(A7stdlife=\"N/A\",\"n/a\",IF(E103=0,0,A7stdlife+D103-Input!$W$7))","v":34},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$61,0,I103)-SUM('Tax value roll forward'!G192:OFFSET('Tax value roll forward'!G192,0,Input!$W$7))","v":6.8583917725593855},{"$f":"IF(A7taxstdlife=\"N/A\",\"n/a\",IF(J103=0,0,A7taxstdlife+I103-Input!$W$7))","v":33.890779749958604}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$18,0,D104-1)-SUM('Actual RAB roll forward'!H143:OFFSET('Actual RAB roll forward'!H143,0,Input!$W$7-1))","v":6.6680565516381289},{"$f":"IF(A7stdlife=\"N/A\",\"n/a\",IF(E104=0,0,A7stdlife+D104-Input!$W$7))","v":35},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$61,0,I104)-SUM('Tax value roll forward'!G193:OFFSET('Tax value roll forward'!G193,0,Input!$W$7))","v":7.536076644026962},{"$f":"IF(A7taxstdlife=\"N/A\",\"n/a\",IF(J104=0,0,A7taxstdlife+I104-Input!$W$7))","v":34.890779749958604}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$18,0,D105-1)-SUM('Actual RAB roll forward'!H144:OFFSET('Actual RAB roll forward'!H144,0,Input!$W$7-1))","v":0},{"$f":"IF(A7stdlife=\"N/A\",\"n/a\",IF(E105=0,0,A7stdlife+D105-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$61,0,I105)-SUM('Tax value roll forward'!G194:OFFSET('Tax value roll forward'!G194,0,Input!$W$7))","v":0},{"$f":"IF(A7taxstdlife=\"N/A\",\"n/a\",IF(J105=0,0,A7taxstdlife+I105-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$18,0,D106-1)-SUM('Actual RAB roll forward'!H145:OFFSET('Actual RAB roll forward'!H145,0,Input!$W$7-1))","v":0},{"$f":"IF(A7stdlife=\"N/A\",\"n/a\",IF(E106=0,0,A7stdlife+D106-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$61,0,I106)-SUM('Tax value roll forward'!G195:OFFSET('Tax value roll forward'!G195,0,Input!$W$7))","v":0},{"$f":"IF(A7taxstdlife=\"N/A\",\"n/a\",IF(J106=0,0,A7taxstdlife+I106-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$18,0,D107-1)-SUM('Actual RAB roll forward'!H146:OFFSET('Actual RAB roll forward'!H146,0,Input!$W$7-1))","v":0},{"$f":"IF(A7stdlife=\"N/A\",\"n/a\",IF(E107=0,0,A7stdlife+D107-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$61,0,I107)-SUM('Tax value roll forward'!G196:OFFSET('Tax value roll forward'!G196,0,Input!$W$7))","v":0},{"$f":"IF(A7taxstdlife=\"N/A\",\"n/a\",IF(J107=0,0,A7taxstdlife+I107-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$18,0,D108-1)-SUM('Actual RAB roll forward'!H147:OFFSET('Actual RAB roll forward'!H147,0,Input!$W$7-1))","v":0},{"$f":"IF(A7stdlife=\"N/A\",\"n/a\",IF(E108=0,0,A7stdlife+D108-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$61,0,I108)-SUM('Tax value roll forward'!G197:OFFSET('Tax value roll forward'!G197,0,Input!$W$7))","v":0},{"$f":"IF(A7taxstdlife=\"N/A\",\"n/a\",IF(J108=0,0,A7taxstdlife+I108-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$18,0,D109-1)-SUM('Actual RAB roll forward'!H148:OFFSET('Actual RAB roll forward'!H148,0,Input!$W$7-1))","v":0},{"$f":"IF(A7stdlife=\"N/A\",\"n/a\",IF(E109=0,0,A7stdlife+D109-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$61,0,I109)-SUM('Tax value roll forward'!G198:OFFSET('Tax value roll forward'!G198,0,Input!$W$7))","v":0},{"$f":"IF(A7taxstdlife=\"N/A\",\"n/a\",IF(J109=0,0,A7taxstdlife+I109-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,{"$f":"SUM(E98:E109)","v":95.049590091541475},{"$f":"IF(E110=0,0,SUMPRODUCT(E98:E109,F98:F109)/E110)","v":23.404581978299102},null,null,null,{"$f":"SUM(J98:J109)","v":105.26745040640584},{"$f":"IF(J110=0,0,SUMPRODUCT(J98:J109,K98:K109)/J110)","v":27.199684501121119}]
[]
[null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"}]
[null,null,"Opening RAB",null,{"$f":"A8value-SUM('Actual RAB roll forward'!H150:OFFSET('Actual RAB roll forward'!H150,0,Input!$W$7-1))","v":241.30586561624909},{"$f":"IF(A8remlife=\"N/A\",\"n/a\",IF(E113=0,0,A8remlife-Input!$W$7))","v":15.720321963922586},null,"Initial Asset Base",null,{"$f":"A8taxvalue-SUM('Tax value roll forward'!G200:OFFSET('Tax value roll forward'!G200,0,Input!$W$7))","v":174.9889325740271},{"$f":"IF(A8taxremlife=\"N/A\",\"n/a\",IF(J113=0,0,A8taxremlife-Input!$W$7-1))","v":19.671015291206025}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$62,0,I114)-SUM('Tax value roll forward'!G202:OFFSET('Tax value roll forward'!G202,0,Input!$W$7))","v":17.048663808919635},{"$f":"IF(A8taxstdlife=\"N/A\",\"n/a\",IF(J114=0,0,A8taxstdlife+I114-Input!$W$7))","v":28.395791551804223}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$19,0,D115-1)-SUM('Actual RAB roll forward'!H152:OFFSET('Actual RAB roll forward'!H152,0,Input!$W$7-1))","v":15.48198414875143},{"$f":"IF(A8stdlife=\"N/A\",\"n/a\",IF(E115=0,0,A8stdlife+D115-Input!$W$7))","v":31},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$62,0,I115)-SUM('Tax value roll forward'!G203:OFFSET('Tax value roll forward'!G203,0,Input!$W$7))","v":16.650745819301829},{"$f":"IF(A8taxstdlife=\"N/A\",\"n/a\",IF(J115=0,0,A8taxstdlife+I115-Input!$W$7))","v":29.395791551804223}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$19,0,D116-1)-SUM('Actual RAB roll forward'!H153:OFFSET('Actual RAB roll forward'!H153,0,Input!$W$7-1))","v":15.973753360008436},{"$f":"IF(A8stdlife=\"N/A\",\"n/a\",IF(E116=0,0,A8stdlife+D116-Input!$W$7))","v":32},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$62,0,I116)-SUM('Tax value roll forward'!G204:OFFSET('Tax value roll forward'!G204,0,Input!$W$7))","v":17.724196582366211},{"$f":"IF(A8taxstdlife=\"N/A\",\"n/a\",IF(J116=0,0,A8taxstdlife+I116-Input!$W$7))","v":30.395791551804223}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$19,0,D117-1)-SUM('Actual RAB roll forward'!H154:OFFSET('Actual RAB roll forward'!H154,0,Input!$W$7-1))","v":15.454969519514067},{"$f":"IF(A8stdlife=\"N/A\",\"n/a\",IF(E117=0,0,A8stdlife+D117-Input!$W$7))","v":33},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$62,0,I117)-SUM('Tax value roll forward'!G205:OFFSET('Tax value roll forward'!G205,0,Input!$W$7))","v":17.441901916205808},{"$f":"IF(A8taxstdlife=\"N/A\",\"n/a\",IF(J117=0,0,A8taxstdlife+I117-Input!$W$7))","v":31.395791551804223}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$19,0,D118-1)-SUM('Actual RAB roll forward'!H155:OFFSET('Actual RAB roll forward'!H155,0,Input!$W$7-1))","v":15.651280014839532},{"$f":"IF(A8stdlife=\"N/A\",\"n/a\",IF(E118=0,0,A8stdlife+D118-Input!$W$7))","v":34},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$62,0,I118)-SUM('Tax value roll forward'!G206:OFFSET('Tax value roll forward'!G206,0,Input!$W$7))","v":17.585702245161677},{"$f":"IF(A8taxstdlife=\"N/A\",\"n/a\",IF(J118=0,0,A8taxstdlife+I118-Input!$W$7))","v":32.395791551804223}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$19,0,D119-1)-SUM('Actual RAB roll forward'!H156:OFFSET('Actual RAB roll forward'!H156,0,Input!$W$7-1))","v":20.729737486008982},{"$f":"IF(A8stdlife=\"N/A\",\"n/a\",IF(E119=0,0,A8stdlife+D119-Input!$W$7))","v":35},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$62,0,I119)-SUM('Tax value roll forward'!G207:OFFSET('Tax value roll forward'!G207,0,Input!$W$7))","v":23.978320884035949},{"$f":"IF(A8taxstdlife=\"N/A\",\"n/a\",IF(J119=0,0,A8taxstdlife+I119-Input!$W$7))","v":33.395791551804223}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$19,0,D120-1)-SUM('Actual RAB roll forward'!H157:OFFSET('Actual RAB roll forward'!H157,0,Input!$W$7-1))","v":0},{"$f":"IF(A8stdlife=\"N/A\",\"n/a\",IF(E120=0,0,A8stdlife+D120-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$62,0,I120)-SUM('Tax value roll forward'!G208:OFFSET('Tax value roll forward'!G208,0,Input!$W$7))","v":0},{"$f":"IF(A8taxstdlife=\"N/A\",\"n/a\",IF(J120=0,0,A8taxstdlife+I120-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$19,0,D121-1)-SUM('Actual RAB roll forward'!H158:OFFSET('Actual RAB roll forward'!H158,0,Input!$W$7-1))","v":0},{"$f":"IF(A8stdlife=\"N/A\",\"n/a\",IF(E121=0,0,A8stdlife+D121-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$62,0,I121)-SUM('Tax value roll forward'!G209:OFFSET('Tax value roll forward'!G209,0,Input!$W$7))","v":0},{"$f":"IF(A8taxstdlife=\"N/A\",\"n/a\",IF(J121=0,0,A8taxstdlife+I121-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$19,0,D122-1)-SUM('Actual RAB roll forward'!H159:OFFSET('Actual RAB roll forward'!H159,0,Input!$W$7-1))","v":0},{"$f":"IF(A8stdlife=\"N/A\",\"n/a\",IF(E122=0,0,A8stdlife+D122-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$62,0,I122)-SUM('Tax value roll forward'!G210:OFFSET('Tax value roll forward'!G210,0,Input!$W$7))","v":0},{"$f":"IF(A8taxstdlife=\"N/A\",\"n/a\",IF(J122=0,0,A8taxstdlife+I122-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$19,0,D123-1)-SUM('Actual RAB roll forward'!H160:OFFSET('Actual RAB roll forward'!H160,0,Input!$W$7-1))","v":0},{"$f":"IF(A8stdlife=\"N/A\",\"n/a\",IF(E123=0,0,A8stdlife+D123-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$62,0,I123)-SUM('Tax value roll forward'!G211:OFFSET('Tax value roll forward'!G211,0,Input!$W$7))","v":0},{"$f":"IF(A8taxstdlife=\"N/A\",\"n/a\",IF(J123=0,0,A8taxstdlife+I123-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$19,0,D124-1)-SUM('Actual RAB roll forward'!H161:OFFSET('Actual RAB roll forward'!H161,0,Input!$W$7-1))","v":0},{"$f":"IF(A8stdlife=\"N/A\",\"n/a\",IF(E124=0,0,A8stdlife+D124-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$62,0,I124)-SUM('Tax value roll forward'!G212:OFFSET('Tax value roll forward'!G212,0,Input!$W$7))","v":0},{"$f":"IF(A8taxstdlife=\"N/A\",\"n/a\",IF(J124=0,0,A8taxstdlife+I124-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,{"$f":"SUM(E113:E124)","v":324.59759014537156},{"$f":"IF(E125=0,0,SUMPRODUCT(E113:E124,F113:F124)/E125)","v":20.185626883817722},null,null,null,{"$f":"SUM(J113:J124)","v":285.4184638300182},{"$f":"IF(J125=0,0,SUMPRODUCT(J113:J124,K113:K124)/J125)","v":24.079041997053693}]
[]
[null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"}]
[null,null,"Opening RAB",null,{"$f":"A9value-SUM('Actual RAB roll forward'!H163:OFFSET('Actual RAB roll forward'!H163,0,Input!$W$7-1))","v":8.7257168649058805},{"$f":"IF(A9remlife=\"N/A\",\"n/a\",IF(E128=0,0,A9remlife-Input!$W$7))","v":18.009091633252869},null,"Initial Asset Base",null,{"$f":"A9taxvalue-SUM('Tax value roll forward'!G214:OFFSET('Tax value roll forward'!G214,0,Input!$W$7))","v":1.4548611567954963},{"$f":"IF(A9taxremlife=\"N/A\",\"n/a\",IF(J128=0,0,A9taxremlife-Input!$W$7-1))","v":38.608305526902299}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$63,0,I129)-SUM('Tax value roll forward'!G216:OFFSET('Tax value roll forward'!G216,0,Input!$W$7))","v":9.4775108230888153E-2},{"$f":"IF(A9taxstdlife=\"N/A\",\"n/a\",IF(J129=0,0,A9taxstdlife+I129-Input!$W$7))","v":40.45454545454546}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$20,0,D130-1)-SUM('Actual RAB roll forward'!H165:OFFSET('Actual RAB roll forward'!H165,0,Input!$W$7-1))","v":0.80577752758991517},{"$f":"IF(A9stdlife=\"N/A\",\"n/a\",IF(E130=0,0,A9stdlife+D130-Input!$W$7))","v":36},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$63,0,I130)-SUM('Tax value roll forward'!G217:OFFSET('Tax value roll forward'!G217,0,Input!$W$7))","v":0.80943320247717299},{"$f":"IF(A9taxstdlife=\"N/A\",\"n/a\",IF(J130=0,0,A9taxstdlife+I130-Input!$W$7))","v":41.45454545454546}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$20,0,D131-1)-SUM('Actual RAB roll forward'!H166:OFFSET('Actual RAB roll forward'!H166,0,Input!$W$7-1))","v":0.66999753202598167},{"$f":"IF(A9stdlife=\"N/A\",\"n/a\",IF(E131=0,0,A9stdlife+D131-Input!$W$7))","v":37},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$63,0,I131)-SUM('Tax value roll forward'!G218:OFFSET('Tax value roll forward'!G218,0,Input!$W$7))","v":0.68599864337030736},{"$f":"IF(A9taxstdlife=\"N/A\",\"n/a\",IF(J131=0,0,A9taxstdlife+I131-Input!$W$7))","v":42.45454545454546}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$20,0,D132-1)-SUM('Actual RAB roll forward'!H167:OFFSET('Actual RAB roll forward'!H167,0,Input!$W$7-1))","v":0.94463649263722216},{"$f":"IF(A9stdlife=\"N/A\",\"n/a\",IF(E132=0,0,A9stdlife+D132-Input!$W$7))","v":38},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$63,0,I132)-SUM('Tax value roll forward'!G219:OFFSET('Tax value roll forward'!G219,0,Input!$W$7))","v":0.99997600000000009},{"$f":"IF(A9taxstdlife=\"N/A\",\"n/a\",IF(J132=0,0,A9taxstdlife+I132-Input!$W$7))","v":43.45454545454546}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$20,0,D133-1)-SUM('Actual RAB roll forward'!H168:OFFSET('Actual RAB roll forward'!H168,0,Input!$W$7-1))","v":0.54236124774635952},{"$f":"IF(A9stdlife=\"N/A\",\"n/a\",IF(E133=0,0,A9stdlife+D133-Input!$W$7))","v":39},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$63,0,I133)-SUM('Tax value roll forward'!G220:OFFSET('Tax value roll forward'!G220,0,Input!$W$7))","v":0.57993780412439988},{"$f":"IF(A9taxstdlife=\"N/A\",\"n/a\",IF(J133=0,0,A9taxstdlife+I133-Input!$W$7))","v":44.45454545454546}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$20,0,D134-1)-SUM('Actual RAB roll forward'!H169:OFFSET('Actual RAB roll forward'!H169,0,Input!$W$7-1))","v":0.72820714991292368},{"$f":"IF(A9stdlife=\"N/A\",\"n/a\",IF(E134=0,0,A9stdlife+D134-Input!$W$7))","v":40},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$63,0,I134)-SUM('Tax value roll forward'!G221:OFFSET('Tax value roll forward'!G221,0,Input!$W$7))","v":0.7833033280881605},{"$f":"IF(A9taxstdlife=\"N/A\",\"n/a\",IF(J134=0,0,A9taxstdlife+I134-Input!$W$7))","v":45.45454545454546}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$20,0,D135-1)-SUM('Actual RAB roll forward'!H170:OFFSET('Actual RAB roll forward'!H170,0,Input!$W$7-1))","v":0},{"$f":"IF(A9stdlife=\"N/A\",\"n/a\",IF(E135=0,0,A9stdlife+D135-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$63,0,I135)-SUM('Tax value roll forward'!G222:OFFSET('Tax value roll forward'!G222,0,Input!$W$7))","v":0},{"$f":"IF(A9taxstdlife=\"N/A\",\"n/a\",IF(J135=0,0,A9taxstdlife+I135-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$20,0,D136-1)-SUM('Actual RAB roll forward'!H171:OFFSET('Actual RAB roll forward'!H171,0,Input!$W$7-1))","v":0},{"$f":"IF(A9stdlife=\"N/A\",\"n/a\",IF(E136=0,0,A9stdlife+D136-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$63,0,I136)-SUM('Tax value roll forward'!G223:OFFSET('Tax value roll forward'!G223,0,Input!$W$7))","v":0},{"$f":"IF(A9taxstdlife=\"N/A\",\"n/a\",IF(J136=0,0,A9taxstdlife+I136-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$20,0,D137-1)-SUM('Actual RAB roll forward'!H172:OFFSET('Actual RAB roll forward'!H172,0,Input!$W$7-1))","v":0},{"$f":"IF(A9stdlife=\"N/A\",\"n/a\",IF(E137=0,0,A9stdlife+D137-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$63,0,I137)-SUM('Tax value roll forward'!G224:OFFSET('Tax value roll forward'!G224,0,Input!$W$7))","v":0},{"$f":"IF(A9taxstdlife=\"N/A\",\"n/a\",IF(J137=0,0,A9taxstdlife+I137-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$20,0,D138-1)-SUM('Actual RAB roll forward'!H173:OFFSET('Actual RAB roll forward'!H173,0,Input!$W$7-1))","v":0},{"$f":"IF(A9stdlife=\"N/A\",\"n/a\",IF(E138=0,0,A9stdlife+D138-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$63,0,I138)-SUM('Tax value roll forward'!G225:OFFSET('Tax value roll forward'!G225,0,Input!$W$7))","v":0},{"$f":"IF(A9taxstdlife=\"N/A\",\"n/a\",IF(J138=0,0,A9taxstdlife+I138-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$20,0,D139-1)-SUM('Actual RAB roll forward'!H174:OFFSET('Actual RAB roll forward'!H174,0,Input!$W$7-1))","v":0},{"$f":"IF(A9stdlife=\"N/A\",\"n/a\",IF(E139=0,0,A9stdlife+D139-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$63,0,I139)-SUM('Tax value roll forward'!G226:OFFSET('Tax value roll forward'!G226,0,Input!$W$7))","v":0},{"$f":"IF(A9taxstdlife=\"N/A\",\"n/a\",IF(J139=0,0,A9taxstdlife+I139-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,{"$f":"SUM(E128:E139)","v":12.416696814818284},{"$f":"IF(E140=0,0,SUMPRODUCT(E128:E139,F128:F139)/E140)","v":23.928803293993923},null,null,null,{"$f":"SUM(J128:J139)","v":5.408285243086425},{"$f":"IF(J140=0,0,SUMPRODUCT(J128:J139,K128:K139)/J140)","v":42.06903196863329}]
[]
[null,{"$f":"Asset10","v":"Underground High Voltage Lines"}]
[null,null,"Opening RAB",null,{"$f":"A10value-SUM('Actual RAB roll forward'!H176:OFFSET('Actual RAB roll forward'!H176,0,Input!$W$7-1))","v":199.50202832619919},{"$f":"IF(A10remlife=\"N/A\",\"n/a\",IF(E143=0,0,A10remlife-Input!$W$7))","v":36.91791827434502},null,"Initial Asset Base",null,{"$f":"A10taxvalue-SUM('Tax value roll forward'!G228:OFFSET('Tax value roll forward'!G228,0,Input!$W$7))","v":80.912407005261485},{"$f":"IF(A10taxremlife=\"N/A\",\"n/a\",IF(J143=0,0,A10taxremlife-Input!$W$7-1))","v":13.881690932813694}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$64,0,I144)-SUM('Tax value roll forward'!G230:OFFSET('Tax value roll forward'!G230,0,Input!$W$7))","v":9.8418967408130413},{"$f":"IF(A10taxstdlife=\"N/A\",\"n/a\",IF(J144=0,0,A10taxstdlife+I144-Input!$W$7))","v":26.368161738955592}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$21,0,D145-1)-SUM('Actual RAB roll forward'!H178:OFFSET('Actual RAB roll forward'!H178,0,Input!$W$7-1))","v":3.7539647465667483},{"$f":"IF(A10stdlife=\"N/A\",\"n/a\",IF(E145=0,0,A10stdlife+D145-Input!$W$7))","v":56},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$64,0,I145)-SUM('Tax value roll forward'!G231:OFFSET('Tax value roll forward'!G231,0,Input!$W$7))","v":5.1316525638499177},{"$f":"IF(A10taxstdlife=\"N/A\",\"n/a\",IF(J145=0,0,A10taxstdlife+I145-Input!$W$7))","v":27.368161738955592}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$21,0,D146-1)-SUM('Actual RAB roll forward'!H179:OFFSET('Actual RAB roll forward'!H179,0,Input!$W$7-1))","v":3.4815617172268922},{"$f":"IF(A10stdlife=\"N/A\",\"n/a\",IF(E146=0,0,A10stdlife+D146-Input!$W$7))","v":57},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$64,0,I146)-SUM('Tax value roll forward'!G232:OFFSET('Tax value roll forward'!G232,0,Input!$W$7))","v":4.3181501697952687},{"$f":"IF(A10taxstdlife=\"N/A\",\"n/a\",IF(J146=0,0,A10taxstdlife+I146-Input!$W$7))","v":28.368161738955592}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$21,0,D147-1)-SUM('Actual RAB roll forward'!H180:OFFSET('Actual RAB roll forward'!H180,0,Input!$W$7-1))","v":3.7161849421529927},{"$f":"IF(A10stdlife=\"N/A\",\"n/a\",IF(E147=0,0,A10stdlife+D147-Input!$W$7))","v":58},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$64,0,I147)-SUM('Tax value roll forward'!G233:OFFSET('Tax value roll forward'!G233,0,Input!$W$7))","v":5.995687899769595},{"$f":"IF(A10taxstdlife=\"N/A\",\"n/a\",IF(J147=0,0,A10taxstdlife+I147-Input!$W$7))","v":29.368161738955592}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$21,0,D148-1)-SUM('Actual RAB roll forward'!H181:OFFSET('Actual RAB roll forward'!H181,0,Input!$W$7-1))","v":2.7169095788853621},{"$f":"IF(A10stdlife=\"N/A\",\"n/a\",IF(E148=0,0,A10stdlife+D148-Input!$W$7))","v":59},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$64,0,I148)-SUM('Tax value roll forward'!G234:OFFSET('Tax value roll forward'!G234,0,Input!$W$7))","v":5.812815248482968},{"$f":"IF(A10taxstdlife=\"N/A\",\"n/a\",IF(J148=0,0,A10taxstdlife+I148-Input!$W$7))","v":30.368161738955592}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$21,0,D149-1)-SUM('Actual RAB roll forward'!H182:OFFSET('Actual RAB roll forward'!H182,0,Input!$W$7-1))","v":7.1915874080326043},{"$f":"IF(A10stdlife=\"N/A\",\"n/a\",IF(E149=0,0,A10stdlife+D149-Input!$W$7))","v":60},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$64,0,I149)-SUM('Tax value roll forward'!G235:OFFSET('Tax value roll forward'!G235,0,Input!$W$7))","v":10.149926538892162},{"$f":"IF(A10taxstdlife=\"N/A\",\"n/a\",IF(J149=0,0,A10taxstdlife+I149-Input!$W$7))","v":31.368161738955592}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$21,0,D150-1)-SUM('Actual RAB roll forward'!H183:OFFSET('Actual RAB roll forward'!H183,0,Input!$W$7-1))","v":0},{"$f":"IF(A10stdlife=\"N/A\",\"n/a\",IF(E150=0,0,A10stdlife+D150-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$64,0,I150)-SUM('Tax value roll forward'!G236:OFFSET('Tax value roll forward'!G236,0,Input!$W$7))","v":0},{"$f":"IF(A10taxstdlife=\"N/A\",\"n/a\",IF(J150=0,0,A10taxstdlife+I150-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$21,0,D151-1)-SUM('Actual RAB roll forward'!H184:OFFSET('Actual RAB roll forward'!H184,0,Input!$W$7-1))","v":0},{"$f":"IF(A10stdlife=\"N/A\",\"n/a\",IF(E151=0,0,A10stdlife+D151-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$64,0,I151)-SUM('Tax value roll forward'!G237:OFFSET('Tax value roll forward'!G237,0,Input!$W$7))","v":0},{"$f":"IF(A10taxstdlife=\"N/A\",\"n/a\",IF(J151=0,0,A10taxstdlife+I151-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$21,0,D152-1)-SUM('Actual RAB roll forward'!H185:OFFSET('Actual RAB roll forward'!H185,0,Input!$W$7-1))","v":0},{"$f":"IF(A10stdlife=\"N/A\",\"n/a\",IF(E152=0,0,A10stdlife+D152-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$64,0,I152)-SUM('Tax value roll forward'!G238:OFFSET('Tax value roll forward'!G238,0,Input!$W$7))","v":0},{"$f":"IF(A10taxstdlife=\"N/A\",\"n/a\",IF(J152=0,0,A10taxstdlife+I152-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$21,0,D153-1)-SUM('Actual RAB roll forward'!H186:OFFSET('Actual RAB roll forward'!H186,0,Input!$W$7-1))","v":0},{"$f":"IF(A10stdlife=\"N/A\",\"n/a\",IF(E153=0,0,A10stdlife+D153-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$64,0,I153)-SUM('Tax value roll forward'!G239:OFFSET('Tax value roll forward'!G239,0,Input!$W$7))","v":0},{"$f":"IF(A10taxstdlife=\"N/A\",\"n/a\",IF(J153=0,0,A10taxstdlife+I153-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$21,0,D154-1)-SUM('Actual RAB roll forward'!H187:OFFSET('Actual RAB roll forward'!H187,0,Input!$W$7-1))","v":0},{"$f":"IF(A10stdlife=\"N/A\",\"n/a\",IF(E154=0,0,A10stdlife+D154-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$64,0,I154)-SUM('Tax value roll forward'!G240:OFFSET('Tax value roll forward'!G240,0,Input!$W$7))","v":0},{"$f":"IF(A10taxstdlife=\"N/A\",\"n/a\",IF(J154=0,0,A10taxstdlife+I154-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,{"$f":"SUM(E143:E154)","v":220.36223671906379},{"$f":"IF(E155=0,0,SUMPRODUCT(E143:E154,F143:F154)/E155)","v":38.941346689194567},null,null,null,{"$f":"SUM(J143:J154)","v":122.16253616686443},{"$f":"IF(J155=0,0,SUMPRODUCT(J143:J154,K143:K154)/J155)","v":18.963645378889392}]
[]
[null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"}]
[null,null,"Opening RAB",null,{"$f":"A11value-SUM('Actual RAB roll forward'!H189:OFFSET('Actual RAB roll forward'!H189,0,Input!$W$7-1))","v":0.32898691846769812},{"$f":"IF(A11remlife=\"N/A\",\"n/a\",IF(E158=0,0,A11remlife-Input!$W$7))","v":42.533476337489951},null,"Initial Asset Base",null,{"$f":"A11taxvalue-SUM('Tax value roll forward'!G242:OFFSET('Tax value roll forward'!G242,0,Input!$W$7))","v":0},{"$f":"IF(A11taxremlife=\"N/A\",\"n/a\",IF(J158=0,0,A11taxremlife-Input!$W$7-1))","v":0}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$65,0,I159)-SUM('Tax value roll forward'!G244:OFFSET('Tax value roll forward'!G244,0,Input!$W$7))","v":0},{"$f":"IF(A11taxstdlife=\"N/A\",\"n/a\",IF(J159=0,0,A11taxstdlife+I159-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$22,0,D160-1)-SUM('Actual RAB roll forward'!H191:OFFSET('Actual RAB roll forward'!H191,0,Input!$W$7-1))","v":5.7306777264459888E-2},{"$f":"IF(A11stdlife=\"N/A\",\"n/a\",IF(E160=0,0,A11stdlife+D160-Input!$W$7))","v":56},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$65,0,I160)-SUM('Tax value roll forward'!G245:OFFSET('Tax value roll forward'!G245,0,Input!$W$7))","v":5.3105930517123104E-2},{"$f":"IF(A11taxstdlife=\"N/A\",\"n/a\",IF(J160=0,0,A11taxstdlife+I160-Input!$W$7))","v":27.370000000000005}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$22,0,D161-1)-SUM('Actual RAB roll forward'!H192:OFFSET('Actual RAB roll forward'!H192,0,Input!$W$7-1))","v":7.84928846989916E-2},{"$f":"IF(A11stdlife=\"N/A\",\"n/a\",IF(E161=0,0,A11stdlife+D161-Input!$W$7))","v":57},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$65,0,I161)-SUM('Tax value roll forward'!G246:OFFSET('Tax value roll forward'!G246,0,Input!$W$7))","v":7.576984736480713E-2},{"$f":"IF(A11taxstdlife=\"N/A\",\"n/a\",IF(J161=0,0,A11taxstdlife+I161-Input!$W$7))","v":28.370000000000005}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$22,0,D162-1)-SUM('Actual RAB roll forward'!H193:OFFSET('Actual RAB roll forward'!H193,0,Input!$W$7-1))","v":2.8487075471499198E-2},{"$f":"IF(A11stdlife=\"N/A\",\"n/a\",IF(E162=0,0,A11stdlife+D162-Input!$W$7))","v":58},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$65,0,I162)-SUM('Tax value roll forward'!G247:OFFSET('Tax value roll forward'!G247,0,Input!$W$7))","v":2.9023589416640103E-2},{"$f":"IF(A11taxstdlife=\"N/A\",\"n/a\",IF(J162=0,0,A11taxstdlife+I162-Input!$W$7))","v":29.370000000000005}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$22,0,D163-1)-SUM('Actual RAB roll forward'!H194:OFFSET('Actual RAB roll forward'!H194,0,Input!$W$7-1))","v":3.3733601492987542E-2},{"$f":"IF(A11stdlife=\"N/A\",\"n/a\",IF(E163=0,0,A11stdlife+D163-Input!$W$7))","v":59},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$65,0,I163)-SUM('Tax value roll forward'!G248:OFFSET('Tax value roll forward'!G248,0,Input!$W$7))","v":3.5403871162320688E-2},{"$f":"IF(A11taxstdlife=\"N/A\",\"n/a\",IF(J163=0,0,A11taxstdlife+I163-Input!$W$7))","v":30.370000000000005}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$22,0,D164-1)-SUM('Actual RAB roll forward'!H195:OFFSET('Actual RAB roll forward'!H195,0,Input!$W$7-1))","v":0},{"$f":"IF(A11stdlife=\"N/A\",\"n/a\",IF(E164=0,0,A11stdlife+D164-Input!$W$7))","v":0},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$65,0,I164)-SUM('Tax value roll forward'!G249:OFFSET('Tax value roll forward'!G249,0,Input!$W$7))","v":0},{"$f":"IF(A11taxstdlife=\"N/A\",\"n/a\",IF(J164=0,0,A11taxstdlife+I164-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$22,0,D165-1)-SUM('Actual RAB roll forward'!H196:OFFSET('Actual RAB roll forward'!H196,0,Input!$W$7-1))","v":0},{"$f":"IF(A11stdlife=\"N/A\",\"n/a\",IF(E165=0,0,A11stdlife+D165-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$65,0,I165)-SUM('Tax value roll forward'!G250:OFFSET('Tax value roll forward'!G250,0,Input!$W$7))","v":0},{"$f":"IF(A11taxstdlife=\"N/A\",\"n/a\",IF(J165=0,0,A11taxstdlife+I165-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$22,0,D166-1)-SUM('Actual RAB roll forward'!H197:OFFSET('Actual RAB roll forward'!H197,0,Input!$W$7-1))","v":0},{"$f":"IF(A11stdlife=\"N/A\",\"n/a\",IF(E166=0,0,A11stdlife+D166-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$65,0,I166)-SUM('Tax value roll forward'!G251:OFFSET('Tax value roll forward'!G251,0,Input!$W$7))","v":0},{"$f":"IF(A11taxstdlife=\"N/A\",\"n/a\",IF(J166=0,0,A11taxstdlife+I166-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$22,0,D167-1)-SUM('Actual RAB roll forward'!H198:OFFSET('Actual RAB roll forward'!H198,0,Input!$W$7-1))","v":0},{"$f":"IF(A11stdlife=\"N/A\",\"n/a\",IF(E167=0,0,A11stdlife+D167-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$65,0,I167)-SUM('Tax value roll forward'!G252:OFFSET('Tax value roll forward'!G252,0,Input!$W$7))","v":0},{"$f":"IF(A11taxstdlife=\"N/A\",\"n/a\",IF(J167=0,0,A11taxstdlife+I167-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$22,0,D168-1)-SUM('Actual RAB roll forward'!H199:OFFSET('Actual RAB roll forward'!H199,0,Input!$W$7-1))","v":0},{"$f":"IF(A11stdlife=\"N/A\",\"n/a\",IF(E168=0,0,A11stdlife+D168-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$65,0,I168)-SUM('Tax value roll forward'!G253:OFFSET('Tax value roll forward'!G253,0,Input!$W$7))","v":0},{"$f":"IF(A11taxstdlife=\"N/A\",\"n/a\",IF(J168=0,0,A11taxstdlife+I168-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$22,0,D169-1)-SUM('Actual RAB roll forward'!H200:OFFSET('Actual RAB roll forward'!H200,0,Input!$W$7-1))","v":0},{"$f":"IF(A11stdlife=\"N/A\",\"n/a\",IF(E169=0,0,A11stdlife+D169-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$65,0,I169)-SUM('Tax value roll forward'!G254:OFFSET('Tax value roll forward'!G254,0,Input!$W$7))","v":0},{"$f":"IF(A11taxstdlife=\"N/A\",\"n/a\",IF(J169=0,0,A11taxstdlife+I169-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,{"$f":"SUM(E158:E169)","v":0.52700725739563636},{"$f":"IF(E170=0,0,SUMPRODUCT(E158:E169,F158:F169)/E170)","v":48.042534095631424},null,null,null,{"$f":"SUM(J158:J169)","v":0.19330323846089101},{"$f":"IF(J170=0,0,SUMPRODUCT(J158:J169,K158:K169)/J170)","v":28.611720736787415}]
[]
[null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"}]
[null,null,"Opening RAB",null,{"$f":"A12value-SUM('Actual RAB roll forward'!H202:OFFSET('Actual RAB roll forward'!H202,0,Input!$W$7-1))","v":1.0179490475553401},{"$f":"IF(A12remlife=\"N/A\",\"n/a\",IF(E173=0,0,A12remlife-Input!$W$7))","v":28.342923082859727},null,"Initial Asset Base",null,{"$f":"A12taxvalue-SUM('Tax value roll forward'!G256:OFFSET('Tax value roll forward'!G256,0,Input!$W$7))","v":0.87692036702635323},{"$f":"IF(A12taxremlife=\"N/A\",\"n/a\",IF(J173=0,0,A12taxremlife-Input!$W$7-1))","v":28.079097294376275}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$66,0,I174)-SUM('Tax value roll forward'!G258:OFFSET('Tax value roll forward'!G258,0,Input!$W$7))","v":5.554353327838097E-2},{"$f":"IF(A12taxstdlife=\"N/A\",\"n/a\",IF(J174=0,0,A12taxstdlife+I174-Input!$W$7))","v":32.607720058962236}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$23,0,D175-1)-SUM('Actual RAB roll forward'!H204:OFFSET('Actual RAB roll forward'!H204,0,Input!$W$7-1))","v":9.5440381045865053E-2},{"$f":"IF(A12stdlife=\"N/A\",\"n/a\",IF(E175=0,0,A12stdlife+D175-Input!$W$7))","v":36},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$66,0,I175)-SUM('Tax value roll forward'!G259:OFFSET('Tax value roll forward'!G259,0,Input!$W$7))","v":9.5124230820457331E-2},{"$f":"IF(A12taxstdlife=\"N/A\",\"n/a\",IF(J175=0,0,A12taxstdlife+I175-Input!$W$7))","v":33.607720058962236}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$23,0,D176-1)-SUM('Actual RAB roll forward'!H205:OFFSET('Actual RAB roll forward'!H205,0,Input!$W$7-1))","v":0.1048837082368914},{"$f":"IF(A12stdlife=\"N/A\",\"n/a\",IF(E176=0,0,A12stdlife+D176-Input!$W$7))","v":37},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$66,0,I176)-SUM('Tax value roll forward'!G260:OFFSET('Tax value roll forward'!G260,0,Input!$W$7))","v":0.18699814299878703},{"$f":"IF(A12taxstdlife=\"N/A\",\"n/a\",IF(J176=0,0,A12taxstdlife+I176-Input!$W$7))","v":34.607720058962236}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$23,0,D177-1)-SUM('Actual RAB roll forward'!H206:OFFSET('Actual RAB roll forward'!H206,0,Input!$W$7-1))","v":0.13004555921583172},{"$f":"IF(A12stdlife=\"N/A\",\"n/a\",IF(E177=0,0,A12stdlife+D177-Input!$W$7))","v":38},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$66,0,I177)-SUM('Tax value roll forward'!G261:OFFSET('Tax value roll forward'!G261,0,Input!$W$7))","v":0.17421477506684688},{"$f":"IF(A12taxstdlife=\"N/A\",\"n/a\",IF(J177=0,0,A12taxstdlife+I177-Input!$W$7))","v":35.607720058962236}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$23,0,D178-1)-SUM('Actual RAB roll forward'!H207:OFFSET('Actual RAB roll forward'!H207,0,Input!$W$7-1))","v":0.10573172245821605},{"$f":"IF(A12stdlife=\"N/A\",\"n/a\",IF(E178=0,0,A12stdlife+D178-Input!$W$7))","v":39},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$66,0,I178)-SUM('Tax value roll forward'!G262:OFFSET('Tax value roll forward'!G262,0,Input!$W$7))","v":0.11252652242016976},{"$f":"IF(A12taxstdlife=\"N/A\",\"n/a\",IF(J178=0,0,A12taxstdlife+I178-Input!$W$7))","v":36.607720058962236}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$23,0,D179-1)-SUM('Actual RAB roll forward'!H208:OFFSET('Actual RAB roll forward'!H208,0,Input!$W$7-1))","v":0.14874010049462438},{"$f":"IF(A12stdlife=\"N/A\",\"n/a\",IF(E179=0,0,A12stdlife+D179-Input!$W$7))","v":40},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$66,0,I179)-SUM('Tax value roll forward'!G263:OFFSET('Tax value roll forward'!G263,0,Input!$W$7))","v":0.21303761942830304},{"$f":"IF(A12taxstdlife=\"N/A\",\"n/a\",IF(J179=0,0,A12taxstdlife+I179-Input!$W$7))","v":37.607720058962236}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$23,0,D180-1)-SUM('Actual RAB roll forward'!H209:OFFSET('Actual RAB roll forward'!H209,0,Input!$W$7-1))","v":0},{"$f":"IF(A12stdlife=\"N/A\",\"n/a\",IF(E180=0,0,A12stdlife+D180-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$66,0,I180)-SUM('Tax value roll forward'!G264:OFFSET('Tax value roll forward'!G264,0,Input!$W$7))","v":0},{"$f":"IF(A12taxstdlife=\"N/A\",\"n/a\",IF(J180=0,0,A12taxstdlife+I180-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$23,0,D181-1)-SUM('Actual RAB roll forward'!H210:OFFSET('Actual RAB roll forward'!H210,0,Input!$W$7-1))","v":0},{"$f":"IF(A12stdlife=\"N/A\",\"n/a\",IF(E181=0,0,A12stdlife+D181-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$66,0,I181)-SUM('Tax value roll forward'!G265:OFFSET('Tax value roll forward'!G265,0,Input!$W$7))","v":0},{"$f":"IF(A12taxstdlife=\"N/A\",\"n/a\",IF(J181=0,0,A12taxstdlife+I181-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$23,0,D182-1)-SUM('Actual RAB roll forward'!H211:OFFSET('Actual RAB roll forward'!H211,0,Input!$W$7-1))","v":0},{"$f":"IF(A12stdlife=\"N/A\",\"n/a\",IF(E182=0,0,A12stdlife+D182-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$66,0,I182)-SUM('Tax value roll forward'!G266:OFFSET('Tax value roll forward'!G266,0,Input!$W$7))","v":0},{"$f":"IF(A12taxstdlife=\"N/A\",\"n/a\",IF(J182=0,0,A12taxstdlife+I182-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$23,0,D183-1)-SUM('Actual RAB roll forward'!H212:OFFSET('Actual RAB roll forward'!H212,0,Input!$W$7-1))","v":0},{"$f":"IF(A12stdlife=\"N/A\",\"n/a\",IF(E183=0,0,A12stdlife+D183-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$66,0,I183)-SUM('Tax value roll forward'!G267:OFFSET('Tax value roll forward'!G267,0,Input!$W$7))","v":0},{"$f":"IF(A12taxstdlife=\"N/A\",\"n/a\",IF(J183=0,0,A12taxstdlife+I183-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$23,0,D184-1)-SUM('Actual RAB roll forward'!H213:OFFSET('Actual RAB roll forward'!H213,0,Input!$W$7-1))","v":0},{"$f":"IF(A12stdlife=\"N/A\",\"n/a\",IF(E184=0,0,A12stdlife+D184-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$66,0,I184)-SUM('Tax value roll forward'!G268:OFFSET('Tax value roll forward'!G268,0,Input!$W$7))","v":0},{"$f":"IF(A12taxstdlife=\"N/A\",\"n/a\",IF(J184=0,0,A12taxstdlife+I184-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,{"$f":"SUM(E173:E184)","v":1.6027905190067684},{"$f":"IF(E185=0,0,SUMPRODUCT(E173:E184,F173:F184)/E185)","v":31.933727033225804},null,null,null,{"$f":"SUM(J173:J184)","v":1.7143651910392981},{"$f":"IF(J185=0,0,SUMPRODUCT(J173:J184,K173:K184)/J185)","v":31.753653191729462}]
[]
[null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"}]
[null,null,"Opening RAB",null,{"$f":"A13value-SUM('Actual RAB roll forward'!H215:OFFSET('Actual RAB roll forward'!H215,0,Input!$W$7-1))","v":12.560520452321743},{"$f":"IF(A13remlife=\"N/A\",\"n/a\",IF(E188=0,0,A13remlife-Input!$W$7))","v":11.885072499806299},null,"Initial Asset Base",null,{"$f":"A13taxvalue-SUM('Tax value roll forward'!G270:OFFSET('Tax value roll forward'!G270,0,Input!$W$7))","v":4.9726379503375613},{"$f":"IF(A13taxremlife=\"N/A\",\"n/a\",IF(J188=0,0,A13taxremlife-Input!$W$7-1))","v":20.350091182180353}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$67,0,I189)-SUM('Tax value roll forward'!G272:OFFSET('Tax value roll forward'!G272,0,Input!$W$7))","v":0.55032656634657917},{"$f":"IF(A13taxstdlife=\"N/A\",\"n/a\",IF(J189=0,0,A13taxstdlife+I189-Input!$W$7))","v":28.249666818823314}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$24,0,D190-1)-SUM('Actual RAB roll forward'!H217:OFFSET('Actual RAB roll forward'!H217,0,Input!$W$7-1))","v":1.3523708323652406},{"$f":"IF(A13stdlife=\"N/A\",\"n/a\",IF(E190=0,0,A13stdlife+D190-Input!$W$7))","v":36},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$67,0,I190)-SUM('Tax value roll forward'!G273:OFFSET('Tax value roll forward'!G273,0,Input!$W$7))","v":1.4766196766790676},{"$f":"IF(A13taxstdlife=\"N/A\",\"n/a\",IF(J190=0,0,A13taxstdlife+I190-Input!$W$7))","v":29.249666818823314}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$24,0,D191-1)-SUM('Actual RAB roll forward'!H218:OFFSET('Actual RAB roll forward'!H218,0,Input!$W$7-1))","v":1.7987878218797464},{"$f":"IF(A13stdlife=\"N/A\",\"n/a\",IF(E191=0,0,A13stdlife+D191-Input!$W$7))","v":37},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$67,0,I191)-SUM('Tax value roll forward'!G274:OFFSET('Tax value roll forward'!G274,0,Input!$W$7))","v":2.1022582470288205},{"$f":"IF(A13taxstdlife=\"N/A\",\"n/a\",IF(J191=0,0,A13taxstdlife+I191-Input!$W$7))","v":30.249666818823314}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$24,0,D192-1)-SUM('Actual RAB roll forward'!H219:OFFSET('Actual RAB roll forward'!H219,0,Input!$W$7-1))","v":2.4979584499374341},{"$f":"IF(A13stdlife=\"N/A\",\"n/a\",IF(E192=0,0,A13stdlife+D192-Input!$W$7))","v":38},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$67,0,I192)-SUM('Tax value roll forward'!G275:OFFSET('Tax value roll forward'!G275,0,Input!$W$7))","v":2.787592197229424},{"$f":"IF(A13taxstdlife=\"N/A\",\"n/a\",IF(J192=0,0,A13taxstdlife+I192-Input!$W$7))","v":31.249666818823314}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$24,0,D193-1)-SUM('Actual RAB roll forward'!H220:OFFSET('Actual RAB roll forward'!H220,0,Input!$W$7-1))","v":3.2259248861577081},{"$f":"IF(A13stdlife=\"N/A\",\"n/a\",IF(E193=0,0,A13stdlife+D193-Input!$W$7))","v":39},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$67,0,I193)-SUM('Tax value roll forward'!G276:OFFSET('Tax value roll forward'!G276,0,Input!$W$7))","v":3.5564464150710915},{"$f":"IF(A13taxstdlife=\"N/A\",\"n/a\",IF(J193=0,0,A13taxstdlife+I193-Input!$W$7))","v":32.249666818823314}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$24,0,D194-1)-SUM('Actual RAB roll forward'!H221:OFFSET('Actual RAB roll forward'!H221,0,Input!$W$7-1))","v":3.3036871931548744},{"$f":"IF(A13stdlife=\"N/A\",\"n/a\",IF(E194=0,0,A13stdlife+D194-Input!$W$7))","v":40},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$67,0,I194)-SUM('Tax value roll forward'!G277:OFFSET('Tax value roll forward'!G277,0,Input!$W$7))","v":3.7863817680207972},{"$f":"IF(A13taxstdlife=\"N/A\",\"n/a\",IF(J194=0,0,A13taxstdlife+I194-Input!$W$7))","v":33.249666818823314}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$24,0,D195-1)-SUM('Actual RAB roll forward'!H222:OFFSET('Actual RAB roll forward'!H222,0,Input!$W$7-1))","v":0},{"$f":"IF(A13stdlife=\"N/A\",\"n/a\",IF(E195=0,0,A13stdlife+D195-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$67,0,I195)-SUM('Tax value roll forward'!G278:OFFSET('Tax value roll forward'!G278,0,Input!$W$7))","v":0},{"$f":"IF(A13taxstdlife=\"N/A\",\"n/a\",IF(J195=0,0,A13taxstdlife+I195-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$24,0,D196-1)-SUM('Actual RAB roll forward'!H223:OFFSET('Actual RAB roll forward'!H223,0,Input!$W$7-1))","v":0},{"$f":"IF(A13stdlife=\"N/A\",\"n/a\",IF(E196=0,0,A13stdlife+D196-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$67,0,I196)-SUM('Tax value roll forward'!G279:OFFSET('Tax value roll forward'!G279,0,Input!$W$7))","v":0},{"$f":"IF(A13taxstdlife=\"N/A\",\"n/a\",IF(J196=0,0,A13taxstdlife+I196-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$24,0,D197-1)-SUM('Actual RAB roll forward'!H224:OFFSET('Actual RAB roll forward'!H224,0,Input!$W$7-1))","v":0},{"$f":"IF(A13stdlife=\"N/A\",\"n/a\",IF(E197=0,0,A13stdlife+D197-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$67,0,I197)-SUM('Tax value roll forward'!G280:OFFSET('Tax value roll forward'!G280,0,Input!$W$7))","v":0},{"$f":"IF(A13taxstdlife=\"N/A\",\"n/a\",IF(J197=0,0,A13taxstdlife+I197-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$24,0,D198-1)-SUM('Actual RAB roll forward'!H225:OFFSET('Actual RAB roll forward'!H225,0,Input!$W$7-1))","v":0},{"$f":"IF(A13stdlife=\"N/A\",\"n/a\",IF(E198=0,0,A13stdlife+D198-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$67,0,I198)-SUM('Tax value roll forward'!G281:OFFSET('Tax value roll forward'!G281,0,Input!$W$7))","v":0},{"$f":"IF(A13taxstdlife=\"N/A\",\"n/a\",IF(J198=0,0,A13taxstdlife+I198-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$24,0,D199-1)-SUM('Actual RAB roll forward'!H226:OFFSET('Actual RAB roll forward'!H226,0,Input!$W$7-1))","v":0},{"$f":"IF(A13stdlife=\"N/A\",\"n/a\",IF(E199=0,0,A13stdlife+D199-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$67,0,I199)-SUM('Tax value roll forward'!G282:OFFSET('Tax value roll forward'!G282,0,Input!$W$7))","v":0},{"$f":"IF(A13taxstdlife=\"N/A\",\"n/a\",IF(J199=0,0,A13taxstdlife+I199-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,{"$f":"SUM(E188:E199)","v":24.739249635816751},{"$f":"IF(E200=0,0,SUMPRODUCT(E188:E199,F188:F199)/E200)","v":24.956463274292346},null,null,null,{"$f":"SUM(J188:J199)","v":19.232262820713341},{"$f":"IF(J200=0,0,SUMPRODUCT(J188:J199,K188:K199)/J200)","v":28.661468473902129}]
[]
[null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"}]
[null,null,"Opening RAB",null,{"$f":"A14value-SUM('Actual RAB roll forward'!H228:OFFSET('Actual RAB roll forward'!H228,0,Input!$W$7-1))","v":110.82464498370578},{"$f":"IF(A14remlife=\"N/A\",\"n/a\",IF(E203=0,0,A14remlife-Input!$W$7))","v":17.834021544942726},null,"Initial Asset Base",null,{"$f":"A14taxvalue-SUM('Tax value roll forward'!G284:OFFSET('Tax value roll forward'!G284,0,Input!$W$7))","v":53.89031720158038},{"$f":"IF(A14taxremlife=\"N/A\",\"n/a\",IF(J203=0,0,A14taxremlife-Input!$W$7-1))","v":26.825785117078539}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$68,0,I204)-SUM('Tax value roll forward'!G286:OFFSET('Tax value roll forward'!G286,0,Input!$W$7))","v":6.2936102465773995},{"$f":"IF(A14taxstdlife=\"N/A\",\"n/a\",IF(J204=0,0,A14taxstdlife+I204-Input!$W$7))","v":31.60668587810958}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$25,0,D205-1)-SUM('Actual RAB roll forward'!H230:OFFSET('Actual RAB roll forward'!H230,0,Input!$W$7-1))","v":6.2602277703476128},{"$f":"IF(A14stdlife=\"N/A\",\"n/a\",IF(E205=0,0,A14stdlife+D205-Input!$W$7))","v":36},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$68,0,I205)-SUM('Tax value roll forward'!G287:OFFSET('Tax value roll forward'!G287,0,Input!$W$7))","v":6.6555292776379691},{"$f":"IF(A14taxstdlife=\"N/A\",\"n/a\",IF(J205=0,0,A14taxstdlife+I205-Input!$W$7))","v":32.60668587810958}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$25,0,D206-1)-SUM('Actual RAB roll forward'!H231:OFFSET('Actual RAB roll forward'!H231,0,Input!$W$7-1))","v":5.5916858988190326},{"$f":"IF(A14stdlife=\"N/A\",\"n/a\",IF(E206=0,0,A14stdlife+D206-Input!$W$7))","v":37},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$68,0,I206)-SUM('Tax value roll forward'!G288:OFFSET('Tax value roll forward'!G288,0,Input!$W$7))","v":6.1368747938422494},{"$f":"IF(A14taxstdlife=\"N/A\",\"n/a\",IF(J206=0,0,A14taxstdlife+I206-Input!$W$7))","v":33.60668587810958}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$25,0,D207-1)-SUM('Actual RAB roll forward'!H232:OFFSET('Actual RAB roll forward'!H232,0,Input!$W$7-1))","v":5.1042881992213944},{"$f":"IF(A14stdlife=\"N/A\",\"n/a\",IF(E207=0,0,A14stdlife+D207-Input!$W$7))","v":38},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$68,0,I207)-SUM('Tax value roll forward'!G289:OFFSET('Tax value roll forward'!G289,0,Input!$W$7))","v":5.7118963670123959},{"$f":"IF(A14taxstdlife=\"N/A\",\"n/a\",IF(J207=0,0,A14taxstdlife+I207-Input!$W$7))","v":34.60668587810958}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$25,0,D208-1)-SUM('Actual RAB roll forward'!H233:OFFSET('Actual RAB roll forward'!H233,0,Input!$W$7-1))","v":6.8412208083107418},{"$f":"IF(A14stdlife=\"N/A\",\"n/a\",IF(E208=0,0,A14stdlife+D208-Input!$W$7))","v":39},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$68,0,I208)-SUM('Tax value roll forward'!G290:OFFSET('Tax value roll forward'!G290,0,Input!$W$7))","v":7.618301131721676},{"$f":"IF(A14taxstdlife=\"N/A\",\"n/a\",IF(J208=0,0,A14taxstdlife+I208-Input!$W$7))","v":35.60668587810958}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$25,0,D209-1)-SUM('Actual RAB roll forward'!H234:OFFSET('Actual RAB roll forward'!H234,0,Input!$W$7-1))","v":5.9307475670902132},{"$f":"IF(A14stdlife=\"N/A\",\"n/a\",IF(E209=0,0,A14stdlife+D209-Input!$W$7))","v":40},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$68,0,I209)-SUM('Tax value roll forward'!G291:OFFSET('Tax value roll forward'!G291,0,Input!$W$7))","v":6.8698036230593358},{"$f":"IF(A14taxstdlife=\"N/A\",\"n/a\",IF(J209=0,0,A14taxstdlife+I209-Input!$W$7))","v":36.60668587810958}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$25,0,D210-1)-SUM('Actual RAB roll forward'!H235:OFFSET('Actual RAB roll forward'!H235,0,Input!$W$7-1))","v":0},{"$f":"IF(A14stdlife=\"N/A\",\"n/a\",IF(E210=0,0,A14stdlife+D210-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$68,0,I210)-SUM('Tax value roll forward'!G292:OFFSET('Tax value roll forward'!G292,0,Input!$W$7))","v":0},{"$f":"IF(A14taxstdlife=\"N/A\",\"n/a\",IF(J210=0,0,A14taxstdlife+I210-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$25,0,D211-1)-SUM('Actual RAB roll forward'!H236:OFFSET('Actual RAB roll forward'!H236,0,Input!$W$7-1))","v":0},{"$f":"IF(A14stdlife=\"N/A\",\"n/a\",IF(E211=0,0,A14stdlife+D211-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$68,0,I211)-SUM('Tax value roll forward'!G293:OFFSET('Tax value roll forward'!G293,0,Input!$W$7))","v":0},{"$f":"IF(A14taxstdlife=\"N/A\",\"n/a\",IF(J211=0,0,A14taxstdlife+I211-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$25,0,D212-1)-SUM('Actual RAB roll forward'!H237:OFFSET('Actual RAB roll forward'!H237,0,Input!$W$7-1))","v":0},{"$f":"IF(A14stdlife=\"N/A\",\"n/a\",IF(E212=0,0,A14stdlife+D212-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$68,0,I212)-SUM('Tax value roll forward'!G294:OFFSET('Tax value roll forward'!G294,0,Input!$W$7))","v":0},{"$f":"IF(A14taxstdlife=\"N/A\",\"n/a\",IF(J212=0,0,A14taxstdlife+I212-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$25,0,D213-1)-SUM('Actual RAB roll forward'!H238:OFFSET('Actual RAB roll forward'!H238,0,Input!$W$7-1))","v":0},{"$f":"IF(A14stdlife=\"N/A\",\"n/a\",IF(E213=0,0,A14stdlife+D213-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$68,0,I213)-SUM('Tax value roll forward'!G295:OFFSET('Tax value roll forward'!G295,0,Input!$W$7))","v":0},{"$f":"IF(A14taxstdlife=\"N/A\",\"n/a\",IF(J213=0,0,A14taxstdlife+I213-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$25,0,D214-1)-SUM('Actual RAB roll forward'!H239:OFFSET('Actual RAB roll forward'!H239,0,Input!$W$7-1))","v":0},{"$f":"IF(A14stdlife=\"N/A\",\"n/a\",IF(E214=0,0,A14stdlife+D214-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$68,0,I214)-SUM('Tax value roll forward'!G296:OFFSET('Tax value roll forward'!G296,0,Input!$W$7))","v":0},{"$f":"IF(A14taxstdlife=\"N/A\",\"n/a\",IF(J214=0,0,A14taxstdlife+I214-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,{"$f":"SUM(E203:E214)","v":140.55281522749479},{"$f":"IF(E215=0,0,SUMPRODUCT(E203:E214,F203:F214)/E215)","v":22.103507105770621},null,null,null,{"$f":"SUM(J203:J214)","v":93.176332641431429},{"$f":"IF(J215=0,0,SUMPRODUCT(J203:J214,K203:K214)/J215)","v":29.924315865587808}]
[]
[null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"}]
[null,null,"Opening RAB",null,{"$f":"A15value-SUM('Actual RAB roll forward'!H241:OFFSET('Actual RAB roll forward'!H241,0,Input!$W$7-1))","v":47.585033610688583},{"$f":"IF(A15remlife=\"N/A\",\"n/a\",IF(E218=0,0,A15remlife-Input!$W$7))","v":19.460578910269472},null,"Initial Asset Base",null,{"$f":"A15taxvalue-SUM('Tax value roll forward'!G298:OFFSET('Tax value roll forward'!G298,0,Input!$W$7))","v":25.241050862806386},{"$f":"IF(A15taxremlife=\"N/A\",\"n/a\",IF(J218=0,0,A15taxremlife-Input!$W$7-1))","v":23.749541906041365}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$69,0,I219)-SUM('Tax value roll forward'!G300:OFFSET('Tax value roll forward'!G300,0,Input!$W$7))","v":3.6489879020802323},{"$f":"IF(A15taxstdlife=\"N/A\",\"n/a\",IF(J219=0,0,A15taxstdlife+I219-Input!$W$7))","v":29.149172785632899}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$26,0,D220-1)-SUM('Actual RAB roll forward'!H243:OFFSET('Actual RAB roll forward'!H243,0,Input!$W$7-1))","v":2.4617184689316773},{"$f":"IF(A15stdlife=\"N/A\",\"n/a\",IF(E220=0,0,A15stdlife+D220-Input!$W$7))","v":36},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$69,0,I220)-SUM('Tax value roll forward'!G301:OFFSET('Tax value roll forward'!G301,0,Input!$W$7))","v":2.6984952953924934},{"$f":"IF(A15taxstdlife=\"N/A\",\"n/a\",IF(J220=0,0,A15taxstdlife+I220-Input!$W$7))","v":30.149172785632899}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$26,0,D221-1)-SUM('Actual RAB roll forward'!H244:OFFSET('Actual RAB roll forward'!H244,0,Input!$W$7-1))","v":1.3725865187041433},{"$f":"IF(A15stdlife=\"N/A\",\"n/a\",IF(E221=0,0,A15stdlife+D221-Input!$W$7))","v":37},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$69,0,I221)-SUM('Tax value roll forward'!G302:OFFSET('Tax value roll forward'!G302,0,Input!$W$7))","v":2.8285206179295344},{"$f":"IF(A15taxstdlife=\"N/A\",\"n/a\",IF(J221=0,0,A15taxstdlife+I221-Input!$W$7))","v":31.149172785632899}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$26,0,D222-1)-SUM('Actual RAB roll forward'!H245:OFFSET('Actual RAB roll forward'!H245,0,Input!$W$7-1))","v":2.5683997945126764},{"$f":"IF(A15stdlife=\"N/A\",\"n/a\",IF(E222=0,0,A15stdlife+D222-Input!$W$7))","v":38},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$69,0,I222)-SUM('Tax value roll forward'!G303:OFFSET('Tax value roll forward'!G303,0,Input!$W$7))","v":5.1345779141862788},{"$f":"IF(A15taxstdlife=\"N/A\",\"n/a\",IF(J222=0,0,A15taxstdlife+I222-Input!$W$7))","v":32.149172785632899}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$26,0,D223-1)-SUM('Actual RAB roll forward'!H246:OFFSET('Actual RAB roll forward'!H246,0,Input!$W$7-1))","v":3.3456550038571753},{"$f":"IF(A15stdlife=\"N/A\",\"n/a\",IF(E223=0,0,A15stdlife+D223-Input!$W$7))","v":39},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$69,0,I223)-SUM('Tax value roll forward'!G304:OFFSET('Tax value roll forward'!G304,0,Input!$W$7))","v":6.1313098488135047},{"$f":"IF(A15taxstdlife=\"N/A\",\"n/a\",IF(J223=0,0,A15taxstdlife+I223-Input!$W$7))","v":33.149172785632899}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$26,0,D224-1)-SUM('Actual RAB roll forward'!H247:OFFSET('Actual RAB roll forward'!H247,0,Input!$W$7-1))","v":5.4976013979686771},{"$f":"IF(A15stdlife=\"N/A\",\"n/a\",IF(E224=0,0,A15stdlife+D224-Input!$W$7))","v":40},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$69,0,I224)-SUM('Tax value roll forward'!G305:OFFSET('Tax value roll forward'!G305,0,Input!$W$7))","v":7.1432353862363529},{"$f":"IF(A15taxstdlife=\"N/A\",\"n/a\",IF(J224=0,0,A15taxstdlife+I224-Input!$W$7))","v":34.149172785632899}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$26,0,D225-1)-SUM('Actual RAB roll forward'!H248:OFFSET('Actual RAB roll forward'!H248,0,Input!$W$7-1))","v":0},{"$f":"IF(A15stdlife=\"N/A\",\"n/a\",IF(E225=0,0,A15stdlife+D225-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$69,0,I225)-SUM('Tax value roll forward'!G306:OFFSET('Tax value roll forward'!G306,0,Input!$W$7))","v":0},{"$f":"IF(A15taxstdlife=\"N/A\",\"n/a\",IF(J225=0,0,A15taxstdlife+I225-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$26,0,D226-1)-SUM('Actual RAB roll forward'!H249:OFFSET('Actual RAB roll forward'!H249,0,Input!$W$7-1))","v":0},{"$f":"IF(A15stdlife=\"N/A\",\"n/a\",IF(E226=0,0,A15stdlife+D226-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$69,0,I226)-SUM('Tax value roll forward'!G307:OFFSET('Tax value roll forward'!G307,0,Input!$W$7))","v":0},{"$f":"IF(A15taxstdlife=\"N/A\",\"n/a\",IF(J226=0,0,A15taxstdlife+I226-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$26,0,D227-1)-SUM('Actual RAB roll forward'!H250:OFFSET('Actual RAB roll forward'!H250,0,Input!$W$7-1))","v":0},{"$f":"IF(A15stdlife=\"N/A\",\"n/a\",IF(E227=0,0,A15stdlife+D227-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$69,0,I227)-SUM('Tax value roll forward'!G308:OFFSET('Tax value roll forward'!G308,0,Input!$W$7))","v":0},{"$f":"IF(A15taxstdlife=\"N/A\",\"n/a\",IF(J227=0,0,A15taxstdlife+I227-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$26,0,D228-1)-SUM('Actual RAB roll forward'!H251:OFFSET('Actual RAB roll forward'!H251,0,Input!$W$7-1))","v":0},{"$f":"IF(A15stdlife=\"N/A\",\"n/a\",IF(E228=0,0,A15stdlife+D228-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$69,0,I228)-SUM('Tax value roll forward'!G309:OFFSET('Tax value roll forward'!G309,0,Input!$W$7))","v":0},{"$f":"IF(A15taxstdlife=\"N/A\",\"n/a\",IF(J228=0,0,A15taxstdlife+I228-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$26,0,D229-1)-SUM('Actual RAB roll forward'!H252:OFFSET('Actual RAB roll forward'!H252,0,Input!$W$7-1))","v":0},{"$f":"IF(A15stdlife=\"N/A\",\"n/a\",IF(E229=0,0,A15stdlife+D229-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$69,0,I229)-SUM('Tax value roll forward'!G310:OFFSET('Tax value roll forward'!G310,0,Input!$W$7))","v":0},{"$f":"IF(A15taxstdlife=\"N/A\",\"n/a\",IF(J229=0,0,A15taxstdlife+I229-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,{"$f":"SUM(E218:E229)","v":62.830994794662942},{"$f":"IF(E230=0,0,SUMPRODUCT(E218:E229,F218:F229)/E230)","v":24.08721469091617},null,null,null,{"$f":"SUM(J218:J229)","v":52.826177827444781},{"$f":"IF(J230=0,0,SUMPRODUCT(J218:J229,K218:K229)/J230)","v":28.159291003106201}]
[]
[null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"}]
[null,null,"Opening RAB",null,{"$f":"A16value-SUM('Actual RAB roll forward'!H254:OFFSET('Actual RAB roll forward'!H254,0,Input!$W$7-1))","v":23.735379563204159},{"$f":"IF(A16remlife=\"N/A\",\"n/a\",IF(E233=0,0,A16remlife-Input!$W$7))","v":18.730346577802536},null,"Initial Asset Base",null,{"$f":"A16taxvalue-SUM('Tax value roll forward'!G312:OFFSET('Tax value roll forward'!G312,0,Input!$W$7))","v":32.2682894161251},{"$f":"IF(A16taxremlife=\"N/A\",\"n/a\",IF(J233=0,0,A16taxremlife-Input!$W$7-1))","v":26.347820406181725}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$70,0,I234)-SUM('Tax value roll forward'!G314:OFFSET('Tax value roll forward'!G314,0,Input!$W$7))","v":2.129404190394923},{"$f":"IF(A16taxstdlife=\"N/A\",\"n/a\",IF(J234=0,0,A16taxstdlife+I234-Input!$W$7))","v":32.407516726517095}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$27,0,D235-1)-SUM('Actual RAB roll forward'!H256:OFFSET('Actual RAB roll forward'!H256,0,Input!$W$7-1))","v":2.4417744491442854},{"$f":"IF(A16stdlife=\"N/A\",\"n/a\",IF(E235=0,0,A16stdlife+D235-Input!$W$7))","v":31},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$70,0,I235)-SUM('Tax value roll forward'!G315:OFFSET('Tax value roll forward'!G315,0,Input!$W$7))","v":2.4477694160449119},{"$f":"IF(A16taxstdlife=\"N/A\",\"n/a\",IF(J235=0,0,A16taxstdlife+I235-Input!$W$7))","v":33.407516726517095}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$27,0,D236-1)-SUM('Actual RAB roll forward'!H257:OFFSET('Actual RAB roll forward'!H257,0,Input!$W$7-1))","v":2.4254534455451937},{"$f":"IF(A16stdlife=\"N/A\",\"n/a\",IF(E236=0,0,A16stdlife+D236-Input!$W$7))","v":32},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$70,0,I236)-SUM('Tax value roll forward'!G316:OFFSET('Tax value roll forward'!G316,0,Input!$W$7))","v":2.4777325409621072},{"$f":"IF(A16taxstdlife=\"N/A\",\"n/a\",IF(J236=0,0,A16taxstdlife+I236-Input!$W$7))","v":34.407516726517095}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$27,0,D237-1)-SUM('Actual RAB roll forward'!H258:OFFSET('Actual RAB roll forward'!H258,0,Input!$W$7-1))","v":3.7474469385309002},{"$f":"IF(A16stdlife=\"N/A\",\"n/a\",IF(E237=0,0,A16stdlife+D237-Input!$W$7))","v":33},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$70,0,I237)-SUM('Tax value roll forward'!G317:OFFSET('Tax value roll forward'!G317,0,Input!$W$7))","v":3.9669273875012867},{"$f":"IF(A16taxstdlife=\"N/A\",\"n/a\",IF(J237=0,0,A16taxstdlife+I237-Input!$W$7))","v":35.407516726517095}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$27,0,D238-1)-SUM('Actual RAB roll forward'!H259:OFFSET('Actual RAB roll forward'!H259,0,Input!$W$7-1))","v":3.495603251526274},{"$f":"IF(A16stdlife=\"N/A\",\"n/a\",IF(E238=0,0,A16stdlife+D238-Input!$W$7))","v":34},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$70,0,I238)-SUM('Tax value roll forward'!G318:OFFSET('Tax value roll forward'!G318,0,Input!$W$7))","v":3.7380290731498831},{"$f":"IF(A16taxstdlife=\"N/A\",\"n/a\",IF(J238=0,0,A16taxstdlife+I238-Input!$W$7))","v":36.407516726517095}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$27,0,D239-1)-SUM('Actual RAB roll forward'!H260:OFFSET('Actual RAB roll forward'!H260,0,Input!$W$7-1))","v":3.1073775580808225},{"$f":"IF(A16stdlife=\"N/A\",\"n/a\",IF(E239=0,0,A16stdlife+D239-Input!$W$7))","v":35},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$70,0,I239)-SUM('Tax value roll forward'!G319:OFFSET('Tax value roll forward'!G319,0,Input!$W$7))","v":3.3540141160776771},{"$f":"IF(A16taxstdlife=\"N/A\",\"n/a\",IF(J239=0,0,A16taxstdlife+I239-Input!$W$7))","v":37.407516726517095}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$27,0,D240-1)-SUM('Actual RAB roll forward'!H261:OFFSET('Actual RAB roll forward'!H261,0,Input!$W$7-1))","v":0},{"$f":"IF(A16stdlife=\"N/A\",\"n/a\",IF(E240=0,0,A16stdlife+D240-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$70,0,I240)-SUM('Tax value roll forward'!G320:OFFSET('Tax value roll forward'!G320,0,Input!$W$7))","v":0},{"$f":"IF(A16taxstdlife=\"N/A\",\"n/a\",IF(J240=0,0,A16taxstdlife+I240-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$27,0,D241-1)-SUM('Actual RAB roll forward'!H262:OFFSET('Actual RAB roll forward'!H262,0,Input!$W$7-1))","v":0},{"$f":"IF(A16stdlife=\"N/A\",\"n/a\",IF(E241=0,0,A16stdlife+D241-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$70,0,I241)-SUM('Tax value roll forward'!G321:OFFSET('Tax value roll forward'!G321,0,Input!$W$7))","v":0},{"$f":"IF(A16taxstdlife=\"N/A\",\"n/a\",IF(J241=0,0,A16taxstdlife+I241-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$27,0,D242-1)-SUM('Actual RAB roll forward'!H263:OFFSET('Actual RAB roll forward'!H263,0,Input!$W$7-1))","v":0},{"$f":"IF(A16stdlife=\"N/A\",\"n/a\",IF(E242=0,0,A16stdlife+D242-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$70,0,I242)-SUM('Tax value roll forward'!G322:OFFSET('Tax value roll forward'!G322,0,Input!$W$7))","v":0},{"$f":"IF(A16taxstdlife=\"N/A\",\"n/a\",IF(J242=0,0,A16taxstdlife+I242-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$27,0,D243-1)-SUM('Actual RAB roll forward'!H264:OFFSET('Actual RAB roll forward'!H264,0,Input!$W$7-1))","v":0},{"$f":"IF(A16stdlife=\"N/A\",\"n/a\",IF(E243=0,0,A16stdlife+D243-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$70,0,I243)-SUM('Tax value roll forward'!G323:OFFSET('Tax value roll forward'!G323,0,Input!$W$7))","v":0},{"$f":"IF(A16taxstdlife=\"N/A\",\"n/a\",IF(J243=0,0,A16taxstdlife+I243-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$27,0,D244-1)-SUM('Actual RAB roll forward'!H265:OFFSET('Actual RAB roll forward'!H265,0,Input!$W$7-1))","v":0},{"$f":"IF(A16stdlife=\"N/A\",\"n/a\",IF(E244=0,0,A16stdlife+D244-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$70,0,I244)-SUM('Tax value roll forward'!G324:OFFSET('Tax value roll forward'!G324,0,Input!$W$7))","v":0},{"$f":"IF(A16taxstdlife=\"N/A\",\"n/a\",IF(J244=0,0,A16taxstdlife+I244-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,{"$f":"SUM(E233:E244)","v":38.953035206031636},{"$f":"IF(E245=0,0,SUMPRODUCT(E233:E244,F233:F244)/E245)","v":24.366673164013037},null,null,null,{"$f":"SUM(J233:J244)","v":50.38216614025589},{"$f":"IF(J245=0,0,SUMPRODUCT(J233:J244,K233:K244)/J245)","v":29.539243244534266}]
[]
[null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"}]
[null,null,"Opening RAB",null,{"$f":"A17value-SUM('Actual RAB roll forward'!H267:OFFSET('Actual RAB roll forward'!H267,0,Input!$W$7-1))","v":29.105496524652665},{"$f":"IF(A17remlife=\"N/A\",\"n/a\",IF(E248=0,0,A17remlife-Input!$W$7))","v":12.513973477369905},null,"Initial Asset Base",null,{"$f":"A17taxvalue-SUM('Tax value roll forward'!G326:OFFSET('Tax value roll forward'!G326,0,Input!$W$7))","v":12.866643971938787},{"$f":"IF(A17taxremlife=\"N/A\",\"n/a\",IF(J248=0,0,A17taxremlife-Input!$W$7-1))","v":29.451553535615062}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$71,0,I249)-SUM('Tax value roll forward'!G328:OFFSET('Tax value roll forward'!G328,0,Input!$W$7))","v":1.6232075806062187},{"$f":"IF(A17taxstdlife=\"N/A\",\"n/a\",IF(J249=0,0,A17taxstdlife+I249-Input!$W$7))","v":33.688831566184362}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$28,0,D250-1)-SUM('Actual RAB roll forward'!H269:OFFSET('Actual RAB roll forward'!H269,0,Input!$W$7-1))","v":1.723353361588349},{"$f":"IF(A17stdlife=\"N/A\",\"n/a\",IF(E250=0,0,A17stdlife+D250-Input!$W$7))","v":31},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$71,0,I250)-SUM('Tax value roll forward'!G329:OFFSET('Tax value roll forward'!G329,0,Input!$W$7))","v":1.9091869783913311},{"$f":"IF(A17taxstdlife=\"N/A\",\"n/a\",IF(J250=0,0,A17taxstdlife+I250-Input!$W$7))","v":34.688831566184362}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$28,0,D251-1)-SUM('Actual RAB roll forward'!H270:OFFSET('Actual RAB roll forward'!H270,0,Input!$W$7-1))","v":1.8488397868557518},{"$f":"IF(A17stdlife=\"N/A\",\"n/a\",IF(E251=0,0,A17stdlife+D251-Input!$W$7))","v":32},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$71,0,I251)-SUM('Tax value roll forward'!G330:OFFSET('Tax value roll forward'!G330,0,Input!$W$7))","v":2.0038644813930504},{"$f":"IF(A17taxstdlife=\"N/A\",\"n/a\",IF(J251=0,0,A17taxstdlife+I251-Input!$W$7))","v":35.688831566184362}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$28,0,D252-1)-SUM('Actual RAB roll forward'!H271:OFFSET('Actual RAB roll forward'!H271,0,Input!$W$7-1))","v":3.1281008886565034},{"$f":"IF(A17stdlife=\"N/A\",\"n/a\",IF(E252=0,0,A17stdlife+D252-Input!$W$7))","v":33},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$71,0,I252)-SUM('Tax value roll forward'!G331:OFFSET('Tax value roll forward'!G331,0,Input!$W$7))","v":3.4802811663504598},{"$f":"IF(A17taxstdlife=\"N/A\",\"n/a\",IF(J252=0,0,A17taxstdlife+I252-Input!$W$7))","v":36.688831566184362}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$28,0,D253-1)-SUM('Actual RAB roll forward'!H272:OFFSET('Actual RAB roll forward'!H272,0,Input!$W$7-1))","v":3.2572109447530089},{"$f":"IF(A17stdlife=\"N/A\",\"n/a\",IF(E253=0,0,A17stdlife+D253-Input!$W$7))","v":34},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$71,0,I253)-SUM('Tax value roll forward'!G332:OFFSET('Tax value roll forward'!G332,0,Input!$W$7))","v":3.6000488559972941},{"$f":"IF(A17taxstdlife=\"N/A\",\"n/a\",IF(J253=0,0,A17taxstdlife+I253-Input!$W$7))","v":37.688831566184362}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$28,0,D254-1)-SUM('Actual RAB roll forward'!H273:OFFSET('Actual RAB roll forward'!H273,0,Input!$W$7-1))","v":2.3240303889061722},{"$f":"IF(A17stdlife=\"N/A\",\"n/a\",IF(E254=0,0,A17stdlife+D254-Input!$W$7))","v":35},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$71,0,I254)-SUM('Tax value roll forward'!G333:OFFSET('Tax value roll forward'!G333,0,Input!$W$7))","v":2.7224040375776428},{"$f":"IF(A17taxstdlife=\"N/A\",\"n/a\",IF(J254=0,0,A17taxstdlife+I254-Input!$W$7))","v":38.688831566184362}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$28,0,D255-1)-SUM('Actual RAB roll forward'!H274:OFFSET('Actual RAB roll forward'!H274,0,Input!$W$7-1))","v":0},{"$f":"IF(A17stdlife=\"N/A\",\"n/a\",IF(E255=0,0,A17stdlife+D255-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$71,0,I255)-SUM('Tax value roll forward'!G334:OFFSET('Tax value roll forward'!G334,0,Input!$W$7))","v":0},{"$f":"IF(A17taxstdlife=\"N/A\",\"n/a\",IF(J255=0,0,A17taxstdlife+I255-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$28,0,D256-1)-SUM('Actual RAB roll forward'!H275:OFFSET('Actual RAB roll forward'!H275,0,Input!$W$7-1))","v":0},{"$f":"IF(A17stdlife=\"N/A\",\"n/a\",IF(E256=0,0,A17stdlife+D256-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$71,0,I256)-SUM('Tax value roll forward'!G335:OFFSET('Tax value roll forward'!G335,0,Input!$W$7))","v":0},{"$f":"IF(A17taxstdlife=\"N/A\",\"n/a\",IF(J256=0,0,A17taxstdlife+I256-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$28,0,D257-1)-SUM('Actual RAB roll forward'!H276:OFFSET('Actual RAB roll forward'!H276,0,Input!$W$7-1))","v":0},{"$f":"IF(A17stdlife=\"N/A\",\"n/a\",IF(E257=0,0,A17stdlife+D257-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$71,0,I257)-SUM('Tax value roll forward'!G336:OFFSET('Tax value roll forward'!G336,0,Input!$W$7))","v":0},{"$f":"IF(A17taxstdlife=\"N/A\",\"n/a\",IF(J257=0,0,A17taxstdlife+I257-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$28,0,D258-1)-SUM('Actual RAB roll forward'!H277:OFFSET('Actual RAB roll forward'!H277,0,Input!$W$7-1))","v":0},{"$f":"IF(A17stdlife=\"N/A\",\"n/a\",IF(E258=0,0,A17stdlife+D258-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$71,0,I258)-SUM('Tax value roll forward'!G337:OFFSET('Tax value roll forward'!G337,0,Input!$W$7))","v":0},{"$f":"IF(A17taxstdlife=\"N/A\",\"n/a\",IF(J258=0,0,A17taxstdlife+I258-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$28,0,D259-1)-SUM('Actual RAB roll forward'!H278:OFFSET('Actual RAB roll forward'!H278,0,Input!$W$7-1))","v":0},{"$f":"IF(A17stdlife=\"N/A\",\"n/a\",IF(E259=0,0,A17stdlife+D259-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$71,0,I259)-SUM('Tax value roll forward'!G338:OFFSET('Tax value roll forward'!G338,0,Input!$W$7))","v":0},{"$f":"IF(A17taxstdlife=\"N/A\",\"n/a\",IF(J259=0,0,A17taxstdlife+I259-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,{"$f":"SUM(E248:E259)","v":41.387031895412456},{"$f":"IF(E260=0,0,SUMPRODUCT(E248:E259,F248:F259)/E260)","v":18.656225601149657},null,null,null,{"$f":"SUM(J248:J259)","v":28.205637072254785},{"$f":"IF(J260=0,0,SUMPRODUCT(J248:J259,K248:K259)/J260)","v":33.328989568950028}]
[]
[null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"}]
[null,null,"Opening RAB",null,{"$f":"A18value-SUM('Actual RAB roll forward'!H280:OFFSET('Actual RAB roll forward'!H280,0,Input!$W$7-1))","v":41.261261805142325},{"$f":"IF(A18remlife=\"N/A\",\"n/a\",IF(E263=0,0,A18remlife-Input!$W$7))","v":12.562960491170905},null,"Initial Asset Base",null,{"$f":"A18taxvalue-SUM('Tax value roll forward'!G340:OFFSET('Tax value roll forward'!G340,0,Input!$W$7))","v":34.779638214711426},{"$f":"IF(A18taxremlife=\"N/A\",\"n/a\",IF(J263=0,0,A18taxremlife-Input!$W$7-1))","v":23.636524295519077}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$72,0,I264)-SUM('Tax value roll forward'!G342:OFFSET('Tax value roll forward'!G342,0,Input!$W$7))","v":3.0995225557953354},{"$f":"IF(A18taxstdlife=\"N/A\",\"n/a\",IF(J264=0,0,A18taxstdlife+I264-Input!$W$7))","v":30.275297409764988}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$29,0,D265-1)-SUM('Actual RAB roll forward'!H282:OFFSET('Actual RAB roll forward'!H282,0,Input!$W$7-1))","v":3.022690693232168},{"$f":"IF(A18stdlife=\"N/A\",\"n/a\",IF(E265=0,0,A18stdlife+D265-Input!$W$7))","v":31},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$72,0,I265)-SUM('Tax value roll forward'!G343:OFFSET('Tax value roll forward'!G343,0,Input!$W$7))","v":3.1663472961784782},{"$f":"IF(A18taxstdlife=\"N/A\",\"n/a\",IF(J265=0,0,A18taxstdlife+I265-Input!$W$7))","v":31.275297409764988}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$29,0,D266-1)-SUM('Actual RAB roll forward'!H283:OFFSET('Actual RAB roll forward'!H283,0,Input!$W$7-1))","v":2.9032973963905033},{"$f":"IF(A18stdlife=\"N/A\",\"n/a\",IF(E266=0,0,A18stdlife+D266-Input!$W$7))","v":32},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$72,0,I266)-SUM('Tax value roll forward'!G344:OFFSET('Tax value roll forward'!G344,0,Input!$W$7))","v":3.1344377191725519},{"$f":"IF(A18taxstdlife=\"N/A\",\"n/a\",IF(J266=0,0,A18taxstdlife+I266-Input!$W$7))","v":32.275297409764988}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$29,0,D267-1)-SUM('Actual RAB roll forward'!H284:OFFSET('Actual RAB roll forward'!H284,0,Input!$W$7-1))","v":4.3354223491207753},{"$f":"IF(A18stdlife=\"N/A\",\"n/a\",IF(E267=0,0,A18stdlife+D267-Input!$W$7))","v":33},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$72,0,I267)-SUM('Tax value roll forward'!G345:OFFSET('Tax value roll forward'!G345,0,Input!$W$7))","v":4.7042525610729795},{"$f":"IF(A18taxstdlife=\"N/A\",\"n/a\",IF(J267=0,0,A18taxstdlife+I267-Input!$W$7))","v":33.275297409764988}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$29,0,D268-1)-SUM('Actual RAB roll forward'!H285:OFFSET('Actual RAB roll forward'!H285,0,Input!$W$7-1))","v":4.2144310331526826},{"$f":"IF(A18stdlife=\"N/A\",\"n/a\",IF(E268=0,0,A18stdlife+D268-Input!$W$7))","v":34},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$72,0,I268)-SUM('Tax value roll forward'!G346:OFFSET('Tax value roll forward'!G346,0,Input!$W$7))","v":4.6281354979428588},{"$f":"IF(A18taxstdlife=\"N/A\",\"n/a\",IF(J268=0,0,A18taxstdlife+I268-Input!$W$7))","v":34.275297409764988}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$29,0,D269-1)-SUM('Actual RAB roll forward'!H286:OFFSET('Actual RAB roll forward'!H286,0,Input!$W$7-1))","v":3.6040032039051941},{"$f":"IF(A18stdlife=\"N/A\",\"n/a\",IF(E269=0,0,A18stdlife+D269-Input!$W$7))","v":35},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$72,0,I269)-SUM('Tax value roll forward'!G347:OFFSET('Tax value roll forward'!G347,0,Input!$W$7))","v":4.1414335575696457},{"$f":"IF(A18taxstdlife=\"N/A\",\"n/a\",IF(J269=0,0,A18taxstdlife+I269-Input!$W$7))","v":35.275297409764988}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$29,0,D270-1)-SUM('Actual RAB roll forward'!H287:OFFSET('Actual RAB roll forward'!H287,0,Input!$W$7-1))","v":0},{"$f":"IF(A18stdlife=\"N/A\",\"n/a\",IF(E270=0,0,A18stdlife+D270-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$72,0,I270)-SUM('Tax value roll forward'!G348:OFFSET('Tax value roll forward'!G348,0,Input!$W$7))","v":0},{"$f":"IF(A18taxstdlife=\"N/A\",\"n/a\",IF(J270=0,0,A18taxstdlife+I270-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$29,0,D271-1)-SUM('Actual RAB roll forward'!H288:OFFSET('Actual RAB roll forward'!H288,0,Input!$W$7-1))","v":0},{"$f":"IF(A18stdlife=\"N/A\",\"n/a\",IF(E271=0,0,A18stdlife+D271-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$72,0,I271)-SUM('Tax value roll forward'!G349:OFFSET('Tax value roll forward'!G349,0,Input!$W$7))","v":0},{"$f":"IF(A18taxstdlife=\"N/A\",\"n/a\",IF(J271=0,0,A18taxstdlife+I271-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$29,0,D272-1)-SUM('Actual RAB roll forward'!H289:OFFSET('Actual RAB roll forward'!H289,0,Input!$W$7-1))","v":0},{"$f":"IF(A18stdlife=\"N/A\",\"n/a\",IF(E272=0,0,A18stdlife+D272-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$72,0,I272)-SUM('Tax value roll forward'!G350:OFFSET('Tax value roll forward'!G350,0,Input!$W$7))","v":0},{"$f":"IF(A18taxstdlife=\"N/A\",\"n/a\",IF(J272=0,0,A18taxstdlife+I272-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$29,0,D273-1)-SUM('Actual RAB roll forward'!H290:OFFSET('Actual RAB roll forward'!H290,0,Input!$W$7-1))","v":0},{"$f":"IF(A18stdlife=\"N/A\",\"n/a\",IF(E273=0,0,A18stdlife+D273-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$72,0,I273)-SUM('Tax value roll forward'!G351:OFFSET('Tax value roll forward'!G351,0,Input!$W$7))","v":0},{"$f":"IF(A18taxstdlife=\"N/A\",\"n/a\",IF(J273=0,0,A18taxstdlife+I273-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$29,0,D274-1)-SUM('Actual RAB roll forward'!H291:OFFSET('Actual RAB roll forward'!H291,0,Input!$W$7-1))","v":0},{"$f":"IF(A18stdlife=\"N/A\",\"n/a\",IF(E274=0,0,A18stdlife+D274-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$72,0,I274)-SUM('Tax value roll forward'!G352:OFFSET('Tax value roll forward'!G352,0,Input!$W$7))","v":0},{"$f":"IF(A18taxstdlife=\"N/A\",\"n/a\",IF(J274=0,0,A18taxstdlife+I274-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,{"$f":"SUM(E263:E274)","v":59.341106480943658},{"$f":"IF(E275=0,0,SUMPRODUCT(E263:E274,F263:F274)/E275)","v":18.831334653193071},null,null,null,{"$f":"SUM(J263:J274)","v":57.653767402443272},{"$f":"IF(J275=0,0,SUMPRODUCT(J263:J274,K263:K274)/J275)","v":27.35915776303414}]
[]
[null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"}]
[null,null,"Opening RAB",null,{"$f":"A19value-SUM('Actual RAB roll forward'!H293:OFFSET('Actual RAB roll forward'!H293,0,Input!$W$7-1))","v":49.505855719741348},{"$f":"IF(A19remlife=\"N/A\",\"n/a\",IF(E278=0,0,A19remlife-Input!$W$7))","v":20.768098000558247},null,"Initial Asset Base",null,{"$f":"A19taxvalue-SUM('Tax value roll forward'!G354:OFFSET('Tax value roll forward'!G354,0,Input!$W$7))","v":31.064682042164996},{"$f":"IF(A19taxremlife=\"N/A\",\"n/a\",IF(J278=0,0,A19taxremlife-Input!$W$7-1))","v":25.797722693106959}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$73,0,I279)-SUM('Tax value roll forward'!G356:OFFSET('Tax value roll forward'!G356,0,Input!$W$7))","v":4.151363573207874},{"$f":"IF(A19taxstdlife=\"N/A\",\"n/a\",IF(J279=0,0,A19taxstdlife+I279-Input!$W$7))","v":31.71185780223643}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$30,0,D280-1)-SUM('Actual RAB roll forward'!H295:OFFSET('Actual RAB roll forward'!H295,0,Input!$W$7-1))","v":5.1636221483932108},{"$f":"IF(A19stdlife=\"N/A\",\"n/a\",IF(E280=0,0,A19stdlife+D280-Input!$W$7))","v":31},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$73,0,I280)-SUM('Tax value roll forward'!G357:OFFSET('Tax value roll forward'!G357,0,Input!$W$7))","v":5.5961658376490098},{"$f":"IF(A19taxstdlife=\"N/A\",\"n/a\",IF(J280=0,0,A19taxstdlife+I280-Input!$W$7))","v":32.71185780223643}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$30,0,D281-1)-SUM('Actual RAB roll forward'!H296:OFFSET('Actual RAB roll forward'!H296,0,Input!$W$7-1))","v":4.4419122027830857},{"$f":"IF(A19stdlife=\"N/A\",\"n/a\",IF(E281=0,0,A19stdlife+D281-Input!$W$7))","v":32},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$73,0,I281)-SUM('Tax value roll forward'!G358:OFFSET('Tax value roll forward'!G358,0,Input!$W$7))","v":4.8895394487462704},{"$f":"IF(A19taxstdlife=\"N/A\",\"n/a\",IF(J281=0,0,A19taxstdlife+I281-Input!$W$7))","v":33.71185780223643}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$30,0,D282-1)-SUM('Actual RAB roll forward'!H297:OFFSET('Actual RAB roll forward'!H297,0,Input!$W$7-1))","v":5.7390343811081923},{"$f":"IF(A19stdlife=\"N/A\",\"n/a\",IF(E282=0,0,A19stdlife+D282-Input!$W$7))","v":33},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$73,0,I282)-SUM('Tax value roll forward'!G359:OFFSET('Tax value roll forward'!G359,0,Input!$W$7))","v":6.451294485299278},{"$f":"IF(A19taxstdlife=\"N/A\",\"n/a\",IF(J282=0,0,A19taxstdlife+I282-Input!$W$7))","v":34.71185780223643}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$30,0,D283-1)-SUM('Actual RAB roll forward'!H298:OFFSET('Actual RAB roll forward'!H298,0,Input!$W$7-1))","v":5.970110974247274},{"$f":"IF(A19stdlife=\"N/A\",\"n/a\",IF(E283=0,0,A19stdlife+D283-Input!$W$7))","v":34},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$73,0,I283)-SUM('Tax value roll forward'!G360:OFFSET('Tax value roll forward'!G360,0,Input!$W$7))","v":6.6696732382071398},{"$f":"IF(A19taxstdlife=\"N/A\",\"n/a\",IF(J283=0,0,A19taxstdlife+I283-Input!$W$7))","v":35.71185780223643}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$30,0,D284-1)-SUM('Actual RAB roll forward'!H299:OFFSET('Actual RAB roll forward'!H299,0,Input!$W$7-1))","v":5.7111478064108017},{"$f":"IF(A19stdlife=\"N/A\",\"n/a\",IF(E284=0,0,A19stdlife+D284-Input!$W$7))","v":35},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$73,0,I284)-SUM('Tax value roll forward'!G361:OFFSET('Tax value roll forward'!G361,0,Input!$W$7))","v":6.7689239228654001},{"$f":"IF(A19taxstdlife=\"N/A\",\"n/a\",IF(J284=0,0,A19taxstdlife+I284-Input!$W$7))","v":36.71185780223643}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$30,0,D285-1)-SUM('Actual RAB roll forward'!H300:OFFSET('Actual RAB roll forward'!H300,0,Input!$W$7-1))","v":0},{"$f":"IF(A19stdlife=\"N/A\",\"n/a\",IF(E285=0,0,A19stdlife+D285-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$73,0,I285)-SUM('Tax value roll forward'!G362:OFFSET('Tax value roll forward'!G362,0,Input!$W$7))","v":0},{"$f":"IF(A19taxstdlife=\"N/A\",\"n/a\",IF(J285=0,0,A19taxstdlife+I285-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$30,0,D286-1)-SUM('Actual RAB roll forward'!H301:OFFSET('Actual RAB roll forward'!H301,0,Input!$W$7-1))","v":0},{"$f":"IF(A19stdlife=\"N/A\",\"n/a\",IF(E286=0,0,A19stdlife+D286-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$73,0,I286)-SUM('Tax value roll forward'!G363:OFFSET('Tax value roll forward'!G363,0,Input!$W$7))","v":0},{"$f":"IF(A19taxstdlife=\"N/A\",\"n/a\",IF(J286=0,0,A19taxstdlife+I286-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$30,0,D287-1)-SUM('Actual RAB roll forward'!H302:OFFSET('Actual RAB roll forward'!H302,0,Input!$W$7-1))","v":0},{"$f":"IF(A19stdlife=\"N/A\",\"n/a\",IF(E287=0,0,A19stdlife+D287-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$73,0,I287)-SUM('Tax value roll forward'!G364:OFFSET('Tax value roll forward'!G364,0,Input!$W$7))","v":0},{"$f":"IF(A19taxstdlife=\"N/A\",\"n/a\",IF(J287=0,0,A19taxstdlife+I287-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$30,0,D288-1)-SUM('Actual RAB roll forward'!H303:OFFSET('Actual RAB roll forward'!H303,0,Input!$W$7-1))","v":0},{"$f":"IF(A19stdlife=\"N/A\",\"n/a\",IF(E288=0,0,A19stdlife+D288-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$73,0,I288)-SUM('Tax value roll forward'!G365:OFFSET('Tax value roll forward'!G365,0,Input!$W$7))","v":0},{"$f":"IF(A19taxstdlife=\"N/A\",\"n/a\",IF(J288=0,0,A19taxstdlife+I288-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$30,0,D289-1)-SUM('Actual RAB roll forward'!H304:OFFSET('Actual RAB roll forward'!H304,0,Input!$W$7-1))","v":0},{"$f":"IF(A19stdlife=\"N/A\",\"n/a\",IF(E289=0,0,A19stdlife+D289-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$73,0,I289)-SUM('Tax value roll forward'!G366:OFFSET('Tax value roll forward'!G366,0,Input!$W$7))","v":0},{"$f":"IF(A19taxstdlife=\"N/A\",\"n/a\",IF(J289=0,0,A19taxstdlife+I289-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,{"$f":"SUM(E278:E289)","v":76.531683232683918},{"$f":"IF(E290=0,0,SUMPRODUCT(E278:E289,F278:F289)/E290)","v":25.121857249085156},null,null,null,{"$f":"SUM(J278:J289)","v":65.591642548139973},{"$f":"IF(J290=0,0,SUMPRODUCT(J278:J289,K278:K289)/J290)","v":30.363084048074271}]
[]
[null,{"$f":"Asset20","v":"Underground Low Voltage Lines"}]
[null,null,"Opening RAB",null,{"$f":"A20value-SUM('Actual RAB roll forward'!H306:OFFSET('Actual RAB roll forward'!H306,0,Input!$W$7-1))","v":81.27576663896582},{"$f":"IF(A20remlife=\"N/A\",\"n/a\",IF(E293=0,0,A20remlife-Input!$W$7))","v":32.811214643818495},null,"Initial Asset Base",null,{"$f":"A20taxvalue-SUM('Tax value roll forward'!G368:OFFSET('Tax value roll forward'!G368,0,Input!$W$7))","v":21.265874608434054},{"$f":"IF(A20taxremlife=\"N/A\",\"n/a\",IF(J293=0,0,A20taxremlife-Input!$W$7-1))","v":34.462344470978167}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$74,0,I294)-SUM('Tax value roll forward'!G370:OFFSET('Tax value roll forward'!G370,0,Input!$W$7))","v":4.4333610783283177},{"$f":"IF(A20taxstdlife=\"N/A\",\"n/a\",IF(J294=0,0,A20taxstdlife+I294-Input!$W$7))","v":37.484392036221195}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$31,0,D295-1)-SUM('Actual RAB roll forward'!H308:OFFSET('Actual RAB roll forward'!H308,0,Input!$W$7-1))","v":2.5629184609859297},{"$f":"IF(A20stdlife=\"N/A\",\"n/a\",IF(E295=0,0,A20stdlife+D295-Input!$W$7))","v":56},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$74,0,I295)-SUM('Tax value roll forward'!G371:OFFSET('Tax value roll forward'!G371,0,Input!$W$7))","v":2.9641634084803528},{"$f":"IF(A20taxstdlife=\"N/A\",\"n/a\",IF(J295=0,0,A20taxstdlife+I295-Input!$W$7))","v":38.484392036221195}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$31,0,D296-1)-SUM('Actual RAB roll forward'!H309:OFFSET('Actual RAB roll forward'!H309,0,Input!$W$7-1))","v":2.8491327400914019},{"$f":"IF(A20stdlife=\"N/A\",\"n/a\",IF(E296=0,0,A20stdlife+D296-Input!$W$7))","v":57},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$74,0,I296)-SUM('Tax value roll forward'!G372:OFFSET('Tax value roll forward'!G372,0,Input!$W$7))","v":3.3888211604142784},{"$f":"IF(A20taxstdlife=\"N/A\",\"n/a\",IF(J296=0,0,A20taxstdlife+I296-Input!$W$7))","v":39.484392036221195}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$31,0,D297-1)-SUM('Actual RAB roll forward'!H310:OFFSET('Actual RAB roll forward'!H310,0,Input!$W$7-1))","v":3.3982324223743241},{"$f":"IF(A20stdlife=\"N/A\",\"n/a\",IF(E297=0,0,A20stdlife+D297-Input!$W$7))","v":58},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$74,0,I297)-SUM('Tax value roll forward'!G373:OFFSET('Tax value roll forward'!G373,0,Input!$W$7))","v":4.7150673975618416},{"$f":"IF(A20taxstdlife=\"N/A\",\"n/a\",IF(J297=0,0,A20taxstdlife+I297-Input!$W$7))","v":40.484392036221195}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$31,0,D298-1)-SUM('Actual RAB roll forward'!H311:OFFSET('Actual RAB roll forward'!H311,0,Input!$W$7-1))","v":2.2470940958640222},{"$f":"IF(A20stdlife=\"N/A\",\"n/a\",IF(E298=0,0,A20stdlife+D298-Input!$W$7))","v":59},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$74,0,I298)-SUM('Tax value roll forward'!G374:OFFSET('Tax value roll forward'!G374,0,Input!$W$7))","v":3.6844926094224308},{"$f":"IF(A20taxstdlife=\"N/A\",\"n/a\",IF(J298=0,0,A20taxstdlife+I298-Input!$W$7))","v":41.484392036221195}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$31,0,D299-1)-SUM('Actual RAB roll forward'!H312:OFFSET('Actual RAB roll forward'!H312,0,Input!$W$7-1))","v":4.1624429286541584},{"$f":"IF(A20stdlife=\"N/A\",\"n/a\",IF(E299=0,0,A20stdlife+D299-Input!$W$7))","v":60},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$74,0,I299)-SUM('Tax value roll forward'!G375:OFFSET('Tax value roll forward'!G375,0,Input!$W$7))","v":5.6868541028669002},{"$f":"IF(A20taxstdlife=\"N/A\",\"n/a\",IF(J299=0,0,A20taxstdlife+I299-Input!$W$7))","v":42.484392036221195}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$31,0,D300-1)-SUM('Actual RAB roll forward'!H313:OFFSET('Actual RAB roll forward'!H313,0,Input!$W$7-1))","v":0},{"$f":"IF(A20stdlife=\"N/A\",\"n/a\",IF(E300=0,0,A20stdlife+D300-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$74,0,I300)-SUM('Tax value roll forward'!G376:OFFSET('Tax value roll forward'!G376,0,Input!$W$7))","v":0},{"$f":"IF(A20taxstdlife=\"N/A\",\"n/a\",IF(J300=0,0,A20taxstdlife+I300-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$31,0,D301-1)-SUM('Actual RAB roll forward'!H314:OFFSET('Actual RAB roll forward'!H314,0,Input!$W$7-1))","v":0},{"$f":"IF(A20stdlife=\"N/A\",\"n/a\",IF(E301=0,0,A20stdlife+D301-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$74,0,I301)-SUM('Tax value roll forward'!G377:OFFSET('Tax value roll forward'!G377,0,Input!$W$7))","v":0},{"$f":"IF(A20taxstdlife=\"N/A\",\"n/a\",IF(J301=0,0,A20taxstdlife+I301-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$31,0,D302-1)-SUM('Actual RAB roll forward'!H315:OFFSET('Actual RAB roll forward'!H315,0,Input!$W$7-1))","v":0},{"$f":"IF(A20stdlife=\"N/A\",\"n/a\",IF(E302=0,0,A20stdlife+D302-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$74,0,I302)-SUM('Tax value roll forward'!G378:OFFSET('Tax value roll forward'!G378,0,Input!$W$7))","v":0},{"$f":"IF(A20taxstdlife=\"N/A\",\"n/a\",IF(J302=0,0,A20taxstdlife+I302-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$31,0,D303-1)-SUM('Actual RAB roll forward'!H316:OFFSET('Actual RAB roll forward'!H316,0,Input!$W$7-1))","v":0},{"$f":"IF(A20stdlife=\"N/A\",\"n/a\",IF(E303=0,0,A20stdlife+D303-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$74,0,I303)-SUM('Tax value roll forward'!G379:OFFSET('Tax value roll forward'!G379,0,Input!$W$7))","v":0},{"$f":"IF(A20taxstdlife=\"N/A\",\"n/a\",IF(J303=0,0,A20taxstdlife+I303-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$31,0,D304-1)-SUM('Actual RAB roll forward'!H317:OFFSET('Actual RAB roll forward'!H317,0,Input!$W$7-1))","v":0},{"$f":"IF(A20stdlife=\"N/A\",\"n/a\",IF(E304=0,0,A20stdlife+D304-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$74,0,I304)-SUM('Tax value roll forward'!G380:OFFSET('Tax value roll forward'!G380,0,Input!$W$7))","v":0},{"$f":"IF(A20taxstdlife=\"N/A\",\"n/a\",IF(J304=0,0,A20taxstdlife+I304-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,{"$f":"SUM(E293:E304)","v":96.49558728693566},{"$f":"IF(E305=0,0,SUMPRODUCT(E293:E304,F293:F304)/E305)","v":36.811043201830238},null,null,null,{"$f":"SUM(J293:J304)","v":46.138634365508175},{"$f":"IF(J305=0,0,SUMPRODUCT(J293:J304,K293:K304)/J305)","v":37.544921879144432}]
[]
[null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"}]
[null,null,"Opening RAB",null,{"$f":"A21value-SUM('Actual RAB roll forward'!H319:OFFSET('Actual RAB roll forward'!H319,0,Input!$W$7-1))","v":37.83298383042149},{"$f":"IF(A21remlife=\"N/A\",\"n/a\",IF(E308=0,0,A21remlife-Input!$W$7))","v":41.926470416166701},null,"Initial Asset Base",null,{"$f":"A21taxvalue-SUM('Tax value roll forward'!G382:OFFSET('Tax value roll forward'!G382,0,Input!$W$7))","v":13.243433726714047},{"$f":"IF(A21taxremlife=\"N/A\",\"n/a\",IF(J308=0,0,A21taxremlife-Input!$W$7-1))","v":35.923155748025749}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$75,0,I309)-SUM('Tax value roll forward'!G384:OFFSET('Tax value roll forward'!G384,0,Input!$W$7))","v":3.0406093592556438},{"$f":"IF(A21taxstdlife=\"N/A\",\"n/a\",IF(J309=0,0,A21taxstdlife+I309-Input!$W$7))","v":38.06548310818085}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$32,0,D310-1)-SUM('Actual RAB roll forward'!H321:OFFSET('Actual RAB roll forward'!H321,0,Input!$W$7-1))","v":1.1342359872163099},{"$f":"IF(A21stdlife=\"N/A\",\"n/a\",IF(E310=0,0,A21stdlife+D310-Input!$W$7))","v":56},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$75,0,I310)-SUM('Tax value roll forward'!G385:OFFSET('Tax value roll forward'!G385,0,Input!$W$7))","v":1.591820097024222},{"$f":"IF(A21taxstdlife=\"N/A\",\"n/a\",IF(J310=0,0,A21taxstdlife+I310-Input!$W$7))","v":39.06548310818085}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$32,0,D311-1)-SUM('Actual RAB roll forward'!H322:OFFSET('Actual RAB roll forward'!H322,0,Input!$W$7-1))","v":0.9440848574140156},{"$f":"IF(A21stdlife=\"N/A\",\"n/a\",IF(E311=0,0,A21stdlife+D311-Input!$W$7))","v":57},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$75,0,I311)-SUM('Tax value roll forward'!G386:OFFSET('Tax value roll forward'!G386,0,Input!$W$7))","v":1.500525712997131},{"$f":"IF(A21taxstdlife=\"N/A\",\"n/a\",IF(J311=0,0,A21taxstdlife+I311-Input!$W$7))","v":40.06548310818085}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$32,0,D312-1)-SUM('Actual RAB roll forward'!H323:OFFSET('Actual RAB roll forward'!H323,0,Input!$W$7-1))","v":0.51184842056855007},{"$f":"IF(A21stdlife=\"N/A\",\"n/a\",IF(E312=0,0,A21stdlife+D312-Input!$W$7))","v":58},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$75,0,I312)-SUM('Tax value roll forward'!G387:OFFSET('Tax value roll forward'!G387,0,Input!$W$7))","v":1.723081285076459},{"$f":"IF(A21taxstdlife=\"N/A\",\"n/a\",IF(J312=0,0,A21taxstdlife+I312-Input!$W$7))","v":41.06548310818085}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$32,0,D313-1)-SUM('Actual RAB roll forward'!H324:OFFSET('Actual RAB roll forward'!H324,0,Input!$W$7-1))","v":0.55971503127066313},{"$f":"IF(A21stdlife=\"N/A\",\"n/a\",IF(E313=0,0,A21stdlife+D313-Input!$W$7))","v":59},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$75,0,I313)-SUM('Tax value roll forward'!G388:OFFSET('Tax value roll forward'!G388,0,Input!$W$7))","v":1.8989278957139728},{"$f":"IF(A21taxstdlife=\"N/A\",\"n/a\",IF(J313=0,0,A21taxstdlife+I313-Input!$W$7))","v":42.06548310818085}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$32,0,D314-1)-SUM('Actual RAB roll forward'!H325:OFFSET('Actual RAB roll forward'!H325,0,Input!$W$7-1))","v":0.92273372938944775},{"$f":"IF(A21stdlife=\"N/A\",\"n/a\",IF(E314=0,0,A21stdlife+D314-Input!$W$7))","v":60},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$75,0,I314)-SUM('Tax value roll forward'!G389:OFFSET('Tax value roll forward'!G389,0,Input!$W$7))","v":2.2020283934168856},{"$f":"IF(A21taxstdlife=\"N/A\",\"n/a\",IF(J314=0,0,A21taxstdlife+I314-Input!$W$7))","v":43.06548310818085}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$32,0,D315-1)-SUM('Actual RAB roll forward'!H326:OFFSET('Actual RAB roll forward'!H326,0,Input!$W$7-1))","v":0},{"$f":"IF(A21stdlife=\"N/A\",\"n/a\",IF(E315=0,0,A21stdlife+D315-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$75,0,I315)-SUM('Tax value roll forward'!G390:OFFSET('Tax value roll forward'!G390,0,Input!$W$7))","v":0},{"$f":"IF(A21taxstdlife=\"N/A\",\"n/a\",IF(J315=0,0,A21taxstdlife+I315-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$32,0,D316-1)-SUM('Actual RAB roll forward'!H327:OFFSET('Actual RAB roll forward'!H327,0,Input!$W$7-1))","v":0},{"$f":"IF(A21stdlife=\"N/A\",\"n/a\",IF(E316=0,0,A21stdlife+D316-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$75,0,I316)-SUM('Tax value roll forward'!G391:OFFSET('Tax value roll forward'!G391,0,Input!$W$7))","v":0},{"$f":"IF(A21taxstdlife=\"N/A\",\"n/a\",IF(J316=0,0,A21taxstdlife+I316-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$32,0,D317-1)-SUM('Actual RAB roll forward'!H328:OFFSET('Actual RAB roll forward'!H328,0,Input!$W$7-1))","v":0},{"$f":"IF(A21stdlife=\"N/A\",\"n/a\",IF(E317=0,0,A21stdlife+D317-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$75,0,I317)-SUM('Tax value roll forward'!G392:OFFSET('Tax value roll forward'!G392,0,Input!$W$7))","v":0},{"$f":"IF(A21taxstdlife=\"N/A\",\"n/a\",IF(J317=0,0,A21taxstdlife+I317-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$32,0,D318-1)-SUM('Actual RAB roll forward'!H329:OFFSET('Actual RAB roll forward'!H329,0,Input!$W$7-1))","v":0},{"$f":"IF(A21stdlife=\"N/A\",\"n/a\",IF(E318=0,0,A21stdlife+D318-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$75,0,I318)-SUM('Tax value roll forward'!G393:OFFSET('Tax value roll forward'!G393,0,Input!$W$7))","v":0},{"$f":"IF(A21taxstdlife=\"N/A\",\"n/a\",IF(J318=0,0,A21taxstdlife+I318-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$32,0,D319-1)-SUM('Actual RAB roll forward'!H330:OFFSET('Actual RAB roll forward'!H330,0,Input!$W$7-1))","v":0},{"$f":"IF(A21stdlife=\"N/A\",\"n/a\",IF(E319=0,0,A21stdlife+D319-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$75,0,I319)-SUM('Tax value roll forward'!G394:OFFSET('Tax value roll forward'!G394,0,Input!$W$7))","v":0},{"$f":"IF(A21taxstdlife=\"N/A\",\"n/a\",IF(J319=0,0,A21taxstdlife+I319-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,{"$f":"SUM(E308:E319)","v":41.905601856280477},{"$f":"IF(E320=0,0,SUMPRODUCT(E308:E319,F308:F319)/E320)","v":43.469318367670596},null,null,null,{"$f":"SUM(J308:J319)","v":25.200426470198362},{"$f":"IF(J320=0,0,SUMPRODUCT(J308:J319,K308:K319)/J320)","v":38.065332258076914}]
[]
[null,{"$f":"Asset22","v":"HVST Service Connections"}]
[null,null,"Opening RAB",null,{"$f":"A22value-SUM('Actual RAB roll forward'!H332:OFFSET('Actual RAB roll forward'!H332,0,Input!$W$7-1))","v":0},{"$f":"IF(A22remlife=\"N/A\",\"n/a\",IF(E323=0,0,A22remlife-Input!$W$7))","v":0},null,"Initial Asset Base",null,{"$f":"A22taxvalue-SUM('Tax value roll forward'!G396:OFFSET('Tax value roll forward'!G396,0,Input!$W$7))","v":0},{"$f":"IF(A22taxremlife=\"N/A\",\"n/a\",IF(J323=0,0,A22taxremlife-Input!$W$7-1))","v":0}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$76,0,I324)-SUM('Tax value roll forward'!G398:OFFSET('Tax value roll forward'!G398,0,Input!$W$7))","v":0},{"$f":"IF(A22taxstdlife=\"N/A\",\"n/a\",IF(J324=0,0,A22taxstdlife+I324-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$33,0,D325-1)-SUM('Actual RAB roll forward'!H334:OFFSET('Actual RAB roll forward'!H334,0,Input!$W$7-1))","v":0},{"$f":"IF(A22stdlife=\"N/A\",\"n/a\",IF(E325=0,0,A22stdlife+D325-Input!$W$7))","v":0},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$76,0,I325)-SUM('Tax value roll forward'!G399:OFFSET('Tax value roll forward'!G399,0,Input!$W$7))","v":0},{"$f":"IF(A22taxstdlife=\"N/A\",\"n/a\",IF(J325=0,0,A22taxstdlife+I325-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$33,0,D326-1)-SUM('Actual RAB roll forward'!H335:OFFSET('Actual RAB roll forward'!H335,0,Input!$W$7-1))","v":0},{"$f":"IF(A22stdlife=\"N/A\",\"n/a\",IF(E326=0,0,A22stdlife+D326-Input!$W$7))","v":0},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$76,0,I326)-SUM('Tax value roll forward'!G400:OFFSET('Tax value roll forward'!G400,0,Input!$W$7))","v":0},{"$f":"IF(A22taxstdlife=\"N/A\",\"n/a\",IF(J326=0,0,A22taxstdlife+I326-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$33,0,D327-1)-SUM('Actual RAB roll forward'!H336:OFFSET('Actual RAB roll forward'!H336,0,Input!$W$7-1))","v":0},{"$f":"IF(A22stdlife=\"N/A\",\"n/a\",IF(E327=0,0,A22stdlife+D327-Input!$W$7))","v":0},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$76,0,I327)-SUM('Tax value roll forward'!G401:OFFSET('Tax value roll forward'!G401,0,Input!$W$7))","v":0},{"$f":"IF(A22taxstdlife=\"N/A\",\"n/a\",IF(J327=0,0,A22taxstdlife+I327-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$33,0,D328-1)-SUM('Actual RAB roll forward'!H337:OFFSET('Actual RAB roll forward'!H337,0,Input!$W$7-1))","v":0},{"$f":"IF(A22stdlife=\"N/A\",\"n/a\",IF(E328=0,0,A22stdlife+D328-Input!$W$7))","v":0},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$76,0,I328)-SUM('Tax value roll forward'!G402:OFFSET('Tax value roll forward'!G402,0,Input!$W$7))","v":0},{"$f":"IF(A22taxstdlife=\"N/A\",\"n/a\",IF(J328=0,0,A22taxstdlife+I328-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$33,0,D329-1)-SUM('Actual RAB roll forward'!H338:OFFSET('Actual RAB roll forward'!H338,0,Input!$W$7-1))","v":0},{"$f":"IF(A22stdlife=\"N/A\",\"n/a\",IF(E329=0,0,A22stdlife+D329-Input!$W$7))","v":0},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$76,0,I329)-SUM('Tax value roll forward'!G403:OFFSET('Tax value roll forward'!G403,0,Input!$W$7))","v":0},{"$f":"IF(A22taxstdlife=\"N/A\",\"n/a\",IF(J329=0,0,A22taxstdlife+I329-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$33,0,D330-1)-SUM('Actual RAB roll forward'!H339:OFFSET('Actual RAB roll forward'!H339,0,Input!$W$7-1))","v":0},{"$f":"IF(A22stdlife=\"N/A\",\"n/a\",IF(E330=0,0,A22stdlife+D330-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$76,0,I330)-SUM('Tax value roll forward'!G404:OFFSET('Tax value roll forward'!G404,0,Input!$W$7))","v":0},{"$f":"IF(A22taxstdlife=\"N/A\",\"n/a\",IF(J330=0,0,A22taxstdlife+I330-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$33,0,D331-1)-SUM('Actual RAB roll forward'!H340:OFFSET('Actual RAB roll forward'!H340,0,Input!$W$7-1))","v":0},{"$f":"IF(A22stdlife=\"N/A\",\"n/a\",IF(E331=0,0,A22stdlife+D331-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$76,0,I331)-SUM('Tax value roll forward'!G405:OFFSET('Tax value roll forward'!G405,0,Input!$W$7))","v":0},{"$f":"IF(A22taxstdlife=\"N/A\",\"n/a\",IF(J331=0,0,A22taxstdlife+I331-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$33,0,D332-1)-SUM('Actual RAB roll forward'!H341:OFFSET('Actual RAB roll forward'!H341,0,Input!$W$7-1))","v":0},{"$f":"IF(A22stdlife=\"N/A\",\"n/a\",IF(E332=0,0,A22stdlife+D332-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$76,0,I332)-SUM('Tax value roll forward'!G406:OFFSET('Tax value roll forward'!G406,0,Input!$W$7))","v":0},{"$f":"IF(A22taxstdlife=\"N/A\",\"n/a\",IF(J332=0,0,A22taxstdlife+I332-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$33,0,D333-1)-SUM('Actual RAB roll forward'!H342:OFFSET('Actual RAB roll forward'!H342,0,Input!$W$7-1))","v":0},{"$f":"IF(A22stdlife=\"N/A\",\"n/a\",IF(E333=0,0,A22stdlife+D333-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$76,0,I333)-SUM('Tax value roll forward'!G407:OFFSET('Tax value roll forward'!G407,0,Input!$W$7))","v":0},{"$f":"IF(A22taxstdlife=\"N/A\",\"n/a\",IF(J333=0,0,A22taxstdlife+I333-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$33,0,D334-1)-SUM('Actual RAB roll forward'!H343:OFFSET('Actual RAB roll forward'!H343,0,Input!$W$7-1))","v":0},{"$f":"IF(A22stdlife=\"N/A\",\"n/a\",IF(E334=0,0,A22stdlife+D334-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$76,0,I334)-SUM('Tax value roll forward'!G408:OFFSET('Tax value roll forward'!G408,0,Input!$W$7))","v":0},{"$f":"IF(A22taxstdlife=\"N/A\",\"n/a\",IF(J334=0,0,A22taxstdlife+I334-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset22","v":"HVST Service Connections"},null,{"$f":"SUM(E323:E334)","v":0},{"$f":"IF(E335=0,0,SUMPRODUCT(E323:E334,F323:F334)/E335)","v":0},null,null,null,{"$f":"SUM(J323:J334)","v":0},{"$f":"IF(J335=0,0,SUMPRODUCT(J323:J334,K323:K334)/J335)","v":0}]
[]
[null,{"$f":"Asset23","v":"HV Service Connections"}]
[null,null,"Opening RAB",null,{"$f":"A23value-SUM('Actual RAB roll forward'!H345:OFFSET('Actual RAB roll forward'!H345,0,Input!$W$7-1))","v":1.8399319242393952},{"$f":"IF(A23remlife=\"N/A\",\"n/a\",IF(E338=0,0,A23remlife-Input!$W$7))","v":23.048341819018891},null,"Initial Asset Base",null,{"$f":"A23taxvalue-SUM('Tax value roll forward'!G410:OFFSET('Tax value roll forward'!G410,0,Input!$W$7))","v":0.64161635296119912},{"$f":"IF(A23taxremlife=\"N/A\",\"n/a\",IF(J338=0,0,A23taxremlife-Input!$W$7-1))","v":26.368001908453991}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$77,0,I339)-SUM('Tax value roll forward'!G412:OFFSET('Tax value roll forward'!G412,0,Input!$W$7))","v":6.0050306123850289E-2},{"$f":"IF(A23taxstdlife=\"N/A\",\"n/a\",IF(J339=0,0,A23taxstdlife+I339-Input!$W$7))","v":31.396468016517026}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$34,0,D340-1)-SUM('Actual RAB roll forward'!H347:OFFSET('Actual RAB roll forward'!H347,0,Input!$W$7-1))","v":7.338156196603482E-2},{"$f":"IF(A23stdlife=\"N/A\",\"n/a\",IF(E340=0,0,A23stdlife+D340-Input!$W$7))","v":36},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$77,0,I340)-SUM('Tax value roll forward'!G413:OFFSET('Tax value roll forward'!G413,0,Input!$W$7))","v":8.3381407772040853E-2},{"$f":"IF(A23taxstdlife=\"N/A\",\"n/a\",IF(J340=0,0,A23taxstdlife+I340-Input!$W$7))","v":32.396468016517026}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$34,0,D341-1)-SUM('Actual RAB roll forward'!H348:OFFSET('Actual RAB roll forward'!H348,0,Input!$W$7-1))","v":5.7172425970880729E-2},{"$f":"IF(A23stdlife=\"N/A\",\"n/a\",IF(E341=0,0,A23stdlife+D341-Input!$W$7))","v":37},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$77,0,I341)-SUM('Tax value roll forward'!G414:OFFSET('Tax value roll forward'!G414,0,Input!$W$7))","v":9.6215120099149537E-2},{"$f":"IF(A23taxstdlife=\"N/A\",\"n/a\",IF(J341=0,0,A23taxstdlife+I341-Input!$W$7))","v":33.396468016517026}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$34,0,D342-1)-SUM('Actual RAB roll forward'!H349:OFFSET('Actual RAB roll forward'!H349,0,Input!$W$7-1))","v":0.13546412418315804},{"$f":"IF(A23stdlife=\"N/A\",\"n/a\",IF(E342=0,0,A23stdlife+D342-Input!$W$7))","v":38},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$77,0,I342)-SUM('Tax value roll forward'!G415:OFFSET('Tax value roll forward'!G415,0,Input!$W$7))","v":0.14175744196211959},{"$f":"IF(A23taxstdlife=\"N/A\",\"n/a\",IF(J342=0,0,A23taxstdlife+I342-Input!$W$7))","v":34.396468016517026}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$34,0,D343-1)-SUM('Actual RAB roll forward'!H350:OFFSET('Actual RAB roll forward'!H350,0,Input!$W$7-1))","v":0.1096224370931333},{"$f":"IF(A23stdlife=\"N/A\",\"n/a\",IF(E343=0,0,A23stdlife+D343-Input!$W$7))","v":39},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$77,0,I343)-SUM('Tax value roll forward'!G416:OFFSET('Tax value roll forward'!G416,0,Input!$W$7))","v":0.14924043888182803},{"$f":"IF(A23taxstdlife=\"N/A\",\"n/a\",IF(J343=0,0,A23taxstdlife+I343-Input!$W$7))","v":35.396468016517026}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$34,0,D344-1)-SUM('Actual RAB roll forward'!H351:OFFSET('Actual RAB roll forward'!H351,0,Input!$W$7-1))","v":0.12826325338276007},{"$f":"IF(A23stdlife=\"N/A\",\"n/a\",IF(E344=0,0,A23stdlife+D344-Input!$W$7))","v":40},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$77,0,I344)-SUM('Tax value roll forward'!G417:OFFSET('Tax value roll forward'!G417,0,Input!$W$7))","v":0.13796765557457749},{"$f":"IF(A23taxstdlife=\"N/A\",\"n/a\",IF(J344=0,0,A23taxstdlife+I344-Input!$W$7))","v":36.396468016517026}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$34,0,D345-1)-SUM('Actual RAB roll forward'!H352:OFFSET('Actual RAB roll forward'!H352,0,Input!$W$7-1))","v":0},{"$f":"IF(A23stdlife=\"N/A\",\"n/a\",IF(E345=0,0,A23stdlife+D345-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$77,0,I345)-SUM('Tax value roll forward'!G418:OFFSET('Tax value roll forward'!G418,0,Input!$W$7))","v":0},{"$f":"IF(A23taxstdlife=\"N/A\",\"n/a\",IF(J345=0,0,A23taxstdlife+I345-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$34,0,D346-1)-SUM('Actual RAB roll forward'!H353:OFFSET('Actual RAB roll forward'!H353,0,Input!$W$7-1))","v":0},{"$f":"IF(A23stdlife=\"N/A\",\"n/a\",IF(E346=0,0,A23stdlife+D346-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$77,0,I346)-SUM('Tax value roll forward'!G419:OFFSET('Tax value roll forward'!G419,0,Input!$W$7))","v":0},{"$f":"IF(A23taxstdlife=\"N/A\",\"n/a\",IF(J346=0,0,A23taxstdlife+I346-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$34,0,D347-1)-SUM('Actual RAB roll forward'!H354:OFFSET('Actual RAB roll forward'!H354,0,Input!$W$7-1))","v":0},{"$f":"IF(A23stdlife=\"N/A\",\"n/a\",IF(E347=0,0,A23stdlife+D347-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$77,0,I347)-SUM('Tax value roll forward'!G420:OFFSET('Tax value roll forward'!G420,0,Input!$W$7))","v":0},{"$f":"IF(A23taxstdlife=\"N/A\",\"n/a\",IF(J347=0,0,A23taxstdlife+I347-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$34,0,D348-1)-SUM('Actual RAB roll forward'!H355:OFFSET('Actual RAB roll forward'!H355,0,Input!$W$7-1))","v":0},{"$f":"IF(A23stdlife=\"N/A\",\"n/a\",IF(E348=0,0,A23stdlife+D348-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$77,0,I348)-SUM('Tax value roll forward'!G421:OFFSET('Tax value roll forward'!G421,0,Input!$W$7))","v":0},{"$f":"IF(A23taxstdlife=\"N/A\",\"n/a\",IF(J348=0,0,A23taxstdlife+I348-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$34,0,D349-1)-SUM('Actual RAB roll forward'!H356:OFFSET('Actual RAB roll forward'!H356,0,Input!$W$7-1))","v":0},{"$f":"IF(A23stdlife=\"N/A\",\"n/a\",IF(E349=0,0,A23stdlife+D349-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$77,0,I349)-SUM('Tax value roll forward'!G422:OFFSET('Tax value roll forward'!G422,0,Input!$W$7))","v":0},{"$f":"IF(A23taxstdlife=\"N/A\",\"n/a\",IF(J349=0,0,A23taxstdlife+I349-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset23","v":"HV Service Connections"},null,{"$f":"SUM(E338:E349)","v":2.343835726835362},{"$f":"IF(E350=0,0,SUMPRODUCT(E338:E349,F338:F349)/E350)","v":26.332023656593254},null,null,null,{"$f":"SUM(J338:J349)","v":1.3102287233747649},{"$f":"IF(J350=0,0,SUMPRODUCT(J338:J349,K338:K349)/J350)","v":30.451242151831671}]
[]
[null,{"$f":"Asset24","v":"HV Metering CA Service Connections"}]
[null,null,"Opening RAB",null,{"$f":"A24value-SUM('Actual RAB roll forward'!H358:OFFSET('Actual RAB roll forward'!H358,0,Input!$W$7-1))","v":0.47474580078965017},{"$f":"IF(A24remlife=\"N/A\",\"n/a\",IF(E353=0,0,A24remlife-Input!$W$7))","v":6.0024893159109105},null,"Initial Asset Base",null,{"$f":"A24taxvalue-SUM('Tax value roll forward'!G424:OFFSET('Tax value roll forward'!G424,0,Input!$W$7))","v":6.5015936299167243E-2},{"$f":"IF(A24taxremlife=\"N/A\",\"n/a\",IF(J353=0,0,A24taxremlife-Input!$W$7-1))","v":29.982720832734351}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$78,0,I354)-SUM('Tax value roll forward'!G426:OFFSET('Tax value roll forward'!G426,0,Input!$W$7))","v":0.45497457781738249},{"$f":"IF(A24taxstdlife=\"N/A\",\"n/a\",IF(J354=0,0,A24taxstdlife+I354-Input!$W$7))","v":31.4}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$35,0,D355-1)-SUM('Actual RAB roll forward'!H360:OFFSET('Actual RAB roll forward'!H360,0,Input!$W$7-1))","v":6.8187521792786162E-3},{"$f":"IF(A24stdlife=\"N/A\",\"n/a\",IF(E355=0,0,A24stdlife+D355-Input!$W$7))","v":36},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$78,0,I355)-SUM('Tax value roll forward'!G427:OFFSET('Tax value roll forward'!G427,0,Input!$W$7))","v":6.6852793409842388E-3},{"$f":"IF(A24taxstdlife=\"N/A\",\"n/a\",IF(J355=0,0,A24taxstdlife+I355-Input!$W$7))","v":32.4}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$35,0,D356-1)-SUM('Actual RAB roll forward'!H361:OFFSET('Actual RAB roll forward'!H361,0,Input!$W$7-1))","v":6.2386766154763854E-3},{"$f":"IF(A24stdlife=\"N/A\",\"n/a\",IF(E356=0,0,A24stdlife+D356-Input!$W$7))","v":37},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$78,0,I356)-SUM('Tax value roll forward'!G428:OFFSET('Tax value roll forward'!G428,0,Input!$W$7))","v":6.2753902004540323E-3},{"$f":"IF(A24taxstdlife=\"N/A\",\"n/a\",IF(J356=0,0,A24taxstdlife+I356-Input!$W$7))","v":33.4}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$35,0,D357-1)-SUM('Actual RAB roll forward'!H362:OFFSET('Actual RAB roll forward'!H362,0,Input!$W$7-1))","v":9.0309416122105366E-4},{"$f":"IF(A24stdlife=\"N/A\",\"n/a\",IF(E357=0,0,A24stdlife+D357-Input!$W$7))","v":38},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$78,0,I357)-SUM('Tax value roll forward'!G429:OFFSET('Tax value roll forward'!G429,0,Input!$W$7))","v":9.4505494505494508E-4},{"$f":"IF(A24taxstdlife=\"N/A\",\"n/a\",IF(J357=0,0,A24taxstdlife+I357-Input!$W$7))","v":34.4}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$35,0,D358-1)-SUM('Actual RAB roll forward'!H363:OFFSET('Actual RAB roll forward'!H363,0,Input!$W$7-1))","v":5.5984943848281458E-3},{"$f":"IF(A24stdlife=\"N/A\",\"n/a\",IF(E358=0,0,A24stdlife+D358-Input!$W$7))","v":39},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$78,0,I358)-SUM('Tax value roll forward'!G430:OFFSET('Tax value roll forward'!G430,0,Input!$W$7))","v":5.952878782417583E-3},{"$f":"IF(A24taxstdlife=\"N/A\",\"n/a\",IF(J358=0,0,A24taxstdlife+I358-Input!$W$7))","v":35.4}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$35,0,D359-1)-SUM('Actual RAB roll forward'!H364:OFFSET('Actual RAB roll forward'!H364,0,Input!$W$7-1))","v":2.2051898629641846E-2},{"$f":"IF(A24stdlife=\"N/A\",\"n/a\",IF(E359=0,0,A24stdlife+D359-Input!$W$7))","v":40},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$78,0,I359)-SUM('Tax value roll forward'!G431:OFFSET('Tax value roll forward'!G431,0,Input!$W$7))","v":2.3720346043466733E-2},{"$f":"IF(A24taxstdlife=\"N/A\",\"n/a\",IF(J359=0,0,A24taxstdlife+I359-Input!$W$7))","v":36.4}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$35,0,D360-1)-SUM('Actual RAB roll forward'!H365:OFFSET('Actual RAB roll forward'!H365,0,Input!$W$7-1))","v":0},{"$f":"IF(A24stdlife=\"N/A\",\"n/a\",IF(E360=0,0,A24stdlife+D360-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$78,0,I360)-SUM('Tax value roll forward'!G432:OFFSET('Tax value roll forward'!G432,0,Input!$W$7))","v":0},{"$f":"IF(A24taxstdlife=\"N/A\",\"n/a\",IF(J360=0,0,A24taxstdlife+I360-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$35,0,D361-1)-SUM('Actual RAB roll forward'!H366:OFFSET('Actual RAB roll forward'!H366,0,Input!$W$7-1))","v":0},{"$f":"IF(A24stdlife=\"N/A\",\"n/a\",IF(E361=0,0,A24stdlife+D361-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$78,0,I361)-SUM('Tax value roll forward'!G433:OFFSET('Tax value roll forward'!G433,0,Input!$W$7))","v":0},{"$f":"IF(A24taxstdlife=\"N/A\",\"n/a\",IF(J361=0,0,A24taxstdlife+I361-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$35,0,D362-1)-SUM('Actual RAB roll forward'!H367:OFFSET('Actual RAB roll forward'!H367,0,Input!$W$7-1))","v":0},{"$f":"IF(A24stdlife=\"N/A\",\"n/a\",IF(E362=0,0,A24stdlife+D362-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$78,0,I362)-SUM('Tax value roll forward'!G434:OFFSET('Tax value roll forward'!G434,0,Input!$W$7))","v":0},{"$f":"IF(A24taxstdlife=\"N/A\",\"n/a\",IF(J362=0,0,A24taxstdlife+I362-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$35,0,D363-1)-SUM('Actual RAB roll forward'!H368:OFFSET('Actual RAB roll forward'!H368,0,Input!$W$7-1))","v":0},{"$f":"IF(A24stdlife=\"N/A\",\"n/a\",IF(E363=0,0,A24stdlife+D363-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$78,0,I363)-SUM('Tax value roll forward'!G435:OFFSET('Tax value roll forward'!G435,0,Input!$W$7))","v":0},{"$f":"IF(A24taxstdlife=\"N/A\",\"n/a\",IF(J363=0,0,A24taxstdlife+I363-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$35,0,D364-1)-SUM('Actual RAB roll forward'!H369:OFFSET('Actual RAB roll forward'!H369,0,Input!$W$7-1))","v":0},{"$f":"IF(A24stdlife=\"N/A\",\"n/a\",IF(E364=0,0,A24stdlife+D364-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$78,0,I364)-SUM('Tax value roll forward'!G436:OFFSET('Tax value roll forward'!G436,0,Input!$W$7))","v":0},{"$f":"IF(A24taxstdlife=\"N/A\",\"n/a\",IF(J364=0,0,A24taxstdlife+I364-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,{"$f":"SUM(E353:E364)","v":0.5163567167600962},{"$f":"IF(E365=0,0,SUMPRODUCT(E353:E364,F353:F364)/E365)","v":8.638790529441204},null,null,null,{"$f":"SUM(J353:J364)","v":0.56356946342892722},{"$f":"IF(J365=0,0,SUMPRODUCT(J353:J364,K353:K364)/J365)","v":31.528358157354461}]
[]
[null,{"$f":"Asset25","v":"HV/LV Service Connections"}]
[null,null,"Opening RAB",null,{"$f":"A25value-SUM('Actual RAB roll forward'!H371:OFFSET('Actual RAB roll forward'!H371,0,Input!$W$7-1))","v":3.0977944856008746},{"$f":"IF(A25remlife=\"N/A\",\"n/a\",IF(E368=0,0,A25remlife-Input!$W$7))","v":21.940178665992079},null,"Initial Asset Base",null,{"$f":"A25taxvalue-SUM('Tax value roll forward'!G438:OFFSET('Tax value roll forward'!G438,0,Input!$W$7))","v":1.1341469297922186},{"$f":"IF(A25taxremlife=\"N/A\",\"n/a\",IF(J368=0,0,A25taxremlife-Input!$W$7-1))","v":26.450211291502548}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$79,0,I369)-SUM('Tax value roll forward'!G440:OFFSET('Tax value roll forward'!G440,0,Input!$W$7))","v":0.10862237645564853},{"$f":"IF(A25taxstdlife=\"N/A\",\"n/a\",IF(J369=0,0,A25taxstdlife+I369-Input!$W$7))","v":31.412417735065269}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$36,0,D370-1)-SUM('Actual RAB roll forward'!H373:OFFSET('Actual RAB roll forward'!H373,0,Input!$W$7-1))","v":0.13272744422269314},{"$f":"IF(A25stdlife=\"N/A\",\"n/a\",IF(E370=0,0,A25stdlife+D370-Input!$W$7))","v":36},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$79,0,I370)-SUM('Tax value roll forward'!G441:OFFSET('Tax value roll forward'!G441,0,Input!$W$7))","v":0.15082262350851913},{"$f":"IF(A25taxstdlife=\"N/A\",\"n/a\",IF(J370=0,0,A25taxstdlife+I370-Input!$W$7))","v":32.412417735065269}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$36,0,D371-1)-SUM('Actual RAB roll forward'!H374:OFFSET('Actual RAB roll forward'!H374,0,Input!$W$7-1))","v":0.10340949110129935},{"$f":"IF(A25stdlife=\"N/A\",\"n/a\",IF(E371=0,0,A25stdlife+D371-Input!$W$7))","v":37},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$79,0,I371)-SUM('Tax value roll forward'!G442:OFFSET('Tax value roll forward'!G442,0,Input!$W$7))","v":0.17403403709563536},{"$f":"IF(A25taxstdlife=\"N/A\",\"n/a\",IF(J371=0,0,A25taxstdlife+I371-Input!$W$7))","v":33.412417735065269}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$36,0,D372-1)-SUM('Actual RAB roll forward'!H375:OFFSET('Actual RAB roll forward'!H375,0,Input!$W$7-1))","v":0.23480448191747394},{"$f":"IF(A25stdlife=\"N/A\",\"n/a\",IF(E372=0,0,A25stdlife+D372-Input!$W$7))","v":38},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$79,0,I372)-SUM('Tax value roll forward'!G443:OFFSET('Tax value roll forward'!G443,0,Input!$W$7))","v":0.25516989440445814},{"$f":"IF(A25taxstdlife=\"N/A\",\"n/a\",IF(J372=0,0,A25taxstdlife+I372-Input!$W$7))","v":34.412417735065269}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$36,0,D373-1)-SUM('Actual RAB roll forward'!H376:OFFSET('Actual RAB roll forward'!H376,0,Input!$W$7-1))","v":0.19827740804384988},{"$f":"IF(A25stdlife=\"N/A\",\"n/a\",IF(E373=0,0,A25stdlife+D373-Input!$W$7))","v":39},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$79,0,I373)-SUM('Tax value roll forward'!G444:OFFSET('Tax value roll forward'!G444,0,Input!$W$7))","v":0.26993902314923118},{"$f":"IF(A25taxstdlife=\"N/A\",\"n/a\",IF(J373=0,0,A25taxstdlife+I373-Input!$W$7))","v":35.412417735065269}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$36,0,D374-1)-SUM('Actual RAB roll forward'!H377:OFFSET('Actual RAB roll forward'!H377,0,Input!$W$7-1))","v":0.23199361465024615},{"$f":"IF(A25stdlife=\"N/A\",\"n/a\",IF(E374=0,0,A25stdlife+D374-Input!$W$7))","v":40},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$79,0,I374)-SUM('Tax value roll forward'!G445:OFFSET('Tax value roll forward'!G445,0,Input!$W$7))","v":0.24954625956703341},{"$f":"IF(A25taxstdlife=\"N/A\",\"n/a\",IF(J374=0,0,A25taxstdlife+I374-Input!$W$7))","v":36.412417735065269}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$36,0,D375-1)-SUM('Actual RAB roll forward'!H378:OFFSET('Actual RAB roll forward'!H378,0,Input!$W$7-1))","v":0},{"$f":"IF(A25stdlife=\"N/A\",\"n/a\",IF(E375=0,0,A25stdlife+D375-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$79,0,I375)-SUM('Tax value roll forward'!G446:OFFSET('Tax value roll forward'!G446,0,Input!$W$7))","v":0},{"$f":"IF(A25taxstdlife=\"N/A\",\"n/a\",IF(J375=0,0,A25taxstdlife+I375-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$36,0,D376-1)-SUM('Actual RAB roll forward'!H379:OFFSET('Actual RAB roll forward'!H379,0,Input!$W$7-1))","v":0},{"$f":"IF(A25stdlife=\"N/A\",\"n/a\",IF(E376=0,0,A25stdlife+D376-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$79,0,I376)-SUM('Tax value roll forward'!G447:OFFSET('Tax value roll forward'!G447,0,Input!$W$7))","v":0},{"$f":"IF(A25taxstdlife=\"N/A\",\"n/a\",IF(J376=0,0,A25taxstdlife+I376-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$36,0,D377-1)-SUM('Actual RAB roll forward'!H380:OFFSET('Actual RAB roll forward'!H380,0,Input!$W$7-1))","v":0},{"$f":"IF(A25stdlife=\"N/A\",\"n/a\",IF(E377=0,0,A25stdlife+D377-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$79,0,I377)-SUM('Tax value roll forward'!G448:OFFSET('Tax value roll forward'!G448,0,Input!$W$7))","v":0},{"$f":"IF(A25taxstdlife=\"N/A\",\"n/a\",IF(J377=0,0,A25taxstdlife+I377-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$36,0,D378-1)-SUM('Actual RAB roll forward'!H381:OFFSET('Actual RAB roll forward'!H381,0,Input!$W$7-1))","v":0},{"$f":"IF(A25stdlife=\"N/A\",\"n/a\",IF(E378=0,0,A25stdlife+D378-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$79,0,I378)-SUM('Tax value roll forward'!G449:OFFSET('Tax value roll forward'!G449,0,Input!$W$7))","v":0},{"$f":"IF(A25taxstdlife=\"N/A\",\"n/a\",IF(J378=0,0,A25taxstdlife+I378-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$36,0,D379-1)-SUM('Actual RAB roll forward'!H382:OFFSET('Actual RAB roll forward'!H382,0,Input!$W$7-1))","v":0},{"$f":"IF(A25stdlife=\"N/A\",\"n/a\",IF(E379=0,0,A25stdlife+D379-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$79,0,I379)-SUM('Tax value roll forward'!G450:OFFSET('Tax value roll forward'!G450,0,Input!$W$7))","v":0},{"$f":"IF(A25taxstdlife=\"N/A\",\"n/a\",IF(J379=0,0,A25taxstdlife+I379-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,{"$f":"SUM(E368:E379)","v":3.9990069255364373},{"$f":"IF(E380=0,0,SUMPRODUCT(E368:E379,F368:F379)/E380)","v":25.63277317810768},null,null,null,{"$f":"SUM(J368:J379)","v":2.3422811439727442},{"$f":"IF(J380=0,0,SUMPRODUCT(J368:J379,K368:K379)/J380)","v":30.543186713479479}]
[]
[null,{"$f":"Asset26","v":"Business LV Service Connections"}]
[null,null,"Opening RAB",null,{"$f":"A26value-SUM('Actual RAB roll forward'!H384:OFFSET('Actual RAB roll forward'!H384,0,Input!$W$7-1))","v":5.1787965021909201},{"$f":"IF(A26remlife=\"N/A\",\"n/a\",IF(E383=0,0,A26remlife-Input!$W$7))","v":8.0168533396621804},null,"Initial Asset Base",null,{"$f":"A26taxvalue-SUM('Tax value roll forward'!G452:OFFSET('Tax value roll forward'!G452,0,Input!$W$7))","v":3.3457703622635382},{"$f":"IF(A26taxremlife=\"N/A\",\"n/a\",IF(J383=0,0,A26taxremlife-Input!$W$7-1))","v":26.090584879202432}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$80,0,I384)-SUM('Tax value roll forward'!G454:OFFSET('Tax value roll forward'!G454,0,Input!$W$7))","v":0.2845047122167616},{"$f":"IF(A26taxstdlife=\"N/A\",\"n/a\",IF(J384=0,0,A26taxstdlife+I384-Input!$W$7))","v":31.343189940465315}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$37,0,D385-1)-SUM('Actual RAB roll forward'!H386:OFFSET('Actual RAB roll forward'!H386,0,Input!$W$7-1))","v":0.36655564820875619},{"$f":"IF(A26stdlife=\"N/A\",\"n/a\",IF(E385=0,0,A26stdlife+D385-Input!$W$7))","v":31},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$80,0,I385)-SUM('Tax value roll forward'!G455:OFFSET('Tax value roll forward'!G455,0,Input!$W$7))","v":0.41927437699840436},{"$f":"IF(A26taxstdlife=\"N/A\",\"n/a\",IF(J385=0,0,A26taxstdlife+I385-Input!$W$7))","v":32.343189940465315}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$37,0,D386-1)-SUM('Actual RAB roll forward'!H387:OFFSET('Actual RAB roll forward'!H387,0,Input!$W$7-1))","v":0.28466980370169248},{"$f":"IF(A26stdlife=\"N/A\",\"n/a\",IF(E386=0,0,A26stdlife+D386-Input!$W$7))","v":32},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$80,0,I386)-SUM('Tax value roll forward'!G456:OFFSET('Tax value roll forward'!G456,0,Input!$W$7))","v":0.47298992671834983},{"$f":"IF(A26taxstdlife=\"N/A\",\"n/a\",IF(J386=0,0,A26taxstdlife+I386-Input!$W$7))","v":33.343189940465315}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$37,0,D387-1)-SUM('Actual RAB roll forward'!H388:OFFSET('Actual RAB roll forward'!H388,0,Input!$W$7-1))","v":0.65609451303626365},{"$f":"IF(A26stdlife=\"N/A\",\"n/a\",IF(E387=0,0,A26stdlife+D387-Input!$W$7))","v":33},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$80,0,I387)-SUM('Tax value roll forward'!G457:OFFSET('Tax value roll forward'!G457,0,Input!$W$7))","v":0.70116704058089074},{"$f":"IF(A26taxstdlife=\"N/A\",\"n/a\",IF(J387=0,0,A26taxstdlife+I387-Input!$W$7))","v":34.343189940465315}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$37,0,D388-1)-SUM('Actual RAB roll forward'!H389:OFFSET('Actual RAB roll forward'!H389,0,Input!$W$7-1))","v":0.5378407936323959},{"$f":"IF(A26stdlife=\"N/A\",\"n/a\",IF(E388=0,0,A26stdlife+D388-Input!$W$7))","v":34},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$80,0,I388)-SUM('Tax value roll forward'!G458:OFFSET('Tax value roll forward'!G458,0,Input!$W$7))","v":0.72875856261241734},{"$f":"IF(A26taxstdlife=\"N/A\",\"n/a\",IF(J388=0,0,A26taxstdlife+I388-Input!$W$7))","v":35.343189940465315}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$37,0,D389-1)-SUM('Actual RAB roll forward'!H390:OFFSET('Actual RAB roll forward'!H390,0,Input!$W$7-1))","v":0.61680663927272517},{"$f":"IF(A26stdlife=\"N/A\",\"n/a\",IF(E389=0,0,A26stdlife+D389-Input!$W$7))","v":35},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$80,0,I389)-SUM('Tax value roll forward'!G459:OFFSET('Tax value roll forward'!G459,0,Input!$W$7))","v":0.66347425095588808},{"$f":"IF(A26taxstdlife=\"N/A\",\"n/a\",IF(J389=0,0,A26taxstdlife+I389-Input!$W$7))","v":36.343189940465315}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$37,0,D390-1)-SUM('Actual RAB roll forward'!H391:OFFSET('Actual RAB roll forward'!H391,0,Input!$W$7-1))","v":0},{"$f":"IF(A26stdlife=\"N/A\",\"n/a\",IF(E390=0,0,A26stdlife+D390-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$80,0,I390)-SUM('Tax value roll forward'!G460:OFFSET('Tax value roll forward'!G460,0,Input!$W$7))","v":0},{"$f":"IF(A26taxstdlife=\"N/A\",\"n/a\",IF(J390=0,0,A26taxstdlife+I390-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$37,0,D391-1)-SUM('Actual RAB roll forward'!H392:OFFSET('Actual RAB roll forward'!H392,0,Input!$W$7-1))","v":0},{"$f":"IF(A26stdlife=\"N/A\",\"n/a\",IF(E391=0,0,A26stdlife+D391-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$80,0,I391)-SUM('Tax value roll forward'!G461:OFFSET('Tax value roll forward'!G461,0,Input!$W$7))","v":0},{"$f":"IF(A26taxstdlife=\"N/A\",\"n/a\",IF(J391=0,0,A26taxstdlife+I391-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$37,0,D392-1)-SUM('Actual RAB roll forward'!H393:OFFSET('Actual RAB roll forward'!H393,0,Input!$W$7-1))","v":0},{"$f":"IF(A26stdlife=\"N/A\",\"n/a\",IF(E392=0,0,A26stdlife+D392-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$80,0,I392)-SUM('Tax value roll forward'!G462:OFFSET('Tax value roll forward'!G462,0,Input!$W$7))","v":0},{"$f":"IF(A26taxstdlife=\"N/A\",\"n/a\",IF(J392=0,0,A26taxstdlife+I392-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$37,0,D393-1)-SUM('Actual RAB roll forward'!H394:OFFSET('Actual RAB roll forward'!H394,0,Input!$W$7-1))","v":0},{"$f":"IF(A26stdlife=\"N/A\",\"n/a\",IF(E393=0,0,A26stdlife+D393-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$80,0,I393)-SUM('Tax value roll forward'!G463:OFFSET('Tax value roll forward'!G463,0,Input!$W$7))","v":0},{"$f":"IF(A26taxstdlife=\"N/A\",\"n/a\",IF(J393=0,0,A26taxstdlife+I393-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$37,0,D394-1)-SUM('Actual RAB roll forward'!H395:OFFSET('Actual RAB roll forward'!H395,0,Input!$W$7-1))","v":0},{"$f":"IF(A26stdlife=\"N/A\",\"n/a\",IF(E394=0,0,A26stdlife+D394-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$80,0,I394)-SUM('Tax value roll forward'!G464:OFFSET('Tax value roll forward'!G464,0,Input!$W$7))","v":0},{"$f":"IF(A26taxstdlife=\"N/A\",\"n/a\",IF(J394=0,0,A26taxstdlife+I394-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset26","v":"Business LV Service Connections"},null,{"$f":"SUM(E383:E394)","v":7.6407639000427539},{"$f":"IF(E395=0,0,SUMPRODUCT(E383:E394,F383:F394)/E395)","v":16.165431984424764},null,null,null,{"$f":"SUM(J383:J394)","v":6.6159392323462498},{"$f":"IF(J395=0,0,SUMPRODUCT(J383:J394,K383:K394)/J395)","v":30.153207807202893}]
[]
[null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"}]
[null,null,"Opening RAB",null,{"$f":"A27value-SUM('Actual RAB roll forward'!H397:OFFSET('Actual RAB roll forward'!H397,0,Input!$W$7-1))","v":1.6464390527377297},{"$f":"IF(A27remlife=\"N/A\",\"n/a\",IF(E398=0,0,A27remlife-Input!$W$7))","v":1.2982918183629311},null,"Initial Asset Base",null,{"$f":"A27taxvalue-SUM('Tax value roll forward'!G466:OFFSET('Tax value roll forward'!G466,0,Input!$W$7))","v":2.0405269977390836},{"$f":"IF(A27taxremlife=\"N/A\",\"n/a\",IF(J398=0,0,A27taxremlife-Input!$W$7-1))","v":29.90071886754756}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$81,0,I399)-SUM('Tax value roll forward'!G468:OFFSET('Tax value roll forward'!G468,0,Input!$W$7))","v":0.49364180758532283},{"$f":"IF(A27taxstdlife=\"N/A\",\"n/a\",IF(J399=0,0,A27taxstdlife+I399-Input!$W$7))","v":31.4}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$38,0,D400-1)-SUM('Actual RAB roll forward'!H399:OFFSET('Actual RAB roll forward'!H399,0,Input!$W$7-1))","v":0.40850505230021339},{"$f":"IF(A27stdlife=\"N/A\",\"n/a\",IF(E400=0,0,A27stdlife+D400-Input!$W$7))","v":21},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$81,0,I400)-SUM('Tax value roll forward'!G469:OFFSET('Tax value roll forward'!G469,0,Input!$W$7))","v":0.42911659248553041},{"$f":"IF(A27taxstdlife=\"N/A\",\"n/a\",IF(J400=0,0,A27taxstdlife+I400-Input!$W$7))","v":32.4}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$38,0,D401-1)-SUM('Actual RAB roll forward'!H400:OFFSET('Actual RAB roll forward'!H400,0,Input!$W$7-1))","v":0.40428596489545154},{"$f":"IF(A27stdlife=\"N/A\",\"n/a\",IF(E401=0,0,A27stdlife+D401-Input!$W$7))","v":22},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$81,0,I401)-SUM('Tax value roll forward'!G470:OFFSET('Tax value roll forward'!G470,0,Input!$W$7))","v":0.4274604967707869},{"$f":"IF(A27taxstdlife=\"N/A\",\"n/a\",IF(J401=0,0,A27taxstdlife+I401-Input!$W$7))","v":33.4}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$38,0,D402-1)-SUM('Actual RAB roll forward'!H401:OFFSET('Actual RAB roll forward'!H401,0,Input!$W$7-1))","v":0.2151455479658409},{"$f":"IF(A27stdlife=\"N/A\",\"n/a\",IF(E402=0,0,A27stdlife+D402-Input!$W$7))","v":23},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$81,0,I402)-SUM('Tax value roll forward'!G471:OFFSET('Tax value roll forward'!G471,0,Input!$W$7))","v":0.23248351648351648},{"$f":"IF(A27taxstdlife=\"N/A\",\"n/a\",IF(J402=0,0,A27taxstdlife+I402-Input!$W$7))","v":34.4}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$38,0,D403-1)-SUM('Actual RAB roll forward'!H402:OFFSET('Actual RAB roll forward'!H402,0,Input!$W$7-1))","v":0.37893970381612901},{"$f":"IF(A27stdlife=\"N/A\",\"n/a\",IF(E403=0,0,A27stdlife+D403-Input!$W$7))","v":24},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$81,0,I403)-SUM('Tax value roll forward'!G472:OFFSET('Tax value roll forward'!G472,0,Input!$W$7))","v":0.40922229457582415},{"$f":"IF(A27taxstdlife=\"N/A\",\"n/a\",IF(J403=0,0,A27taxstdlife+I403-Input!$W$7))","v":35.4}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$38,0,D404-1)-SUM('Actual RAB roll forward'!H403:OFFSET('Actual RAB roll forward'!H403,0,Input!$W$7-1))","v":0.64084587940491844},{"$f":"IF(A27stdlife=\"N/A\",\"n/a\",IF(E404=0,0,A27stdlife+D404-Input!$W$7))","v":25},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$81,0,I404)-SUM('Tax value roll forward'!G473:OFFSET('Tax value roll forward'!G473,0,Input!$W$7))","v":0.68933230082879726},{"$f":"IF(A27taxstdlife=\"N/A\",\"n/a\",IF(J404=0,0,A27taxstdlife+I404-Input!$W$7))","v":36.4}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$38,0,D405-1)-SUM('Actual RAB roll forward'!H404:OFFSET('Actual RAB roll forward'!H404,0,Input!$W$7-1))","v":0},{"$f":"IF(A27stdlife=\"N/A\",\"n/a\",IF(E405=0,0,A27stdlife+D405-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$81,0,I405)-SUM('Tax value roll forward'!G474:OFFSET('Tax value roll forward'!G474,0,Input!$W$7))","v":0},{"$f":"IF(A27taxstdlife=\"N/A\",\"n/a\",IF(J405=0,0,A27taxstdlife+I405-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$38,0,D406-1)-SUM('Actual RAB roll forward'!H405:OFFSET('Actual RAB roll forward'!H405,0,Input!$W$7-1))","v":0},{"$f":"IF(A27stdlife=\"N/A\",\"n/a\",IF(E406=0,0,A27stdlife+D406-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$81,0,I406)-SUM('Tax value roll forward'!G475:OFFSET('Tax value roll forward'!G475,0,Input!$W$7))","v":0},{"$f":"IF(A27taxstdlife=\"N/A\",\"n/a\",IF(J406=0,0,A27taxstdlife+I406-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$38,0,D407-1)-SUM('Actual RAB roll forward'!H406:OFFSET('Actual RAB roll forward'!H406,0,Input!$W$7-1))","v":0},{"$f":"IF(A27stdlife=\"N/A\",\"n/a\",IF(E407=0,0,A27stdlife+D407-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$81,0,I407)-SUM('Tax value roll forward'!G476:OFFSET('Tax value roll forward'!G476,0,Input!$W$7))","v":0},{"$f":"IF(A27taxstdlife=\"N/A\",\"n/a\",IF(J407=0,0,A27taxstdlife+I407-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$38,0,D408-1)-SUM('Actual RAB roll forward'!H407:OFFSET('Actual RAB roll forward'!H407,0,Input!$W$7-1))","v":0},{"$f":"IF(A27stdlife=\"N/A\",\"n/a\",IF(E408=0,0,A27stdlife+D408-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$81,0,I408)-SUM('Tax value roll forward'!G477:OFFSET('Tax value roll forward'!G477,0,Input!$W$7))","v":0},{"$f":"IF(A27taxstdlife=\"N/A\",\"n/a\",IF(J408=0,0,A27taxstdlife+I408-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$38,0,D409-1)-SUM('Actual RAB roll forward'!H408:OFFSET('Actual RAB roll forward'!H408,0,Input!$W$7-1))","v":0},{"$f":"IF(A27stdlife=\"N/A\",\"n/a\",IF(E409=0,0,A27stdlife+D409-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$81,0,I409)-SUM('Tax value roll forward'!G478:OFFSET('Tax value roll forward'!G478,0,Input!$W$7))","v":0},{"$f":"IF(A27taxstdlife=\"N/A\",\"n/a\",IF(J409=0,0,A27taxstdlife+I409-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,{"$f":"SUM(E398:E409)","v":3.6941612011202829},{"$f":"IF(E410=0,0,SUMPRODUCT(E398:E409,F398:F409)/E410)","v":13.446761105732811},null,null,null,{"$f":"SUM(J398:J409)","v":4.7217840064688623},{"$f":"IF(J410=0,0,SUMPRODUCT(J398:J409,K398:K409)/J410)","v":32.248347824565258}]
[]
[null,{"$f":"Asset28","v":"Domestic LV Service Connections"}]
[null,null,"Opening RAB",null,{"$f":"A28value-SUM('Actual RAB roll forward'!H410:OFFSET('Actual RAB roll forward'!H410,0,Input!$W$7-1))","v":40.86290090167801},{"$f":"IF(A28remlife=\"N/A\",\"n/a\",IF(E413=0,0,A28remlife-Input!$W$7))","v":16.777700200411012},null,"Initial Asset Base",null,{"$f":"A28taxvalue-SUM('Tax value roll forward'!G480:OFFSET('Tax value roll forward'!G480,0,Input!$W$7))","v":30.998624001168285},{"$f":"IF(A28taxremlife=\"N/A\",\"n/a\",IF(J413=0,0,A28taxremlife-Input!$W$7-1))","v":26.872049978210811}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$82,0,I414)-SUM('Tax value roll forward'!G482:OFFSET('Tax value roll forward'!G482,0,Input!$W$7))","v":2.2820922996528354},{"$f":"IF(A28taxstdlife=\"N/A\",\"n/a\",IF(J414=0,0,A28taxstdlife+I414-Input!$W$7))","v":31.412417735065269}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$39,0,D415-1)-SUM('Actual RAB roll forward'!H412:OFFSET('Actual RAB roll forward'!H412,0,Input!$W$7-1))","v":3.0139219281019969},{"$f":"IF(A28stdlife=\"N/A\",\"n/a\",IF(E415=0,0,A28stdlife+D415-Input!$W$7))","v":31},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$82,0,I415)-SUM('Tax value roll forward'!G483:OFFSET('Tax value roll forward'!G483,0,Input!$W$7))","v":3.4372861708072251},{"$f":"IF(A28taxstdlife=\"N/A\",\"n/a\",IF(J415=0,0,A28taxstdlife+I415-Input!$W$7))","v":32.412417735065269}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$39,0,D416-1)-SUM('Actual RAB roll forward'!H413:OFFSET('Actual RAB roll forward'!H413,0,Input!$W$7-1))","v":2.3494693162087965},{"$f":"IF(A28stdlife=\"N/A\",\"n/a\",IF(E416=0,0,A28stdlife+D416-Input!$W$7))","v":32},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$82,0,I416)-SUM('Tax value roll forward'!G484:OFFSET('Tax value roll forward'!G484,0,Input!$W$7))","v":3.8617742310275971},{"$f":"IF(A28taxstdlife=\"N/A\",\"n/a\",IF(J416=0,0,A28taxstdlife+I416-Input!$W$7))","v":33.412417735065269}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$39,0,D417-1)-SUM('Actual RAB roll forward'!H414:OFFSET('Actual RAB roll forward'!H414,0,Input!$W$7-1))","v":5.2604080560243611},{"$f":"IF(A28stdlife=\"N/A\",\"n/a\",IF(E417=0,0,A28stdlife+D417-Input!$W$7))","v":33},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$82,0,I417)-SUM('Tax value roll forward'!G485:OFFSET('Tax value roll forward'!G485,0,Input!$W$7))","v":5.641144813704484},{"$f":"IF(A28taxstdlife=\"N/A\",\"n/a\",IF(J417=0,0,A28taxstdlife+I417-Input!$W$7))","v":34.412417735065269}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$39,0,D418-1)-SUM('Actual RAB roll forward'!H415:OFFSET('Actual RAB roll forward'!H415,0,Input!$W$7-1))","v":4.3655332884737348},{"$f":"IF(A28stdlife=\"N/A\",\"n/a\",IF(E418=0,0,A28stdlife+D418-Input!$W$7))","v":34},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$82,0,I418)-SUM('Tax value roll forward'!G486:OFFSET('Tax value roll forward'!G486,0,Input!$W$7))","v":5.9006359783127804},{"$f":"IF(A28taxstdlife=\"N/A\",\"n/a\",IF(J418=0,0,A28taxstdlife+I418-Input!$W$7))","v":35.412417735065269}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$39,0,D419-1)-SUM('Actual RAB roll forward'!H416:OFFSET('Actual RAB roll forward'!H416,0,Input!$W$7-1))","v":4.9009972325308322},{"$f":"IF(A28stdlife=\"N/A\",\"n/a\",IF(E419=0,0,A28stdlife+D419-Input!$W$7))","v":35},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$82,0,I419)-SUM('Tax value roll forward'!G487:OFFSET('Tax value roll forward'!G487,0,Input!$W$7))","v":5.271806852832075},{"$f":"IF(A28taxstdlife=\"N/A\",\"n/a\",IF(J419=0,0,A28taxstdlife+I419-Input!$W$7))","v":36.412417735065269}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$39,0,D420-1)-SUM('Actual RAB roll forward'!H417:OFFSET('Actual RAB roll forward'!H417,0,Input!$W$7-1))","v":0},{"$f":"IF(A28stdlife=\"N/A\",\"n/a\",IF(E420=0,0,A28stdlife+D420-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$82,0,I420)-SUM('Tax value roll forward'!G488:OFFSET('Tax value roll forward'!G488,0,Input!$W$7))","v":0},{"$f":"IF(A28taxstdlife=\"N/A\",\"n/a\",IF(J420=0,0,A28taxstdlife+I420-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$39,0,D421-1)-SUM('Actual RAB roll forward'!H418:OFFSET('Actual RAB roll forward'!H418,0,Input!$W$7-1))","v":0},{"$f":"IF(A28stdlife=\"N/A\",\"n/a\",IF(E421=0,0,A28stdlife+D421-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$82,0,I421)-SUM('Tax value roll forward'!G489:OFFSET('Tax value roll forward'!G489,0,Input!$W$7))","v":0},{"$f":"IF(A28taxstdlife=\"N/A\",\"n/a\",IF(J421=0,0,A28taxstdlife+I421-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$39,0,D422-1)-SUM('Actual RAB roll forward'!H419:OFFSET('Actual RAB roll forward'!H419,0,Input!$W$7-1))","v":0},{"$f":"IF(A28stdlife=\"N/A\",\"n/a\",IF(E422=0,0,A28stdlife+D422-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$82,0,I422)-SUM('Tax value roll forward'!G490:OFFSET('Tax value roll forward'!G490,0,Input!$W$7))","v":0},{"$f":"IF(A28taxstdlife=\"N/A\",\"n/a\",IF(J422=0,0,A28taxstdlife+I422-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$39,0,D423-1)-SUM('Actual RAB roll forward'!H420:OFFSET('Actual RAB roll forward'!H420,0,Input!$W$7-1))","v":0},{"$f":"IF(A28stdlife=\"N/A\",\"n/a\",IF(E423=0,0,A28stdlife+D423-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$82,0,I423)-SUM('Tax value roll forward'!G491:OFFSET('Tax value roll forward'!G491,0,Input!$W$7))","v":0},{"$f":"IF(A28taxstdlife=\"N/A\",\"n/a\",IF(J423=0,0,A28taxstdlife+I423-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$39,0,D424-1)-SUM('Actual RAB roll forward'!H421:OFFSET('Actual RAB roll forward'!H421,0,Input!$W$7-1))","v":0},{"$f":"IF(A28stdlife=\"N/A\",\"n/a\",IF(E424=0,0,A28stdlife+D424-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$82,0,I424)-SUM('Tax value roll forward'!G492:OFFSET('Tax value roll forward'!G492,0,Input!$W$7))","v":0},{"$f":"IF(A28taxstdlife=\"N/A\",\"n/a\",IF(J424=0,0,A28taxstdlife+I424-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,{"$f":"SUM(E413:E424)","v":60.753230723017737},{"$f":"IF(E425=0,0,SUMPRODUCT(E413:E424,F413:F424)/E425)","v":22.184114051109443},null,null,null,{"$f":"SUM(J413:J424)","v":57.393364347505283},{"$f":"IF(J425=0,0,SUMPRODUCT(J413:J424,K413:K424)/J425)","v":30.319969045513979}]
[]
[null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"}]
[null,null,"Opening RAB",null,{"$f":"A29value-SUM('Actual RAB roll forward'!H423:OFFSET('Actual RAB roll forward'!H423,0,Input!$W$7-1))","v":0},{"$f":"IF(A29remlife=\"N/A\",\"n/a\",IF(E428=0,0,A29remlife-Input!$W$7))","v":0},null,"Initial Asset Base",null,{"$f":"A29taxvalue-SUM('Tax value roll forward'!G494:OFFSET('Tax value roll forward'!G494,0,Input!$W$7))","v":2.0098018607234729},{"$f":"IF(A29taxremlife=\"N/A\",\"n/a\",IF(J428=0,0,A29taxremlife-Input!$W$7-1))","v":29.592169436020171}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$83,0,I429)-SUM('Tax value roll forward'!G496:OFFSET('Tax value roll forward'!G496,0,Input!$W$7))","v":0.87291889209358642},{"$f":"IF(A29taxstdlife=\"N/A\",\"n/a\",IF(J429=0,0,A29taxstdlife+I429-Input!$W$7))","v":31.4}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$40,0,D430-1)-SUM('Actual RAB roll forward'!H425:OFFSET('Actual RAB roll forward'!H425,0,Input!$W$7-1))","v":0.29399730262703327},{"$f":"IF(A29stdlife=\"N/A\",\"n/a\",IF(E430=0,0,A29stdlife+D430-Input!$W$7))","v":16},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$83,0,I430)-SUM('Tax value roll forward'!G497:OFFSET('Tax value roll forward'!G497,0,Input!$W$7))","v":0.32427279905723477},{"$f":"IF(A29taxstdlife=\"N/A\",\"n/a\",IF(J430=0,0,A29taxstdlife+I430-Input!$W$7))","v":32.4}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$40,0,D431-1)-SUM('Actual RAB roll forward'!H426:OFFSET('Actual RAB roll forward'!H426,0,Input!$W$7-1))","v":0.49393839397579942},{"$f":"IF(A29stdlife=\"N/A\",\"n/a\",IF(E431=0,0,A29stdlife+D431-Input!$W$7))","v":17},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$83,0,I431)-SUM('Tax value roll forward'!G498:OFFSET('Tax value roll forward'!G498,0,Input!$W$7))","v":0.54068441719010996},{"$f":"IF(A29taxstdlife=\"N/A\",\"n/a\",IF(J431=0,0,A29taxstdlife+I431-Input!$W$7))","v":33.4}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$40,0,D432-1)-SUM('Actual RAB roll forward'!H427:OFFSET('Actual RAB roll forward'!H427,0,Input!$W$7-1))","v":0.11892324165131979},{"$f":"IF(A29stdlife=\"N/A\",\"n/a\",IF(E432=0,0,A29stdlife+D432-Input!$W$7))","v":18},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$83,0,I432)-SUM('Tax value roll forward'!G499:OFFSET('Tax value roll forward'!G499,0,Input!$W$7))","v":0.13136263736263734},{"$f":"IF(A29taxstdlife=\"N/A\",\"n/a\",IF(J432=0,0,A29taxstdlife+I432-Input!$W$7))","v":34.4}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$40,0,D433-1)-SUM('Actual RAB roll forward'!H428:OFFSET('Actual RAB roll forward'!H428,0,Input!$W$7-1))","v":0.40186225482366783},{"$f":"IF(A29stdlife=\"N/A\",\"n/a\",IF(E433=0,0,A29stdlife+D433-Input!$W$7))","v":19},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$83,0,I433)-SUM('Tax value roll forward'!G500:OFFSET('Tax value roll forward'!G500,0,Input!$W$7))","v":0.43854485408571431},{"$f":"IF(A29taxstdlife=\"N/A\",\"n/a\",IF(J433=0,0,A29taxstdlife+I433-Input!$W$7))","v":35.4}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$40,0,D434-1)-SUM('Actual RAB roll forward'!H429:OFFSET('Actual RAB roll forward'!H429,0,Input!$W$7-1))","v":0.48021952562663683},{"$f":"IF(A29stdlife=\"N/A\",\"n/a\",IF(E434=0,0,A29stdlife+D434-Input!$W$7))","v":20},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$83,0,I434)-SUM('Tax value roll forward'!G501:OFFSET('Tax value roll forward'!G501,0,Input!$W$7))","v":0.51655295156226066},{"$f":"IF(A29taxstdlife=\"N/A\",\"n/a\",IF(J434=0,0,A29taxstdlife+I434-Input!$W$7))","v":36.4}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$40,0,D435-1)-SUM('Actual RAB roll forward'!H430:OFFSET('Actual RAB roll forward'!H430,0,Input!$W$7-1))","v":0},{"$f":"IF(A29stdlife=\"N/A\",\"n/a\",IF(E435=0,0,A29stdlife+D435-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$83,0,I435)-SUM('Tax value roll forward'!G502:OFFSET('Tax value roll forward'!G502,0,Input!$W$7))","v":0},{"$f":"IF(A29taxstdlife=\"N/A\",\"n/a\",IF(J435=0,0,A29taxstdlife+I435-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$40,0,D436-1)-SUM('Actual RAB roll forward'!H431:OFFSET('Actual RAB roll forward'!H431,0,Input!$W$7-1))","v":0},{"$f":"IF(A29stdlife=\"N/A\",\"n/a\",IF(E436=0,0,A29stdlife+D436-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$83,0,I436)-SUM('Tax value roll forward'!G503:OFFSET('Tax value roll forward'!G503,0,Input!$W$7))","v":0},{"$f":"IF(A29taxstdlife=\"N/A\",\"n/a\",IF(J436=0,0,A29taxstdlife+I436-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$40,0,D437-1)-SUM('Actual RAB roll forward'!H432:OFFSET('Actual RAB roll forward'!H432,0,Input!$W$7-1))","v":0},{"$f":"IF(A29stdlife=\"N/A\",\"n/a\",IF(E437=0,0,A29stdlife+D437-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$83,0,I437)-SUM('Tax value roll forward'!G504:OFFSET('Tax value roll forward'!G504,0,Input!$W$7))","v":0},{"$f":"IF(A29taxstdlife=\"N/A\",\"n/a\",IF(J437=0,0,A29taxstdlife+I437-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$40,0,D438-1)-SUM('Actual RAB roll forward'!H433:OFFSET('Actual RAB roll forward'!H433,0,Input!$W$7-1))","v":0},{"$f":"IF(A29stdlife=\"N/A\",\"n/a\",IF(E438=0,0,A29stdlife+D438-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$83,0,I438)-SUM('Tax value roll forward'!G505:OFFSET('Tax value roll forward'!G505,0,Input!$W$7))","v":0},{"$f":"IF(A29taxstdlife=\"N/A\",\"n/a\",IF(J438=0,0,A29taxstdlife+I438-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$40,0,D439-1)-SUM('Actual RAB roll forward'!H434:OFFSET('Actual RAB roll forward'!H434,0,Input!$W$7-1))","v":0},{"$f":"IF(A29stdlife=\"N/A\",\"n/a\",IF(E439=0,0,A29stdlife+D439-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$83,0,I439)-SUM('Tax value roll forward'!G506:OFFSET('Tax value roll forward'!G506,0,Input!$W$7))","v":0},{"$f":"IF(A29taxstdlife=\"N/A\",\"n/a\",IF(J439=0,0,A29taxstdlife+I439-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,{"$f":"SUM(E428:E439)","v":1.7889407187044573},{"$f":"IF(E440=0,0,SUMPRODUCT(E428:E439,F428:F439)/E440)","v":18.156723084178058},null,null,null,{"$f":"SUM(J428:J439)","v":4.834138412075017},{"$f":"IF(J440=0,0,SUMPRODUCT(J428:J439,K428:K439)/J440)","v":31.917836328820705}]
[]
[null,{"$f":"Asset30","v":"Wholesale Metering"}]
[null,null,"Opening RAB",null,{"$f":"A30value-SUM('Actual RAB roll forward'!H436:OFFSET('Actual RAB roll forward'!H436,0,Input!$W$7-1))","v":0},{"$f":"IF(A30remlife=\"N/A\",\"n/a\",IF(E443=0,0,A30remlife-Input!$W$7))","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A30taxvalue-SUM('Tax value roll forward'!G508:OFFSET('Tax value roll forward'!G508,0,Input!$W$7))","v":0},{"$f":"IF(A30taxremlife=\"N/A\",\"n/a\",IF(J443=0,0,A30taxremlife-Input!$W$7-1))","v":0}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$84,0,I444)-SUM('Tax value roll forward'!G510:OFFSET('Tax value roll forward'!G510,0,Input!$W$7))","v":0},{"$f":"IF(A30taxstdlife=\"N/A\",\"n/a\",IF(J444=0,0,A30taxstdlife+I444-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$41,0,D445-1)-SUM('Actual RAB roll forward'!H438:OFFSET('Actual RAB roll forward'!H438,0,Input!$W$7-1))","v":0},{"$f":"IF(A30stdlife=\"N/A\",\"n/a\",IF(E445=0,0,A30stdlife+D445-Input!$W$7))","v":"n/a"},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$84,0,I445)-SUM('Tax value roll forward'!G511:OFFSET('Tax value roll forward'!G511,0,Input!$W$7))","v":0},{"$f":"IF(A30taxstdlife=\"N/A\",\"n/a\",IF(J445=0,0,A30taxstdlife+I445-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$41,0,D446-1)-SUM('Actual RAB roll forward'!H439:OFFSET('Actual RAB roll forward'!H439,0,Input!$W$7-1))","v":0},{"$f":"IF(A30stdlife=\"N/A\",\"n/a\",IF(E446=0,0,A30stdlife+D446-Input!$W$7))","v":"n/a"},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$84,0,I446)-SUM('Tax value roll forward'!G512:OFFSET('Tax value roll forward'!G512,0,Input!$W$7))","v":0},{"$f":"IF(A30taxstdlife=\"N/A\",\"n/a\",IF(J446=0,0,A30taxstdlife+I446-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$41,0,D447-1)-SUM('Actual RAB roll forward'!H440:OFFSET('Actual RAB roll forward'!H440,0,Input!$W$7-1))","v":0},{"$f":"IF(A30stdlife=\"N/A\",\"n/a\",IF(E447=0,0,A30stdlife+D447-Input!$W$7))","v":"n/a"},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$84,0,I447)-SUM('Tax value roll forward'!G513:OFFSET('Tax value roll forward'!G513,0,Input!$W$7))","v":0},{"$f":"IF(A30taxstdlife=\"N/A\",\"n/a\",IF(J447=0,0,A30taxstdlife+I447-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$41,0,D448-1)-SUM('Actual RAB roll forward'!H441:OFFSET('Actual RAB roll forward'!H441,0,Input!$W$7-1))","v":0},{"$f":"IF(A30stdlife=\"N/A\",\"n/a\",IF(E448=0,0,A30stdlife+D448-Input!$W$7))","v":"n/a"},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$84,0,I448)-SUM('Tax value roll forward'!G514:OFFSET('Tax value roll forward'!G514,0,Input!$W$7))","v":0},{"$f":"IF(A30taxstdlife=\"N/A\",\"n/a\",IF(J448=0,0,A30taxstdlife+I448-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$41,0,D449-1)-SUM('Actual RAB roll forward'!H442:OFFSET('Actual RAB roll forward'!H442,0,Input!$W$7-1))","v":0},{"$f":"IF(A30stdlife=\"N/A\",\"n/a\",IF(E449=0,0,A30stdlife+D449-Input!$W$7))","v":"n/a"},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$84,0,I449)-SUM('Tax value roll forward'!G515:OFFSET('Tax value roll forward'!G515,0,Input!$W$7))","v":0},{"$f":"IF(A30taxstdlife=\"N/A\",\"n/a\",IF(J449=0,0,A30taxstdlife+I449-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$41,0,D450-1)-SUM('Actual RAB roll forward'!H443:OFFSET('Actual RAB roll forward'!H443,0,Input!$W$7-1))","v":0},{"$f":"IF(A30stdlife=\"N/A\",\"n/a\",IF(E450=0,0,A30stdlife+D450-Input!$W$7))","v":"n/a"},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$84,0,I450)-SUM('Tax value roll forward'!G516:OFFSET('Tax value roll forward'!G516,0,Input!$W$7))","v":0},{"$f":"IF(A30taxstdlife=\"N/A\",\"n/a\",IF(J450=0,0,A30taxstdlife+I450-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$41,0,D451-1)-SUM('Actual RAB roll forward'!H444:OFFSET('Actual RAB roll forward'!H444,0,Input!$W$7-1))","v":0},{"$f":"IF(A30stdlife=\"N/A\",\"n/a\",IF(E451=0,0,A30stdlife+D451-Input!$W$7))","v":"n/a"},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$84,0,I451)-SUM('Tax value roll forward'!G517:OFFSET('Tax value roll forward'!G517,0,Input!$W$7))","v":0},{"$f":"IF(A30taxstdlife=\"N/A\",\"n/a\",IF(J451=0,0,A30taxstdlife+I451-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$41,0,D452-1)-SUM('Actual RAB roll forward'!H445:OFFSET('Actual RAB roll forward'!H445,0,Input!$W$7-1))","v":0},{"$f":"IF(A30stdlife=\"N/A\",\"n/a\",IF(E452=0,0,A30stdlife+D452-Input!$W$7))","v":"n/a"},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$84,0,I452)-SUM('Tax value roll forward'!G518:OFFSET('Tax value roll forward'!G518,0,Input!$W$7))","v":0},{"$f":"IF(A30taxstdlife=\"N/A\",\"n/a\",IF(J452=0,0,A30taxstdlife+I452-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$41,0,D453-1)-SUM('Actual RAB roll forward'!H446:OFFSET('Actual RAB roll forward'!H446,0,Input!$W$7-1))","v":0},{"$f":"IF(A30stdlife=\"N/A\",\"n/a\",IF(E453=0,0,A30stdlife+D453-Input!$W$7))","v":"n/a"},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$84,0,I453)-SUM('Tax value roll forward'!G519:OFFSET('Tax value roll forward'!G519,0,Input!$W$7))","v":0},{"$f":"IF(A30taxstdlife=\"N/A\",\"n/a\",IF(J453=0,0,A30taxstdlife+I453-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$41,0,D454-1)-SUM('Actual RAB roll forward'!H447:OFFSET('Actual RAB roll forward'!H447,0,Input!$W$7-1))","v":0},{"$f":"IF(A30stdlife=\"N/A\",\"n/a\",IF(E454=0,0,A30stdlife+D454-Input!$W$7))","v":"n/a"},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$84,0,I454)-SUM('Tax value roll forward'!G520:OFFSET('Tax value roll forward'!G520,0,Input!$W$7))","v":0},{"$f":"IF(A30taxstdlife=\"N/A\",\"n/a\",IF(J454=0,0,A30taxstdlife+I454-Input!$W$7))","v":"n/a"}]
[null,null,{"$f":"Asset30","v":"Wholesale Metering"},null,{"$f":"SUM(E443:E454)","v":0},{"$f":"IF(E455=0,0,SUMPRODUCT(E443:E454,F443:F454)/E455)","v":0},null,null,null,{"$f":"SUM(J443:J454)","v":0},{"$f":"IF(J455=0,0,SUMPRODUCT(J443:J454,K443:K454)/J455)","v":0}]
[null,{"$f":"Asset31","v":"HV Metering"}]
[null,null,"Opening RAB",null,{"$f":"A31value-SUM('Actual RAB roll forward'!H449:OFFSET('Actual RAB roll forward'!H449,0,Input!$W$7-1))","v":0},{"$f":"IF(A31remlife=\"N/A\",\"n/a\",IF(E457=0,0,A31remlife-Input!$W$7))","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A31taxvalue-SUM('Tax value roll forward'!G522:OFFSET('Tax value roll forward'!G522,0,Input!$W$7))","v":0},{"$f":"IF(A31taxremlife=\"N/A\",\"n/a\",IF(J457=0,0,A31taxremlife-Input!$W$7-1))","v":0}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$85,0,I458)-SUM('Tax value roll forward'!G524:OFFSET('Tax value roll forward'!G524,0,Input!$W$7))","v":0},{"$f":"IF(A31taxstdlife=\"N/A\",\"n/a\",IF(J458=0,0,A31taxstdlife+I458-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$42,0,D459-1)-SUM('Actual RAB roll forward'!H451:OFFSET('Actual RAB roll forward'!H451,0,Input!$W$7-1))","v":0},{"$f":"IF(A31stdlife=\"N/A\",\"n/a\",IF(E459=0,0,A31stdlife+D459-Input!$W$7))","v":"n/a"},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$85,0,I459)-SUM('Tax value roll forward'!G525:OFFSET('Tax value roll forward'!G525,0,Input!$W$7))","v":0},{"$f":"IF(A31taxstdlife=\"N/A\",\"n/a\",IF(J459=0,0,A31taxstdlife+I459-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$42,0,D460-1)-SUM('Actual RAB roll forward'!H452:OFFSET('Actual RAB roll forward'!H452,0,Input!$W$7-1))","v":0},{"$f":"IF(A31stdlife=\"N/A\",\"n/a\",IF(E460=0,0,A31stdlife+D460-Input!$W$7))","v":"n/a"},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$85,0,I460)-SUM('Tax value roll forward'!G526:OFFSET('Tax value roll forward'!G526,0,Input!$W$7))","v":0},{"$f":"IF(A31taxstdlife=\"N/A\",\"n/a\",IF(J460=0,0,A31taxstdlife+I460-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$42,0,D461-1)-SUM('Actual RAB roll forward'!H453:OFFSET('Actual RAB roll forward'!H453,0,Input!$W$7-1))","v":0},{"$f":"IF(A31stdlife=\"N/A\",\"n/a\",IF(E461=0,0,A31stdlife+D461-Input!$W$7))","v":"n/a"},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$85,0,I461)-SUM('Tax value roll forward'!G527:OFFSET('Tax value roll forward'!G527,0,Input!$W$7))","v":0},{"$f":"IF(A31taxstdlife=\"N/A\",\"n/a\",IF(J461=0,0,A31taxstdlife+I461-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$42,0,D462-1)-SUM('Actual RAB roll forward'!H454:OFFSET('Actual RAB roll forward'!H454,0,Input!$W$7-1))","v":0},{"$f":"IF(A31stdlife=\"N/A\",\"n/a\",IF(E462=0,0,A31stdlife+D462-Input!$W$7))","v":"n/a"},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$85,0,I462)-SUM('Tax value roll forward'!G528:OFFSET('Tax value roll forward'!G528,0,Input!$W$7))","v":0},{"$f":"IF(A31taxstdlife=\"N/A\",\"n/a\",IF(J462=0,0,A31taxstdlife+I462-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$42,0,D463-1)-SUM('Actual RAB roll forward'!H455:OFFSET('Actual RAB roll forward'!H455,0,Input!$W$7-1))","v":0},{"$f":"IF(A31stdlife=\"N/A\",\"n/a\",IF(E463=0,0,A31stdlife+D463-Input!$W$7))","v":"n/a"},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$85,0,I463)-SUM('Tax value roll forward'!G529:OFFSET('Tax value roll forward'!G529,0,Input!$W$7))","v":0},{"$f":"IF(A31taxstdlife=\"N/A\",\"n/a\",IF(J463=0,0,A31taxstdlife+I463-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$42,0,D464-1)-SUM('Actual RAB roll forward'!H456:OFFSET('Actual RAB roll forward'!H456,0,Input!$W$7-1))","v":0},{"$f":"IF(A31stdlife=\"N/A\",\"n/a\",IF(E464=0,0,A31stdlife+D464-Input!$W$7))","v":"n/a"},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$85,0,I464)-SUM('Tax value roll forward'!G530:OFFSET('Tax value roll forward'!G530,0,Input!$W$7))","v":0},{"$f":"IF(A31taxstdlife=\"N/A\",\"n/a\",IF(J464=0,0,A31taxstdlife+I464-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$42,0,D465-1)-SUM('Actual RAB roll forward'!H457:OFFSET('Actual RAB roll forward'!H457,0,Input!$W$7-1))","v":0},{"$f":"IF(A31stdlife=\"N/A\",\"n/a\",IF(E465=0,0,A31stdlife+D465-Input!$W$7))","v":"n/a"},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$85,0,I465)-SUM('Tax value roll forward'!G531:OFFSET('Tax value roll forward'!G531,0,Input!$W$7))","v":0},{"$f":"IF(A31taxstdlife=\"N/A\",\"n/a\",IF(J465=0,0,A31taxstdlife+I465-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$42,0,D466-1)-SUM('Actual RAB roll forward'!H458:OFFSET('Actual RAB roll forward'!H458,0,Input!$W$7-1))","v":0},{"$f":"IF(A31stdlife=\"N/A\",\"n/a\",IF(E466=0,0,A31stdlife+D466-Input!$W$7))","v":"n/a"},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$85,0,I466)-SUM('Tax value roll forward'!G532:OFFSET('Tax value roll forward'!G532,0,Input!$W$7))","v":0},{"$f":"IF(A31taxstdlife=\"N/A\",\"n/a\",IF(J466=0,0,A31taxstdlife+I466-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$42,0,D467-1)-SUM('Actual RAB roll forward'!H459:OFFSET('Actual RAB roll forward'!H459,0,Input!$W$7-1))","v":0},{"$f":"IF(A31stdlife=\"N/A\",\"n/a\",IF(E467=0,0,A31stdlife+D467-Input!$W$7))","v":"n/a"},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$85,0,I467)-SUM('Tax value roll forward'!G533:OFFSET('Tax value roll forward'!G533,0,Input!$W$7))","v":0},{"$f":"IF(A31taxstdlife=\"N/A\",\"n/a\",IF(J467=0,0,A31taxstdlife+I467-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$42,0,D468-1)-SUM('Actual RAB roll forward'!H460:OFFSET('Actual RAB roll forward'!H460,0,Input!$W$7-1))","v":0},{"$f":"IF(A31stdlife=\"N/A\",\"n/a\",IF(E468=0,0,A31stdlife+D468-Input!$W$7))","v":"n/a"},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$85,0,I468)-SUM('Tax value roll forward'!G534:OFFSET('Tax value roll forward'!G534,0,Input!$W$7))","v":0},{"$f":"IF(A31taxstdlife=\"N/A\",\"n/a\",IF(J468=0,0,A31taxstdlife+I468-Input!$W$7))","v":"n/a"}]
[null,null,{"$f":"Asset31","v":"HV Metering"},null,{"$f":"SUM(E457:E468)","v":0},{"$f":"IF(E469=0,0,SUMPRODUCT(E457:E468,F457:F468)/E469)","v":0},null,null,null,{"$f":"SUM(J457:J468)","v":0},{"$f":"IF(J469=0,0,SUMPRODUCT(J457:J468,K457:K468)/J469)","v":0}]
[]
[null,{"$f":"Asset32","v":"HV/LV Metering"}]
[null,null,"Opening RAB",null,{"$f":"A32value-SUM('Actual RAB roll forward'!H462:OFFSET('Actual RAB roll forward'!H462,0,Input!$W$7-1))","v":0},{"$f":"IF(A32remlife=\"N/A\",\"n/a\",IF(E472=0,0,A32remlife-Input!$W$7))","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A32taxvalue-SUM('Tax value roll forward'!G536:OFFSET('Tax value roll forward'!G536,0,Input!$W$7))","v":0},{"$f":"IF(A32taxremlife=\"N/A\",\"n/a\",IF(J472=0,0,A32taxremlife-Input!$W$7-1))","v":0}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$86,0,I473)-SUM('Tax value roll forward'!G538:OFFSET('Tax value roll forward'!G538,0,Input!$W$7))","v":0},{"$f":"IF(A32taxstdlife=\"N/A\",\"n/a\",IF(J473=0,0,A32taxstdlife+I473-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$43,0,D474-1)-SUM('Actual RAB roll forward'!H464:OFFSET('Actual RAB roll forward'!H464,0,Input!$W$7-1))","v":0},{"$f":"IF(A32stdlife=\"N/A\",\"n/a\",IF(E474=0,0,A32stdlife+D474-Input!$W$7))","v":"n/a"},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$86,0,I474)-SUM('Tax value roll forward'!G539:OFFSET('Tax value roll forward'!G539,0,Input!$W$7))","v":0},{"$f":"IF(A32taxstdlife=\"N/A\",\"n/a\",IF(J474=0,0,A32taxstdlife+I474-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$43,0,D475-1)-SUM('Actual RAB roll forward'!H465:OFFSET('Actual RAB roll forward'!H465,0,Input!$W$7-1))","v":0},{"$f":"IF(A32stdlife=\"N/A\",\"n/a\",IF(E475=0,0,A32stdlife+D475-Input!$W$7))","v":"n/a"},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$86,0,I475)-SUM('Tax value roll forward'!G540:OFFSET('Tax value roll forward'!G540,0,Input!$W$7))","v":0},{"$f":"IF(A32taxstdlife=\"N/A\",\"n/a\",IF(J475=0,0,A32taxstdlife+I475-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$43,0,D476-1)-SUM('Actual RAB roll forward'!H466:OFFSET('Actual RAB roll forward'!H466,0,Input!$W$7-1))","v":0},{"$f":"IF(A32stdlife=\"N/A\",\"n/a\",IF(E476=0,0,A32stdlife+D476-Input!$W$7))","v":"n/a"},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$86,0,I476)-SUM('Tax value roll forward'!G541:OFFSET('Tax value roll forward'!G541,0,Input!$W$7))","v":0},{"$f":"IF(A32taxstdlife=\"N/A\",\"n/a\",IF(J476=0,0,A32taxstdlife+I476-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$43,0,D477-1)-SUM('Actual RAB roll forward'!H467:OFFSET('Actual RAB roll forward'!H467,0,Input!$W$7-1))","v":0},{"$f":"IF(A32stdlife=\"N/A\",\"n/a\",IF(E477=0,0,A32stdlife+D477-Input!$W$7))","v":"n/a"},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$86,0,I477)-SUM('Tax value roll forward'!G542:OFFSET('Tax value roll forward'!G542,0,Input!$W$7))","v":0},{"$f":"IF(A32taxstdlife=\"N/A\",\"n/a\",IF(J477=0,0,A32taxstdlife+I477-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$43,0,D478-1)-SUM('Actual RAB roll forward'!H468:OFFSET('Actual RAB roll forward'!H468,0,Input!$W$7-1))","v":0},{"$f":"IF(A32stdlife=\"N/A\",\"n/a\",IF(E478=0,0,A32stdlife+D478-Input!$W$7))","v":"n/a"},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$86,0,I478)-SUM('Tax value roll forward'!G543:OFFSET('Tax value roll forward'!G543,0,Input!$W$7))","v":0},{"$f":"IF(A32taxstdlife=\"N/A\",\"n/a\",IF(J478=0,0,A32taxstdlife+I478-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$43,0,D479-1)-SUM('Actual RAB roll forward'!H469:OFFSET('Actual RAB roll forward'!H469,0,Input!$W$7-1))","v":0},{"$f":"IF(A32stdlife=\"N/A\",\"n/a\",IF(E479=0,0,A32stdlife+D479-Input!$W$7))","v":"n/a"},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$86,0,I479)-SUM('Tax value roll forward'!G544:OFFSET('Tax value roll forward'!G544,0,Input!$W$7))","v":0},{"$f":"IF(A32taxstdlife=\"N/A\",\"n/a\",IF(J479=0,0,A32taxstdlife+I479-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$43,0,D480-1)-SUM('Actual RAB roll forward'!H470:OFFSET('Actual RAB roll forward'!H470,0,Input!$W$7-1))","v":0},{"$f":"IF(A32stdlife=\"N/A\",\"n/a\",IF(E480=0,0,A32stdlife+D480-Input!$W$7))","v":"n/a"},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$86,0,I480)-SUM('Tax value roll forward'!G545:OFFSET('Tax value roll forward'!G545,0,Input!$W$7))","v":0},{"$f":"IF(A32taxstdlife=\"N/A\",\"n/a\",IF(J480=0,0,A32taxstdlife+I480-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$43,0,D481-1)-SUM('Actual RAB roll forward'!H471:OFFSET('Actual RAB roll forward'!H471,0,Input!$W$7-1))","v":0},{"$f":"IF(A32stdlife=\"N/A\",\"n/a\",IF(E481=0,0,A32stdlife+D481-Input!$W$7))","v":"n/a"},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$86,0,I481)-SUM('Tax value roll forward'!G546:OFFSET('Tax value roll forward'!G546,0,Input!$W$7))","v":0},{"$f":"IF(A32taxstdlife=\"N/A\",\"n/a\",IF(J481=0,0,A32taxstdlife+I481-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$43,0,D482-1)-SUM('Actual RAB roll forward'!H472:OFFSET('Actual RAB roll forward'!H472,0,Input!$W$7-1))","v":0},{"$f":"IF(A32stdlife=\"N/A\",\"n/a\",IF(E482=0,0,A32stdlife+D482-Input!$W$7))","v":"n/a"},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$86,0,I482)-SUM('Tax value roll forward'!G547:OFFSET('Tax value roll forward'!G547,0,Input!$W$7))","v":0},{"$f":"IF(A32taxstdlife=\"N/A\",\"n/a\",IF(J482=0,0,A32taxstdlife+I482-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$43,0,D483-1)-SUM('Actual RAB roll forward'!H473:OFFSET('Actual RAB roll forward'!H473,0,Input!$W$7-1))","v":0},{"$f":"IF(A32stdlife=\"N/A\",\"n/a\",IF(E483=0,0,A32stdlife+D483-Input!$W$7))","v":"n/a"},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$86,0,I483)-SUM('Tax value roll forward'!G548:OFFSET('Tax value roll forward'!G548,0,Input!$W$7))","v":0},{"$f":"IF(A32taxstdlife=\"N/A\",\"n/a\",IF(J483=0,0,A32taxstdlife+I483-Input!$W$7))","v":"n/a"}]
[null,null,{"$f":"Asset32","v":"HV/LV Metering"},null,{"$f":"SUM(E472:E483)","v":0},{"$f":"IF(E484=0,0,SUMPRODUCT(E472:E483,F472:F483)/E484)","v":0},null,null,null,{"$f":"SUM(J472:J483)","v":0},{"$f":"IF(J484=0,0,SUMPRODUCT(J472:J483,K472:K483)/J484)","v":0}]
[]
[null,{"$f":"Asset33","v":"Business LV Metering"}]
[null,null,"Opening RAB",null,{"$f":"A33value-SUM('Actual RAB roll forward'!H475:OFFSET('Actual RAB roll forward'!H475,0,Input!$W$7-1))","v":0},{"$f":"IF(A33remlife=\"N/A\",\"n/a\",IF(E487=0,0,A33remlife-Input!$W$7))","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A33taxvalue-SUM('Tax value roll forward'!G550:OFFSET('Tax value roll forward'!G550,0,Input!$W$7))","v":0},{"$f":"IF(A33taxremlife=\"N/A\",\"n/a\",IF(J487=0,0,A33taxremlife-Input!$W$7-1))","v":0}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$87,0,I488)-SUM('Tax value roll forward'!G552:OFFSET('Tax value roll forward'!G552,0,Input!$W$7))","v":0},{"$f":"IF(A33taxstdlife=\"N/A\",\"n/a\",IF(J488=0,0,A33taxstdlife+I488-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$44,0,D489-1)-SUM('Actual RAB roll forward'!H477:OFFSET('Actual RAB roll forward'!H477,0,Input!$W$7-1))","v":0},{"$f":"IF(A33stdlife=\"N/A\",\"n/a\",IF(E489=0,0,A33stdlife+D489-Input!$W$7))","v":"n/a"},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$87,0,I489)-SUM('Tax value roll forward'!G553:OFFSET('Tax value roll forward'!G553,0,Input!$W$7))","v":0},{"$f":"IF(A33taxstdlife=\"N/A\",\"n/a\",IF(J489=0,0,A33taxstdlife+I489-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$44,0,D490-1)-SUM('Actual RAB roll forward'!H478:OFFSET('Actual RAB roll forward'!H478,0,Input!$W$7-1))","v":0},{"$f":"IF(A33stdlife=\"N/A\",\"n/a\",IF(E490=0,0,A33stdlife+D490-Input!$W$7))","v":"n/a"},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$87,0,I490)-SUM('Tax value roll forward'!G554:OFFSET('Tax value roll forward'!G554,0,Input!$W$7))","v":0},{"$f":"IF(A33taxstdlife=\"N/A\",\"n/a\",IF(J490=0,0,A33taxstdlife+I490-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$44,0,D491-1)-SUM('Actual RAB roll forward'!H479:OFFSET('Actual RAB roll forward'!H479,0,Input!$W$7-1))","v":0},{"$f":"IF(A33stdlife=\"N/A\",\"n/a\",IF(E491=0,0,A33stdlife+D491-Input!$W$7))","v":"n/a"},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$87,0,I491)-SUM('Tax value roll forward'!G555:OFFSET('Tax value roll forward'!G555,0,Input!$W$7))","v":0},{"$f":"IF(A33taxstdlife=\"N/A\",\"n/a\",IF(J491=0,0,A33taxstdlife+I491-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$44,0,D492-1)-SUM('Actual RAB roll forward'!H480:OFFSET('Actual RAB roll forward'!H480,0,Input!$W$7-1))","v":0},{"$f":"IF(A33stdlife=\"N/A\",\"n/a\",IF(E492=0,0,A33stdlife+D492-Input!$W$7))","v":"n/a"},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$87,0,I492)-SUM('Tax value roll forward'!G556:OFFSET('Tax value roll forward'!G556,0,Input!$W$7))","v":0},{"$f":"IF(A33taxstdlife=\"N/A\",\"n/a\",IF(J492=0,0,A33taxstdlife+I492-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$44,0,D493-1)-SUM('Actual RAB roll forward'!H481:OFFSET('Actual RAB roll forward'!H481,0,Input!$W$7-1))","v":0},{"$f":"IF(A33stdlife=\"N/A\",\"n/a\",IF(E493=0,0,A33stdlife+D493-Input!$W$7))","v":"n/a"},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$87,0,I493)-SUM('Tax value roll forward'!G557:OFFSET('Tax value roll forward'!G557,0,Input!$W$7))","v":0},{"$f":"IF(A33taxstdlife=\"N/A\",\"n/a\",IF(J493=0,0,A33taxstdlife+I493-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$44,0,D494-1)-SUM('Actual RAB roll forward'!H482:OFFSET('Actual RAB roll forward'!H482,0,Input!$W$7-1))","v":0},{"$f":"IF(A33stdlife=\"N/A\",\"n/a\",IF(E494=0,0,A33stdlife+D494-Input!$W$7))","v":"n/a"},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$87,0,I494)-SUM('Tax value roll forward'!G558:OFFSET('Tax value roll forward'!G558,0,Input!$W$7))","v":0},{"$f":"IF(A33taxstdlife=\"N/A\",\"n/a\",IF(J494=0,0,A33taxstdlife+I494-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$44,0,D495-1)-SUM('Actual RAB roll forward'!H483:OFFSET('Actual RAB roll forward'!H483,0,Input!$W$7-1))","v":0},{"$f":"IF(A33stdlife=\"N/A\",\"n/a\",IF(E495=0,0,A33stdlife+D495-Input!$W$7))","v":"n/a"},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$87,0,I495)-SUM('Tax value roll forward'!G559:OFFSET('Tax value roll forward'!G559,0,Input!$W$7))","v":0},{"$f":"IF(A33taxstdlife=\"N/A\",\"n/a\",IF(J495=0,0,A33taxstdlife+I495-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$44,0,D496-1)-SUM('Actual RAB roll forward'!H484:OFFSET('Actual RAB roll forward'!H484,0,Input!$W$7-1))","v":0},{"$f":"IF(A33stdlife=\"N/A\",\"n/a\",IF(E496=0,0,A33stdlife+D496-Input!$W$7))","v":"n/a"},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$87,0,I496)-SUM('Tax value roll forward'!G560:OFFSET('Tax value roll forward'!G560,0,Input!$W$7))","v":0},{"$f":"IF(A33taxstdlife=\"N/A\",\"n/a\",IF(J496=0,0,A33taxstdlife+I496-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$44,0,D497-1)-SUM('Actual RAB roll forward'!H485:OFFSET('Actual RAB roll forward'!H485,0,Input!$W$7-1))","v":0},{"$f":"IF(A33stdlife=\"N/A\",\"n/a\",IF(E497=0,0,A33stdlife+D497-Input!$W$7))","v":"n/a"},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$87,0,I497)-SUM('Tax value roll forward'!G561:OFFSET('Tax value roll forward'!G561,0,Input!$W$7))","v":0},{"$f":"IF(A33taxstdlife=\"N/A\",\"n/a\",IF(J497=0,0,A33taxstdlife+I497-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$44,0,D498-1)-SUM('Actual RAB roll forward'!H486:OFFSET('Actual RAB roll forward'!H486,0,Input!$W$7-1))","v":0},{"$f":"IF(A33stdlife=\"N/A\",\"n/a\",IF(E498=0,0,A33stdlife+D498-Input!$W$7))","v":"n/a"},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$87,0,I498)-SUM('Tax value roll forward'!G562:OFFSET('Tax value roll forward'!G562,0,Input!$W$7))","v":0},{"$f":"IF(A33taxstdlife=\"N/A\",\"n/a\",IF(J498=0,0,A33taxstdlife+I498-Input!$W$7))","v":"n/a"}]
[null,null,{"$f":"Asset33","v":"Business LV Metering"},null,{"$f":"SUM(E487:E498)","v":0},{"$f":"IF(E499=0,0,SUMPRODUCT(E487:E498,F487:F498)/E499)","v":0},null,null,null,{"$f":"SUM(J487:J498)","v":0},{"$f":"IF(J499=0,0,SUMPRODUCT(J487:J498,K487:K498)/J499)","v":0}]
[]
[null,{"$f":"Asset34","v":"Domestic LV Metering"}]
[null,null,"Opening RAB",null,{"$f":"A34value-SUM('Actual RAB roll forward'!H488:OFFSET('Actual RAB roll forward'!H488,0,Input!$W$7-1))","v":0},{"$f":"IF(A34remlife=\"N/A\",\"n/a\",IF(E502=0,0,A34remlife-Input!$W$7))","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A34taxvalue-SUM('Tax value roll forward'!G564:OFFSET('Tax value roll forward'!G564,0,Input!$W$7))","v":0},{"$f":"IF(A34taxremlife=\"N/A\",\"n/a\",IF(J502=0,0,A34taxremlife-Input!$W$7-1))","v":0}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$88,0,I503)-SUM('Tax value roll forward'!G566:OFFSET('Tax value roll forward'!G566,0,Input!$W$7))","v":0},{"$f":"IF(A34taxstdlife=\"N/A\",\"n/a\",IF(J503=0,0,A34taxstdlife+I503-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$45,0,D504-1)-SUM('Actual RAB roll forward'!H490:OFFSET('Actual RAB roll forward'!H490,0,Input!$W$7-1))","v":0},{"$f":"IF(A34stdlife=\"N/A\",\"n/a\",IF(E504=0,0,A34stdlife+D504-Input!$W$7))","v":"n/a"},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$88,0,I504)-SUM('Tax value roll forward'!G567:OFFSET('Tax value roll forward'!G567,0,Input!$W$7))","v":0},{"$f":"IF(A34taxstdlife=\"N/A\",\"n/a\",IF(J504=0,0,A34taxstdlife+I504-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$45,0,D505-1)-SUM('Actual RAB roll forward'!H491:OFFSET('Actual RAB roll forward'!H491,0,Input!$W$7-1))","v":0},{"$f":"IF(A34stdlife=\"N/A\",\"n/a\",IF(E505=0,0,A34stdlife+D505-Input!$W$7))","v":"n/a"},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$88,0,I505)-SUM('Tax value roll forward'!G568:OFFSET('Tax value roll forward'!G568,0,Input!$W$7))","v":0},{"$f":"IF(A34taxstdlife=\"N/A\",\"n/a\",IF(J505=0,0,A34taxstdlife+I505-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$45,0,D506-1)-SUM('Actual RAB roll forward'!H492:OFFSET('Actual RAB roll forward'!H492,0,Input!$W$7-1))","v":0},{"$f":"IF(A34stdlife=\"N/A\",\"n/a\",IF(E506=0,0,A34stdlife+D506-Input!$W$7))","v":"n/a"},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$88,0,I506)-SUM('Tax value roll forward'!G569:OFFSET('Tax value roll forward'!G569,0,Input!$W$7))","v":0},{"$f":"IF(A34taxstdlife=\"N/A\",\"n/a\",IF(J506=0,0,A34taxstdlife+I506-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$45,0,D507-1)-SUM('Actual RAB roll forward'!H493:OFFSET('Actual RAB roll forward'!H493,0,Input!$W$7-1))","v":0},{"$f":"IF(A34stdlife=\"N/A\",\"n/a\",IF(E507=0,0,A34stdlife+D507-Input!$W$7))","v":"n/a"},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$88,0,I507)-SUM('Tax value roll forward'!G570:OFFSET('Tax value roll forward'!G570,0,Input!$W$7))","v":0},{"$f":"IF(A34taxstdlife=\"N/A\",\"n/a\",IF(J507=0,0,A34taxstdlife+I507-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$45,0,D508-1)-SUM('Actual RAB roll forward'!H494:OFFSET('Actual RAB roll forward'!H494,0,Input!$W$7-1))","v":0},{"$f":"IF(A34stdlife=\"N/A\",\"n/a\",IF(E508=0,0,A34stdlife+D508-Input!$W$7))","v":"n/a"},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$88,0,I508)-SUM('Tax value roll forward'!G571:OFFSET('Tax value roll forward'!G571,0,Input!$W$7))","v":0},{"$f":"IF(A34taxstdlife=\"N/A\",\"n/a\",IF(J508=0,0,A34taxstdlife+I508-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$45,0,D509-1)-SUM('Actual RAB roll forward'!H495:OFFSET('Actual RAB roll forward'!H495,0,Input!$W$7-1))","v":0},{"$f":"IF(A34stdlife=\"N/A\",\"n/a\",IF(E509=0,0,A34stdlife+D509-Input!$W$7))","v":"n/a"},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$88,0,I509)-SUM('Tax value roll forward'!G572:OFFSET('Tax value roll forward'!G572,0,Input!$W$7))","v":0},{"$f":"IF(A34taxstdlife=\"N/A\",\"n/a\",IF(J509=0,0,A34taxstdlife+I509-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$45,0,D510-1)-SUM('Actual RAB roll forward'!H496:OFFSET('Actual RAB roll forward'!H496,0,Input!$W$7-1))","v":0},{"$f":"IF(A34stdlife=\"N/A\",\"n/a\",IF(E510=0,0,A34stdlife+D510-Input!$W$7))","v":"n/a"},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$88,0,I510)-SUM('Tax value roll forward'!G573:OFFSET('Tax value roll forward'!G573,0,Input!$W$7))","v":0},{"$f":"IF(A34taxstdlife=\"N/A\",\"n/a\",IF(J510=0,0,A34taxstdlife+I510-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$45,0,D511-1)-SUM('Actual RAB roll forward'!H497:OFFSET('Actual RAB roll forward'!H497,0,Input!$W$7-1))","v":0},{"$f":"IF(A34stdlife=\"N/A\",\"n/a\",IF(E511=0,0,A34stdlife+D511-Input!$W$7))","v":"n/a"},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$88,0,I511)-SUM('Tax value roll forward'!G574:OFFSET('Tax value roll forward'!G574,0,Input!$W$7))","v":0},{"$f":"IF(A34taxstdlife=\"N/A\",\"n/a\",IF(J511=0,0,A34taxstdlife+I511-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$45,0,D512-1)-SUM('Actual RAB roll forward'!H498:OFFSET('Actual RAB roll forward'!H498,0,Input!$W$7-1))","v":0},{"$f":"IF(A34stdlife=\"N/A\",\"n/a\",IF(E512=0,0,A34stdlife+D512-Input!$W$7))","v":"n/a"},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$88,0,I512)-SUM('Tax value roll forward'!G575:OFFSET('Tax value roll forward'!G575,0,Input!$W$7))","v":0},{"$f":"IF(A34taxstdlife=\"N/A\",\"n/a\",IF(J512=0,0,A34taxstdlife+I512-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$45,0,D513-1)-SUM('Actual RAB roll forward'!H499:OFFSET('Actual RAB roll forward'!H499,0,Input!$W$7-1))","v":0},{"$f":"IF(A34stdlife=\"N/A\",\"n/a\",IF(E513=0,0,A34stdlife+D513-Input!$W$7))","v":"n/a"},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$88,0,I513)-SUM('Tax value roll forward'!G576:OFFSET('Tax value roll forward'!G576,0,Input!$W$7))","v":0},{"$f":"IF(A34taxstdlife=\"N/A\",\"n/a\",IF(J513=0,0,A34taxstdlife+I513-Input!$W$7))","v":"n/a"}]
[null,null,{"$f":"Asset34","v":"Domestic LV Metering"},null,{"$f":"SUM(E502:E513)","v":0},{"$f":"IF(E514=0,0,SUMPRODUCT(E502:E513,F502:F513)/E514)","v":0},null,null,null,{"$f":"SUM(J502:J513)","v":0},{"$f":"IF(J514=0,0,SUMPRODUCT(J502:J513,K502:K513)/J514)","v":0}]
[]
[null,{"$f":"Asset35","v":"Off Peak Metering"}]
[null,null,"Opening RAB",null,{"$f":"A35value-SUM('Actual RAB roll forward'!H501:OFFSET('Actual RAB roll forward'!H501,0,Input!$W$7-1))","v":0},{"$f":"IF(A35remlife=\"N/A\",\"n/a\",IF(E517=0,0,A35remlife-Input!$W$7))","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A35taxvalue-SUM('Tax value roll forward'!G578:OFFSET('Tax value roll forward'!G578,0,Input!$W$7))","v":0},{"$f":"IF(A35taxremlife=\"N/A\",\"n/a\",IF(J517=0,0,A35taxremlife-Input!$W$7-1))","v":0}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$89,0,I518)-SUM('Tax value roll forward'!G580:OFFSET('Tax value roll forward'!G580,0,Input!$W$7))","v":0},{"$f":"IF(A35taxstdlife=\"N/A\",\"n/a\",IF(J518=0,0,A35taxstdlife+I518-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$46,0,D519-1)-SUM('Actual RAB roll forward'!H503:OFFSET('Actual RAB roll forward'!H503,0,Input!$W$7-1))","v":0},{"$f":"IF(A35stdlife=\"N/A\",\"n/a\",IF(E519=0,0,A35stdlife+D519-Input!$W$7))","v":"n/a"},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$89,0,I519)-SUM('Tax value roll forward'!G581:OFFSET('Tax value roll forward'!G581,0,Input!$W$7))","v":0},{"$f":"IF(A35taxstdlife=\"N/A\",\"n/a\",IF(J519=0,0,A35taxstdlife+I519-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$46,0,D520-1)-SUM('Actual RAB roll forward'!H504:OFFSET('Actual RAB roll forward'!H504,0,Input!$W$7-1))","v":0},{"$f":"IF(A35stdlife=\"N/A\",\"n/a\",IF(E520=0,0,A35stdlife+D520-Input!$W$7))","v":"n/a"},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$89,0,I520)-SUM('Tax value roll forward'!G582:OFFSET('Tax value roll forward'!G582,0,Input!$W$7))","v":0},{"$f":"IF(A35taxstdlife=\"N/A\",\"n/a\",IF(J520=0,0,A35taxstdlife+I520-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$46,0,D521-1)-SUM('Actual RAB roll forward'!H505:OFFSET('Actual RAB roll forward'!H505,0,Input!$W$7-1))","v":0},{"$f":"IF(A35stdlife=\"N/A\",\"n/a\",IF(E521=0,0,A35stdlife+D521-Input!$W$7))","v":"n/a"},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$89,0,I521)-SUM('Tax value roll forward'!G583:OFFSET('Tax value roll forward'!G583,0,Input!$W$7))","v":0},{"$f":"IF(A35taxstdlife=\"N/A\",\"n/a\",IF(J521=0,0,A35taxstdlife+I521-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$46,0,D522-1)-SUM('Actual RAB roll forward'!H506:OFFSET('Actual RAB roll forward'!H506,0,Input!$W$7-1))","v":0},{"$f":"IF(A35stdlife=\"N/A\",\"n/a\",IF(E522=0,0,A35stdlife+D522-Input!$W$7))","v":"n/a"},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$89,0,I522)-SUM('Tax value roll forward'!G584:OFFSET('Tax value roll forward'!G584,0,Input!$W$7))","v":0},{"$f":"IF(A35taxstdlife=\"N/A\",\"n/a\",IF(J522=0,0,A35taxstdlife+I522-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$46,0,D523-1)-SUM('Actual RAB roll forward'!H507:OFFSET('Actual RAB roll forward'!H507,0,Input!$W$7-1))","v":0},{"$f":"IF(A35stdlife=\"N/A\",\"n/a\",IF(E523=0,0,A35stdlife+D523-Input!$W$7))","v":"n/a"},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$89,0,I523)-SUM('Tax value roll forward'!G585:OFFSET('Tax value roll forward'!G585,0,Input!$W$7))","v":0},{"$f":"IF(A35taxstdlife=\"N/A\",\"n/a\",IF(J523=0,0,A35taxstdlife+I523-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$46,0,D524-1)-SUM('Actual RAB roll forward'!H508:OFFSET('Actual RAB roll forward'!H508,0,Input!$W$7-1))","v":0},{"$f":"IF(A35stdlife=\"N/A\",\"n/a\",IF(E524=0,0,A35stdlife+D524-Input!$W$7))","v":"n/a"},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$89,0,I524)-SUM('Tax value roll forward'!G586:OFFSET('Tax value roll forward'!G586,0,Input!$W$7))","v":0},{"$f":"IF(A35taxstdlife=\"N/A\",\"n/a\",IF(J524=0,0,A35taxstdlife+I524-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$46,0,D525-1)-SUM('Actual RAB roll forward'!H509:OFFSET('Actual RAB roll forward'!H509,0,Input!$W$7-1))","v":0},{"$f":"IF(A35stdlife=\"N/A\",\"n/a\",IF(E525=0,0,A35stdlife+D525-Input!$W$7))","v":"n/a"},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$89,0,I525)-SUM('Tax value roll forward'!G587:OFFSET('Tax value roll forward'!G587,0,Input!$W$7))","v":0},{"$f":"IF(A35taxstdlife=\"N/A\",\"n/a\",IF(J525=0,0,A35taxstdlife+I525-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$46,0,D526-1)-SUM('Actual RAB roll forward'!H510:OFFSET('Actual RAB roll forward'!H510,0,Input!$W$7-1))","v":0},{"$f":"IF(A35stdlife=\"N/A\",\"n/a\",IF(E526=0,0,A35stdlife+D526-Input!$W$7))","v":"n/a"},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$89,0,I526)-SUM('Tax value roll forward'!G588:OFFSET('Tax value roll forward'!G588,0,Input!$W$7))","v":0},{"$f":"IF(A35taxstdlife=\"N/A\",\"n/a\",IF(J526=0,0,A35taxstdlife+I526-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$46,0,D527-1)-SUM('Actual RAB roll forward'!H511:OFFSET('Actual RAB roll forward'!H511,0,Input!$W$7-1))","v":0},{"$f":"IF(A35stdlife=\"N/A\",\"n/a\",IF(E527=0,0,A35stdlife+D527-Input!$W$7))","v":"n/a"},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$89,0,I527)-SUM('Tax value roll forward'!G589:OFFSET('Tax value roll forward'!G589,0,Input!$W$7))","v":0},{"$f":"IF(A35taxstdlife=\"N/A\",\"n/a\",IF(J527=0,0,A35taxstdlife+I527-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$46,0,D528-1)-SUM('Actual RAB roll forward'!H512:OFFSET('Actual RAB roll forward'!H512,0,Input!$W$7-1))","v":0},{"$f":"IF(A35stdlife=\"N/A\",\"n/a\",IF(E528=0,0,A35stdlife+D528-Input!$W$7))","v":"n/a"},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$89,0,I528)-SUM('Tax value roll forward'!G590:OFFSET('Tax value roll forward'!G590,0,Input!$W$7))","v":0},{"$f":"IF(A35taxstdlife=\"N/A\",\"n/a\",IF(J528=0,0,A35taxstdlife+I528-Input!$W$7))","v":"n/a"}]
[null,null,{"$f":"Asset35","v":"Off Peak Metering"},null,{"$f":"SUM(E517:E528)","v":0},{"$f":"IF(E529=0,0,SUMPRODUCT(E517:E528,F517:F528)/E529)","v":0},null,null,null,{"$f":"SUM(J517:J528)","v":0},{"$f":"IF(J529=0,0,SUMPRODUCT(J517:J528,K517:K528)/J529)","v":0}]
[]
[null,{"$f":"Asset36","v":"Emergency Network Spares"}]
[null,null,"Opening RAB",null,{"$f":"A36value-SUM('Actual RAB roll forward'!H514:OFFSET('Actual RAB roll forward'!H514,0,Input!$W$7-1))","v":2.300353591312164},{"$f":"IF(A36remlife=\"N/A\",\"n/a\",IF(E532=0,0,A36remlife-Input!$W$7))","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A36taxvalue-SUM('Tax value roll forward'!G592:OFFSET('Tax value roll forward'!G592,0,Input!$W$7))","v":0},{"$f":"IF(A36taxremlife=\"N/A\",\"n/a\",IF(J532=0,0,A36taxremlife-Input!$W$7-1))","v":"n/a"}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$90,0,I533)-SUM('Tax value roll forward'!G594:OFFSET('Tax value roll forward'!G594,0,Input!$W$7))","v":0},{"$f":"IF(A36taxstdlife=\"N/A\",\"n/a\",IF(J533=0,0,A36taxstdlife+I533-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$47,0,D534-1)-SUM('Actual RAB roll forward'!H516:OFFSET('Actual RAB roll forward'!H516,0,Input!$W$7-1))","v":0},{"$f":"IF(A36stdlife=\"N/A\",\"n/a\",IF(E534=0,0,A36stdlife+D534-Input!$W$7))","v":"n/a"},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$90,0,I534)-SUM('Tax value roll forward'!G595:OFFSET('Tax value roll forward'!G595,0,Input!$W$7))","v":0},{"$f":"IF(A36taxstdlife=\"N/A\",\"n/a\",IF(J534=0,0,A36taxstdlife+I534-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$47,0,D535-1)-SUM('Actual RAB roll forward'!H517:OFFSET('Actual RAB roll forward'!H517,0,Input!$W$7-1))","v":0},{"$f":"IF(A36stdlife=\"N/A\",\"n/a\",IF(E535=0,0,A36stdlife+D535-Input!$W$7))","v":"n/a"},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$90,0,I535)-SUM('Tax value roll forward'!G596:OFFSET('Tax value roll forward'!G596,0,Input!$W$7))","v":0},{"$f":"IF(A36taxstdlife=\"N/A\",\"n/a\",IF(J535=0,0,A36taxstdlife+I535-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$47,0,D536-1)-SUM('Actual RAB roll forward'!H518:OFFSET('Actual RAB roll forward'!H518,0,Input!$W$7-1))","v":0},{"$f":"IF(A36stdlife=\"N/A\",\"n/a\",IF(E536=0,0,A36stdlife+D536-Input!$W$7))","v":"n/a"},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$90,0,I536)-SUM('Tax value roll forward'!G597:OFFSET('Tax value roll forward'!G597,0,Input!$W$7))","v":0},{"$f":"IF(A36taxstdlife=\"N/A\",\"n/a\",IF(J536=0,0,A36taxstdlife+I536-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$47,0,D537-1)-SUM('Actual RAB roll forward'!H519:OFFSET('Actual RAB roll forward'!H519,0,Input!$W$7-1))","v":0},{"$f":"IF(A36stdlife=\"N/A\",\"n/a\",IF(E537=0,0,A36stdlife+D537-Input!$W$7))","v":"n/a"},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$90,0,I537)-SUM('Tax value roll forward'!G598:OFFSET('Tax value roll forward'!G598,0,Input!$W$7))","v":0},{"$f":"IF(A36taxstdlife=\"N/A\",\"n/a\",IF(J537=0,0,A36taxstdlife+I537-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$47,0,D538-1)-SUM('Actual RAB roll forward'!H520:OFFSET('Actual RAB roll forward'!H520,0,Input!$W$7-1))","v":0},{"$f":"IF(A36stdlife=\"N/A\",\"n/a\",IF(E538=0,0,A36stdlife+D538-Input!$W$7))","v":"n/a"},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$90,0,I538)-SUM('Tax value roll forward'!G599:OFFSET('Tax value roll forward'!G599,0,Input!$W$7))","v":0},{"$f":"IF(A36taxstdlife=\"N/A\",\"n/a\",IF(J538=0,0,A36taxstdlife+I538-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$47,0,D539-1)-SUM('Actual RAB roll forward'!H521:OFFSET('Actual RAB roll forward'!H521,0,Input!$W$7-1))","v":0},{"$f":"IF(A36stdlife=\"N/A\",\"n/a\",IF(E539=0,0,A36stdlife+D539-Input!$W$7))","v":"n/a"},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$90,0,I539)-SUM('Tax value roll forward'!G600:OFFSET('Tax value roll forward'!G600,0,Input!$W$7))","v":0},{"$f":"IF(A36taxstdlife=\"N/A\",\"n/a\",IF(J539=0,0,A36taxstdlife+I539-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$47,0,D540-1)-SUM('Actual RAB roll forward'!H522:OFFSET('Actual RAB roll forward'!H522,0,Input!$W$7-1))","v":0},{"$f":"IF(A36stdlife=\"N/A\",\"n/a\",IF(E540=0,0,A36stdlife+D540-Input!$W$7))","v":"n/a"},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$90,0,I540)-SUM('Tax value roll forward'!G601:OFFSET('Tax value roll forward'!G601,0,Input!$W$7))","v":0},{"$f":"IF(A36taxstdlife=\"N/A\",\"n/a\",IF(J540=0,0,A36taxstdlife+I540-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$47,0,D541-1)-SUM('Actual RAB roll forward'!H523:OFFSET('Actual RAB roll forward'!H523,0,Input!$W$7-1))","v":0},{"$f":"IF(A36stdlife=\"N/A\",\"n/a\",IF(E541=0,0,A36stdlife+D541-Input!$W$7))","v":"n/a"},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$90,0,I541)-SUM('Tax value roll forward'!G602:OFFSET('Tax value roll forward'!G602,0,Input!$W$7))","v":0},{"$f":"IF(A36taxstdlife=\"N/A\",\"n/a\",IF(J541=0,0,A36taxstdlife+I541-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$47,0,D542-1)-SUM('Actual RAB roll forward'!H524:OFFSET('Actual RAB roll forward'!H524,0,Input!$W$7-1))","v":0},{"$f":"IF(A36stdlife=\"N/A\",\"n/a\",IF(E542=0,0,A36stdlife+D542-Input!$W$7))","v":"n/a"},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$90,0,I542)-SUM('Tax value roll forward'!G603:OFFSET('Tax value roll forward'!G603,0,Input!$W$7))","v":0},{"$f":"IF(A36taxstdlife=\"N/A\",\"n/a\",IF(J542=0,0,A36taxstdlife+I542-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$47,0,D543-1)-SUM('Actual RAB roll forward'!H525:OFFSET('Actual RAB roll forward'!H525,0,Input!$W$7-1))","v":0},{"$f":"IF(A36stdlife=\"N/A\",\"n/a\",IF(E543=0,0,A36stdlife+D543-Input!$W$7))","v":"n/a"},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$90,0,I543)-SUM('Tax value roll forward'!G604:OFFSET('Tax value roll forward'!G604,0,Input!$W$7))","v":0},{"$f":"IF(A36taxstdlife=\"N/A\",\"n/a\",IF(J543=0,0,A36taxstdlife+I543-Input!$W$7))","v":"n/a"}]
[null,null,{"$f":"Asset36","v":"Emergency Network Spares"},null,{"$f":"SUM(E532:E543)","v":2.300353591312164},{"$f":"IF(E544=0,0,SUMPRODUCT(E532:E543,F532:F543)/E544)","v":0},null,null,null,{"$f":"SUM(J532:J543)","v":0},{"$f":"IF(J544=0,0,SUMPRODUCT(J532:J543,K532:K543)/J544)","v":0}]
[]
[null,{"$f":"Asset37","v":"Motor Vehicles"}]
[null,null,"Opening RAB",null,{"$f":"A37value-SUM('Actual RAB roll forward'!H527:OFFSET('Actual RAB roll forward'!H527,0,Input!$W$7-1))","v":0},{"$f":"IF(A37remlife=\"N/A\",\"n/a\",IF(E547=0,0,A37remlife-Input!$W$7))","v":0},null,"Initial Asset Base",null,{"$f":"A37taxvalue-SUM('Tax value roll forward'!G606:OFFSET('Tax value roll forward'!G606,0,Input!$W$7))","v":0},{"$f":"IF(A37taxremlife=\"N/A\",\"n/a\",IF(J547=0,0,A37taxremlife-Input!$W$7-1))","v":0}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$91,0,I548)-SUM('Tax value roll forward'!G608:OFFSET('Tax value roll forward'!G608,0,Input!$W$7))","v":-1.0309287686429822},{"$f":"IF(A37taxstdlife=\"N/A\",\"n/a\",IF(J548=0,0,A37taxstdlife+I548-Input!$W$7))","v":4.2336424092627478}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$48,0,D549-1)-SUM('Actual RAB roll forward'!H529:OFFSET('Actual RAB roll forward'!H529,0,Input!$W$7-1))","v":0.9260184299149683},{"$f":"IF(A37stdlife=\"N/A\",\"n/a\",IF(E549=0,0,A37stdlife+D549-Input!$W$7))","v":2},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$91,0,I549)-SUM('Tax value roll forward'!G609:OFFSET('Tax value roll forward'!G609,0,Input!$W$7))","v":1.5609371403643904},{"$f":"IF(A37taxstdlife=\"N/A\",\"n/a\",IF(J549=0,0,A37taxstdlife+I549-Input!$W$7))","v":5.2336424092627478}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$48,0,D550-1)-SUM('Actual RAB roll forward'!H530:OFFSET('Actual RAB roll forward'!H530,0,Input!$W$7-1))","v":1.9459159656971772},{"$f":"IF(A37stdlife=\"N/A\",\"n/a\",IF(E550=0,0,A37stdlife+D550-Input!$W$7))","v":3},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$91,0,I550)-SUM('Tax value roll forward'!G610:OFFSET('Tax value roll forward'!G610,0,Input!$W$7))","v":2.6642061180332379},{"$f":"IF(A37taxstdlife=\"N/A\",\"n/a\",IF(J550=0,0,A37taxstdlife+I550-Input!$W$7))","v":6.2336424092627478}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$48,0,D551-1)-SUM('Actual RAB roll forward'!H531:OFFSET('Actual RAB roll forward'!H531,0,Input!$W$7-1))","v":0.92717667218694833},{"$f":"IF(A37stdlife=\"N/A\",\"n/a\",IF(E551=0,0,A37stdlife+D551-Input!$W$7))","v":4},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$91,0,I551)-SUM('Tax value roll forward'!G611:OFFSET('Tax value roll forward'!G611,0,Input!$W$7))","v":1.1461153005162104},{"$f":"IF(A37taxstdlife=\"N/A\",\"n/a\",IF(J551=0,0,A37taxstdlife+I551-Input!$W$7))","v":7.2336424092627478}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$48,0,D552-1)-SUM('Actual RAB roll forward'!H532:OFFSET('Actual RAB roll forward'!H532,0,Input!$W$7-1))","v":1.5089242581927897},{"$f":"IF(A37stdlife=\"N/A\",\"n/a\",IF(E552=0,0,A37stdlife+D552-Input!$W$7))","v":5},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$91,0,I552)-SUM('Tax value roll forward'!G612:OFFSET('Tax value roll forward'!G612,0,Input!$W$7))","v":1.7211795044545335},{"$f":"IF(A37taxstdlife=\"N/A\",\"n/a\",IF(J552=0,0,A37taxstdlife+I552-Input!$W$7))","v":8.2336424092627478}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$48,0,D553-1)-SUM('Actual RAB roll forward'!H533:OFFSET('Actual RAB roll forward'!H533,0,Input!$W$7-1))","v":1.5350411394717667},{"$f":"IF(A37stdlife=\"N/A\",\"n/a\",IF(E553=0,0,A37stdlife+D553-Input!$W$7))","v":6},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$91,0,I553)-SUM('Tax value roll forward'!G613:OFFSET('Tax value roll forward'!G613,0,Input!$W$7))","v":1.6511824052321598},{"$f":"IF(A37taxstdlife=\"N/A\",\"n/a\",IF(J553=0,0,A37taxstdlife+I553-Input!$W$7))","v":9.2336424092627478}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$48,0,D554-1)-SUM('Actual RAB roll forward'!H534:OFFSET('Actual RAB roll forward'!H534,0,Input!$W$7-1))","v":0},{"$f":"IF(A37stdlife=\"N/A\",\"n/a\",IF(E554=0,0,A37stdlife+D554-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$91,0,I554)-SUM('Tax value roll forward'!G614:OFFSET('Tax value roll forward'!G614,0,Input!$W$7))","v":0},{"$f":"IF(A37taxstdlife=\"N/A\",\"n/a\",IF(J554=0,0,A37taxstdlife+I554-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$48,0,D555-1)-SUM('Actual RAB roll forward'!H535:OFFSET('Actual RAB roll forward'!H535,0,Input!$W$7-1))","v":0},{"$f":"IF(A37stdlife=\"N/A\",\"n/a\",IF(E555=0,0,A37stdlife+D555-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$91,0,I555)-SUM('Tax value roll forward'!G615:OFFSET('Tax value roll forward'!G615,0,Input!$W$7))","v":0},{"$f":"IF(A37taxstdlife=\"N/A\",\"n/a\",IF(J555=0,0,A37taxstdlife+I555-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$48,0,D556-1)-SUM('Actual RAB roll forward'!H536:OFFSET('Actual RAB roll forward'!H536,0,Input!$W$7-1))","v":0},{"$f":"IF(A37stdlife=\"N/A\",\"n/a\",IF(E556=0,0,A37stdlife+D556-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$91,0,I556)-SUM('Tax value roll forward'!G616:OFFSET('Tax value roll forward'!G616,0,Input!$W$7))","v":0},{"$f":"IF(A37taxstdlife=\"N/A\",\"n/a\",IF(J556=0,0,A37taxstdlife+I556-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$48,0,D557-1)-SUM('Actual RAB roll forward'!H537:OFFSET('Actual RAB roll forward'!H537,0,Input!$W$7-1))","v":0},{"$f":"IF(A37stdlife=\"N/A\",\"n/a\",IF(E557=0,0,A37stdlife+D557-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$91,0,I557)-SUM('Tax value roll forward'!G617:OFFSET('Tax value roll forward'!G617,0,Input!$W$7))","v":0},{"$f":"IF(A37taxstdlife=\"N/A\",\"n/a\",IF(J557=0,0,A37taxstdlife+I557-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$48,0,D558-1)-SUM('Actual RAB roll forward'!H538:OFFSET('Actual RAB roll forward'!H538,0,Input!$W$7-1))","v":0},{"$f":"IF(A37stdlife=\"N/A\",\"n/a\",IF(E558=0,0,A37stdlife+D558-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$91,0,I558)-SUM('Tax value roll forward'!G618:OFFSET('Tax value roll forward'!G618,0,Input!$W$7))","v":0},{"$f":"IF(A37taxstdlife=\"N/A\",\"n/a\",IF(J558=0,0,A37taxstdlife+I558-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset37","v":"Motor Vehicles"},null,{"$f":"SUM(E547:E558)","v":6.8430764654636498},{"$f":"IF(E559=0,0,SUMPRODUCT(E547:E558,F547:F558)/E559)","v":4.1141378027194513},null,null,null,{"$f":"SUM(J547:J558)","v":7.7126916999575492},{"$f":"IF(J559=0,0,SUMPRODUCT(J547:J558,K547:K558)/J559)","v":7.5357743124605125}]
[]
[null,{"$f":"Asset38","v":"Minor Assets"}]
[null,null,"Opening RAB",null,{"$f":"A38value-SUM('Actual RAB roll forward'!H540:OFFSET('Actual RAB roll forward'!H540,0,Input!$W$7-1))","v":0},{"$f":"IF(A38remlife=\"N/A\",\"n/a\",IF(E562=0,0,A38remlife-Input!$W$7))","v":0},null,"Initial Asset Base",null,{"$f":"A38taxvalue-SUM('Tax value roll forward'!G620:OFFSET('Tax value roll forward'!G620,0,Input!$W$7))","v":0},{"$f":"IF(A38taxremlife=\"N/A\",\"n/a\",IF(J562=0,0,A38taxremlife-Input!$W$7-1))","v":0}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$92,0,I563)-SUM('Tax value roll forward'!G622:OFFSET('Tax value roll forward'!G622,0,Input!$W$7))","v":0.10929907106131376},{"$f":"IF(A38taxstdlife=\"N/A\",\"n/a\",IF(J563=0,0,A38taxstdlife+I563-Input!$W$7))","v":0.21842086607049538}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$49,0,D564-1)-SUM('Actual RAB roll forward'!H542:OFFSET('Actual RAB roll forward'!H542,0,Input!$W$7-1))","v":1.4628663342510242},{"$f":"IF(A38stdlife=\"N/A\",\"n/a\",IF(E564=0,0,A38stdlife+D564-Input!$W$7))","v":1},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$92,0,I564)-SUM('Tax value roll forward'!G623:OFFSET('Tax value roll forward'!G623,0,Input!$W$7))","v":1.6929588827801743},{"$f":"IF(A38taxstdlife=\"N/A\",\"n/a\",IF(J564=0,0,A38taxstdlife+I564-Input!$W$7))","v":1.2184208660704954}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$49,0,D565-1)-SUM('Actual RAB roll forward'!H543:OFFSET('Actual RAB roll forward'!H543,0,Input!$W$7-1))","v":3.2217488000645478},{"$f":"IF(A38stdlife=\"N/A\",\"n/a\",IF(E565=0,0,A38stdlife+D565-Input!$W$7))","v":2},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$92,0,I565)-SUM('Tax value roll forward'!G624:OFFSET('Tax value roll forward'!G624,0,Input!$W$7))","v":3.4720137301500937},{"$f":"IF(A38taxstdlife=\"N/A\",\"n/a\",IF(J565=0,0,A38taxstdlife+I565-Input!$W$7))","v":2.2184208660704954}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$49,0,D566-1)-SUM('Actual RAB roll forward'!H544:OFFSET('Actual RAB roll forward'!H544,0,Input!$W$7-1))","v":5.6592633269275536},{"$f":"IF(A38stdlife=\"N/A\",\"n/a\",IF(E566=0,0,A38stdlife+D566-Input!$W$7))","v":3},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$92,0,I566)-SUM('Tax value roll forward'!G625:OFFSET('Tax value roll forward'!G625,0,Input!$W$7))","v":6.1193170602196645},{"$f":"IF(A38taxstdlife=\"N/A\",\"n/a\",IF(J566=0,0,A38taxstdlife+I566-Input!$W$7))","v":3.2184208660704954}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$49,0,D567-1)-SUM('Actual RAB roll forward'!H545:OFFSET('Actual RAB roll forward'!H545,0,Input!$W$7-1))","v":5.249065574029415},{"$f":"IF(A38stdlife=\"N/A\",\"n/a\",IF(E567=0,0,A38stdlife+D567-Input!$W$7))","v":4},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$92,0,I567)-SUM('Tax value roll forward'!G626:OFFSET('Tax value roll forward'!G626,0,Input!$W$7))","v":5.654072138870796},{"$f":"IF(A38taxstdlife=\"N/A\",\"n/a\",IF(J567=0,0,A38taxstdlife+I567-Input!$W$7))","v":4.2184208660704954}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$49,0,D568-1)-SUM('Actual RAB roll forward'!H546:OFFSET('Actual RAB roll forward'!H546,0,Input!$W$7-1))","v":14.605417822892292},{"$f":"IF(A38stdlife=\"N/A\",\"n/a\",IF(E568=0,0,A38stdlife+D568-Input!$W$7))","v":5},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$92,0,I568)-SUM('Tax value roll forward'!G627:OFFSET('Tax value roll forward'!G627,0,Input!$W$7))","v":15.710464241057888},{"$f":"IF(A38taxstdlife=\"N/A\",\"n/a\",IF(J568=0,0,A38taxstdlife+I568-Input!$W$7))","v":5.2184208660704954}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$49,0,D569-1)-SUM('Actual RAB roll forward'!H547:OFFSET('Actual RAB roll forward'!H547,0,Input!$W$7-1))","v":0},{"$f":"IF(A38stdlife=\"N/A\",\"n/a\",IF(E569=0,0,A38stdlife+D569-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$92,0,I569)-SUM('Tax value roll forward'!G628:OFFSET('Tax value roll forward'!G628,0,Input!$W$7))","v":0},{"$f":"IF(A38taxstdlife=\"N/A\",\"n/a\",IF(J569=0,0,A38taxstdlife+I569-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$49,0,D570-1)-SUM('Actual RAB roll forward'!H548:OFFSET('Actual RAB roll forward'!H548,0,Input!$W$7-1))","v":0},{"$f":"IF(A38stdlife=\"N/A\",\"n/a\",IF(E570=0,0,A38stdlife+D570-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$92,0,I570)-SUM('Tax value roll forward'!G629:OFFSET('Tax value roll forward'!G629,0,Input!$W$7))","v":0},{"$f":"IF(A38taxstdlife=\"N/A\",\"n/a\",IF(J570=0,0,A38taxstdlife+I570-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$49,0,D571-1)-SUM('Actual RAB roll forward'!H549:OFFSET('Actual RAB roll forward'!H549,0,Input!$W$7-1))","v":0},{"$f":"IF(A38stdlife=\"N/A\",\"n/a\",IF(E571=0,0,A38stdlife+D571-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$92,0,I571)-SUM('Tax value roll forward'!G630:OFFSET('Tax value roll forward'!G630,0,Input!$W$7))","v":0},{"$f":"IF(A38taxstdlife=\"N/A\",\"n/a\",IF(J571=0,0,A38taxstdlife+I571-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$49,0,D572-1)-SUM('Actual RAB roll forward'!H550:OFFSET('Actual RAB roll forward'!H550,0,Input!$W$7-1))","v":0},{"$f":"IF(A38stdlife=\"N/A\",\"n/a\",IF(E572=0,0,A38stdlife+D572-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$92,0,I572)-SUM('Tax value roll forward'!G631:OFFSET('Tax value roll forward'!G631,0,Input!$W$7))","v":0},{"$f":"IF(A38taxstdlife=\"N/A\",\"n/a\",IF(J572=0,0,A38taxstdlife+I572-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$49,0,D573-1)-SUM('Actual RAB roll forward'!H551:OFFSET('Actual RAB roll forward'!H551,0,Input!$W$7-1))","v":0},{"$f":"IF(A38stdlife=\"N/A\",\"n/a\",IF(E573=0,0,A38stdlife+D573-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$92,0,I573)-SUM('Tax value roll forward'!G632:OFFSET('Tax value roll forward'!G632,0,Input!$W$7))","v":0},{"$f":"IF(A38taxstdlife=\"N/A\",\"n/a\",IF(J573=0,0,A38taxstdlife+I573-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset38","v":"Minor Assets"},null,{"$f":"SUM(E562:E573)","v":30.198361858164834},{"$f":"IF(E574=0,0,SUMPRODUCT(E562:E573,F562:F573)/E574)","v":3.9375481982838907},null,null,null,{"$f":"SUM(J562:J573)","v":32.75812512413993},{"$f":"IF(J574=0,0,SUMPRODUCT(J562:J573,K562:K573)/J574)","v":4.1308409694440682}]
[]
[null,{"$f":"Asset39","v":"Non-System Property"}]
[null,null,"Opening RAB",null,{"$f":"A39value-SUM('Actual RAB roll forward'!H553:OFFSET('Actual RAB roll forward'!H553,0,Input!$W$7-1))","v":13.208463340878545},{"$f":"IF(A39remlife=\"N/A\",\"n/a\",IF(E577=0,0,A39remlife-Input!$W$7))","v":12.016347846397277},null,"Initial Asset Base",null,{"$f":"A39taxvalue-SUM('Tax value roll forward'!G634:OFFSET('Tax value roll forward'!G634,0,Input!$W$7))","v":23.019654699893145},{"$f":"IF(A39taxremlife=\"N/A\",\"n/a\",IF(J577=0,0,A39taxremlife-Input!$W$7-1))","v":16.157318583839505}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$93,0,I578)-SUM('Tax value roll forward'!G636:OFFSET('Tax value roll forward'!G636,0,Input!$W$7))","v":4.0545392465183561},{"$f":"IF(A39taxstdlife=\"N/A\",\"n/a\",IF(J578=0,0,A39taxstdlife+I578-Input!$W$7))","v":29.544680908019338}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$50,0,D579-1)-SUM('Actual RAB roll forward'!H555:OFFSET('Actual RAB roll forward'!H555,0,Input!$W$7-1))","v":-1.8754035860948601},{"$f":"IF(A39stdlife=\"N/A\",\"n/a\",IF(E579=0,0,A39stdlife+D579-Input!$W$7))","v":36},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$93,0,I579)-SUM('Tax value roll forward'!G637:OFFSET('Tax value roll forward'!G637,0,Input!$W$7))","v":-1.826502095014368},{"$f":"IF(A39taxstdlife=\"N/A\",\"n/a\",IF(J579=0,0,A39taxstdlife+I579-Input!$W$7))","v":30.544680908019338}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$50,0,D580-1)-SUM('Actual RAB roll forward'!H556:OFFSET('Actual RAB roll forward'!H556,0,Input!$W$7-1))","v":-0.9250252572130705},{"$f":"IF(A39stdlife=\"N/A\",\"n/a\",IF(E580=0,0,A39stdlife+D580-Input!$W$7))","v":37},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$93,0,I580)-SUM('Tax value roll forward'!G638:OFFSET('Tax value roll forward'!G638,0,Input!$W$7))","v":-0.92598024590026784},{"$f":"IF(A39taxstdlife=\"N/A\",\"n/a\",IF(J580=0,0,A39taxstdlife+I580-Input!$W$7))","v":31.544680908019338}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$50,0,D581-1)-SUM('Actual RAB roll forward'!H557:OFFSET('Actual RAB roll forward'!H557,0,Input!$W$7-1))","v":0},{"$f":"IF(A39stdlife=\"N/A\",\"n/a\",IF(E581=0,0,A39stdlife+D581-Input!$W$7))","v":0},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$93,0,I581)-SUM('Tax value roll forward'!G639:OFFSET('Tax value roll forward'!G639,0,Input!$W$7))","v":0},{"$f":"IF(A39taxstdlife=\"N/A\",\"n/a\",IF(J581=0,0,A39taxstdlife+I581-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$50,0,D582-1)-SUM('Actual RAB roll forward'!H558:OFFSET('Actual RAB roll forward'!H558,0,Input!$W$7-1))","v":0},{"$f":"IF(A39stdlife=\"N/A\",\"n/a\",IF(E582=0,0,A39stdlife+D582-Input!$W$7))","v":0},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$93,0,I582)-SUM('Tax value roll forward'!G640:OFFSET('Tax value roll forward'!G640,0,Input!$W$7))","v":0},{"$f":"IF(A39taxstdlife=\"N/A\",\"n/a\",IF(J582=0,0,A39taxstdlife+I582-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$50,0,D583-1)-SUM('Actual RAB roll forward'!H559:OFFSET('Actual RAB roll forward'!H559,0,Input!$W$7-1))","v":1.3406670839413697},{"$f":"IF(A39stdlife=\"N/A\",\"n/a\",IF(E583=0,0,A39stdlife+D583-Input!$W$7))","v":40},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$93,0,I583)-SUM('Tax value roll forward'!G641:OFFSET('Tax value roll forward'!G641,0,Input!$W$7))","v":1.4421020019304909},{"$f":"IF(A39taxstdlife=\"N/A\",\"n/a\",IF(J583=0,0,A39taxstdlife+I583-Input!$W$7))","v":34.544680908019338}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$50,0,D584-1)-SUM('Actual RAB roll forward'!H560:OFFSET('Actual RAB roll forward'!H560,0,Input!$W$7-1))","v":0},{"$f":"IF(A39stdlife=\"N/A\",\"n/a\",IF(E584=0,0,A39stdlife+D584-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$93,0,I584)-SUM('Tax value roll forward'!G642:OFFSET('Tax value roll forward'!G642,0,Input!$W$7))","v":0},{"$f":"IF(A39taxstdlife=\"N/A\",\"n/a\",IF(J584=0,0,A39taxstdlife+I584-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$50,0,D585-1)-SUM('Actual RAB roll forward'!H561:OFFSET('Actual RAB roll forward'!H561,0,Input!$W$7-1))","v":0},{"$f":"IF(A39stdlife=\"N/A\",\"n/a\",IF(E585=0,0,A39stdlife+D585-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$93,0,I585)-SUM('Tax value roll forward'!G643:OFFSET('Tax value roll forward'!G643,0,Input!$W$7))","v":0},{"$f":"IF(A39taxstdlife=\"N/A\",\"n/a\",IF(J585=0,0,A39taxstdlife+I585-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$50,0,D586-1)-SUM('Actual RAB roll forward'!H562:OFFSET('Actual RAB roll forward'!H562,0,Input!$W$7-1))","v":0},{"$f":"IF(A39stdlife=\"N/A\",\"n/a\",IF(E586=0,0,A39stdlife+D586-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$93,0,I586)-SUM('Tax value roll forward'!G644:OFFSET('Tax value roll forward'!G644,0,Input!$W$7))","v":0},{"$f":"IF(A39taxstdlife=\"N/A\",\"n/a\",IF(J586=0,0,A39taxstdlife+I586-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$50,0,D587-1)-SUM('Actual RAB roll forward'!H563:OFFSET('Actual RAB roll forward'!H563,0,Input!$W$7-1))","v":0},{"$f":"IF(A39stdlife=\"N/A\",\"n/a\",IF(E587=0,0,A39stdlife+D587-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$93,0,I587)-SUM('Tax value roll forward'!G645:OFFSET('Tax value roll forward'!G645,0,Input!$W$7))","v":0},{"$f":"IF(A39taxstdlife=\"N/A\",\"n/a\",IF(J587=0,0,A39taxstdlife+I587-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$50,0,D588-1)-SUM('Actual RAB roll forward'!H564:OFFSET('Actual RAB roll forward'!H564,0,Input!$W$7-1))","v":0},{"$f":"IF(A39stdlife=\"N/A\",\"n/a\",IF(E588=0,0,A39stdlife+D588-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$93,0,I588)-SUM('Tax value roll forward'!G646:OFFSET('Tax value roll forward'!G646,0,Input!$W$7))","v":0},{"$f":"IF(A39taxstdlife=\"N/A\",\"n/a\",IF(J588=0,0,A39taxstdlife+I588-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset39","v":"Non-System Property"},null,{"$f":"SUM(E577:E588)","v":11.748701581511984},{"$f":"IF(E589=0,0,SUMPRODUCT(E577:E588,F577:F588)/E589)","v":9.4141219771713249},null,null,null,{"$f":"SUM(J577:J588)","v":25.763813607427355},{"$f":"IF(J589=0,0,SUMPRODUCT(J577:J588,K577:K588)/J589)","v":17.720328532860194}]
[]
[null,{"$f":"Asset40","v":"Spare Parts"}]
[null,null,"Opening RAB",null,{"$f":"A40value-SUM('Actual RAB roll forward'!H566:OFFSET('Actual RAB roll forward'!H566,0,Input!$W$7-1))","v":10.864500117468292},{"$f":"IF(A40remlife=\"N/A\",\"n/a\",IF(E592=0,0,A40remlife-Input!$W$7))","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A40taxvalue-SUM('Tax value roll forward'!G648:OFFSET('Tax value roll forward'!G648,0,Input!$W$7))","v":3.9916581026142315},{"$f":"IF(A40taxremlife=\"N/A\",\"n/a\",IF(J592=0,0,A40taxremlife-Input!$W$7-1))","v":"n/a"}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$94,0,I593)-SUM('Tax value roll forward'!G650:OFFSET('Tax value roll forward'!G650,0,Input!$W$7))","v":-3.1761424256548487},{"$f":"IF(A40taxstdlife=\"N/A\",\"n/a\",IF(J593=0,0,A40taxstdlife+I593-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$51,0,D594-1)-SUM('Actual RAB roll forward'!H568:OFFSET('Actual RAB roll forward'!H568,0,Input!$W$7-1))","v":0},{"$f":"IF(A40stdlife=\"N/A\",\"n/a\",IF(E594=0,0,A40stdlife+D594-Input!$W$7))","v":"n/a"},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$94,0,I594)-SUM('Tax value roll forward'!G651:OFFSET('Tax value roll forward'!G651,0,Input!$W$7))","v":0},{"$f":"IF(A40taxstdlife=\"N/A\",\"n/a\",IF(J594=0,0,A40taxstdlife+I594-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$51,0,D595-1)-SUM('Actual RAB roll forward'!H569:OFFSET('Actual RAB roll forward'!H569,0,Input!$W$7-1))","v":0},{"$f":"IF(A40stdlife=\"N/A\",\"n/a\",IF(E595=0,0,A40stdlife+D595-Input!$W$7))","v":"n/a"},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$94,0,I595)-SUM('Tax value roll forward'!G652:OFFSET('Tax value roll forward'!G652,0,Input!$W$7))","v":0},{"$f":"IF(A40taxstdlife=\"N/A\",\"n/a\",IF(J595=0,0,A40taxstdlife+I595-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$51,0,D596-1)-SUM('Actual RAB roll forward'!H570:OFFSET('Actual RAB roll forward'!H570,0,Input!$W$7-1))","v":0},{"$f":"IF(A40stdlife=\"N/A\",\"n/a\",IF(E596=0,0,A40stdlife+D596-Input!$W$7))","v":"n/a"},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$94,0,I596)-SUM('Tax value roll forward'!G653:OFFSET('Tax value roll forward'!G653,0,Input!$W$7))","v":0},{"$f":"IF(A40taxstdlife=\"N/A\",\"n/a\",IF(J596=0,0,A40taxstdlife+I596-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$51,0,D597-1)-SUM('Actual RAB roll forward'!H571:OFFSET('Actual RAB roll forward'!H571,0,Input!$W$7-1))","v":0},{"$f":"IF(A40stdlife=\"N/A\",\"n/a\",IF(E597=0,0,A40stdlife+D597-Input!$W$7))","v":"n/a"},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$94,0,I597)-SUM('Tax value roll forward'!G654:OFFSET('Tax value roll forward'!G654,0,Input!$W$7))","v":0},{"$f":"IF(A40taxstdlife=\"N/A\",\"n/a\",IF(J597=0,0,A40taxstdlife+I597-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$51,0,D598-1)-SUM('Actual RAB roll forward'!H572:OFFSET('Actual RAB roll forward'!H572,0,Input!$W$7-1))","v":0},{"$f":"IF(A40stdlife=\"N/A\",\"n/a\",IF(E598=0,0,A40stdlife+D598-Input!$W$7))","v":"n/a"},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$94,0,I598)-SUM('Tax value roll forward'!G655:OFFSET('Tax value roll forward'!G655,0,Input!$W$7))","v":0},{"$f":"IF(A40taxstdlife=\"N/A\",\"n/a\",IF(J598=0,0,A40taxstdlife+I598-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$51,0,D599-1)-SUM('Actual RAB roll forward'!H573:OFFSET('Actual RAB roll forward'!H573,0,Input!$W$7-1))","v":0},{"$f":"IF(A40stdlife=\"N/A\",\"n/a\",IF(E599=0,0,A40stdlife+D599-Input!$W$7))","v":"n/a"},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$94,0,I599)-SUM('Tax value roll forward'!G656:OFFSET('Tax value roll forward'!G656,0,Input!$W$7))","v":0},{"$f":"IF(A40taxstdlife=\"N/A\",\"n/a\",IF(J599=0,0,A40taxstdlife+I599-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$51,0,D600-1)-SUM('Actual RAB roll forward'!H574:OFFSET('Actual RAB roll forward'!H574,0,Input!$W$7-1))","v":0},{"$f":"IF(A40stdlife=\"N/A\",\"n/a\",IF(E600=0,0,A40stdlife+D600-Input!$W$7))","v":"n/a"},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$94,0,I600)-SUM('Tax value roll forward'!G657:OFFSET('Tax value roll forward'!G657,0,Input!$W$7))","v":0},{"$f":"IF(A40taxstdlife=\"N/A\",\"n/a\",IF(J600=0,0,A40taxstdlife+I600-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$51,0,D601-1)-SUM('Actual RAB roll forward'!H575:OFFSET('Actual RAB roll forward'!H575,0,Input!$W$7-1))","v":0},{"$f":"IF(A40stdlife=\"N/A\",\"n/a\",IF(E601=0,0,A40stdlife+D601-Input!$W$7))","v":"n/a"},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$94,0,I601)-SUM('Tax value roll forward'!G658:OFFSET('Tax value roll forward'!G658,0,Input!$W$7))","v":0},{"$f":"IF(A40taxstdlife=\"N/A\",\"n/a\",IF(J601=0,0,A40taxstdlife+I601-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$51,0,D602-1)-SUM('Actual RAB roll forward'!H576:OFFSET('Actual RAB roll forward'!H576,0,Input!$W$7-1))","v":0},{"$f":"IF(A40stdlife=\"N/A\",\"n/a\",IF(E602=0,0,A40stdlife+D602-Input!$W$7))","v":"n/a"},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$94,0,I602)-SUM('Tax value roll forward'!G659:OFFSET('Tax value roll forward'!G659,0,Input!$W$7))","v":0},{"$f":"IF(A40taxstdlife=\"N/A\",\"n/a\",IF(J602=0,0,A40taxstdlife+I602-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$51,0,D603-1)-SUM('Actual RAB roll forward'!H577:OFFSET('Actual RAB roll forward'!H577,0,Input!$W$7-1))","v":0},{"$f":"IF(A40stdlife=\"N/A\",\"n/a\",IF(E603=0,0,A40stdlife+D603-Input!$W$7))","v":"n/a"},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$94,0,I603)-SUM('Tax value roll forward'!G660:OFFSET('Tax value roll forward'!G660,0,Input!$W$7))","v":0},{"$f":"IF(A40taxstdlife=\"N/A\",\"n/a\",IF(J603=0,0,A40taxstdlife+I603-Input!$W$7))","v":"n/a"}]
[null,null,{"$f":"Asset40","v":"Spare Parts"},null,{"$f":"SUM(E592:E603)","v":10.864500117468292},{"$f":"IF(E604=0,0,SUMPRODUCT(E592:E603,F592:F603)/E604)","v":0},null,null,null,{"$f":"SUM(J592:J603)","v":0.81551567695938276},{"$f":"IF(J604=0,0,SUMPRODUCT(J592:J603,K592:K603)/J604)","v":0}]
[]
[null,{"$f":"Asset41","v":"NEM Assets"}]
[null,null,"Opening RAB",null,{"$f":"A41value-SUM('Actual RAB roll forward'!H579:OFFSET('Actual RAB roll forward'!H579,0,Input!$W$7-1))","v":0},{"$f":"IF(A41remlife=\"N/A\",\"n/a\",IF(E607=0,0,A41remlife-Input!$W$7))","v":0},null,"Initial Asset Base",null,{"$f":"A41taxvalue-SUM('Tax value roll forward'!G662:OFFSET('Tax value roll forward'!G662,0,Input!$W$7))","v":0},{"$f":"IF(A41taxremlife=\"N/A\",\"n/a\",IF(J607=0,0,A41taxremlife-Input!$W$7-1))","v":0}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$95,0,I608)-SUM('Tax value roll forward'!G664:OFFSET('Tax value roll forward'!G664,0,Input!$W$7))","v":0},{"$f":"IF(A41taxstdlife=\"N/A\",\"n/a\",IF(J608=0,0,A41taxstdlife+I608-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$52,0,D609-1)-SUM('Actual RAB roll forward'!H581:OFFSET('Actual RAB roll forward'!H581,0,Input!$W$7-1))","v":1.8692676316742887},{"$f":"IF(A41stdlife=\"N/A\",\"n/a\",IF(E609=0,0,A41stdlife+D609-Input!$W$7))","v":1},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$95,0,I609)-SUM('Tax value roll forward'!G665:OFFSET('Tax value roll forward'!G665,0,Input!$W$7))","v":0},{"$f":"IF(A41taxstdlife=\"N/A\",\"n/a\",IF(J609=0,0,A41taxstdlife+I609-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$52,0,D610-1)-SUM('Actual RAB roll forward'!H582:OFFSET('Actual RAB roll forward'!H582,0,Input!$W$7-1))","v":5.5144324779538465},{"$f":"IF(A41stdlife=\"N/A\",\"n/a\",IF(E610=0,0,A41stdlife+D610-Input!$W$7))","v":2},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$95,0,I610)-SUM('Tax value roll forward'!G666:OFFSET('Tax value roll forward'!G666,0,Input!$W$7))","v":0.11121746117426667},{"$f":"IF(A41taxstdlife=\"N/A\",\"n/a\",IF(J610=0,0,A41taxstdlife+I610-Input!$W$7))","v":2.4058995671925487E-2}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$52,0,D611-1)-SUM('Actual RAB roll forward'!H583:OFFSET('Actual RAB roll forward'!H583,0,Input!$W$7-1))","v":0},{"$f":"IF(A41stdlife=\"N/A\",\"n/a\",IF(E611=0,0,A41stdlife+D611-Input!$W$7))","v":0},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$95,0,I611)-SUM('Tax value roll forward'!G667:OFFSET('Tax value roll forward'!G667,0,Input!$W$7))","v":0},{"$f":"IF(A41taxstdlife=\"N/A\",\"n/a\",IF(J611=0,0,A41taxstdlife+I611-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$52,0,D612-1)-SUM('Actual RAB roll forward'!H584:OFFSET('Actual RAB roll forward'!H584,0,Input!$W$7-1))","v":0},{"$f":"IF(A41stdlife=\"N/A\",\"n/a\",IF(E612=0,0,A41stdlife+D612-Input!$W$7))","v":0},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$95,0,I612)-SUM('Tax value roll forward'!G668:OFFSET('Tax value roll forward'!G668,0,Input!$W$7))","v":0},{"$f":"IF(A41taxstdlife=\"N/A\",\"n/a\",IF(J612=0,0,A41taxstdlife+I612-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$52,0,D613-1)-SUM('Actual RAB roll forward'!H585:OFFSET('Actual RAB roll forward'!H585,0,Input!$W$7-1))","v":0},{"$f":"IF(A41stdlife=\"N/A\",\"n/a\",IF(E613=0,0,A41stdlife+D613-Input!$W$7))","v":0},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$95,0,I613)-SUM('Tax value roll forward'!G669:OFFSET('Tax value roll forward'!G669,0,Input!$W$7))","v":0},{"$f":"IF(A41taxstdlife=\"N/A\",\"n/a\",IF(J613=0,0,A41taxstdlife+I613-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$52,0,D614-1)-SUM('Actual RAB roll forward'!H586:OFFSET('Actual RAB roll forward'!H586,0,Input!$W$7-1))","v":0},{"$f":"IF(A41stdlife=\"N/A\",\"n/a\",IF(E614=0,0,A41stdlife+D614-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$95,0,I614)-SUM('Tax value roll forward'!G670:OFFSET('Tax value roll forward'!G670,0,Input!$W$7))","v":0},{"$f":"IF(A41taxstdlife=\"N/A\",\"n/a\",IF(J614=0,0,A41taxstdlife+I614-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$52,0,D615-1)-SUM('Actual RAB roll forward'!H587:OFFSET('Actual RAB roll forward'!H587,0,Input!$W$7-1))","v":0},{"$f":"IF(A41stdlife=\"N/A\",\"n/a\",IF(E615=0,0,A41stdlife+D615-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$95,0,I615)-SUM('Tax value roll forward'!G671:OFFSET('Tax value roll forward'!G671,0,Input!$W$7))","v":0},{"$f":"IF(A41taxstdlife=\"N/A\",\"n/a\",IF(J615=0,0,A41taxstdlife+I615-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$52,0,D616-1)-SUM('Actual RAB roll forward'!H588:OFFSET('Actual RAB roll forward'!H588,0,Input!$W$7-1))","v":0},{"$f":"IF(A41stdlife=\"N/A\",\"n/a\",IF(E616=0,0,A41stdlife+D616-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$95,0,I616)-SUM('Tax value roll forward'!G672:OFFSET('Tax value roll forward'!G672,0,Input!$W$7))","v":0},{"$f":"IF(A41taxstdlife=\"N/A\",\"n/a\",IF(J616=0,0,A41taxstdlife+I616-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$52,0,D617-1)-SUM('Actual RAB roll forward'!H589:OFFSET('Actual RAB roll forward'!H589,0,Input!$W$7-1))","v":0},{"$f":"IF(A41stdlife=\"N/A\",\"n/a\",IF(E617=0,0,A41stdlife+D617-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$95,0,I617)-SUM('Tax value roll forward'!G673:OFFSET('Tax value roll forward'!G673,0,Input!$W$7))","v":0},{"$f":"IF(A41taxstdlife=\"N/A\",\"n/a\",IF(J617=0,0,A41taxstdlife+I617-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$52,0,D618-1)-SUM('Actual RAB roll forward'!H590:OFFSET('Actual RAB roll forward'!H590,0,Input!$W$7-1))","v":0},{"$f":"IF(A41stdlife=\"N/A\",\"n/a\",IF(E618=0,0,A41stdlife+D618-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$95,0,I618)-SUM('Tax value roll forward'!G674:OFFSET('Tax value roll forward'!G674,0,Input!$W$7))","v":0},{"$f":"IF(A41taxstdlife=\"N/A\",\"n/a\",IF(J618=0,0,A41taxstdlife+I618-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset41","v":"NEM Assets"},null,{"$f":"SUM(E607:E618)","v":7.3837001096281352},{"$f":"IF(E619=0,0,SUMPRODUCT(E607:E618,F607:F618)/E619)","v":1.746838630507648},null,null,null,{"$f":"SUM(J607:J618)","v":0.11121746117426667},{"$f":"IF(J619=0,0,SUMPRODUCT(J607:J618,K607:K618)/J619)","v":2.4058995671925487E-2}]
[]
[null,{"$f":"Asset42","v":0}]
[null,null,"Opening RAB",null,{"$f":"A42value-SUM('Actual RAB roll forward'!H592:OFFSET('Actual RAB roll forward'!H592,0,Input!$W$7-1))","v":0},{"$f":"IF(A42remlife=\"N/A\",\"n/a\",IF(E622=0,0,A42remlife-Input!$W$7))","v":0},null,"Initial Asset Base",null,{"$f":"A42taxvalue-SUM('Tax value roll forward'!G676:OFFSET('Tax value roll forward'!G676,0,Input!$W$7))","v":0},{"$f":"IF(A42taxremlife=\"N/A\",\"n/a\",IF(J622=0,0,A42taxremlife-Input!$W$7-1))","v":0}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$96,0,I623)-SUM('Tax value roll forward'!G678:OFFSET('Tax value roll forward'!G678,0,Input!$W$7))","v":0},{"$f":"IF(A42taxstdlife=\"N/A\",\"n/a\",IF(J623=0,0,A42taxstdlife+I623-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$53,0,D624-1)-SUM('Actual RAB roll forward'!H594:OFFSET('Actual RAB roll forward'!H594,0,Input!$W$7-1))","v":0},{"$f":"IF(A42stdlife=\"N/A\",\"n/a\",IF(E624=0,0,A42stdlife+D624-Input!$W$7))","v":0},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$96,0,I624)-SUM('Tax value roll forward'!G679:OFFSET('Tax value roll forward'!G679,0,Input!$W$7))","v":0},{"$f":"IF(A42taxstdlife=\"N/A\",\"n/a\",IF(J624=0,0,A42taxstdlife+I624-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$53,0,D625-1)-SUM('Actual RAB roll forward'!H595:OFFSET('Actual RAB roll forward'!H595,0,Input!$W$7-1))","v":0},{"$f":"IF(A42stdlife=\"N/A\",\"n/a\",IF(E625=0,0,A42stdlife+D625-Input!$W$7))","v":0},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$96,0,I625)-SUM('Tax value roll forward'!G680:OFFSET('Tax value roll forward'!G680,0,Input!$W$7))","v":0},{"$f":"IF(A42taxstdlife=\"N/A\",\"n/a\",IF(J625=0,0,A42taxstdlife+I625-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$53,0,D626-1)-SUM('Actual RAB roll forward'!H596:OFFSET('Actual RAB roll forward'!H596,0,Input!$W$7-1))","v":0},{"$f":"IF(A42stdlife=\"N/A\",\"n/a\",IF(E626=0,0,A42stdlife+D626-Input!$W$7))","v":0},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$96,0,I626)-SUM('Tax value roll forward'!G681:OFFSET('Tax value roll forward'!G681,0,Input!$W$7))","v":0},{"$f":"IF(A42taxstdlife=\"N/A\",\"n/a\",IF(J626=0,0,A42taxstdlife+I626-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$53,0,D627-1)-SUM('Actual RAB roll forward'!H597:OFFSET('Actual RAB roll forward'!H597,0,Input!$W$7-1))","v":0},{"$f":"IF(A42stdlife=\"N/A\",\"n/a\",IF(E627=0,0,A42stdlife+D627-Input!$W$7))","v":0},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$96,0,I627)-SUM('Tax value roll forward'!G682:OFFSET('Tax value roll forward'!G682,0,Input!$W$7))","v":0},{"$f":"IF(A42taxstdlife=\"N/A\",\"n/a\",IF(J627=0,0,A42taxstdlife+I627-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$53,0,D628-1)-SUM('Actual RAB roll forward'!H598:OFFSET('Actual RAB roll forward'!H598,0,Input!$W$7-1))","v":0},{"$f":"IF(A42stdlife=\"N/A\",\"n/a\",IF(E628=0,0,A42stdlife+D628-Input!$W$7))","v":0},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$96,0,I628)-SUM('Tax value roll forward'!G683:OFFSET('Tax value roll forward'!G683,0,Input!$W$7))","v":0},{"$f":"IF(A42taxstdlife=\"N/A\",\"n/a\",IF(J628=0,0,A42taxstdlife+I628-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$53,0,D629-1)-SUM('Actual RAB roll forward'!H599:OFFSET('Actual RAB roll forward'!H599,0,Input!$W$7-1))","v":0},{"$f":"IF(A42stdlife=\"N/A\",\"n/a\",IF(E629=0,0,A42stdlife+D629-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$96,0,I629)-SUM('Tax value roll forward'!G684:OFFSET('Tax value roll forward'!G684,0,Input!$W$7))","v":0},{"$f":"IF(A42taxstdlife=\"N/A\",\"n/a\",IF(J629=0,0,A42taxstdlife+I629-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$53,0,D630-1)-SUM('Actual RAB roll forward'!H600:OFFSET('Actual RAB roll forward'!H600,0,Input!$W$7-1))","v":0},{"$f":"IF(A42stdlife=\"N/A\",\"n/a\",IF(E630=0,0,A42stdlife+D630-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$96,0,I630)-SUM('Tax value roll forward'!G685:OFFSET('Tax value roll forward'!G685,0,Input!$W$7))","v":0},{"$f":"IF(A42taxstdlife=\"N/A\",\"n/a\",IF(J630=0,0,A42taxstdlife+I630-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$53,0,D631-1)-SUM('Actual RAB roll forward'!H601:OFFSET('Actual RAB roll forward'!H601,0,Input!$W$7-1))","v":0},{"$f":"IF(A42stdlife=\"N/A\",\"n/a\",IF(E631=0,0,A42stdlife+D631-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$96,0,I631)-SUM('Tax value roll forward'!G686:OFFSET('Tax value roll forward'!G686,0,Input!$W$7))","v":0},{"$f":"IF(A42taxstdlife=\"N/A\",\"n/a\",IF(J631=0,0,A42taxstdlife+I631-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$53,0,D632-1)-SUM('Actual RAB roll forward'!H602:OFFSET('Actual RAB roll forward'!H602,0,Input!$W$7-1))","v":0},{"$f":"IF(A42stdlife=\"N/A\",\"n/a\",IF(E632=0,0,A42stdlife+D632-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$96,0,I632)-SUM('Tax value roll forward'!G687:OFFSET('Tax value roll forward'!G687,0,Input!$W$7))","v":0},{"$f":"IF(A42taxstdlife=\"N/A\",\"n/a\",IF(J632=0,0,A42taxstdlife+I632-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$53,0,D633-1)-SUM('Actual RAB roll forward'!H603:OFFSET('Actual RAB roll forward'!H603,0,Input!$W$7-1))","v":0},{"$f":"IF(A42stdlife=\"N/A\",\"n/a\",IF(E633=0,0,A42stdlife+D633-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$96,0,I633)-SUM('Tax value roll forward'!G688:OFFSET('Tax value roll forward'!G688,0,Input!$W$7))","v":0},{"$f":"IF(A42taxstdlife=\"N/A\",\"n/a\",IF(J633=0,0,A42taxstdlife+I633-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset42","v":0},null,{"$f":"SUM(E622:E633)","v":0},{"$f":"IF(E634=0,0,SUMPRODUCT(E622:E633,F622:F633)/E634)","v":0},null,null,null,{"$f":"SUM(J622:J633)","v":0},{"$f":"IF(J634=0,0,SUMPRODUCT(J622:J633,K622:K633)/J634)","v":0}]
[]
[null,{"$f":"Asset43","v":"Land"}]
[null,null,"Opening RAB",null,{"$f":"A43value-SUM('Actual RAB roll forward'!H605:OFFSET('Actual RAB roll forward'!H605,0,Input!$W$7-1))","v":0},{"$f":"IF(A43remlife=\"N/A\",\"n/a\",IF(E637=0,0,A43remlife-Input!$W$7))","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A43taxvalue-SUM('Tax value roll forward'!G690:OFFSET('Tax value roll forward'!G690,0,Input!$W$7))","v":0},{"$f":"IF(A43taxremlife=\"N/A\",\"n/a\",IF(J637=0,0,A43taxremlife-Input!$W$7-1))","v":"n/a"}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$97,0,I638)-SUM('Tax value roll forward'!G692:OFFSET('Tax value roll forward'!G692,0,Input!$W$7))","v":0},{"$f":"IF(A43taxstdlife=\"N/A\",\"n/a\",IF(J638=0,0,A43taxstdlife+I638-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$54,0,D639-1)-SUM('Actual RAB roll forward'!H607:OFFSET('Actual RAB roll forward'!H607,0,Input!$W$7-1))","v":0.57218930431332282},{"$f":"IF(A43stdlife=\"N/A\",\"n/a\",IF(E639=0,0,A43stdlife+D639-Input!$W$7))","v":"n/a"},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$97,0,I639)-SUM('Tax value roll forward'!G693:OFFSET('Tax value roll forward'!G693,0,Input!$W$7))","v":0.56722226582144197},{"$f":"IF(A43taxstdlife=\"N/A\",\"n/a\",IF(J639=0,0,A43taxstdlife+I639-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$54,0,D640-1)-SUM('Actual RAB roll forward'!H608:OFFSET('Actual RAB roll forward'!H608,0,Input!$W$7-1))","v":0.63864846992630231},{"$f":"IF(A43stdlife=\"N/A\",\"n/a\",IF(E640=0,0,A43stdlife+D640-Input!$W$7))","v":"n/a"},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$97,0,I640)-SUM('Tax value roll forward'!G694:OFFSET('Tax value roll forward'!G694,0,Input!$W$7))","v":0.64759992},{"$f":"IF(A43taxstdlife=\"N/A\",\"n/a\",IF(J640=0,0,A43taxstdlife+I640-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$54,0,D641-1)-SUM('Actual RAB roll forward'!H609:OFFSET('Actual RAB roll forward'!H609,0,Input!$W$7-1))","v":0},{"$f":"IF(A43stdlife=\"N/A\",\"n/a\",IF(E641=0,0,A43stdlife+D641-Input!$W$7))","v":"n/a"},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$97,0,I641)-SUM('Tax value roll forward'!G695:OFFSET('Tax value roll forward'!G695,0,Input!$W$7))","v":0},{"$f":"IF(A43taxstdlife=\"N/A\",\"n/a\",IF(J641=0,0,A43taxstdlife+I641-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$54,0,D642-1)-SUM('Actual RAB roll forward'!H610:OFFSET('Actual RAB roll forward'!H610,0,Input!$W$7-1))","v":0},{"$f":"IF(A43stdlife=\"N/A\",\"n/a\",IF(E642=0,0,A43stdlife+D642-Input!$W$7))","v":"n/a"},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$97,0,I642)-SUM('Tax value roll forward'!G696:OFFSET('Tax value roll forward'!G696,0,Input!$W$7))","v":0},{"$f":"IF(A43taxstdlife=\"N/A\",\"n/a\",IF(J642=0,0,A43taxstdlife+I642-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$54,0,D643-1)-SUM('Actual RAB roll forward'!H611:OFFSET('Actual RAB roll forward'!H611,0,Input!$W$7-1))","v":0},{"$f":"IF(A43stdlife=\"N/A\",\"n/a\",IF(E643=0,0,A43stdlife+D643-Input!$W$7))","v":"n/a"},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$97,0,I643)-SUM('Tax value roll forward'!G697:OFFSET('Tax value roll forward'!G697,0,Input!$W$7))","v":0},{"$f":"IF(A43taxstdlife=\"N/A\",\"n/a\",IF(J643=0,0,A43taxstdlife+I643-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$54,0,D644-1)-SUM('Actual RAB roll forward'!H612:OFFSET('Actual RAB roll forward'!H612,0,Input!$W$7-1))","v":0},{"$f":"IF(A43stdlife=\"N/A\",\"n/a\",IF(E644=0,0,A43stdlife+D644-Input!$W$7))","v":"n/a"},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$97,0,I644)-SUM('Tax value roll forward'!G698:OFFSET('Tax value roll forward'!G698,0,Input!$W$7))","v":0},{"$f":"IF(A43taxstdlife=\"N/A\",\"n/a\",IF(J644=0,0,A43taxstdlife+I644-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$54,0,D645-1)-SUM('Actual RAB roll forward'!H613:OFFSET('Actual RAB roll forward'!H613,0,Input!$W$7-1))","v":0},{"$f":"IF(A43stdlife=\"N/A\",\"n/a\",IF(E645=0,0,A43stdlife+D645-Input!$W$7))","v":"n/a"},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$97,0,I645)-SUM('Tax value roll forward'!G699:OFFSET('Tax value roll forward'!G699,0,Input!$W$7))","v":0},{"$f":"IF(A43taxstdlife=\"N/A\",\"n/a\",IF(J645=0,0,A43taxstdlife+I645-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$54,0,D646-1)-SUM('Actual RAB roll forward'!H614:OFFSET('Actual RAB roll forward'!H614,0,Input!$W$7-1))","v":0},{"$f":"IF(A43stdlife=\"N/A\",\"n/a\",IF(E646=0,0,A43stdlife+D646-Input!$W$7))","v":"n/a"},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$97,0,I646)-SUM('Tax value roll forward'!G700:OFFSET('Tax value roll forward'!G700,0,Input!$W$7))","v":0},{"$f":"IF(A43taxstdlife=\"N/A\",\"n/a\",IF(J646=0,0,A43taxstdlife+I646-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$54,0,D647-1)-SUM('Actual RAB roll forward'!H615:OFFSET('Actual RAB roll forward'!H615,0,Input!$W$7-1))","v":0},{"$f":"IF(A43stdlife=\"N/A\",\"n/a\",IF(E647=0,0,A43stdlife+D647-Input!$W$7))","v":"n/a"},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$97,0,I647)-SUM('Tax value roll forward'!G701:OFFSET('Tax value roll forward'!G701,0,Input!$W$7))","v":0},{"$f":"IF(A43taxstdlife=\"N/A\",\"n/a\",IF(J647=0,0,A43taxstdlife+I647-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$54,0,D648-1)-SUM('Actual RAB roll forward'!H616:OFFSET('Actual RAB roll forward'!H616,0,Input!$W$7-1))","v":0},{"$f":"IF(A43stdlife=\"N/A\",\"n/a\",IF(E648=0,0,A43stdlife+D648-Input!$W$7))","v":"n/a"},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$97,0,I648)-SUM('Tax value roll forward'!G702:OFFSET('Tax value roll forward'!G702,0,Input!$W$7))","v":0},{"$f":"IF(A43taxstdlife=\"N/A\",\"n/a\",IF(J648=0,0,A43taxstdlife+I648-Input!$W$7))","v":"n/a"}]
[null,null,{"$f":"Asset43","v":"Land"},null,{"$f":"SUM(E637:E648)","v":1.210837774239625},{"$f":"IF(E649=0,0,SUMPRODUCT(E637:E648,F637:F648)/E649)","v":0},null,null,null,{"$f":"SUM(J637:J648)","v":1.2148221858214421},{"$f":"IF(J649=0,0,SUMPRODUCT(J637:J648,K637:K648)/J649)","v":0}]
[]
[null,{"$f":"Asset44","v":"Easements"}]
[null,null,"Opening RAB",null,{"$f":"A44value-SUM('Actual RAB roll forward'!H618:OFFSET('Actual RAB roll forward'!H618,0,Input!$W$7-1))","v":0},{"$f":"IF(A44remlife=\"N/A\",\"n/a\",IF(E652=0,0,A44remlife-Input!$W$7))","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A44taxvalue-SUM('Tax value roll forward'!G704:OFFSET('Tax value roll forward'!G704,0,Input!$W$7))","v":0},{"$f":"IF(A44taxremlife=\"N/A\",\"n/a\",IF(J652=0,0,A44taxremlife-Input!$W$7-1))","v":"n/a"}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$98,0,I653)-SUM('Tax value roll forward'!G706:OFFSET('Tax value roll forward'!G706,0,Input!$W$7))","v":0},{"$f":"IF(A44taxstdlife=\"N/A\",\"n/a\",IF(J653=0,0,A44taxstdlife+I653-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$55,0,D654-1)-SUM('Actual RAB roll forward'!H620:OFFSET('Actual RAB roll forward'!H620,0,Input!$W$7-1))","v":0.1176415330911235},{"$f":"IF(A44stdlife=\"N/A\",\"n/a\",IF(E654=0,0,A44stdlife+D654-Input!$W$7))","v":"n/a"},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$98,0,I654)-SUM('Tax value roll forward'!G707:OFFSET('Tax value roll forward'!G707,0,Input!$W$7))","v":0.1166203150804011},{"$f":"IF(A44taxstdlife=\"N/A\",\"n/a\",IF(J654=0,0,A44taxstdlife+I654-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$55,0,D655-1)-SUM('Actual RAB roll forward'!H621:OFFSET('Actual RAB roll forward'!H621,0,Input!$W$7-1))","v":0.34330937782691834},{"$f":"IF(A44stdlife=\"N/A\",\"n/a\",IF(E655=0,0,A44stdlife+D655-Input!$W$7))","v":"n/a"},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$98,0,I655)-SUM('Tax value roll forward'!G708:OFFSET('Tax value roll forward'!G708,0,Input!$W$7))","v":0.46526246999999987},{"$f":"IF(A44taxstdlife=\"N/A\",\"n/a\",IF(J655=0,0,A44taxstdlife+I655-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$55,0,D656-1)-SUM('Actual RAB roll forward'!H622:OFFSET('Actual RAB roll forward'!H622,0,Input!$W$7-1))","v":0.26617512120199471},{"$f":"IF(A44stdlife=\"N/A\",\"n/a\",IF(E656=0,0,A44stdlife+D656-Input!$W$7))","v":"n/a"},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$98,0,I656)-SUM('Tax value roll forward'!G709:OFFSET('Tax value roll forward'!G709,0,Input!$W$7))","v":0.48},{"$f":"IF(A44taxstdlife=\"N/A\",\"n/a\",IF(J656=0,0,A44taxstdlife+I656-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$55,0,D657-1)-SUM('Actual RAB roll forward'!H623:OFFSET('Actual RAB roll forward'!H623,0,Input!$W$7-1))","v":0.51605894288438614},{"$f":"IF(A44stdlife=\"N/A\",\"n/a\",IF(E657=0,0,A44stdlife+D657-Input!$W$7))","v":"n/a"},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$98,0,I657)-SUM('Tax value roll forward'!G710:OFFSET('Tax value roll forward'!G710,0,Input!$W$7))","v":0.7136186200000002},{"$f":"IF(A44taxstdlife=\"N/A\",\"n/a\",IF(J657=0,0,A44taxstdlife+I657-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$55,0,D658-1)-SUM('Actual RAB roll forward'!H624:OFFSET('Actual RAB roll forward'!H624,0,Input!$W$7-1))","v":0},{"$f":"IF(A44stdlife=\"N/A\",\"n/a\",IF(E658=0,0,A44stdlife+D658-Input!$W$7))","v":"n/a"},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$98,0,I658)-SUM('Tax value roll forward'!G711:OFFSET('Tax value roll forward'!G711,0,Input!$W$7))","v":0},{"$f":"IF(A44taxstdlife=\"N/A\",\"n/a\",IF(J658=0,0,A44taxstdlife+I658-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$55,0,D659-1)-SUM('Actual RAB roll forward'!H625:OFFSET('Actual RAB roll forward'!H625,0,Input!$W$7-1))","v":0},{"$f":"IF(A44stdlife=\"N/A\",\"n/a\",IF(E659=0,0,A44stdlife+D659-Input!$W$7))","v":"n/a"},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$98,0,I659)-SUM('Tax value roll forward'!G712:OFFSET('Tax value roll forward'!G712,0,Input!$W$7))","v":0},{"$f":"IF(A44taxstdlife=\"N/A\",\"n/a\",IF(J659=0,0,A44taxstdlife+I659-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$55,0,D660-1)-SUM('Actual RAB roll forward'!H626:OFFSET('Actual RAB roll forward'!H626,0,Input!$W$7-1))","v":0},{"$f":"IF(A44stdlife=\"N/A\",\"n/a\",IF(E660=0,0,A44stdlife+D660-Input!$W$7))","v":"n/a"},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$98,0,I660)-SUM('Tax value roll forward'!G713:OFFSET('Tax value roll forward'!G713,0,Input!$W$7))","v":0},{"$f":"IF(A44taxstdlife=\"N/A\",\"n/a\",IF(J660=0,0,A44taxstdlife+I660-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$55,0,D661-1)-SUM('Actual RAB roll forward'!H627:OFFSET('Actual RAB roll forward'!H627,0,Input!$W$7-1))","v":0},{"$f":"IF(A44stdlife=\"N/A\",\"n/a\",IF(E661=0,0,A44stdlife+D661-Input!$W$7))","v":"n/a"},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$98,0,I661)-SUM('Tax value roll forward'!G714:OFFSET('Tax value roll forward'!G714,0,Input!$W$7))","v":0},{"$f":"IF(A44taxstdlife=\"N/A\",\"n/a\",IF(J661=0,0,A44taxstdlife+I661-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$55,0,D662-1)-SUM('Actual RAB roll forward'!H628:OFFSET('Actual RAB roll forward'!H628,0,Input!$W$7-1))","v":0},{"$f":"IF(A44stdlife=\"N/A\",\"n/a\",IF(E662=0,0,A44stdlife+D662-Input!$W$7))","v":"n/a"},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$98,0,I662)-SUM('Tax value roll forward'!G715:OFFSET('Tax value roll forward'!G715,0,Input!$W$7))","v":0},{"$f":"IF(A44taxstdlife=\"N/A\",\"n/a\",IF(J662=0,0,A44taxstdlife+I662-Input!$W$7))","v":"n/a"}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$55,0,D663-1)-SUM('Actual RAB roll forward'!H629:OFFSET('Actual RAB roll forward'!H629,0,Input!$W$7-1))","v":0},{"$f":"IF(A44stdlife=\"N/A\",\"n/a\",IF(E663=0,0,A44stdlife+D663-Input!$W$7))","v":"n/a"},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$98,0,I663)-SUM('Tax value roll forward'!G716:OFFSET('Tax value roll forward'!G716,0,Input!$W$7))","v":0},{"$f":"IF(A44taxstdlife=\"N/A\",\"n/a\",IF(J663=0,0,A44taxstdlife+I663-Input!$W$7))","v":"n/a"}]
[null,null,{"$f":"Asset44","v":"Easements"},null,{"$f":"SUM(E652:E663)","v":1.2431849750044228},{"$f":"IF(E664=0,0,SUMPRODUCT(E652:E663,F652:F663)/E664)","v":0},null,null,null,{"$f":"SUM(J652:J663)","v":1.775501405080401},{"$f":"IF(J664=0,0,SUMPRODUCT(J652:J663,K652:K663)/J664)","v":0}]
[]
[null,{"$f":"Asset45","v":"Equity Raising Costs"}]
[null,null,"Opening RAB",null,{"$f":"A45value-SUM('Actual RAB roll forward'!H631:OFFSET('Actual RAB roll forward'!H631,0,Input!$W$7-1))","v":0},{"$f":"IF(A45remlife=\"N/A\",\"n/a\",IF(E667=0,0,A45remlife-Input!$W$7))","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A45taxvalue-SUM('Tax value roll forward'!G718:OFFSET('Tax value roll forward'!G718,0,Input!$W$7))","v":0},{"$f":"IF(A45taxremlife=\"N/A\",\"n/a\",IF(J667=0,0,A45taxremlife-Input!$W$7-1))","v":"n/a"}]
[null,null,"Capex in year",{"$f":"D$9","v":0},null,null,null,"Capex in year",0,{"$f":"OFFSET('Tax value roll forward'!G$99,0,I668)-SUM('Tax value roll forward'!G720:OFFSET('Tax value roll forward'!G720,0,Input!$W$7))","v":0},{"$f":"IF(A45taxstdlife=\"N/A\",\"n/a\",IF(J668=0,0,A45taxstdlife+I668-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$10","v":1},{"$f":"OFFSET('Actual RAB roll forward'!H$56,0,D669-1)-SUM('Actual RAB roll forward'!H633:OFFSET('Actual RAB roll forward'!H633,0,Input!$W$7-1))","v":0},{"$f":"IF(A45stdlife=\"N/A\",\"n/a\",IF(E669=0,0,A45stdlife+D669-Input!$W$7))","v":0},null,null,1,{"$f":"OFFSET('Tax value roll forward'!G$99,0,I669)-SUM('Tax value roll forward'!G721:OFFSET('Tax value roll forward'!G721,0,Input!$W$7))","v":0},{"$f":"IF(A45taxstdlife=\"N/A\",\"n/a\",IF(J669=0,0,A45taxstdlife+I669-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$11","v":2},{"$f":"OFFSET('Actual RAB roll forward'!H$56,0,D670-1)-SUM('Actual RAB roll forward'!H634:OFFSET('Actual RAB roll forward'!H634,0,Input!$W$7-1))","v":0},{"$f":"IF(A45stdlife=\"N/A\",\"n/a\",IF(E670=0,0,A45stdlife+D670-Input!$W$7))","v":0},null,null,2,{"$f":"OFFSET('Tax value roll forward'!G$99,0,I670)-SUM('Tax value roll forward'!G722:OFFSET('Tax value roll forward'!G722,0,Input!$W$7))","v":0},{"$f":"IF(A45taxstdlife=\"N/A\",\"n/a\",IF(J670=0,0,A45taxstdlife+I670-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$12","v":3},{"$f":"OFFSET('Actual RAB roll forward'!H$56,0,D671-1)-SUM('Actual RAB roll forward'!H635:OFFSET('Actual RAB roll forward'!H635,0,Input!$W$7-1))","v":0},{"$f":"IF(A45stdlife=\"N/A\",\"n/a\",IF(E671=0,0,A45stdlife+D671-Input!$W$7))","v":0},null,null,3,{"$f":"OFFSET('Tax value roll forward'!G$99,0,I671)-SUM('Tax value roll forward'!G723:OFFSET('Tax value roll forward'!G723,0,Input!$W$7))","v":0},{"$f":"IF(A45taxstdlife=\"N/A\",\"n/a\",IF(J671=0,0,A45taxstdlife+I671-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$13","v":4},{"$f":"OFFSET('Actual RAB roll forward'!H$56,0,D672-1)-SUM('Actual RAB roll forward'!H636:OFFSET('Actual RAB roll forward'!H636,0,Input!$W$7-1))","v":0},{"$f":"IF(A45stdlife=\"N/A\",\"n/a\",IF(E672=0,0,A45stdlife+D672-Input!$W$7))","v":0},null,null,4,{"$f":"OFFSET('Tax value roll forward'!G$99,0,I672)-SUM('Tax value roll forward'!G724:OFFSET('Tax value roll forward'!G724,0,Input!$W$7))","v":0},{"$f":"IF(A45taxstdlife=\"N/A\",\"n/a\",IF(J672=0,0,A45taxstdlife+I672-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$14","v":5},{"$f":"OFFSET('Actual RAB roll forward'!H$56,0,D673-1)-SUM('Actual RAB roll forward'!H637:OFFSET('Actual RAB roll forward'!H637,0,Input!$W$7-1))","v":0},{"$f":"IF(A45stdlife=\"N/A\",\"n/a\",IF(E673=0,0,A45stdlife+D673-Input!$W$7))","v":0},null,null,5,{"$f":"OFFSET('Tax value roll forward'!G$99,0,I673)-SUM('Tax value roll forward'!G725:OFFSET('Tax value roll forward'!G725,0,Input!$W$7))","v":0},{"$f":"IF(A45taxstdlife=\"N/A\",\"n/a\",IF(J673=0,0,A45taxstdlife+I673-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$15","v":6},{"$f":"OFFSET('Actual RAB roll forward'!H$56,0,D674-1)-SUM('Actual RAB roll forward'!H638:OFFSET('Actual RAB roll forward'!H638,0,Input!$W$7-1))","v":0},{"$f":"IF(A45stdlife=\"N/A\",\"n/a\",IF(E674=0,0,A45stdlife+D674-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!G$99,0,I674)-SUM('Tax value roll forward'!G726:OFFSET('Tax value roll forward'!G726,0,Input!$W$7))","v":0},{"$f":"IF(A45taxstdlife=\"N/A\",\"n/a\",IF(J674=0,0,A45taxstdlife+I674-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$16","v":7},{"$f":"OFFSET('Actual RAB roll forward'!H$56,0,D675-1)-SUM('Actual RAB roll forward'!H639:OFFSET('Actual RAB roll forward'!H639,0,Input!$W$7-1))","v":0},{"$f":"IF(A45stdlife=\"N/A\",\"n/a\",IF(E675=0,0,A45stdlife+D675-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!G$99,0,I675)-SUM('Tax value roll forward'!G727:OFFSET('Tax value roll forward'!G727,0,Input!$W$7))","v":0},{"$f":"IF(A45taxstdlife=\"N/A\",\"n/a\",IF(J675=0,0,A45taxstdlife+I675-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$17","v":8},{"$f":"OFFSET('Actual RAB roll forward'!H$56,0,D676-1)-SUM('Actual RAB roll forward'!H640:OFFSET('Actual RAB roll forward'!H640,0,Input!$W$7-1))","v":0},{"$f":"IF(A45stdlife=\"N/A\",\"n/a\",IF(E676=0,0,A45stdlife+D676-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!G$99,0,I676)-SUM('Tax value roll forward'!G728:OFFSET('Tax value roll forward'!G728,0,Input!$W$7))","v":0},{"$f":"IF(A45taxstdlife=\"N/A\",\"n/a\",IF(J676=0,0,A45taxstdlife+I676-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$18","v":9},{"$f":"OFFSET('Actual RAB roll forward'!H$56,0,D677-1)-SUM('Actual RAB roll forward'!H641:OFFSET('Actual RAB roll forward'!H641,0,Input!$W$7-1))","v":0},{"$f":"IF(A45stdlife=\"N/A\",\"n/a\",IF(E677=0,0,A45stdlife+D677-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!G$99,0,I677)-SUM('Tax value roll forward'!G729:OFFSET('Tax value roll forward'!G729,0,Input!$W$7))","v":0},{"$f":"IF(A45taxstdlife=\"N/A\",\"n/a\",IF(J677=0,0,A45taxstdlife+I677-Input!$W$7))","v":0}]
[null,null,null,{"$f":"D$19","v":10},{"$f":"OFFSET('Actual RAB roll forward'!H$56,0,D678-1)-SUM('Actual RAB roll forward'!H642:OFFSET('Actual RAB roll forward'!H642,0,Input!$W$7-1))","v":0},{"$f":"IF(A45stdlife=\"N/A\",\"n/a\",IF(E678=0,0,A45stdlife+D678-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!G$99,0,I678)-SUM('Tax value roll forward'!G730:OFFSET('Tax value roll forward'!G730,0,Input!$W$7))","v":0},{"$f":"IF(A45taxstdlife=\"N/A\",\"n/a\",IF(J678=0,0,A45taxstdlife+I678-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset45","v":"Equity Raising Costs"},null,{"$f":"SUM(E667:E678)","v":0},{"$f":"IF(E679=0,0,SUMPRODUCT(E667:E678,F667:F678)/E679)","v":0},null,null,null,{"$f":"SUM(J667:J678)","v":0},{"$f":"IF(J679=0,0,SUMPRODUCT(J667:J678,K667:K678)/J679)","v":0}]

{"sheet":"Output summary","index":9,"n_rows":55,"n_cols":17,"rows_kept":55,"cut":false,"hidden":false,"merged":[[46,6,46,8],[47,6,47,8],[48,6,48,8],[49,6,49,8],[50,6,50,8],[41,6,41,8],[42,6,42,8],[43,6,43,8],[44,6,44,8],[45,6,45,8],[36,6,36,8],[37,6,37,8],[38,6,38,8],[39,6,39,8],[40,6,40,8],[46,4,46,5],[47,4,47,5],[48,4,48,5],[49,4,49,5],[50,4,50,5],[41,4,41,5],[42,4,42,5],[43,4,43,5],[44,4,44,5],[45,4,45,5],[36,4,36,5],[37,4,37,5],[38,4,38,5],[39,4,39,5],[40,4,40,5],[35,4,35,5],[35,6,35,8],[32,4,32,5],[32,6,32,8],[33,4,33,5],[33,6,33,8],[34,4,34,5],[34,6,34,8],[29,4,29,5],[29,6,29,8],[30,4,30,5],[30,6,30,8],[31,4,31,5],[31,6,31,8],[26,4,26,5],[26,6,26,8],[27,4,27,5],[27,6,27,8],[28,4,28,5],[28,6,28,8],[23,4,23,5],[23,6,23,8],[24,4,24,5],[24,6,24,8],[25,4,25,5],[25,6,25,8],[20,4,20,5],[20,6,20,8],[21,4,21,5],[21,6,21,8],[22,4,22,5],[22,6,22,8],[17,4,17,5],[17,6,17,8],[18,4,18,5],[18,6,18,8],[19,4,19,5],[19,6,19,8],[14,4,14,5],[14,6,14,8],[15,4,15,5],[15,6,15,8],[16,4,16,5],[16,6,16,8],[11,4,11,5],[11,6,11,8],[12,4,12,5],[12,6,12,8],[13,4,13,5],[13,6,13,8],[8,4,8,5],[8,6,8,8],[9,4,9,5],[9,6,9,8],[10,4,10,5],[10,6,10,8],[4,4,4,7],[5,6,5,8],[6,4,6,5],[6,6,6,8],[7,4,7,5],[7,6,7,8]]}
[]
[null,null,null,null,{"$f":"\"Output Summary - RFM \"&Intro!L4","v":"Output Summary - RFM "}]
[]
[]
[null,null,null,null,{"$f":"\"Opening Regulatory Asset Base for \"&P7&\" ($m Nominal)\"","v":"Opening Regulatory Asset Base for 2017-18 ($m Nominal)"}]
[null,null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value","Average Remaining Life (Year)","Standard Life (Year)","Opening Tax Value","Average Tax Remaining Life (Year)","Tax Standard Life (Year)","Base Financial Year","Length of Regulatory Control Period (Year)"]
[7,3,null,null,{"$f":"Input!F7","v":"Asset Class 1"},null,{"$f":"Asset1","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B7,FALSE)","v":12.153809171291552},{"$f":"IF('Asset lives roll forward'!F20=0,\"n/a\",'Asset lives roll forward'!F20)","v":29.687641526058268},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A7,FALSE)","v":6.0791252221383836},{"$f":"IF('Asset lives roll forward'!K20=0,\"n/a\",'Asset lives roll forward'!K20)","v":38.307057331566973},null,{"$f":"HLOOKUP(IF(Input!W7=\"\",5,Input!W7),'Tax value roll forward'!I2:R4,3,FALSE)","v":"2017-18"}]
[{"$f":"A7+1","v":8},{"$f":"B7+1","v":4},null,null,{"$f":"Input!F8","v":"Asset Class 2"},null,{"$f":"Asset2","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B8,FALSE)","v":9.8770809730819593},{"$f":"IF('Asset lives roll forward'!F35=0,\"n/a\",'Asset lives roll forward'!F35)","v":33.688071254354064},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A8,FALSE)","v":2.0006023701077704},{"$f":"IF('Asset lives roll forward'!K35=0,\"n/a\",'Asset lives roll forward'!K35)","v":44.02140246911469}]
[{"$f":"A8+1","v":9},5,null,null,{"$f":"Input!F9","v":"Asset Class 3"},null,{"$f":"Asset3","v":"Urban Zone Substations"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B9,FALSE)","v":43.908691683600928},{"$f":"IF('Asset lives roll forward'!F50=0,\"n/a\",'Asset lives roll forward'!F50)","v":28.677454779701325},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A9,FALSE)","v":34.876659914227062},{"$f":"IF('Asset lives roll forward'!K50=0,\"n/a\",'Asset lives roll forward'!K50)","v":26.487501096401822}]
[10,6,null,null,{"$f":"Input!F10","v":"Asset Class 4"},null,{"$f":"Asset4","v":"Rural Zone Substations"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B10,FALSE)","v":2.6407038744729974},{"$f":"IF('Asset lives roll forward'!F65=0,\"n/a\",'Asset lives roll forward'!F65)","v":31.012079979260044},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A10,FALSE)","v":2.4328509979100321},{"$f":"IF('Asset lives roll forward'!K65=0,\"n/a\",'Asset lives roll forward'!K65)","v":29.45105769525502}]
[11,7,null,null,{"$f":"Input!F11","v":"Asset Class 5"},null,{"$f":"Asset5","v":"SCADA"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B11,FALSE)","v":38.849412398947905},{"$f":"IF('Asset lives roll forward'!F80=0,\"n/a\",'Asset lives roll forward'!F80)","v":9.2622544546849106},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A11,FALSE)","v":43.304855802621063},{"$f":"IF('Asset lives roll forward'!K80=0,\"n/a\",'Asset lives roll forward'!K80)","v":31.414275003216908}]
[12,8,null,null,{"$f":"Input!F12","v":"Asset Class 6"},null,{"$f":"Asset6","v":"Distribution Switching Stations (Ground)"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B12,FALSE)","v":13.412444546568004},{"$f":"IF('Asset lives roll forward'!F95=0,\"n/a\",'Asset lives roll forward'!F95)","v":28.152184169937637},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A12,FALSE)","v":21.144651779403656},{"$f":"IF('Asset lives roll forward'!K95=0,\"n/a\",'Asset lives roll forward'!K95)","v":24.976234338926709}]
[13,9,null,null,{"$f":"Input!F13","v":"Asset Class 7"},null,{"$f":"Asset7","v":"Overhead High Voltage Lines Urban"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B13,FALSE)","v":102.21456686839245},{"$f":"IF('Asset lives roll forward'!F110=0,\"n/a\",'Asset lives roll forward'!F110)","v":23.404581978299102},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A13,FALSE)","v":105.26745040640584},{"$f":"IF('Asset lives roll forward'!K110=0,\"n/a\",'Asset lives roll forward'!K110)","v":27.199684501121119}]
[14,10,null,null,{"$f":"Input!F14","v":"Asset Class 8"},null,{"$f":"Asset8","v":"Overhead High Voltage Lines Rural"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B14,FALSE)","v":348.15210794550245},{"$f":"IF('Asset lives roll forward'!F125=0,\"n/a\",'Asset lives roll forward'!F125)","v":20.185626883817722},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A14,FALSE)","v":285.41846383001814},{"$f":"IF('Asset lives roll forward'!K125=0,\"n/a\",'Asset lives roll forward'!K125)","v":24.079041997053693}]
[15,11,null,null,{"$f":"Input!F15","v":"Asset Class 9"},null,{"$f":"Asset9","v":"Voltage Regulators on Distribution Feeders"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B15,FALSE)","v":12.985007610068626},{"$f":"IF('Asset lives roll forward'!F140=0,\"n/a\",'Asset lives roll forward'!F140)","v":23.928803293993923},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A15,FALSE)","v":5.408285243086425},{"$f":"IF('Asset lives roll forward'!K140=0,\"n/a\",'Asset lives roll forward'!K140)","v":42.06903196863329}]
[16,12,null,null,{"$f":"Input!F16","v":"Asset Class 10"},null,{"$f":"Asset10","v":"Underground High Voltage Lines"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B16,FALSE)","v":233.48595356179069},{"$f":"IF('Asset lives roll forward'!F155=0,\"n/a\",'Asset lives roll forward'!F155)","v":38.941346689194567},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A16,FALSE)","v":122.16253616686444},{"$f":"IF('Asset lives roll forward'!K155=0,\"n/a\",'Asset lives roll forward'!K155)","v":18.963645378889392}]
[17,13,null,null,{"$f":"Input!F17","v":"Asset Class 11"},null,{"$f":"Asset11","v":"Underground High Voltage Lines SWER"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B17,FALSE)","v":0.58413138401727704},{"$f":"IF('Asset lives roll forward'!F170=0,\"n/a\",'Asset lives roll forward'!F170)","v":48.042534095631424},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A17,FALSE)","v":0.19330323846089101},{"$f":"IF('Asset lives roll forward'!K170=0,\"n/a\",'Asset lives roll forward'!K170)","v":28.611720736787415}]
[18,14,null,null,{"$f":"Input!F18","v":"Asset Class 12"},null,{"$f":"Asset12","v":"Distribution Substations HV (Pole)"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B18,FALSE)","v":1.7019086849441296},{"$f":"IF('Asset lives roll forward'!F185=0,\"n/a\",'Asset lives roll forward'!F185)","v":31.933727033225804},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A18,FALSE)","v":1.7143651910392983},{"$f":"IF('Asset lives roll forward'!K185=0,\"n/a\",'Asset lives roll forward'!K185)","v":31.753653191729462}]
[19,15,null,null,{"$f":"Input!F19","v":"Asset Class 13"},null,{"$f":"Asset13","v":"Distribution Substations HV (Ground)"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B19,FALSE)","v":27.330008231599336},{"$f":"IF('Asset lives roll forward'!F200=0,\"n/a\",'Asset lives roll forward'!F200)","v":24.956463274292346},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A19,FALSE)","v":19.232262820713338},{"$f":"IF('Asset lives roll forward'!K200=0,\"n/a\",'Asset lives roll forward'!K200)","v":28.661468473902129}]
[20,16,null,null,{"$f":"Input!F20","v":"Asset Class 14"},null,{"$f":"Asset14","v":"Distribution Substations LV (Pole)"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B20,FALSE)","v":150.03284640535679},{"$f":"IF('Asset lives roll forward'!F215=0,\"n/a\",'Asset lives roll forward'!F215)","v":22.103507105770621},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A20,FALSE)","v":93.176332641431429},{"$f":"IF('Asset lives roll forward'!K215=0,\"n/a\",'Asset lives roll forward'!K215)","v":29.924315865587808}]
[21,17,null,null,{"$f":"Input!F21","v":"Asset Class 15"},null,{"$f":"Asset15","v":"Distribution Substations LV (Ground)"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B21,FALSE)","v":66.576586485824819},{"$f":"IF('Asset lives roll forward'!F230=0,\"n/a\",'Asset lives roll forward'!F230)","v":24.08721469091617},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A21,FALSE)","v":52.826177827444781},{"$f":"IF('Asset lives roll forward'!K230=0,\"n/a\",'Asset lives roll forward'!K230)","v":28.159291003106201}]
[22,18,null,null,{"$f":"Input!F22","v":"Asset Class 16"},null,{"$f":"Asset16","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B22,FALSE)","v":42.902123719544072},{"$f":"IF('Asset lives roll forward'!F245=0,\"n/a\",'Asset lives roll forward'!F245)","v":24.366673164013037},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A22,FALSE)","v":50.382166140255897},{"$f":"IF('Asset lives roll forward'!K245=0,\"n/a\",'Asset lives roll forward'!K245)","v":29.539243244534266}]
[23,19,null,null,{"$f":"Input!F23","v":"Asset Class 17"},null,{"$f":"Asset17","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B23,FALSE)","v":43.864136582932019},{"$f":"IF('Asset lives roll forward'!F260=0,\"n/a\",'Asset lives roll forward'!F260)","v":18.656225601149657},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A23,FALSE)","v":28.205637072254785},{"$f":"IF('Asset lives roll forward'!K260=0,\"n/a\",'Asset lives roll forward'!K260)","v":33.328989568950028}]
[24,20,null,null,{"$f":"Input!F24","v":"Asset Class 18"},null,{"$f":"Asset18","v":"Overhead Low Voltage Lines Urban"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B24,FALSE)","v":66.00073452188677},{"$f":"IF('Asset lives roll forward'!F275=0,\"n/a\",'Asset lives roll forward'!F275)","v":18.831334653193071},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A24,FALSE)","v":57.653767402443272},{"$f":"IF('Asset lives roll forward'!K275=0,\"n/a\",'Asset lives roll forward'!K275)","v":27.35915776303414}]
[25,21,null,null,{"$f":"Input!F25","v":"Asset Class 19"},null,{"$f":"Asset19","v":"Overhead Low Voltage Lines Rural"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B25,FALSE)","v":81.983415167066923},{"$f":"IF('Asset lives roll forward'!F290=0,\"n/a\",'Asset lives roll forward'!F290)","v":25.121857249085156},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A25,FALSE)","v":65.591642548139959},{"$f":"IF('Asset lives roll forward'!K290=0,\"n/a\",'Asset lives roll forward'!K290)","v":30.363084048074271}]
[26,22,null,null,{"$f":"Input!F26","v":"Asset Class 20"},null,{"$f":"Asset20","v":"Underground Low Voltage Lines"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B26,FALSE)","v":104.31450343011325},{"$f":"IF('Asset lives roll forward'!F305=0,\"n/a\",'Asset lives roll forward'!F305)","v":36.811043201830238},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A26,FALSE)","v":46.138634365508182},{"$f":"IF('Asset lives roll forward'!K305=0,\"n/a\",'Asset lives roll forward'!K305)","v":37.544921879144432}]
[27,23,null,null,{"$f":"Input!F27","v":"Asset Class 21"},null,{"$f":"Asset21","v":"Underground Low Voltage Common Trench"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B27,FALSE)","v":44.325384748275312},{"$f":"IF('Asset lives roll forward'!F320=0,\"n/a\",'Asset lives roll forward'!F320)","v":43.469318367670596},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A27,FALSE)","v":25.200426470198359},{"$f":"IF('Asset lives roll forward'!K320=0,\"n/a\",'Asset lives roll forward'!K320)","v":38.065332258076914}]
[28,24,null,null,{"$f":"Input!F28","v":"Asset Class 22"},null,{"$f":"Asset22","v":"HVST Service Connections"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B28,FALSE)","v":-1.3059858996590282E-5},{"$f":"IF('Asset lives roll forward'!F335=0,\"n/a\",'Asset lives roll forward'!F335)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A28,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!K335=0,\"n/a\",'Asset lives roll forward'!K335)","v":"n/a"}]
[29,25,null,null,{"$f":"Input!F29","v":"Asset Class 23"},null,{"$f":"Asset23","v":"HV Service Connections"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B29,FALSE)","v":2.5397817540488608},{"$f":"IF('Asset lives roll forward'!F350=0,\"n/a\",'Asset lives roll forward'!F350)","v":26.332023656593254},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A29,FALSE)","v":1.3102287233747647},{"$f":"IF('Asset lives roll forward'!K350=0,\"n/a\",'Asset lives roll forward'!K350)","v":30.451242151831671}]
[30,26,null,null,{"$f":"Input!F30","v":"Asset Class 24"},null,{"$f":"Asset24","v":"HV Metering CA Service Connections"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B30,FALSE)","v":1.3150297620300362},{"$f":"IF('Asset lives roll forward'!F365=0,\"n/a\",'Asset lives roll forward'!F365)","v":8.638790529441204},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A30,FALSE)","v":0.56356946342892722},{"$f":"IF('Asset lives roll forward'!K365=0,\"n/a\",'Asset lives roll forward'!K365)","v":31.528358157354461}]
[31,27,null,null,{"$f":"Input!F31","v":"Asset Class 25"},null,{"$f":"Asset25","v":"HV/LV Service Connections"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B31,FALSE)","v":4.3279016499891307},{"$f":"IF('Asset lives roll forward'!F380=0,\"n/a\",'Asset lives roll forward'!F380)","v":25.63277317810768},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A31,FALSE)","v":2.3422811439727447},{"$f":"IF('Asset lives roll forward'!K380=0,\"n/a\",'Asset lives roll forward'!K380)","v":30.543186713479479}]
[32,28,null,null,{"$f":"Input!F32","v":"Asset Class 26"},null,{"$f":"Asset26","v":"Business LV Service Connections"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B32,FALSE)","v":8.1792973828068209},{"$f":"IF('Asset lives roll forward'!F395=0,\"n/a\",'Asset lives roll forward'!F395)","v":16.165431984424764},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A32,FALSE)","v":6.6159392323462507},{"$f":"IF('Asset lives roll forward'!K395=0,\"n/a\",'Asset lives roll forward'!K395)","v":30.153207807202893}]
[33,29,null,null,{"$f":"Input!F33","v":"Asset Class 27"},null,{"$f":"Asset27","v":"Business LV Metering CA Service Connections"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B33,FALSE)","v":3.4720157407896659},{"$f":"IF('Asset lives roll forward'!F410=0,\"n/a\",'Asset lives roll forward'!F410)","v":13.446761105732811},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A33,FALSE)","v":4.7217840064688605},{"$f":"IF('Asset lives roll forward'!K410=0,\"n/a\",'Asset lives roll forward'!K410)","v":32.248347824565258}]
[34,30,null,null,{"$f":"Input!F34","v":"Asset Class 28"},null,{"$f":"Asset28","v":"Domestic LV Service Connections"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B34,FALSE)","v":65.214483422836111},{"$f":"IF('Asset lives roll forward'!F425=0,\"n/a\",'Asset lives roll forward'!F425)","v":22.184114051109443},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A34,FALSE)","v":57.393364347505283},{"$f":"IF('Asset lives roll forward'!K425=0,\"n/a\",'Asset lives roll forward'!K425)","v":30.319969045513979}]
[35,31,null,null,{"$f":"Input!F35","v":"Asset Class 29"},null,{"$f":"Asset29","v":"Domestic LV Metering CA Service Connections"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B35,FALSE)","v":2.4272629443430498},{"$f":"IF('Asset lives roll forward'!F440=0,\"n/a\",'Asset lives roll forward'!F440)","v":18.156723084178058},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A35,FALSE)","v":4.8341384120750162},{"$f":"IF('Asset lives roll forward'!K440=0,\"n/a\",'Asset lives roll forward'!K440)","v":31.917836328820705}]
[36,32,null,null,{"$f":"Input!F36","v":"Asset Class 30"},null,{"$f":"Asset30","v":"Wholesale Metering"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B36,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!F455=0,\"n/a\",'Asset lives roll forward'!F455)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A36,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!K455=0,\"n/a\",'Asset lives roll forward'!K455)","v":"n/a"}]
[37,33,null,null,{"$f":"Input!F37","v":"Asset Class 31"},null,{"$f":"Asset31","v":"HV Metering"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B37,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!F469=0,\"n/a\",'Asset lives roll forward'!F469)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A37,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!K469=0,\"n/a\",'Asset lives roll forward'!K469)","v":"n/a"}]
[38,34,null,null,{"$f":"Input!F38","v":"Asset Class 32"},null,{"$f":"Asset32","v":"HV/LV Metering"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B38,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!F484=0,\"n/a\",'Asset lives roll forward'!F484)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A38,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!K484=0,\"n/a\",'Asset lives roll forward'!K484)","v":"n/a"}]
[39,35,null,null,{"$f":"Input!F39","v":"Asset Class 33"},null,{"$f":"Asset33","v":"Business LV Metering"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B39,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!F499=0,\"n/a\",'Asset lives roll forward'!F499)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A39,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!K499=0,\"n/a\",'Asset lives roll forward'!K499)","v":"n/a"}]
[40,36,null,null,{"$f":"Input!F40","v":"Asset Class 34"},null,{"$f":"Asset34","v":"Domestic LV Metering"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B40,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!F514=0,\"n/a\",'Asset lives roll forward'!F514)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A40,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!K514=0,\"n/a\",'Asset lives roll forward'!K514)","v":"n/a"}]
[41,37,null,null,{"$f":"Input!F41","v":"Asset Class 35"},null,{"$f":"Asset35","v":"Off Peak Metering"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B41,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!F529=0,\"n/a\",'Asset lives roll forward'!F529)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A41,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!K529=0,\"n/a\",'Asset lives roll forward'!K529)","v":"n/a"}]
[42,38,null,null,{"$f":"Input!F42","v":"Asset Class 36"},null,{"$f":"Asset36","v":"Emergency Network Spares"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B42,FALSE)","v":2.5444351535534948},{"$f":"IF('Asset lives roll forward'!F544=0,\"n/a\",'Asset lives roll forward'!F544)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A42,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!K544=0,\"n/a\",'Asset lives roll forward'!K544)","v":"n/a"}]
[43,39,null,null,{"$f":"Input!F43","v":"Asset Class 37"},null,{"$f":"Asset37","v":"Motor Vehicles"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B43,FALSE)","v":-2.9104215017315895},{"$f":"IF('Asset lives roll forward'!F559=0,\"n/a\",'Asset lives roll forward'!F559)","v":4.1141378027194513},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A43,FALSE)","v":7.7126916999575537},{"$f":"IF('Asset lives roll forward'!K559=0,\"n/a\",'Asset lives roll forward'!K559)","v":7.5357743124605125}]
[44,40,null,null,{"$f":"Input!F44","v":"Asset Class 38"},null,{"$f":"Asset38","v":"Minor Assets"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B44,FALSE)","v":25.084671526038093},{"$f":"IF('Asset lives roll forward'!F574=0,\"n/a\",'Asset lives roll forward'!F574)","v":3.9375481982838907},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A44,FALSE)","v":32.758125124139937},{"$f":"IF('Asset lives roll forward'!K574=0,\"n/a\",'Asset lives roll forward'!K574)","v":4.1308409694440682}]
[45,41,null,null,{"$f":"Input!F45","v":"Asset Class 39"},null,{"$f":"Asset39","v":"Non-System Property"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B45,FALSE)","v":28.222501133231177},{"$f":"IF('Asset lives roll forward'!F589=0,\"n/a\",'Asset lives roll forward'!F589)","v":9.4141219771713249},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A45,FALSE)","v":25.763813607427352},{"$f":"IF('Asset lives roll forward'!K589=0,\"n/a\",'Asset lives roll forward'!K589)","v":17.720328532860194}]
[46,42,null,null,{"$f":"Input!F46","v":"Asset Class 40"},null,{"$f":"Asset40","v":"Spare Parts"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B46,FALSE)","v":13.258203043114699},{"$f":"IF('Asset lives roll forward'!F604=0,\"n/a\",'Asset lives roll forward'!F604)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A46,FALSE)","v":0.81551567695938276},{"$f":"IF('Asset lives roll forward'!K604=0,\"n/a\",'Asset lives roll forward'!K604)","v":"n/a"}]
[47,43,null,null,{"$f":"Input!F47","v":"Asset Class 41"},null,{"$f":"Asset41","v":"NEM Assets"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B47,FALSE)","v":11.447464484959296},{"$f":"IF('Asset lives roll forward'!F619=0,\"n/a\",'Asset lives roll forward'!F619)","v":1.746838630507648},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A47,FALSE)","v":0.11121746117426667},{"$f":"IF('Asset lives roll forward'!K619=0,\"n/a\",'Asset lives roll forward'!K619)","v":2.4058995671925487E-2}]
[48,44,null,null,{"$f":"Input!F48","v":"Asset Class 42"},null,{"$f":"Asset42","v":0},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B48,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!F634=0,\"n/a\",'Asset lives roll forward'!F634)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A48,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!K634=0,\"n/a\",'Asset lives roll forward'!K634)","v":"n/a"}]
[49,45,null,null,{"$f":"Input!F49","v":"Asset Class 43"},null,{"$f":"Asset43","v":"Land"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B49,FALSE)","v":1.3442181287286643},{"$f":"IF('Asset lives roll forward'!F649=0,\"n/a\",'Asset lives roll forward'!F649)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A49,FALSE)","v":1.2148221858214421},{"$f":"IF('Asset lives roll forward'!K649=0,\"n/a\",'Asset lives roll forward'!K649)","v":"n/a"}]
[50,46,null,null,{"$f":"Input!F50","v":"Asset Class 44"},null,{"$f":"Asset44","v":"Easements"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B50,FALSE)","v":1.3917563250870739},{"$f":"IF('Asset lives roll forward'!F664=0,\"n/a\",'Asset lives roll forward'!F664)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A50,FALSE)","v":1.775501405080401},{"$f":"IF('Asset lives roll forward'!K664=0,\"n/a\",'Asset lives roll forward'!K664)","v":"n/a"}]
[51,47,null,null,{"$f":"Input!F51","v":"Asset Class 45"},null,{"$f":"Asset45","v":"Equity Raising Costs"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$522:$Q$568,B51,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!F679=0,\"n/a\",'Asset lives roll forward'!F679)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$52,A51,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!K679=0,\"n/a\",'Asset lives roll forward'!K679)","v":"n/a"}]
[52,48,null,null,"Total",null,null,null,null,{"$f":"SUM(J7:J51)","v":1615.1541458852435},null,null,{"$f":"SUM(M7:M51)","v":1216.3431899404052}]
[53,49]
[{"$f":"A53+1","v":54},{"$f":"B53+1","v":50}]
[{"$f":"A54+1","v":55},{"$f":"B54+1","v":51}]

{"sheet":"Adjustment for provisions","index":10,"n_rows":58,"n_cols":25,"rows_kept":58,"cut":false,"hidden":false,"merged":[[2,0,2,6],[2,9,2,15],[2,18,2,24],[6,0,6,2],[6,18,6,20]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"15/16 based on RINs"]
["Based on RIN templates (no provisions adjustments are being made)",null,null,null,null,null,null,null,null,"Capitalised movements in provisions by asset class",null,null,null,null,null,null,null,null,"Adjusted actual capex for the 'input' sheet"]
[null,null,null,null,null,null,null,null,null,null,"2011/12","2012/13","2013/14","2014/15","2015/16","2016/17"]
[null,null,null,null,null,"15/16 based on RINs",null,null,null,null,"Actual","Actual","Actual","Actual","Actual","Forecast"]
[null,null,null,null,null,null,null,null,null,null,"Nominal","Nominal","Nominal","Nominal","Nominal","Nominal"]
["Actual Capital Expenditure – As Incurred ($m Nominal)",null,null,null,null,null,null,null,null,null,"$m","$m","$m","$m","$m","$m",null,null,"Actual Capital Expenditure – As Incurred ($m Nominal)"]
["Year","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17",null,null,"Movements in provisions allocated to as-incurred capex by asset class",null,null,null,null,null,null,null,null,"Year","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17"]
["Overhead Subtransmission Lines (Urban)",0.89692107701123447,1.4426174573093657,0.81537915757395085,0.33800000000000002,0.34638022235602972,0.26063134752136635,null,null,"Overhead Subtransmission Lines (Urban)",2.3279427741241289E-2,1.1965411629216173E-2,4.5253189772476228E-2,8.9999999999999993E-3,2.3976318560297279E-3,0,null,null,"Overhead Subtransmission Lines (Urban)",{"$f":"+B9-K9","v":0.87364164926999321},{"$f":"+C9-L9","v":1.4306520456801495},{"$f":"+D9-M9","v":0.77012596780147458},0.32900000000000001,0.34398259050000002,0.26063134752136635]
["Underground Subtransmission Lines (Urban)",0.29782569893058458,0.16516917284699786,0.14093360741446967,1.0999999999999999E-2,2.7215745035582776E-2,0,null,null,"Underground Subtransmission Lines (Urban)",1.0194493258091216E-2,1.3699523262788772E-3,6.0398663899407521E-3,1E-3,2.1634293558276657E-4,0,null,null,"Underground Subtransmission Lines (Urban)",{"$f":"+B10-K10","v":0.28763120567249334},{"$f":"+C10-L10","v":0.16379922052071899},0.13489374102452892,9.9999999999999985E-3,2.699940210000001E-2,0]
["Urban Zone Substations",4.648661433097609,2.0950201980041383,5.1960892285893525,2.2349999999999999,3.8692244004314986,0.1662176020526222,null,null,"Urban Zone Substations",0.13309089250970721,1.7376594823270437E-2,0.15374215038124253,0.02,7.5174517314995316E-3,0,null,null,"Urban Zone Substations",{"$f":"+B11-K11","v":4.5155705405879019},2.077643603180868,5.0423470782081097,2.2149999999999999,3.8617069486999993,0.1662176020526222]
["Rural Zone Substations",-1.5595361438903497E-4,0.30931243381032497,1.1357923215958685,0.45,0.193793213152925,0.14923884479949748,null,null,"Rural Zone Substations",1.7672170606435077E-2,2.5655107484128686E-3,4.8276446188123559E-2,6.0000000000000001E-3,1.270326852924972E-3,0,null,null,"Rural Zone Substations",-1.7828124220824113E-2,0.30674692306191209,1.087515875407745,0.44400000000000001,0.19252288630000003,0.14923884479949748]
["SCADA",0.45307068667222494,1.2817111943798598,2.5559441483038885,2.42,16.74030373488338,18.154116121428903,"Inc Ajilis",null,"SCADA",1.4367140156011707E-2,1.0630816889692271E-2,4.7176575638012926E-2,0.01,4.4707783570544493E-3,0,null,null,"SCADA",0.43870354651621324,1.2710803774901676,2.5087675726658754,2.41,16.735832956526327,18.154116121428903]
["Distribution Switching Stations (Ground)",2.3190920366720267,0.15419365900154955,0.19384440607779077,0.22,0.18455768196975919,0.45664602341473742,null,null,"Distribution Switching Stations (Ground)",5.2648986551072738E-2,1.2789188091551565E-3,9.3661798961741771E-3,6.0000000000000001E-3,1.0940580697591637E-3,0,null,null,"Distribution Switching Stations (Ground)",2.2664430501209538,0.1529147401923944,0.18447822618161661,0.214,0.18346362390000004,0.45664602341473742]
["Overhead High Voltage Lines Urban",6.2530046754465687,6.7797809419614135,7.7442328550442925,6.4619999999999997,7.0902099736118389,7.536076644026962,null,null,"Overhead High Voltage Lines Urban",0.12258680745407513,5.6233112468904965E-2,0.38868720848661781,0.14099999999999999,2.9450718711838735E-2,0,null,null,"Overhead High Voltage Lines Urban",6.1304178679924934,6.7235478294925084,7.3555456465576743,6.3209999999999997,7.0607592548999998,7.536076644026962]
["Overhead High Voltage Lines Rural",20.904337275573408,19.074687728655114,20.373365267387328,18.940000000000001,18.199621906167096,23.978320884035949,null,null,"Overhead High Voltage Lines Rural",0.41372819456701188,0.1582099878354461,0.89982816673010824,0.38700000000000001,7.1080563617095568E-2,0,null,null,"Overhead High Voltage Lines Rural",20.490609081006397,18.916477740819669,19.473537100657218,18.553000000000001,18.128541342550001,23.978320884035949]
["Voltage Regulators on Distribution Feeders",0.11617791733275352,0.89495941202743867,0.79433064742950676,1.0640000000000001,0.59632399862456764,0.7833033280881605,null,null,"Voltage Regulators on Distribution Feeders",9.689031680070204E-3,7.4230058024683668E-3,5.9856725191490309E-2,1.7999999999999999E-2,3.3405588245677032E-3,0,null,null,"Voltage Regulators on Distribution Feeders",0.10648888565268332,0.88753640622497032,0.73447392223801644,1.046,0.5929834397999999,0.7833033280881605]
["Underground High Voltage Lines",11.987219240105537,5.9308624101994027,4.8456047469995926,6.4809999999999999,6.0165856872687176,10.149926538892162,null,null,"Underground High Voltage Lines",0.27907622125315373,4.9191980656215419E-2,7.0800013944535875E-2,7.6999999999999999E-2,1.2358943468717586E-2,0,null,null,"Underground High Voltage Lines",11.708143018852383,5.8816704295431874,4.7748047330550571,6.4039999999999999,6.0042267438000003,10.149926538892162]
["Underground High Voltage Lines SWER",0,6.1376187422445161E-2,8.7990284053627368E-2,3.2000000000000001E-2,3.6870354320506095E-2,0,null,null,"Underground High Voltage Lines SWER",0,5.0906866752548129E-4,4.2081158536273694E-3,1E-3,3.0073172050609819E-4,0,null,null,"Underground High Voltage Lines SWER",0,6.086711875491968E-2,8.3782168199999993E-2,3.1E-2,3.6569622599999997E-2,0]
["Distribution Substations HV (Pole)",6.579445524862966E-2,0.10733621473917117,0.20605159859899647,0.188,0.11587809320260899,0.21303761942830304,null,null,"Distribution Substations HV (Pole)",1.7339920564206932E-3,8.9027204375546616E-4,2.8433606260077939E-3,4.0000000000000001E-3,2.7772400260893946E-4,0,null,null,"Distribution Substations HV (Pole)",6.4060463192208969E-2,0.1064459426954157,0.20320823797298868,0.184,0.11560036920000005,0.21303761942830304]
["Distribution Substations HV (Ground)",0.65854050451143498,1.6925916295687704,2.3635588213336853,3.0609999999999999,3.685731477640164,3.7863817680207972,null,null,"Distribution Substations HV (Ground)",1.080985728205304E-2,1.4038756751030366E-2,5.2809856742251179E-2,4.4999999999999998E-2,1.0759495040163486E-2,0,null,null,"Distribution Substations HV (Ground)",0.6477306472293819,1.6785528728177401,2.3107489645914341,3.016,3.6749719826000007,3.7863817680207972]
["Distribution Substations LV (Pole)",7.4512060939919387,7.5344839887686721,6.8819272914272602,6.1459999999999999,7.8527076500311477,6.8698036230593358,null,null,"Distribution Substations LV (Pole)",0.16198209169706859,6.2492798685176723E-2,0.19722625704759153,0.104,2.044947783114761E-2,0,null,null,"Distribution Substations LV (Pole)",7.28922400229487,7.4719911900834957,6.6847010343796684,6.0419999999999998,7.8322581722000004,6.8698036230593358]
["Distribution Substations LV (Ground)",4.3667035361492239,3.0820779302751307,3.3697082860887422,5.5069999999999997,6.3278036930160058,7.1432353862363529,null,null,"Distribution Substations LV (Ground)",9.1799432447182014E-2,2.5563485955484383E-2,5.1068743569080401E-2,5.2999999999999999E-2,1.1532672216005504E-2,0,null,null,"Distribution Substations LV (Ground)",4.2749041037020419,3.0565144443196464,3.3186395425196618,5.4539999999999997,6.3162710208000004,7.1432353862363529]
["Overhead Low Voltage Lines Underbuilt Urban",2.4972549006152049,2.7637728840720235,2.8739712349944431,4.2629999999999999,3.8553286432944418,3.3540141160776771,null,null,"Overhead Low Voltage Lines Underbuilt Urban",3.9315171943052667E-2,2.2923388345283277E-2,0.18020457329157,7.1999999999999995E-2,1.4627665844441178E-2,0,null,null,"Overhead Low Voltage Lines Underbuilt Urban",2.4579397286721525,2.7408494957267404,2.693766661702873,4.1909999999999998,3.8407009774500005,3.3540141160776771]
["Overhead Low Voltage Lines Underbuilt Rural",1.9120050412118537,2.1471459640923354,2.2791119984453032,3.73,3.7083941971210077,2.7224040375776428,null,null,"Overhead Low Voltage Lines Underbuilt Rural",4.7885635359143489E-2,1.7808938300450307E-2,0.10680284737931227,0.06,1.2825031621007248E-2,0,null,null,"Overhead Low Voltage Lines Underbuilt Rural",1.8641194058527102,2.1293370257918851,{"$f":"+D25-M25","v":2.1723091510659911},{"$f":"+E25-N25","v":3.67},{"$f":"+F25-O25","v":3.6955691655000003},{"$f":"+G25-P25","v":2.7224040375776428}]
["Overhead Low Voltage Lines Urban",3.6610126279150248,3.6011809741150045,3.6180466024709825,5.0789999999999997,4.7817411604521816,4.1414335575696457,null,null,"Overhead Low Voltage Lines Urban",4.9600376397721593E-2,2.9869049822088239E-2,0.19226181875758919,9.1999999999999998E-2,1.8577352102180651E-2,0,null,null,"Overhead Low Voltage Lines Urban",3.6114122515173031,3.5713119242929161,3.4257847837133935,4.9870000000000001,4.7631638083500007,4.1414335575696457]
["Overhead Low Voltage Lines Rural",4.9065953986503503,6.3329913077971751,5.5439908906789261,6.9489999999999998,6.8829919321343169,6.7689239228654001,null,null,"Overhead Low Voltage Lines Rural",0.10068745924720647,5.2527333187394734E-2,0.21933396984644787,0.126,2.6555146784316051E-2,0,null,null,"Overhead Low Voltage Lines Rural",4.8059079394031441,6.2804639746097806,5.3246569208324779,6.8229999999999995,6.8564367853500006,6.7689239228654001]
["Underground Low Voltage Lines",5.1228104678321111,3.2996211794033306,3.6987196975695196,5.0060000000000002,3.781983770220767,5.6868541028669002,null,null,"Underground Low Voltage Lines",9.8088447322264127E-2,2.7367841302626025E-2,5.2417974407394305E-2,5.8000000000000003E-2,8.6748029207662138E-3,0,null,null,"Underground Low Voltage Lines",5.0247220205098468,3.2722533381007044,3.6463017231621251,4.9480000000000004,3.7733089673000006,5.6868541028669002]
["Underground Low Voltage Common Trench",3.5102752849293273,1.7694865694498252,1.6215345981234528,1.829,1.9469677330702944,2.2020283934168856,null,null,"Underground Low Voltage Common Trench",7.0273994850904589E-2,1.467654163517886E-2,8.6533913254190388E-3,2.1999999999999999E-2,2.8976505702941538E-3,0,null,null,"Underground Low Voltage Common Trench",3.4400012900784227,1.7548100278146463,1.6128812067980338,1.8069999999999999,1.9440700825000001,2.2020283934168856]
["HVST Service Connections",0,0,0,0,0,0,null,null,"HVST Service Connections",0,0,0,0,0,0,null,null,"HVST Service Connections",0,0,0,0,0,0]
["HV Service Connections",7.1149847811728659E-2,9.4460004723258439E-2,0.11266420681657587,0.153,0.15428334887524267,0.13796765557457749,null,null,"HV Service Connections",1.5363153255596753E-3,7.8347370142014801E-4,7.8060960827672369E-3,3.0000000000000001E-3,8.2665771614819409E-4,0,null,null,"HV Service Connections",6.9613532486168986E-2,9.3676531021838289E-2,0.10485811073380863,0.15,0.15345669115909447,0.13796765557457749]
["HV Metering CA Service Connections",0.52790010561552891,7.5734383650294078E-3,6.9194849284311792E-3,1E-3,6.1286690321678671E-3,2.3720346043466733E-2,null,null,"HV Metering CA Service Connections",4.7734661703457488E-4,6.2815895528596605E-5,8.0436925541156317E-5,0,7.6298321678665788E-6,0,null,null,"HV Metering CA Service Connections",0.52742275899849433,7.5106224695008113E-3,6.8390480028900228E-3,1E-3,6.1210392000000009E-3,2.3720346043466733E-2]
["HV/LV Service Connections",0.12869087552613462,0.17085265933675078,0.20377914867855268,0.27600000000000002,0.27905694610053816,0.24954625956703341,null,null,"HV/LV Service Connections",2.7787798626591272E-3,1.4170925123305692E-3,1.4119121406846454E-2,6.0000000000000001E-3,1.4952007421442334E-3,0,null,null,"HV/LV Service Connections",0.1259120956634755,0.16943556682442021,0.18966002727170622,0.27,0.27756174535839395,0.24954625956703341]
["Business LV Service Connections",0.33724279605159124,0.47506789083751594,0.5534553043064091,0.75900000000000001,0.75347672646610797,0.66347425095588808,null,null,"Business LV Service Connections",7.352672720459516E-3,3.9403258548502441E-3,3.7908868067265407E-2,1.7000000000000001E-2,4.09867354056399E-3,0,null,null,"Business LV Service Connections",0.32989012333113171,0.47112756498266567,0.51554643623914365,0.74199999999999999,0.74937805292554394,0.66347425095588808]
["Business LV Metering CA Service Connections",0.5859427689971477,0.48612599396963152,0.4770228781386866,0.251,0.4224929253210632,0.68933230082879726,null,null,"Business LV Metering CA Service Connections",1.3695578038365807E-2,4.0320443871220421E-3,1.1167725969326053E-2,5.0000000000000001E-3,1.7106789210631836E-3,0,null,null,"Business LV Metering CA Service Connections",0.57224719095878185,0.48209394958250945,0.46585515216936058,0.246,0.4207822464,0.68933230082879726]
["Domestic LV Service Connections",2.7039364520809821,3.8937758110982585,4.5162045127924211,6.1020000000000003,6.1005685786084198,5.271806852832075,null,null,"Domestic LV Service Connections",5.8597311815594168E-2,3.2295900854112908E-2,0.30769324570399542,0.13300000000000001,3.3306417851451983E-2,0,null,null,"Domestic LV Service Connections",2.6453391402653881,3.8614799102441455,4.2085112670884257,5.9690000000000003,6.0672621607569681,5.271806852832075]
["Domestic LV Metering CA Service Connections",1.0211588308412121,0.36735339420446278,0.59386750567816926,0.14099999999999999,0.45169690827451719,0.51655295156226066,null,null,"Domestic LV Metering CA Service Connections",9.2401151658443766E-3,3.0469162512730503E-3,4.6186198781691503E-3,2E-3,7.6378147451719273E-4,0,null,null,"Domestic LV Metering CA Service Connections",1.0119187156753677,0.36430647795318971,0.58924888580000012,0.13899999999999998,0.45093312680000003,0.51655295156226066]
["Wholesale Metering",0,0,0,0,0,0,null,null,"Wholesale Metering",0,0,0,0,0,0,null,null,"Wholesale Metering",0,0,0,0,0,0]
["HV Metering",0,0,0,0,0,0,null,null,"HV Metering",0,0,0,0,0,0,null,null,"HV Metering",0,0,0,0,0,0]
["HV/LV Metering",0,0,0,0,0,0,null,null,"HV/LV Metering",0,0,0,0,0,0,null,null,"HV/LV Metering",0,0,0,0,0,0]
["Business LV Metering",0,0,0,0,0,0,null,null,"Business LV Metering",0,0,0,0,0,0,null,null,"Business LV Metering",0,0,0,0,0,0]
["Domestic LV Metering",0,0,0,0,0,0,null,null,"Domestic LV Metering",0,0,0,0,0,0,null,null,"Domestic LV Metering",0,0,0,0,0,0]
["Off Peak Metering",0,0,0,0,0,0,null,null,"Off Peak Metering",0,0,0,0,0,0,null,null,"Off Peak Metering",0,0,0,0,0,0]
["Emergency Network Spares",0,0,0,0,0,0,null,null,"Emergency Network Spares",0,0,0,0,0,0,null,null,"Emergency Network Spares",0,0,0,0,0,0]
["Motor Vehicles",0.92972810911193027,4.4694968438734684,5.0767009000116055,2.1829999999999998,2.6791157250037743,2.3965135054931306,null,null,"Motor Vehicles",0.10909243973366019,3.7071067760522783E-2,0,0,0,0,null,null,"Motor Vehicles",0.82063566937827004,4.4324257761129457,5.0767009000116055,2.1829999999999998,2.6791157250037743,2.3965135054931306]
["Minor Assets",6.1383820332302559,7.601796971512373,8.2840699391647679,9.923,6.995072372406792,15.710464241057888,null,null,"Minor Assets",0.15040658930753609,6.3051108542331036E-2,1.8882926873547094E-2,1E-3,6.7115818282358075E-4,0,null,null,"Minor Assets",5.9879754439227195,7.5387458629700417,8.2651870122912214,9.9220000000000006,6.9944012142239682,15.710464241057888]
["Non-System Property",10.376761448411838,0.391538025635286,0.26759008110074223,0,0,1.4421020019304909,null,null,"Non-System Property",2.1367420392565426E-2,3.2475093251364438E-3,-5.4444635623952223E-4,0,0,0,null,null,"Non-System Property",10.355394028019273,0.38829051631014955,0.26813452745698174,0,0,1.4421020019304909]
["Spare Parts",0.92961582482468141,0,0,0,0,0,null,null,"Spare Parts",0,0,0,0,0,0,null,null,"Spare Parts",0.92961582482468141,0,0,0,0,0]
["NEM Assets",2.5929717637223009,9.3426953653818501,14.311638936522742,0,0,0,null,null,"NEM Assets",0,7.7490533063188302E-2,0.33232872232771421,0,0,0,null,null,"NEM Assets",2.5929717637223009,9.2652048323186627,13.979310214195028,0,0,0]
[0,0,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0,0]
["Land",0,0.5719662900000001,0.64759992,0,0,0,null,null,"Land",0,4.744024178558094E-3,0,0,0,0,null,null,"Land",0,0.56722226582144197,0.64759992,0,0,0]
["Easements",0,0.11759568157743253,0.46526246999999987,0.48099999999999998,0.71362128399863833,0,null,null,"Easements",0,9.7536649703142207E-4,0,1E-3,2.6639986381463611E-6,0,null,null,"Easements",0,0.1166203150804011,0.46526246999999987,0.48,0.7136186200000002,0]
["Equity Raising Costs",0,null,null,null,null,null,null,null,"Equity Raising Costs",0,null,null,null,null,0,null,null,"Equity Raising Costs",0,0,0,0,0,0]
["Total",{"$f":"SUM(B9:B53)","v":108.37183325450799},{"$f":"SUM(C9:C53)","v":98.510677808414812},{"$f":"SUM(D9:D53)","v":111.85690297834006},100.68100000000001,114.79612875209207,131.62407422722492,null,null,"Total movement in provisions allocated to as-incurred capex",{"$f":"SUM(K9:K53)","v":2.1230543933591659},{"$f":"SUM(L9:L53)","v":0.81707094550846038},3.5309187483439453,1.4799999999999998,0.30355798733802569,0,null,null,"Total",{"$f":"SUM(T9:T53)","v":106.24877886114884},{"$f":"+SUM(U9:U53)","v":97.69360686290635},{"$f":"+SUM(V9:V53)","v":108.32598422999614},99.201000000000008,114.49257076475408,131.62407422722492]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"check",{"$f":"B54-K54","v":106.24877886114882},{"$f":"C54-L54","v":97.69360686290635},{"$f":"D54-M54","v":108.32598422999611},99.201000000000008,114.49257076475405,131.62407422722492]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T54=T55,\"ok\",\"error\")","v":"ok"},{"$f":"IF(U54=U55,\"ok\",\"error\")","v":"ok"},"ok","ok","ok","ok"]
[]
["Ajilis",null,null,null,null,15.229917745526325,17.396523423627343]

{"sheet":"Sheet1","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}