{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Intro","Input","WACC","Assets","Analysis","Forecast revenues","X factor","Equity raising cost-capex","Chart 1-revenues","Chart 2-Price path","Chart 3-Building blocks"],"not_rendered":{"charts":6,"images":1,"macros":1,"external_links":2,"defined_names":500,"comments":6,"pivot_tables":0},"unopened":[{"sheet":"Chart 1-revenues","index":8,"reason":"not_a_worksheet"},{"sheet":"Chart 2-Price path","index":9,"reason":"not_a_worksheet"},{"sheet":"Chart 3-Building blocks","index":10,"reason":"not_a_worksheet"}],"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":"Intro","index":0,"n_rows":64,"n_cols":11,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,"Electricity Distribution Network Service Providers"]
[null,null,null,null,null,null,"Post Tax Revenue Model"]
[null,null,null,null,null,null,null,null,null,null,"Version: 02"]
[null,null,null,null,null,null,null,null,null,null,"Date: 19 June 2009"]
[]
[]
[null,"Introduction"]
[]
[]
[]
[]
[null,null,"This model illustrates the basic elements of the AER's building block calculation and associated price and revenue constraints for distribution businesses."]
[]
[null,null,"The model is intended to produce X factors that are applicable to revenue caps, price caps and revenue yield forms of control."]
[]
[null,null,"Building block revenues and cash flows are modelled in nominal terms unless specified otherwise."]
[]
[null,null,"Before using the PTRM, Excel’s iteration mode of calculation needs to be selected."]
[null,null,"To do so, select Options from the Tools menu in Excel, then select the Calculation tab."]
[null,null,"Make sure that Manual (rather than Automatic) is selected and tick the iteration box."]
[]
[null,null,"To run the 'Fix_Te' macro manually, select Macro from the Tools menu, and then select Macros. Highlight 'Fix_Te' and click on Run."]
[]
[]
[]
[null,null,"INSTRUCTIONS FOR USE"]
[]
[null,null,"1. Fill out cells in \"input\" sheet. These cells are highlighted blue. "]
[null,null,"Input data required include:"]
[null,null,null,"by asset class-"]
[null,null,null,null,"opening asset life"]
[null,null,null,null,"remaining life"]
[null,null,null,null,"useful life"]
[null,null,null,null,"remaining tax life"]
[null,null,null,null,"standard tax life"]
[null,null,null,null,"forecast capex"]
[null,null,null,null,"forecast disposals"]
[null,null,null,null,"forecast customer contributions"]
[null,null,null,"forecast total opex"]
[null,null,null,"WACC parameters"]
[null,null,null,"actual prices per each tariff component"]
[null,null,null,"forecast quantities per each tariff component"]
[]
[null,null,"Input expenditure data should be valued in real terms of the year indicated, as at the end of that year."]
[]
[null,null,"2. Select X factors and P-0 on the \"X factor\" sheet"]
[null,null,"Clause 6.2.6 requires that the form of control applicable to \"standard direct control\" services be of a CPI-X form."]
[null,null,"This sheet provides for the calculation of X factors under three basic forms of control, namely a weighted average price cap, revenue cap and revenue yield. "]
[null,null,"These may be amended to suit the particular form of control applicable to the DNSP"]
[]
[null,null,"The value of X may differ for each year of the period but must be set such that the NPV of revenues is equal to the NPV of the total building block revenue requirement for the period."]
[null,null,"The X factor sheet provides input values for each X but contains macro buttons which can be used to goal seek a value of P0 for each form of control to equate the NPVs of forecast and required revenues"]
[]
[]
[]
[]
[null,null,"AMENDMENT RECORD"]
[]
[null,null,"version no.","date of issue",null,"details of amendments"]
[null,null,"version 01","2008-06-26",null,"-"]
[]
[null,null,"version 02","2009-06-19",null,"1. totals in row 37 of the \"Input\" sheet changed to sum rows 7 to 36"]
[null,null,null,null,null,"2. depreciation on capex calculated in rows 169 to 178 and 182 to 191 of the \"Assets\" sheet changed to refer to correct capex inputs for each year"]
[null,null,null,null,null,"3. tax depreciation totals in row 479 of the \"Assets\" sheet changed to include tax depreciation calculated for all asset classes"]

{"sheet":"Input","index":1,"n_rows":98,"n_cols":17,"rows_kept":98,"cut":false,"hidden":false,"merged":[[14,4,14,5],[15,4,15,5],[44,4,44,5],[34,4,34,5],[30,4,30,5],[35,4,35,5],[42,4,42,5],[28,4,28,5],[29,4,29,5],[24,4,24,5],[25,4,25,5],[26,4,26,5],[27,4,27,5],[41,4,41,5],[43,4,43,5],[36,4,36,5],[1,6,1,7],[5,6,5,8],[21,4,21,5],[22,4,22,5],[23,4,23,5],[20,4,20,5],[6,4,6,5],[7,4,7,5],[8,4,8,5],[9,4,9,5],[10,4,10,5],[11,4,11,5],[12,4,12,5],[13,4,13,5],[16,4,16,5],[1,4,1,5],[72,4,72,5],[62,4,62,5],[63,4,63,5],[64,4,64,5],[65,4,65,5],[66,4,66,5],[67,4,67,5],[68,4,68,5],[48,4,48,5],[49,4,49,5],[71,4,71,5],[69,4,69,5],[70,4,70,5],[58,4,58,5],[52,4,52,5],[53,4,53,5],[37,4,37,5],[38,4,38,5],[39,4,39,5],[40,4,40,5],[85,4,85,5],[81,4,81,5],[76,4,76,5],[77,4,77,5],[78,4,78,5],[80,4,80,5],[54,4,54,5],[55,4,55,5],[56,4,56,5],[57,4,57,5],[50,4,50,5],[51,4,51,5],[79,4,79,5],[90,4,90,5],[91,4,91,5],[92,4,92,5],[86,4,86,5],[89,4,89,5],[87,4,87,5],[88,4,88,5]]}
[]
[null,null,null,null,"Input Variables",null,"Input cells are in blue"]
[]
[]
[null,null,null,null,{"$f":"\"Opening Regulated Asset Base for \"&Q7&\" ($m Nominal)\"","v":"Opening Regulated Asset Base for 2014-15 ($m Nominal)"}]
[null,null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value","Assets Under Construction","Remaining Life","Standard Life","Opening Tax Value","Tax Remaining Life","Tax Standard Life","Base Financial Year"]
[null,null,null,null,"Asset Class 1",null,"Type 5 and 6 meters",null,null,115.10534122064473,null,19.748355545797292,15,108.35369876875949,16.192440551029335,25,"2014-15"]
[null,null,null,null,"Asset Class 2",null,"Equity raising costs",null,null,null,null,40.726876063835199,44.726876063835199,null,40.726876063835199,5]
[null,null,null,null,"Asset Class 3"]
[null,null,null,null,"Asset Class 4"]
[null,null,null,null,"Asset Class 5"]
[null,null,null,null,"Asset Class 6"]
[null,null,null,null,"Asset Class 7"]
[null,null,null,null,"Asset Class 8"]
[null,null,null,null,"Asset Class 9"]
[null,null,null,null,"Asset Class 10"]
[null,null,null,null,"Total",null,null,null,null,{"$f":"SUM(J7:J16)+K17","v":115.10534122064473},{"$f":"SUM(K7:K16)","v":0},null,null,{"$f":"SUM(N7:N16)","v":108.35369876875949}]
[]
[null,null,null,null,{"$f":"\"Forecast Capital Expenditure – As Incurred ($m Real \"&CONCATENATE(LEFT(Q7, 4)-1 &\"-\" &IF(Q7>\"2009-10\",,\"0\") &RIGHT(Q7,2)-1)&\")\"","v":"Forecast Capital Expenditure – As Incurred ($m Real 2013-14)"}]
[null,null,null,null,"Year","2013-14",{"$f":"Q7","v":"2014-15"},{"$f":"CONCATENATE(LEFT(G20, 4)+1 &\"-\" &IF(G20>\"2007-08\",,\"0\") &RIGHT(G20,2)+1)","v":"2015-16"},{"$f":"CONCATENATE(LEFT(H20, 4)+1 &\"-\" &IF(H20>\"2007-08\",,\"0\") &RIGHT(H20,2)+1)","v":"2016-17"},"2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,{"$f":"Asset1","v":"Type 5 and 6 meters"},null,10.459688293552285,7.5364221939238227,7.9095591081931458,11.004610609600146,10.966612295193467]
[null,null,null,null,{"$f":"Asset2","v":"Equity raising costs"}]
[null,null,null,null,{"$f":"Asset3","v":0}]
[null,null,null,null,{"$f":"Asset4","v":0}]
[null,null,null,null,{"$f":"Asset5","v":0}]
[null,null,null,null,{"$f":"Asset6","v":0}]
[null,null,null,null,{"$f":"Asset7","v":0}]
[null,null,null,null,{"$f":"Asset8","v":0}]
[null,null,null,null,{"$f":"Asset9","v":0}]
[null,null,null,null,{"$f":"Asset10","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G21:G30)","v":10.459688293552285},7.5364221939238227,7.9095591081931458,11.004610609600146,10.966612295193467,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G31:P31)","v":47.876892500462873}]
[null,null,null,null,{"$f":"\"Forecast Asset Disposal – as incurred ($m Real \"&CONCATENATE(LEFT(Q7, 4)-1 &\"-\" &IF(Q7>\"2009-10\",,\"0\") &RIGHT(Q7,2)-1)&\")\"","v":"Forecast Asset Disposal – as incurred ($m Real 2013-14)"}]
[null,null,null,null,"Year",null,{"$f":"G20","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,{"$f":"Asset1","v":"Type 5 and 6 meters"}]
[null,null,null,null,{"$f":"Asset2","v":"Equity raising costs"}]
[null,null,null,null,{"$f":"Asset3","v":0}]
[null,null,null,null,{"$f":"Asset4","v":0}]
[null,null,null,null,{"$f":"Asset5","v":0}]
[null,null,null,null,{"$f":"Asset6","v":0}]
[null,null,null,null,{"$f":"Asset7","v":0}]
[null,null,null,null,{"$f":"Asset8","v":0}]
[null,null,null,null,{"$f":"Asset9","v":0}]
[null,null,null,null,{"$f":"Asset10","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G35:G44)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G45:P45)","v":0}]
[null,null,null,null,{"$f":"\"Forecast Customer Contributions – As Incurred ($m Real \"&CONCATENATE(LEFT(Q7, 4)-1 &\"-\" &IF(Q7>\"2009-10\",,\"0\") &RIGHT(Q7,2)-1)&\")\"","v":"Forecast Customer Contributions – As Incurred ($m Real 2013-14)"}]
[null,null,null,null,"Year",null,{"$f":"G34","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,{"$f":"Asset1","v":"Type 5 and 6 meters"},null,null,3.3358691652760006,7.0659519074811055,3.6127145479672493,3.537596572834516]
[null,null,null,null,{"$f":"Asset2","v":"Equity raising costs"}]
[null,null,null,null,{"$f":"Asset3","v":0}]
[null,null,null,null,{"$f":"Asset4","v":0}]
[null,null,null,null,{"$f":"Asset5","v":0}]
[null,null,null,null,{"$f":"Asset6","v":0}]
[null,null,null,null,{"$f":"Asset7","v":0}]
[null,null,null,null,{"$f":"Asset8","v":0}]
[null,null,null,null,{"$f":"Asset9","v":0}]
[null,null,null,null,{"$f":"Asset10","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G49:G58)","v":0},3.3358691652760006,7.0659519074811055,3.6127145479672493,3.537596572834516,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G63/A1taxremlife","v":0.64596119779407646},null,null,null,null,null,null,null,null,null,{"$f":"SUM(G59:P59)","v":17.552132193558869}]
[null,null,null,null,{"$f":"\"Forecast Net Capital Expenditure – As Incurred ($m Real \"&CONCATENATE(LEFT(Q7, 4)-1 &\"-\" &IF(Q7>\"2009-10\",,\"0\") &RIGHT(Q7,2)-1)&\")\"","v":"Forecast Net Capital Expenditure – As Incurred ($m Real 2013-14)"}]
[null,null,null,null,"Year",null,{"$f":"G20","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,{"$f":"Asset1","v":"Type 5 and 6 meters"},null,{"$f":"G21-G35-G49","v":10.459688293552285},4.2005530286478221,0.84360720071204032,7.391896061632897,7.429015722358951,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset2","v":"Equity raising costs"},null,{"$f":"G22-G36-G50","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":0},null,{"$f":"G23-G37-G51","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":0},null,{"$f":"G24-G38-G52","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset5","v":0},null,{"$f":"G25-G39-G53","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset6","v":0},null,{"$f":"G26-G40-G54","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E27","v":0},null,{"$f":"G27-G41-G55","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset8","v":0},null,{"$f":"G28-G42-G56","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset9","v":0},null,{"$f":"G29-G43-G57","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":0},null,{"$f":"G30-G44-G58","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G63:G72)","v":10.459688293552285},4.2005530286478221,0.84360720071204032,7.391896061632897,7.429015722358951,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G73:P73)","v":30.324760306903993}]
[null,null,null,null,{"$f":"\"Forecast Operating and Maintenance Expenditure ($m Real \"&CONCATENATE(LEFT(Q7, 4)-1 &\"-\" &IF(Q7>\"2009-10\",,\"0\") &RIGHT(Q7,2)-1)&\")\"","v":"Forecast Operating and Maintenance Expenditure ($m Real 2013-14)"}]
[null,null,null,null,"Year",null,{"$f":"G20","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,"Controllable opex",null,23.114568466433827,23.291767829676967,23.453478232426697,23.623376105976796,23.815140747282296]
[]
[null,null,null,null,"Debt raising costs",null,{"$f":"(Dr*Dv*Assets!F161)/Assets!G7","v":5.8619500602123467E-2},{"$f":"(Dr*Dv*Assets!G161)/Assets!H7","v":6.1097350416837767E-2},{"$f":"(Dr*Dv*Assets!H161)/Assets!I7","v":5.995310205298901E-2},{"$f":"(Dr*Dv*Assets!I161)/Assets!J7","v":5.6915141733624726E-2},{"$f":"(Dr*Dv*Assets!J161)/Assets!K7","v":5.7257475097382583E-2}]
[null,null,null,null,"Carry over amounts"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L77=0,0,(Dr*Dv*Assets!K161)/Assets!L7)","v":0},{"$f":"IF(M77=0,0,(Dr*Dv*Assets!L161)/Assets!M7)","v":0},{"$f":"IF(N77=0,0,(Dr*Dv*Assets!M161)/Assets!N7)","v":0},{"$f":"IF(O77=0,0,(Dr*Dv*Assets!N161)/Assets!O7)","v":0},{"$f":"IF(P77=0,0,(Dr*Dv*Assets!O161)/Assets!P7)","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G77:G81)","v":23.17318796703595},23.352865180093804,23.513431334479687,23.680291247710421,23.87239822237968,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G79*1000000","v":58619.500602123466},{"$f":"H79*1000000","v":61097.350416837769},59953.102052989008,56915.141733624725,57257.475097382587,null,null,null,null,null,{"$f":"SUM(G82:P82)","v":117.59217395169955}]
[null,null,null,null,"Cost of Capital"]
[null,null,null,null,null,null,"Value"]
[null,null,null,null,"Nominal Risk Free Rate                                      Rf",null,3.5499999999999997E-2]
[null,null,null,null,"Inflation Rate                                                             f",null,2.5000000000000001E-2]
[null,null,null,null,"Debt Risk Premium                                           DRP",null,2.9600000000000001E-2]
[null,null,null,null,"Market Risk Premium                                        MRP",null,6.5000000000000002E-2]
[null,null,null,null,"Utilisation of Imputation (Franking) Credits        g",null,0.4]
[null,null,null,null,"Proportion of Debt Funding                                D/V",null,0.6]
[null,null,null,null,"Equity Beta                                                              βe",null,0.7]
[null,null,null,null,"Debt Raising Cost Benchmark                           Dr","                          Dr",8.7000000000000001E-4]
[]
[null,null,null,null,{"$f":"\"Price/ revenue constraint for \"&CONCATENATE(LEFT(Q7, 4)-1 &\"-\" &IF(Q7>\"2009-10\",,\"0\") &RIGHT(Q7,2)-1)& \" ($m Nominal)\"","v":"Price/ revenue constraint for 2013-14 ($m Nominal)"}]
[null,null,null,null,null,null,"Value"]
[null,null,null,null,"Maximum Allowed Revenue"]
[null,null,null,null,"Revenue yield (c/kWh)"]

{"sheet":"WACC","index":2,"n_rows":38,"n_cols":7,"rows_kept":38,"cut":false,"hidden":false,"merged":[[24,2,24,3]]}
[]
[null,"Cost of Capital Parameters"]
[]
[]
[]
[null,null,null,null,null,"Input Data & Calculated Inputs","Basic Building Block Model"]
[null,"Nominal Risk Free Rate",null,"Rf",null,{"$f":"Rf","v":3.5499999999999997E-2}]
[null,"Real Risk Free Rate",null,"Rrf",null,{"$f":"(1+F7)/(1+F9)-1","v":1.0243902439024621E-2}]
[null,"Inflation Rate",null,"f",null,{"$f":"f","v":2.5000000000000001E-2}]
[null,"Cost of Debt Margin",null,"DRP",null,{"$f":"Drp","v":2.9600000000000001E-2}]
[null,"Nominal Pre-tax Cost of Debt",null,"Rd",null,{"$f":" F7+F10","v":6.5099999999999991E-2}]
[null,"Real Pre-tax Cost of Debt",null,"Rrd",null,{"$f":"(1+F11)/(1+F9)-1","v":3.912195121951223E-2}]
[null,"Market Risk Premium ",null,"MRP",null,{"$f":"Mrp","v":6.5000000000000002E-2}]
[null,"Corporate Tax Rate",null,"T",null,0.3]
[null,"Effective Tax Rate for Equity (From Relevant Cash flows)",null,"Te",null,0.24739807299602523,0.24739807299602523]
[null,"Effective Tax Rate for Debt (Effective Debt Shield)",null,"Td",null,{"$f":"Td","v":0.29999999999995042},0.29999999999999705]
[null,"Utilisation of Imputation (Franking) Credits",null,"g",null,{"$f":"g","v":0.4}]
[null,"Proportion of Equity Funding",null,"E/V",null,{"$f":"1-F19","v":0.4}]
[null,"Proportion of Debt Funding",null,"D/V",null,{"$f":"Dv","v":0.6}]
[null,"Equity Beta",null,"βe",null,{"$f":"Be","v":0.7}]
[]
[null,"WACC Analysis"]
[]
[null,null,null,null,null,"Formula Approximation"]
[null,"Post-tax Nominal Return on Equity(pre-imp)",null,null,null,{"$f":"F7+F20*(F13)","v":8.0999999999999989E-2},0.10109999999999952]
[null,"Post-tax Real Return on Equity(pre-imp)",null,null,null,{"$f":"(1+F25)/(1+F9)-1","v":5.4634146341463463E-2},7.4243902439025122E-2]
[null,"Nominal Vanilla WACC",null,null,null,{"$f":"F18*F25+F19*F11","v":7.1459999999999996E-2},8.8320000000023935E-2]
[null,"Real Vanilla WACC",null,null,null,{"$f":"F18*F26+F19*F12","v":4.532682926829272E-2},6.1775609756097527E-2]
[null,"Post-tax Nominal WACC ",null,null,null,{"$f":"F25*((1-F15)/(1-F15*(1-F17)))*F18+F11*F19*(1-F16)","v":5.5976822358119835E-2},8.517304123895908E-2]
[null,"Post-tax Real WACC ",null,null,null,{"$f":"(1+F29)/(1+F9)-1","v":3.0221290105482801E-2},5.8705406086223544E-2]
[null,"Pre-tax Nominal WACC ",null,null,null,{"$f":"F25*(1/(1-F15*(1-F17)))*F18+F11*F19","v":7.7107766462823135E-2},9.7632197858080971E-2]
[null,"Pre-tax Real WACC ",null,null,null,{"$f":"(1+F31)/(1+F9)-1","v":5.0836845329583769E-2},7.0860680837187662E-2]
[null,"Nominal Tax Allowance",null,null,null,{"$f":"F31-F27","v":5.6477664628231394E-3},{"$f":"G31-$F$27","v":2.6172197858080976E-2}]
[null,"Real Tax Allowance",null,null,null,{"$f":"F32-F28","v":5.5100160612910482E-3},{"$f":"G32-$F$28","v":2.5533851568894941E-2}]
[]
[]
[null,null,null,null,null,"Numbers in White cells are calculated on this sheet from input parameters."]
[null,null,null,null,null,"Numbers in Orange cells are transferred from relevant sheets"]

{"sheet":"Assets","index":3,"n_rows":303,"n_cols":16,"rows_kept":303,"cut":false,"hidden":false,"merged":[[219,3,229,3],[36,3,46,3],[49,3,59,3],[193,3,203,3],[62,3,72,3],[167,3,177,3],[180,3,190,3],[75,3,85,3],[206,3,216,3],[88,3,98,3],[101,3,111,3],[114,3,124,3],[127,3,137,3],[140,3,150,3],[271,3,281,3],[232,3,242,3],[245,3,255,3],[258,3,268,3],[284,3,294,3]]}
[]
[null,"Asset Roll Forward"]
[null,null,null,null,null,0,{"$f":"F3+1","v":1},2,3,4,5,6,7,8,9,10]
[null,"Year",null,null,null,{"$f":"Input!F20","v":"2013-14"},{"$f":"Input!G20","v":"2014-15"},{"$f":"Input!H20","v":"2015-16"},{"$f":"Input!I20","v":"2016-17"},{"$f":"Input!J20","v":"2017-18"},{"$f":"Input!K20","v":"2018-19"},{"$f":"Input!L20","v":"2019-20"},{"$f":"Input!M20","v":"2020-21"},{"$f":"Input!N20","v":"2021-22"},{"$f":"Input!O20","v":"2022-23"},{"$f":"Input!P20","v":"2023-24"}]
[]
[null,"Inflation Assumption (CPI % increase)",null,{"$f":"f","v":2.5000000000000001E-2},null,null,{"$f":"$D$6","v":2.5000000000000001E-2},{"$f":"$D$6","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Cumulative Inflation Index (CPI end period)",null,null,null,1,{"$f":"F7*(1+G6)","v":1.0249999999999999},{"$f":"G7*(1+H6)","v":1.0506249999999999},{"$f":"H7*(1+I6)","v":1.0768906249999999},{"$f":"I7*(1+J6)","v":1.1038128906249998},1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,{"$f":"O7*(1+P6)","v":1.2800845441963566}]
[]
[null,"Closing Regulated Asset Base",null,null,null,{"$f":"RAB","v":115.10534122064473}]
[null,"Real Capex",null,null,null,null,{"$f":"SUM(G11:G20)","v":10.694113546441283},4.2946969150025831,0.86251434457863219,7.5575651575891953,7.5955167538001929,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Type 5 and 6 meters"},null,null,null,{"$f":"Input!G63*(1+rvanilla)^0.5","v":10.694113546441283},{"$f":"Input!H63*(1+rvanilla)^0.5","v":4.2946969150025831},{"$f":"Input!I63*(1+rvanilla)^0.5","v":0.86251434457863219},{"$f":"Input!J63*(1+rvanilla)^0.5","v":7.5575651575891953},{"$f":"Input!K63*(1+rvanilla)^0.5","v":7.5955167538001929},{"$f":"Input!L63*(1+rvanilla)^0.5","v":0},{"$f":"Input!M63*(1+rvanilla)^0.5","v":0},{"$f":"Input!N63*(1+rvanilla)^0.5","v":0},{"$f":"Input!O63*(1+rvanilla)^0.5","v":0},{"$f":"Input!P63*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset2","v":"Equity raising costs"},null,null,null,{"$f":"Input!G64*(1+rvanilla)^0.5","v":0},{"$f":"Input!H64*(1+rvanilla)^0.5","v":0},{"$f":"Input!I64*(1+rvanilla)^0.5","v":0},{"$f":"Input!J64*(1+rvanilla)^0.5","v":0},{"$f":"Input!K64*(1+rvanilla)^0.5","v":0},{"$f":"Input!L64*(1+rvanilla)^0.5","v":0},{"$f":"Input!M64*(1+rvanilla)^0.5","v":0},{"$f":"Input!N64*(1+rvanilla)^0.5","v":0},{"$f":"Input!O64*(1+rvanilla)^0.5","v":0},{"$f":"Input!P64*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset3","v":0},null,null,null,{"$f":"Input!G65*(1+rvanilla)^0.5","v":0},{"$f":"Input!H65*(1+rvanilla)^0.5","v":0},{"$f":"Input!I65*(1+rvanilla)^0.5","v":0},{"$f":"Input!J65*(1+rvanilla)^0.5","v":0},{"$f":"Input!K65*(1+rvanilla)^0.5","v":0},{"$f":"Input!L65*(1+rvanilla)^0.5","v":0},{"$f":"Input!M65*(1+rvanilla)^0.5","v":0},{"$f":"Input!N65*(1+rvanilla)^0.5","v":0},{"$f":"Input!O65*(1+rvanilla)^0.5","v":0},{"$f":"Input!P65*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset4","v":0},null,null,null,{"$f":"Input!G66*(1+rvanilla)^0.5","v":0},{"$f":"Input!H66*(1+rvanilla)^0.5","v":0},{"$f":"Input!I66*(1+rvanilla)^0.5","v":0},{"$f":"Input!J66*(1+rvanilla)^0.5","v":0},{"$f":"Input!K66*(1+rvanilla)^0.5","v":0},{"$f":"Input!L66*(1+rvanilla)^0.5","v":0},{"$f":"Input!M66*(1+rvanilla)^0.5","v":0},{"$f":"Input!N66*(1+rvanilla)^0.5","v":0},{"$f":"Input!O66*(1+rvanilla)^0.5","v":0},{"$f":"Input!P66*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset5","v":0},null,null,null,{"$f":"Input!G67*(1+rvanilla)^0.5","v":0},{"$f":"Input!H67*(1+rvanilla)^0.5","v":0},{"$f":"Input!I67*(1+rvanilla)^0.5","v":0},{"$f":"Input!J67*(1+rvanilla)^0.5","v":0},{"$f":"Input!K67*(1+rvanilla)^0.5","v":0},{"$f":"Input!L67*(1+rvanilla)^0.5","v":0},{"$f":"Input!M67*(1+rvanilla)^0.5","v":0},{"$f":"Input!N67*(1+rvanilla)^0.5","v":0},{"$f":"Input!O67*(1+rvanilla)^0.5","v":0},{"$f":"Input!P67*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset6","v":0},null,null,null,{"$f":"Input!G68*(1+rvanilla)^0.5","v":0},{"$f":"Input!H68*(1+rvanilla)^0.5","v":0},{"$f":"Input!I68*(1+rvanilla)^0.5","v":0},{"$f":"Input!J68*(1+rvanilla)^0.5","v":0},{"$f":"Input!K68*(1+rvanilla)^0.5","v":0},{"$f":"Input!L68*(1+rvanilla)^0.5","v":0},{"$f":"Input!M68*(1+rvanilla)^0.5","v":0},{"$f":"Input!N68*(1+rvanilla)^0.5","v":0},{"$f":"Input!O68*(1+rvanilla)^0.5","v":0},{"$f":"Input!P68*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"Input!G69*(1+rvanilla)^0.5","v":0},{"$f":"Input!H69*(1+rvanilla)^0.5","v":0},{"$f":"Input!I69*(1+rvanilla)^0.5","v":0},{"$f":"Input!J69*(1+rvanilla)^0.5","v":0},{"$f":"Input!K69*(1+rvanilla)^0.5","v":0},{"$f":"Input!L69*(1+rvanilla)^0.5","v":0},{"$f":"Input!M69*(1+rvanilla)^0.5","v":0},{"$f":"Input!N69*(1+rvanilla)^0.5","v":0},{"$f":"Input!O69*(1+rvanilla)^0.5","v":0},{"$f":"Input!P69*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"Input!G70*(1+rvanilla)^0.5","v":0},{"$f":"Input!H70*(1+rvanilla)^0.5","v":0},{"$f":"Input!I70*(1+rvanilla)^0.5","v":0},{"$f":"Input!J70*(1+rvanilla)^0.5","v":0},{"$f":"Input!K70*(1+rvanilla)^0.5","v":0},{"$f":"Input!L70*(1+rvanilla)^0.5","v":0},{"$f":"Input!M70*(1+rvanilla)^0.5","v":0},{"$f":"Input!N70*(1+rvanilla)^0.5","v":0},{"$f":"Input!O70*(1+rvanilla)^0.5","v":0},{"$f":"Input!P70*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"Input!G71*(1+rvanilla)^0.5","v":0},{"$f":"Input!H71*(1+rvanilla)^0.5","v":0},{"$f":"Input!I71*(1+rvanilla)^0.5","v":0},{"$f":"Input!J71*(1+rvanilla)^0.5","v":0},{"$f":"Input!K71*(1+rvanilla)^0.5","v":0},{"$f":"Input!L71*(1+rvanilla)^0.5","v":0},{"$f":"Input!M71*(1+rvanilla)^0.5","v":0},{"$f":"Input!N71*(1+rvanilla)^0.5","v":0},{"$f":"Input!O71*(1+rvanilla)^0.5","v":0},{"$f":"Input!P71*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"Input!G72*(1+rvanilla)^0.5","v":0},{"$f":"Input!H72*(1+rvanilla)^0.5","v":0},{"$f":"Input!I72*(1+rvanilla)^0.5","v":0},{"$f":"Input!J72*(1+rvanilla)^0.5","v":0},{"$f":"Input!K72*(1+rvanilla)^0.5","v":0},{"$f":"Input!L72*(1+rvanilla)^0.5","v":0},{"$f":"Input!M72*(1+rvanilla)^0.5","v":0},{"$f":"Input!N72*(1+rvanilla)^0.5","v":0},{"$f":"Input!O72*(1+rvanilla)^0.5","v":0},{"$f":"Input!P72*(1+rvanilla)^0.5","v":0}]
[null,"Nominal Capex",null,null,null,null,{"$f":"SUM(G22:G31)","v":10.961466385102314},4.5121159463245881,0.92883361160474842,8.342137842685311,8.5936300363978742,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Type 5 and 6 meters"},null,null,null,{"$f":"G11*G$7","v":10.961466385102314},4.5121159463245881,0.92883361160474842,8.342137842685311,8.5936300363978742,0,0,0,0,0]
[null,null,{"$f":"Asset2","v":"Equity raising costs"},null,null,null,{"$f":"G12*G$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset3","v":0},null,null,null,{"$f":"G13*G$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset4","v":0},null,null,null,{"$f":"G14*G$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset5","v":0},null,null,null,{"$f":"G15*G$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset6","v":0},null,null,null,{"$f":"G16*G$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"G17*G$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"G18*G$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"G19*G$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"G20*G$7","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Real Asset Values"]
[]
[null,"Real Straight-line Depreciation",null,null,null,null,{"$f":"G48+G61+G74+G87+G100+G113+G126+G139+G152","v":5.8286038527972854},{"$f":"H48+H61+H74+H87+H100+H113+H126+H139+H152","v":6.541544755893371},6.8278578835602097,6.8853588398654519,7.3891965170380649,7.8955643006247449,7.8955643006247449,7.8955643006247449,7.8955643006247449,7.8955643006247449]
[null,{"$f":"C48","v":"Type 5 and 6 meters"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A1remlife,A1value-SUM($F36:F36),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":5.8286038527972854},{"$f":"IF(H$3>A1remlife,A1value-SUM($F36:G36),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":5.8286038527972854},{"$f":"IF(I$3>A1remlife,A1value-SUM($F36:H36),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":5.8286038527972854},{"$f":"IF(J$3>A1remlife,A1value-SUM($F36:I36),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":5.8286038527972854},{"$f":"IF(K$3>A1remlife,A1value-SUM($F36:J36),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":5.8286038527972854},{"$f":"IF(L$3>A1remlife,A1value-SUM($F36:K36),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":5.8286038527972854},{"$f":"IF(M$3>A1remlife,A1value-SUM($F36:L36),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":5.8286038527972854},{"$f":"IF(N$3>A1remlife,A1value-SUM($F36:M36),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":5.8286038527972854},{"$f":"IF(O$3>A1remlife,A1value-SUM($F36:N36),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":5.8286038527972854},{"$f":"IF(P$3>A1remlife,A1value-SUM($F36:O36),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":5.8286038527972854}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(H$3>(A1stdlife+$E38),(Input!$G$63*(1+rvanilla)^0.5)-SUM($G38:G38),(Input!$G$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.71294090309608549},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(I$3>(A1stdlife+$E38),(Input!$G$63*(1+rvanilla)^0.5)-SUM($G38:H38),(Input!$G$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.71294090309608549},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$E38),(Input!$G$63*(1+rvanilla)^0.5)-SUM($G38:I38),(Input!$G$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.71294090309608549},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$E38),(Input!$G$63*(1+rvanilla)^0.5)-SUM($G38:J38),(Input!$G$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.71294090309608549},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$E38),(Input!$G$63*(1+rvanilla)^0.5)-SUM($G38:K38),(Input!$G$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.71294090309608549},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$E38),(Input!$G$63*(1+rvanilla)^0.5)-SUM($G38:L38),(Input!$G$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.71294090309608549},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E38),(Input!$G$63*(1+rvanilla)^0.5)-SUM($G38:M38),(Input!$G$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.71294090309608549},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E38),(Input!$G$63*(1+rvanilla)^0.5)-SUM($G38:N38),(Input!$G$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.71294090309608549},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E38),(Input!$G$63*(1+rvanilla)^0.5)-SUM($G38:O38),(Input!$G$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.71294090309608549}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(I$3>(A1stdlife+$E39),(Input!$H$63*(1+rvanilla)^0.5)-SUM($H39:H39),(Input!$H$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.28631312766683886},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$E39),(Input!$H$63*(1+rvanilla)^0.5)-SUM($H39:I39),(Input!$H$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.28631312766683886},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$E39),(Input!$H$63*(1+rvanilla)^0.5)-SUM($H39:J39),(Input!$H$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.28631312766683886},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$E39),(Input!$H$63*(1+rvanilla)^0.5)-SUM($H39:K39),(Input!$H$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.28631312766683886},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$E39),(Input!$H$63*(1+rvanilla)^0.5)-SUM($H39:L39),(Input!$H$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.28631312766683886},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E39),(Input!$H$63*(1+rvanilla)^0.5)-SUM($H39:M39),(Input!$H$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.28631312766683886},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E39),(Input!$H$63*(1+rvanilla)^0.5)-SUM($H39:N39),(Input!$H$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.28631312766683886},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E39),(Input!$H$63*(1+rvanilla)^0.5)-SUM($H39:O39),(Input!$H$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.28631312766683886}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$E40),(Input!$I$63*(1+rvanilla)^0.5)-SUM($I40:I40),(Input!$I$63*(1+rvanilla)^0.5)/A1stdlife))","v":5.7500956305242143E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$E40),(Input!$I$63*(1+rvanilla)^0.5)-SUM($I40:J40),(Input!$I$63*(1+rvanilla)^0.5)/A1stdlife))","v":5.7500956305242143E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$E40),(Input!$I$63*(1+rvanilla)^0.5)-SUM($I40:K40),(Input!$I$63*(1+rvanilla)^0.5)/A1stdlife))","v":5.7500956305242143E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$E40),(Input!$I$63*(1+rvanilla)^0.5)-SUM($I40:L40),(Input!$I$63*(1+rvanilla)^0.5)/A1stdlife))","v":5.7500956305242143E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E40),(Input!$I$63*(1+rvanilla)^0.5)-SUM($I40:M40),(Input!$I$63*(1+rvanilla)^0.5)/A1stdlife))","v":5.7500956305242143E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E40),(Input!$I$63*(1+rvanilla)^0.5)-SUM($I40:N40),(Input!$I$63*(1+rvanilla)^0.5)/A1stdlife))","v":5.7500956305242143E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E40),(Input!$I$63*(1+rvanilla)^0.5)-SUM($I40:O40),(Input!$I$63*(1+rvanilla)^0.5)/A1stdlife))","v":5.7500956305242143E-2}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$E41),(Input!$J$63*(1+rvanilla)^0.5)-SUM($J41:J41),(Input!$J$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.50383767717261307},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$E41),(Input!$J$63*(1+rvanilla)^0.5)-SUM($J41:K41),(Input!$J$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.50383767717261307},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$E41),(Input!$J$63*(1+rvanilla)^0.5)-SUM($J41:L41),(Input!$J$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.50383767717261307},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E41),(Input!$J$63*(1+rvanilla)^0.5)-SUM($J41:M41),(Input!$J$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.50383767717261307},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E41),(Input!$J$63*(1+rvanilla)^0.5)-SUM($J41:N41),(Input!$J$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.50383767717261307},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E41),(Input!$J$63*(1+rvanilla)^0.5)-SUM($J41:O41),(Input!$J$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.50383767717261307}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$E42),(Input!$K$63*(1+rvanilla)^0.5)-SUM($K42:K42),(Input!$K$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.50636778358667955},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$E42),(Input!$K$63*(1+rvanilla)^0.5)-SUM($K42:L42),(Input!$K$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.50636778358667955},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E42),(Input!$K$63*(1+rvanilla)^0.5)-SUM($K42:M42),(Input!$K$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.50636778358667955},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E42),(Input!$K$63*(1+rvanilla)^0.5)-SUM($K42:N42),(Input!$K$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.50636778358667955},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E42),(Input!$K$63*(1+rvanilla)^0.5)-SUM($K42:O42),(Input!$K$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.50636778358667955}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$E43),(Input!$L$63*(1+rvanilla)^0.5)-SUM($L43:L43),(Input!$L$63*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E43),(Input!$L$63*(1+rvanilla)^0.5)-SUM($L43:M43),(Input!$L$63*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E43),(Input!$L$63*(1+rvanilla)^0.5)-SUM($L43:N43),(Input!$L$63*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E43),(Input!$L$63*(1+rvanilla)^0.5)-SUM($L43:O43),(Input!$L$63*(1+rvanilla)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E44),(Input!$M$63*(1+rvanilla)^0.5)-SUM($M44:M44),(Input!$M$63*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E44),(Input!$M$63*(1+rvanilla)^0.5)-SUM($M44:N44),(Input!$M$63*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E44),(Input!$M$63*(1+rvanilla)^0.5)-SUM($M44:O44),(Input!$M$63*(1+rvanilla)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E45),(Input!$N$63*(1+rvanilla)^0.5)-SUM($N45:N45),(Input!$N$63*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E45),(Input!$N$63*(1+rvanilla)^0.5)-SUM($N45:O45),(Input!$N$63*(1+rvanilla)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E46),(Input!$O$63*(1+rvanilla)^0.5)-SUM($O46:O46),(Input!$O$63*(1+rvanilla)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset1","v":"Type 5 and 6 meters"},null,null,null,{"$f":"SUM(G36:G47)","v":5.8286038527972854},{"$f":"SUM(H36:H47)","v":6.541544755893371},{"$f":"SUM(I36:I47)","v":6.8278578835602097},6.8853588398654519,7.3891965170380649,7.8955643006247449,7.8955643006247449,7.8955643006247449,7.8955643006247449,7.8955643006247449]
[null,{"$f":"C61","v":"Equity raising costs"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A2remlife,A2value-SUM($F49:F49),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(H$3>A2remlife,A2value-SUM($F49:G49),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(I$3>A2remlife,A2value-SUM($F49:H49),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(J$3>A2remlife,A2value-SUM($F49:I49),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(K$3>A2remlife,A2value-SUM($F49:J49),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(L$3>A2remlife,A2value-SUM($F49:K49),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(M$3>A2remlife,A2value-SUM($F49:L49),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(N$3>A2remlife,A2value-SUM($F49:M49),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(O$3>A2remlife,A2value-SUM($F49:N49),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(P$3>A2remlife,A2value-SUM($F49:O49),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(H$3>(A2stdlife+$E51),(Input!$G$64*(1+rvanilla)^0.5)-SUM($G51:G51),(Input!$G$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(I$3>(A2stdlife+$E51),(Input!$G$64*(1+rvanilla)^0.5)-SUM($G51:H51),(Input!$G$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$E51),(Input!$G$64*(1+rvanilla)^0.5)-SUM($G51:I51),(Input!$G$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$E51),(Input!$G$64*(1+rvanilla)^0.5)-SUM($G51:J51),(Input!$G$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$E51),(Input!$G$64*(1+rvanilla)^0.5)-SUM($G51:K51),(Input!$G$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$E51),(Input!$G$64*(1+rvanilla)^0.5)-SUM($G51:L51),(Input!$G$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E51),(Input!$G$64*(1+rvanilla)^0.5)-SUM($G51:M51),(Input!$G$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E51),(Input!$G$64*(1+rvanilla)^0.5)-SUM($G51:N51),(Input!$G$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E51),(Input!$G$64*(1+rvanilla)^0.5)-SUM($G51:O51),(Input!$G$64*(1+rvanilla)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(I$3>(A2stdlife+$E52),(Input!$H$64*(1+rvanilla)^0.5)-SUM($H52:H52),(Input!$H$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$E52),(Input!$H$64*(1+rvanilla)^0.5)-SUM($H52:I52),(Input!$H$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$E52),(Input!$H$64*(1+rvanilla)^0.5)-SUM($H52:J52),(Input!$H$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$E52),(Input!$H$64*(1+rvanilla)^0.5)-SUM($H52:K52),(Input!$H$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$E52),(Input!$H$64*(1+rvanilla)^0.5)-SUM($H52:L52),(Input!$H$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E52),(Input!$H$64*(1+rvanilla)^0.5)-SUM($H52:M52),(Input!$H$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E52),(Input!$H$64*(1+rvanilla)^0.5)-SUM($H52:N52),(Input!$H$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E52),(Input!$H$64*(1+rvanilla)^0.5)-SUM($H52:O52),(Input!$H$64*(1+rvanilla)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$E53),(Input!$I$64*(1+rvanilla)^0.5)-SUM($I53:I53),(Input!$I$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$E53),(Input!$I$64*(1+rvanilla)^0.5)-SUM($I53:J53),(Input!$I$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$E53),(Input!$I$64*(1+rvanilla)^0.5)-SUM($I53:K53),(Input!$I$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$E53),(Input!$I$64*(1+rvanilla)^0.5)-SUM($I53:L53),(Input!$I$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E53),(Input!$I$64*(1+rvanilla)^0.5)-SUM($I53:M53),(Input!$I$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E53),(Input!$I$64*(1+rvanilla)^0.5)-SUM($I53:N53),(Input!$I$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E53),(Input!$I$64*(1+rvanilla)^0.5)-SUM($I53:O53),(Input!$I$64*(1+rvanilla)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$E54),(Input!$J$64*(1+rvanilla)^0.5)-SUM($J54:J54),(Input!$J$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$E54),(Input!$J$64*(1+rvanilla)^0.5)-SUM($J54:K54),(Input!$J$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$E54),(Input!$J$64*(1+rvanilla)^0.5)-SUM($J54:L54),(Input!$J$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E54),(Input!$J$64*(1+rvanilla)^0.5)-SUM($J54:M54),(Input!$J$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E54),(Input!$J$64*(1+rvanilla)^0.5)-SUM($J54:N54),(Input!$J$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E54),(Input!$J$64*(1+rvanilla)^0.5)-SUM($J54:O54),(Input!$J$64*(1+rvanilla)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$E55),(Input!$K$64*(1+rvanilla)^0.5)-SUM($K55:K55),(Input!$K$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$E55),(Input!$K$64*(1+rvanilla)^0.5)-SUM($K55:L55),(Input!$K$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E55),(Input!$K$64*(1+rvanilla)^0.5)-SUM($K55:M55),(Input!$K$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E55),(Input!$K$64*(1+rvanilla)^0.5)-SUM($K55:N55),(Input!$K$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E55),(Input!$K$64*(1+rvanilla)^0.5)-SUM($K55:O55),(Input!$K$64*(1+rvanilla)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$E56),(Input!$L$64*(1+rvanilla)^0.5)-SUM($L56:L56),(Input!$L$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E56),(Input!$L$64*(1+rvanilla)^0.5)-SUM($L56:M56),(Input!$L$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E56),(Input!$L$64*(1+rvanilla)^0.5)-SUM($L56:N56),(Input!$L$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E56),(Input!$L$64*(1+rvanilla)^0.5)-SUM($L56:O56),(Input!$L$64*(1+rvanilla)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E57),(Input!$M$64*(1+rvanilla)^0.5)-SUM($M57:M57),(Input!$M$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E57),(Input!$M$64*(1+rvanilla)^0.5)-SUM($M57:N57),(Input!$M$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E57),(Input!$M$64*(1+rvanilla)^0.5)-SUM($M57:O57),(Input!$M$64*(1+rvanilla)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E58),(Input!$N$64*(1+rvanilla)^0.5)-SUM($N58:N58),(Input!$N$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E58),(Input!$N$64*(1+rvanilla)^0.5)-SUM($N58:O58),(Input!$N$64*(1+rvanilla)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E59),(Input!$O$64*(1+rvanilla)^0.5)-SUM($O59:O59),(Input!$O$64*(1+rvanilla)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset2","v":"Equity raising costs"},null,null,null,{"$f":"SUM(G49:G60)","v":0},{"$f":"SUM(H49:H60)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"C74","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A3remlife,A3value-SUM($F62:F62),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(H$3>A3remlife,A3value-SUM($F62:G62),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(I$3>A3remlife,A3value-SUM($F62:H62),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(J$3>A3remlife,A3value-SUM($F62:I62),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(K$3>A3remlife,A3value-SUM($F62:J62),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(L$3>A3remlife,A3value-SUM($F62:K62),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(M$3>A3remlife,A3value-SUM($F62:L62),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(N$3>A3remlife,A3value-SUM($F62:M62),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(O$3>A3remlife,A3value-SUM($F62:N62),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(P$3>A3remlife,A3value-SUM($F62:O62),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(H$3>(A3stdlife+$E64),(Input!$G$65*(1+rvanilla)^0.5)-SUM($G64:G64),(Input!$G$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(I$3>(A3stdlife+$E64),(Input!$G$65*(1+rvanilla)^0.5)-SUM($G64:H64),(Input!$G$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$E64),(Input!$G$65*(1+rvanilla)^0.5)-SUM($G64:I64),(Input!$G$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$E64),(Input!$G$65*(1+rvanilla)^0.5)-SUM($G64:J64),(Input!$G$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$E64),(Input!$G$65*(1+rvanilla)^0.5)-SUM($G64:K64),(Input!$G$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$E64),(Input!$G$65*(1+rvanilla)^0.5)-SUM($G64:L64),(Input!$G$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E64),(Input!$G$65*(1+rvanilla)^0.5)-SUM($G64:M64),(Input!$G$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E64),(Input!$G$65*(1+rvanilla)^0.5)-SUM($G64:N64),(Input!$G$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E64),(Input!$G$65*(1+rvanilla)^0.5)-SUM($G64:O64),(Input!$G$65*(1+rvanilla)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(I$3>(A3stdlife+$E65),(Input!$H$65*(1+rvanilla)^0.5)-SUM($H65:H65),(Input!$H$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$E65),(Input!$H$65*(1+rvanilla)^0.5)-SUM($H65:I65),(Input!$H$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$E65),(Input!$H$65*(1+rvanilla)^0.5)-SUM($H65:J65),(Input!$H$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$E65),(Input!$H$65*(1+rvanilla)^0.5)-SUM($H65:K65),(Input!$H$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$E65),(Input!$H$65*(1+rvanilla)^0.5)-SUM($H65:L65),(Input!$H$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E65),(Input!$H$65*(1+rvanilla)^0.5)-SUM($H65:M65),(Input!$H$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E65),(Input!$H$65*(1+rvanilla)^0.5)-SUM($H65:N65),(Input!$H$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E65),(Input!$H$65*(1+rvanilla)^0.5)-SUM($H65:O65),(Input!$H$65*(1+rvanilla)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$E66),(Input!$I$65*(1+rvanilla)^0.5)-SUM($I66:I66),(Input!$I$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$E66),(Input!$I$65*(1+rvanilla)^0.5)-SUM($I66:J66),(Input!$I$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$E66),(Input!$I$65*(1+rvanilla)^0.5)-SUM($I66:K66),(Input!$I$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$E66),(Input!$I$65*(1+rvanilla)^0.5)-SUM($I66:L66),(Input!$I$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E66),(Input!$I$65*(1+rvanilla)^0.5)-SUM($I66:M66),(Input!$I$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E66),(Input!$I$65*(1+rvanilla)^0.5)-SUM($I66:N66),(Input!$I$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E66),(Input!$I$65*(1+rvanilla)^0.5)-SUM($I66:O66),(Input!$I$65*(1+rvanilla)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$E67),(Input!$J$65*(1+rvanilla)^0.5)-SUM($J67:J67),(Input!$J$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$E67),(Input!$J$65*(1+rvanilla)^0.5)-SUM($J67:K67),(Input!$J$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$E67),(Input!$J$65*(1+rvanilla)^0.5)-SUM($J67:L67),(Input!$J$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E67),(Input!$J$65*(1+rvanilla)^0.5)-SUM($J67:M67),(Input!$J$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E67),(Input!$J$65*(1+rvanilla)^0.5)-SUM($J67:N67),(Input!$J$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E67),(Input!$J$65*(1+rvanilla)^0.5)-SUM($J67:O67),(Input!$J$65*(1+rvanilla)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$E68),(Input!$K$65*(1+rvanilla)^0.5)-SUM($K68:K68),(Input!$K$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$E68),(Input!$K$65*(1+rvanilla)^0.5)-SUM($K68:L68),(Input!$K$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E68),(Input!$K$65*(1+rvanilla)^0.5)-SUM($K68:M68),(Input!$K$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E68),(Input!$K$65*(1+rvanilla)^0.5)-SUM($K68:N68),(Input!$K$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E68),(Input!$K$65*(1+rvanilla)^0.5)-SUM($K68:O68),(Input!$K$65*(1+rvanilla)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$E69),(Input!$L$65*(1+rvanilla)^0.5)-SUM($L69:L69),(Input!$L$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E69),(Input!$L$65*(1+rvanilla)^0.5)-SUM($L69:M69),(Input!$L$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E69),(Input!$L$65*(1+rvanilla)^0.5)-SUM($L69:N69),(Input!$L$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E69),(Input!$L$65*(1+rvanilla)^0.5)-SUM($L69:O69),(Input!$L$65*(1+rvanilla)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E70),(Input!$M$65*(1+rvanilla)^0.5)-SUM($M70:M70),(Input!$M$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E70),(Input!$M$65*(1+rvanilla)^0.5)-SUM($M70:N70),(Input!$M$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E70),(Input!$M$65*(1+rvanilla)^0.5)-SUM($M70:O70),(Input!$M$65*(1+rvanilla)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E71),(Input!$N$65*(1+rvanilla)^0.5)-SUM($N71:N71),(Input!$N$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E71),(Input!$N$65*(1+rvanilla)^0.5)-SUM($N71:O71),(Input!$N$65*(1+rvanilla)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E72),(Input!$O$65*(1+rvanilla)^0.5)-SUM($O72:O72),(Input!$O$65*(1+rvanilla)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset3","v":0},null,null,null,{"$f":"SUM(G62:G73)","v":0},{"$f":"SUM(H62:H73)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"C87","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A4remlife,A4value-SUM($F75:F75),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(H$3>A4remlife,A4value-SUM($F75:G75),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(I$3>A4remlife,A4value-SUM($F75:H75),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(J$3>A4remlife,A4value-SUM($F75:I75),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(K$3>A4remlife,A4value-SUM($F75:J75),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(L$3>A4remlife,A4value-SUM($F75:K75),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(M$3>A4remlife,A4value-SUM($F75:L75),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(N$3>A4remlife,A4value-SUM($F75:M75),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(O$3>A4remlife,A4value-SUM($F75:N75),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(P$3>A4remlife,A4value-SUM($F75:O75),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(H$3>(A4stdlife+$E77),(Input!$G$66*(1+rvanilla)^0.5)-SUM($G77:G77),(Input!$G$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(I$3>(A4stdlife+$E77),(Input!$G$66*(1+rvanilla)^0.5)-SUM($G77:H77),(Input!$G$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$E77),(Input!$G$66*(1+rvanilla)^0.5)-SUM($G77:I77),(Input!$G$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$E77),(Input!$G$66*(1+rvanilla)^0.5)-SUM($G77:J77),(Input!$G$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$E77),(Input!$G$66*(1+rvanilla)^0.5)-SUM($G77:K77),(Input!$G$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$E77),(Input!$G$66*(1+rvanilla)^0.5)-SUM($G77:L77),(Input!$G$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E77),(Input!$G$66*(1+rvanilla)^0.5)-SUM($G77:M77),(Input!$G$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E77),(Input!$G$66*(1+rvanilla)^0.5)-SUM($G77:N77),(Input!$G$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E77),(Input!$G$66*(1+rvanilla)^0.5)-SUM($G77:O77),(Input!$G$66*(1+rvanilla)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(I$3>(A4stdlife+$E78),(Input!$H$66*(1+rvanilla)^0.5)-SUM($H78:H78),(Input!$H$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$E78),(Input!$H$66*(1+rvanilla)^0.5)-SUM($H78:I78),(Input!$H$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$E78),(Input!$H$66*(1+rvanilla)^0.5)-SUM($H78:J78),(Input!$H$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$E78),(Input!$H$66*(1+rvanilla)^0.5)-SUM($H78:K78),(Input!$H$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$E78),(Input!$H$66*(1+rvanilla)^0.5)-SUM($H78:L78),(Input!$H$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E78),(Input!$H$66*(1+rvanilla)^0.5)-SUM($H78:M78),(Input!$H$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E78),(Input!$H$66*(1+rvanilla)^0.5)-SUM($H78:N78),(Input!$H$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E78),(Input!$H$66*(1+rvanilla)^0.5)-SUM($H78:O78),(Input!$H$66*(1+rvanilla)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$E79),(Input!$I$66*(1+rvanilla)^0.5)-SUM($I79:I79),(Input!$I$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$E79),(Input!$I$66*(1+rvanilla)^0.5)-SUM($I79:J79),(Input!$I$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$E79),(Input!$I$66*(1+rvanilla)^0.5)-SUM($I79:K79),(Input!$I$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$E79),(Input!$I$66*(1+rvanilla)^0.5)-SUM($I79:L79),(Input!$I$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E79),(Input!$I$66*(1+rvanilla)^0.5)-SUM($I79:M79),(Input!$I$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E79),(Input!$I$66*(1+rvanilla)^0.5)-SUM($I79:N79),(Input!$I$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E79),(Input!$I$66*(1+rvanilla)^0.5)-SUM($I79:O79),(Input!$I$66*(1+rvanilla)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$E80),(Input!$J$66*(1+rvanilla)^0.5)-SUM($J80:J80),(Input!$J$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$E80),(Input!$J$66*(1+rvanilla)^0.5)-SUM($J80:K80),(Input!$J$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$E80),(Input!$J$66*(1+rvanilla)^0.5)-SUM($J80:L80),(Input!$J$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E80),(Input!$J$66*(1+rvanilla)^0.5)-SUM($J80:M80),(Input!$J$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E80),(Input!$J$66*(1+rvanilla)^0.5)-SUM($J80:N80),(Input!$J$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E80),(Input!$J$66*(1+rvanilla)^0.5)-SUM($J80:O80),(Input!$J$66*(1+rvanilla)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$E81),(Input!$K$66*(1+rvanilla)^0.5)-SUM($K81:K81),(Input!$K$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$E81),(Input!$K$66*(1+rvanilla)^0.5)-SUM($K81:L81),(Input!$K$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E81),(Input!$K$66*(1+rvanilla)^0.5)-SUM($K81:M81),(Input!$K$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E81),(Input!$K$66*(1+rvanilla)^0.5)-SUM($K81:N81),(Input!$K$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E81),(Input!$K$66*(1+rvanilla)^0.5)-SUM($K81:O81),(Input!$K$66*(1+rvanilla)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$E82),(Input!$L$66*(1+rvanilla)^0.5)-SUM($L82:L82),(Input!$L$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E82),(Input!$L$66*(1+rvanilla)^0.5)-SUM($L82:M82),(Input!$L$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E82),(Input!$L$66*(1+rvanilla)^0.5)-SUM($L82:N82),(Input!$L$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E82),(Input!$L$66*(1+rvanilla)^0.5)-SUM($L82:O82),(Input!$L$66*(1+rvanilla)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E83),(Input!$M$66*(1+rvanilla)^0.5)-SUM($M83:M83),(Input!$M$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E83),(Input!$M$66*(1+rvanilla)^0.5)-SUM($M83:N83),(Input!$M$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E83),(Input!$M$66*(1+rvanilla)^0.5)-SUM($M83:O83),(Input!$M$66*(1+rvanilla)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E84),(Input!$N$66*(1+rvanilla)^0.5)-SUM($N84:N84),(Input!$N$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E84),(Input!$N$66*(1+rvanilla)^0.5)-SUM($N84:O84),(Input!$N$66*(1+rvanilla)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E85),(Input!$O$66*(1+rvanilla)^0.5)-SUM($O85:O85),(Input!$O$66*(1+rvanilla)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset4","v":0},null,null,null,{"$f":"SUM(G75:G86)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C100","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A5remlife,A5value-SUM($F88:F88),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(H$3>A5remlife,A5value-SUM($F88:G88),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(I$3>A5remlife,A5value-SUM($F88:H88),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(J$3>A5remlife,A5value-SUM($F88:I88),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(K$3>A5remlife,A5value-SUM($F88:J88),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(L$3>A5remlife,A5value-SUM($F88:K88),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(M$3>A5remlife,A5value-SUM($F88:L88),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(N$3>A5remlife,A5value-SUM($F88:M88),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(O$3>A5remlife,A5value-SUM($F88:N88),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(P$3>A5remlife,A5value-SUM($F88:O88),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(H$3>(A5stdlife+$E90),(Input!$G$67*(1+rvanilla)^0.5)-SUM($G90:G90),(Input!$G$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(I$3>(A5stdlife+$E90),(Input!$G$67*(1+rvanilla)^0.5)-SUM($G90:H90),(Input!$G$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$E90),(Input!$G$67*(1+rvanilla)^0.5)-SUM($G90:I90),(Input!$G$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$E90),(Input!$G$67*(1+rvanilla)^0.5)-SUM($G90:J90),(Input!$G$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$E90),(Input!$G$67*(1+rvanilla)^0.5)-SUM($G90:K90),(Input!$G$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$E90),(Input!$G$67*(1+rvanilla)^0.5)-SUM($G90:L90),(Input!$G$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E90),(Input!$G$67*(1+rvanilla)^0.5)-SUM($G90:M90),(Input!$G$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E90),(Input!$G$67*(1+rvanilla)^0.5)-SUM($G90:N90),(Input!$G$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E90),(Input!$G$67*(1+rvanilla)^0.5)-SUM($G90:O90),(Input!$G$67*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(I$3>(A5stdlife+$E91),(Input!$H$67*(1+rvanilla)^0.5)-SUM($H91:H91),(Input!$H$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$E91),(Input!$H$67*(1+rvanilla)^0.5)-SUM($H91:I91),(Input!$H$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$E91),(Input!$H$67*(1+rvanilla)^0.5)-SUM($H91:J91),(Input!$H$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$E91),(Input!$H$67*(1+rvanilla)^0.5)-SUM($H91:K91),(Input!$H$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$E91),(Input!$H$67*(1+rvanilla)^0.5)-SUM($H91:L91),(Input!$H$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E91),(Input!$H$67*(1+rvanilla)^0.5)-SUM($H91:M91),(Input!$H$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E91),(Input!$H$67*(1+rvanilla)^0.5)-SUM($H91:N91),(Input!$H$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E91),(Input!$H$67*(1+rvanilla)^0.5)-SUM($H91:O91),(Input!$H$67*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$E92),(Input!$I$67*(1+rvanilla)^0.5)-SUM($I92:I92),(Input!$I$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$E92),(Input!$I$67*(1+rvanilla)^0.5)-SUM($I92:J92),(Input!$I$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$E92),(Input!$I$67*(1+rvanilla)^0.5)-SUM($I92:K92),(Input!$I$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$E92),(Input!$I$67*(1+rvanilla)^0.5)-SUM($I92:L92),(Input!$I$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E92),(Input!$I$67*(1+rvanilla)^0.5)-SUM($I92:M92),(Input!$I$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E92),(Input!$I$67*(1+rvanilla)^0.5)-SUM($I92:N92),(Input!$I$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E92),(Input!$I$67*(1+rvanilla)^0.5)-SUM($I92:O92),(Input!$I$67*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$E93),(Input!$J$67*(1+rvanilla)^0.5)-SUM($J93:J93),(Input!$J$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$E93),(Input!$J$67*(1+rvanilla)^0.5)-SUM($J93:K93),(Input!$J$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$E93),(Input!$J$67*(1+rvanilla)^0.5)-SUM($J93:L93),(Input!$J$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E93),(Input!$J$67*(1+rvanilla)^0.5)-SUM($J93:M93),(Input!$J$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E93),(Input!$J$67*(1+rvanilla)^0.5)-SUM($J93:N93),(Input!$J$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E93),(Input!$J$67*(1+rvanilla)^0.5)-SUM($J93:O93),(Input!$J$67*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$E94),(Input!$K$67*(1+rvanilla)^0.5)-SUM($K94:K94),(Input!$K$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$E94),(Input!$K$67*(1+rvanilla)^0.5)-SUM($K94:L94),(Input!$K$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E94),(Input!$K$67*(1+rvanilla)^0.5)-SUM($K94:M94),(Input!$K$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E94),(Input!$K$67*(1+rvanilla)^0.5)-SUM($K94:N94),(Input!$K$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E94),(Input!$K$67*(1+rvanilla)^0.5)-SUM($K94:O94),(Input!$K$67*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$E95),(Input!$L$67*(1+rvanilla)^0.5)-SUM($L95:L95),(Input!$L$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E95),(Input!$L$67*(1+rvanilla)^0.5)-SUM($L95:M95),(Input!$L$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E95),(Input!$L$67*(1+rvanilla)^0.5)-SUM($L95:N95),(Input!$L$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E95),(Input!$L$67*(1+rvanilla)^0.5)-SUM($L95:O95),(Input!$L$67*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E96),(Input!$M$67*(1+rvanilla)^0.5)-SUM($M96:M96),(Input!$M$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E96),(Input!$M$67*(1+rvanilla)^0.5)-SUM($M96:N96),(Input!$M$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E96),(Input!$M$67*(1+rvanilla)^0.5)-SUM($M96:O96),(Input!$M$67*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E97),(Input!$N$67*(1+rvanilla)^0.5)-SUM($N97:N97),(Input!$N$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E97),(Input!$N$67*(1+rvanilla)^0.5)-SUM($N97:O97),(Input!$N$67*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E98),(Input!$O$67*(1+rvanilla)^0.5)-SUM($O98:O98),(Input!$O$67*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset5","v":0},null,null,null,{"$f":"SUM(G88:G99)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C113","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A6remlife,A6value-SUM($F101:F101),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(H$3>A6remlife,A6value-SUM($F101:G101),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(I$3>A6remlife,A6value-SUM($F101:H101),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(J$3>A6remlife,A6value-SUM($F101:I101),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(K$3>A6remlife,A6value-SUM($F101:J101),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(L$3>A6remlife,A6value-SUM($F101:K101),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(M$3>A6remlife,A6value-SUM($F101:L101),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(N$3>A6remlife,A6value-SUM($F101:M101),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(O$3>A6remlife,A6value-SUM($F101:N101),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(P$3>A6remlife,A6value-SUM($F101:O101),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(H$3>(A6stdlife+$E103),(Input!$G$68*(1+rvanilla)^0.5)-SUM($G103:G103),(Input!$G$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(I$3>(A6stdlife+$E103),(Input!$G$68*(1+rvanilla)^0.5)-SUM($G103:H103),(Input!$G$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$E103),(Input!$G$68*(1+rvanilla)^0.5)-SUM($G103:I103),(Input!$G$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$E103),(Input!$G$68*(1+rvanilla)^0.5)-SUM($G103:J103),(Input!$G$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$E103),(Input!$G$68*(1+rvanilla)^0.5)-SUM($G103:K103),(Input!$G$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$E103),(Input!$G$68*(1+rvanilla)^0.5)-SUM($G103:L103),(Input!$G$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E103),(Input!$G$68*(1+rvanilla)^0.5)-SUM($G103:M103),(Input!$G$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E103),(Input!$G$68*(1+rvanilla)^0.5)-SUM($G103:N103),(Input!$G$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E103),(Input!$G$68*(1+rvanilla)^0.5)-SUM($G103:O103),(Input!$G$68*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(I$3>(A6stdlife+$E104),(Input!$H$68*(1+rvanilla)^0.5)-SUM($H104:H104),(Input!$H$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$E104),(Input!$H$68*(1+rvanilla)^0.5)-SUM($H104:I104),(Input!$H$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$E104),(Input!$H$68*(1+rvanilla)^0.5)-SUM($H104:J104),(Input!$H$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$E104),(Input!$H$68*(1+rvanilla)^0.5)-SUM($H104:K104),(Input!$H$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$E104),(Input!$H$68*(1+rvanilla)^0.5)-SUM($H104:L104),(Input!$H$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E104),(Input!$H$68*(1+rvanilla)^0.5)-SUM($H104:M104),(Input!$H$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E104),(Input!$H$68*(1+rvanilla)^0.5)-SUM($H104:N104),(Input!$H$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E104),(Input!$H$68*(1+rvanilla)^0.5)-SUM($H104:O104),(Input!$H$68*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$E105),(Input!$I$68*(1+rvanilla)^0.5)-SUM($I105:I105),(Input!$I$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$E105),(Input!$I$68*(1+rvanilla)^0.5)-SUM($I105:J105),(Input!$I$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$E105),(Input!$I$68*(1+rvanilla)^0.5)-SUM($I105:K105),(Input!$I$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$E105),(Input!$I$68*(1+rvanilla)^0.5)-SUM($I105:L105),(Input!$I$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E105),(Input!$I$68*(1+rvanilla)^0.5)-SUM($I105:M105),(Input!$I$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E105),(Input!$I$68*(1+rvanilla)^0.5)-SUM($I105:N105),(Input!$I$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E105),(Input!$I$68*(1+rvanilla)^0.5)-SUM($I105:O105),(Input!$I$68*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$E106),(Input!$J$68*(1+rvanilla)^0.5)-SUM($J106:J106),(Input!$J$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$E106),(Input!$J$68*(1+rvanilla)^0.5)-SUM($J106:K106),(Input!$J$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$E106),(Input!$J$68*(1+rvanilla)^0.5)-SUM($J106:L106),(Input!$J$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E106),(Input!$J$68*(1+rvanilla)^0.5)-SUM($J106:M106),(Input!$J$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E106),(Input!$J$68*(1+rvanilla)^0.5)-SUM($J106:N106),(Input!$J$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E106),(Input!$J$68*(1+rvanilla)^0.5)-SUM($J106:O106),(Input!$J$68*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$E107),(Input!$K$68*(1+rvanilla)^0.5)-SUM($K107:K107),(Input!$K$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$E107),(Input!$K$68*(1+rvanilla)^0.5)-SUM($K107:L107),(Input!$K$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E107),(Input!$K$68*(1+rvanilla)^0.5)-SUM($K107:M107),(Input!$K$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E107),(Input!$K$68*(1+rvanilla)^0.5)-SUM($K107:N107),(Input!$K$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E107),(Input!$K$68*(1+rvanilla)^0.5)-SUM($K107:O107),(Input!$K$68*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$E108),(Input!$L$68*(1+rvanilla)^0.5)-SUM($L108:L108),(Input!$L$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E108),(Input!$L$68*(1+rvanilla)^0.5)-SUM($L108:M108),(Input!$L$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E108),(Input!$L$68*(1+rvanilla)^0.5)-SUM($L108:N108),(Input!$L$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E108),(Input!$L$68*(1+rvanilla)^0.5)-SUM($L108:O108),(Input!$L$68*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E109),(Input!$M$68*(1+rvanilla)^0.5)-SUM($M109:M109),(Input!$M$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E109),(Input!$M$68*(1+rvanilla)^0.5)-SUM($M109:N109),(Input!$M$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E109),(Input!$M$68*(1+rvanilla)^0.5)-SUM($M109:O109),(Input!$M$68*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E110),(Input!$N$68*(1+rvanilla)^0.5)-SUM($N110:N110),(Input!$N$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E110),(Input!$N$68*(1+rvanilla)^0.5)-SUM($N110:O110),(Input!$N$68*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E111),(Input!$O$68*(1+rvanilla)^0.5)-SUM($O111:O111),(Input!$O$68*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset6","v":0},null,null,null,{"$f":"SUM(G101:G112)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C126","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A7remlife,A7value-SUM($F114:F114),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(H$3>A7remlife,A7value-SUM($F114:G114),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(I$3>A7remlife,A7value-SUM($F114:H114),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(J$3>A7remlife,A7value-SUM($F114:I114),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(K$3>A7remlife,A7value-SUM($F114:J114),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(L$3>A7remlife,A7value-SUM($F114:K114),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(M$3>A7remlife,A7value-SUM($F114:L114),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(N$3>A7remlife,A7value-SUM($F114:M114),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(O$3>A7remlife,A7value-SUM($F114:N114),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(P$3>A7remlife,A7value-SUM($F114:O114),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(H$3>(A7stdlife+$E116),(Input!$G$69*(1+rvanilla)^0.5)-SUM($G116:G116),(Input!$G$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(I$3>(A7stdlife+$E116),(Input!$G$69*(1+rvanilla)^0.5)-SUM($G116:H116),(Input!$G$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$E116),(Input!$G$69*(1+rvanilla)^0.5)-SUM($G116:I116),(Input!$G$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$E116),(Input!$G$69*(1+rvanilla)^0.5)-SUM($G116:J116),(Input!$G$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$E116),(Input!$G$69*(1+rvanilla)^0.5)-SUM($G116:K116),(Input!$G$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$E116),(Input!$G$69*(1+rvanilla)^0.5)-SUM($G116:L116),(Input!$G$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E116),(Input!$G$69*(1+rvanilla)^0.5)-SUM($G116:M116),(Input!$G$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E116),(Input!$G$69*(1+rvanilla)^0.5)-SUM($G116:N116),(Input!$G$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E116),(Input!$G$69*(1+rvanilla)^0.5)-SUM($G116:O116),(Input!$G$69*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(I$3>(A7stdlife+$E117),(Input!$H$69*(1+rvanilla)^0.5)-SUM($H117:H117),(Input!$H$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$E117),(Input!$H$69*(1+rvanilla)^0.5)-SUM($H117:I117),(Input!$H$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$E117),(Input!$H$69*(1+rvanilla)^0.5)-SUM($H117:J117),(Input!$H$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$E117),(Input!$H$69*(1+rvanilla)^0.5)-SUM($H117:K117),(Input!$H$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$E117),(Input!$H$69*(1+rvanilla)^0.5)-SUM($H117:L117),(Input!$H$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E117),(Input!$H$69*(1+rvanilla)^0.5)-SUM($H117:M117),(Input!$H$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E117),(Input!$H$69*(1+rvanilla)^0.5)-SUM($H117:N117),(Input!$H$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E117),(Input!$H$69*(1+rvanilla)^0.5)-SUM($H117:O117),(Input!$H$69*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$E118),(Input!$I$69*(1+rvanilla)^0.5)-SUM($I118:I118),(Input!$I$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$E118),(Input!$I$69*(1+rvanilla)^0.5)-SUM($I118:J118),(Input!$I$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$E118),(Input!$I$69*(1+rvanilla)^0.5)-SUM($I118:K118),(Input!$I$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$E118),(Input!$I$69*(1+rvanilla)^0.5)-SUM($I118:L118),(Input!$I$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E118),(Input!$I$69*(1+rvanilla)^0.5)-SUM($I118:M118),(Input!$I$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E118),(Input!$I$69*(1+rvanilla)^0.5)-SUM($I118:N118),(Input!$I$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E118),(Input!$I$69*(1+rvanilla)^0.5)-SUM($I118:O118),(Input!$I$69*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$E119),(Input!$J$69*(1+rvanilla)^0.5)-SUM($J119:J119),(Input!$J$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$E119),(Input!$J$69*(1+rvanilla)^0.5)-SUM($J119:K119),(Input!$J$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$E119),(Input!$J$69*(1+rvanilla)^0.5)-SUM($J119:L119),(Input!$J$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E119),(Input!$J$69*(1+rvanilla)^0.5)-SUM($J119:M119),(Input!$J$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E119),(Input!$J$69*(1+rvanilla)^0.5)-SUM($J119:N119),(Input!$J$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E119),(Input!$J$69*(1+rvanilla)^0.5)-SUM($J119:O119),(Input!$J$69*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$E120),(Input!$K$69*(1+rvanilla)^0.5)-SUM($K120:K120),(Input!$K$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$E120),(Input!$K$69*(1+rvanilla)^0.5)-SUM($K120:L120),(Input!$K$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E120),(Input!$K$69*(1+rvanilla)^0.5)-SUM($K120:M120),(Input!$K$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E120),(Input!$K$69*(1+rvanilla)^0.5)-SUM($K120:N120),(Input!$K$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E120),(Input!$K$69*(1+rvanilla)^0.5)-SUM($K120:O120),(Input!$K$69*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$E121),(Input!$L$69*(1+rvanilla)^0.5)-SUM($L121:L121),(Input!$L$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E121),(Input!$L$69*(1+rvanilla)^0.5)-SUM($L121:M121),(Input!$L$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E121),(Input!$L$69*(1+rvanilla)^0.5)-SUM($L121:N121),(Input!$L$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E121),(Input!$L$69*(1+rvanilla)^0.5)-SUM($L121:O121),(Input!$L$69*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E122),(Input!$M$69*(1+rvanilla)^0.5)-SUM($M122:M122),(Input!$M$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E122),(Input!$M$69*(1+rvanilla)^0.5)-SUM($M122:N122),(Input!$M$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E122),(Input!$M$69*(1+rvanilla)^0.5)-SUM($M122:O122),(Input!$M$69*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E123),(Input!$N$69*(1+rvanilla)^0.5)-SUM($N123:N123),(Input!$N$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E123),(Input!$N$69*(1+rvanilla)^0.5)-SUM($N123:O123),(Input!$N$69*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E124),(Input!$O$69*(1+rvanilla)^0.5)-SUM($O124:O124),(Input!$O$69*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"SUM(G114:G125)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C139","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A8remlife,A8value-SUM($F127:F127),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(H$3>A8remlife,A8value-SUM($F127:G127),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(I$3>A8remlife,A8value-SUM($F127:H127),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(J$3>A8remlife,A8value-SUM($F127:I127),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(K$3>A8remlife,A8value-SUM($F127:J127),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(L$3>A8remlife,A8value-SUM($F127:K127),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(M$3>A8remlife,A8value-SUM($F127:L127),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(N$3>A8remlife,A8value-SUM($F127:M127),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(O$3>A8remlife,A8value-SUM($F127:N127),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(P$3>A8remlife,A8value-SUM($F127:O127),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(H$3>(A8stdlife+$E129),(Input!$G$70*(1+rvanilla)^0.5)-SUM($G129:G129),(Input!$G$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(I$3>(A8stdlife+$E129),(Input!$G$70*(1+rvanilla)^0.5)-SUM($G129:H129),(Input!$G$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$E129),(Input!$G$70*(1+rvanilla)^0.5)-SUM($G129:I129),(Input!$G$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$E129),(Input!$G$70*(1+rvanilla)^0.5)-SUM($G129:J129),(Input!$G$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$E129),(Input!$G$70*(1+rvanilla)^0.5)-SUM($G129:K129),(Input!$G$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$E129),(Input!$G$70*(1+rvanilla)^0.5)-SUM($G129:L129),(Input!$G$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E129),(Input!$G$70*(1+rvanilla)^0.5)-SUM($G129:M129),(Input!$G$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E129),(Input!$G$70*(1+rvanilla)^0.5)-SUM($G129:N129),(Input!$G$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E129),(Input!$G$70*(1+rvanilla)^0.5)-SUM($G129:O129),(Input!$G$70*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(I$3>(A8stdlife+$E130),(Input!$H$70*(1+rvanilla)^0.5)-SUM($H130:H130),(Input!$H$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$E130),(Input!$H$70*(1+rvanilla)^0.5)-SUM($H130:I130),(Input!$H$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$E130),(Input!$H$70*(1+rvanilla)^0.5)-SUM($H130:J130),(Input!$H$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$E130),(Input!$H$70*(1+rvanilla)^0.5)-SUM($H130:K130),(Input!$H$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$E130),(Input!$H$70*(1+rvanilla)^0.5)-SUM($H130:L130),(Input!$H$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E130),(Input!$H$70*(1+rvanilla)^0.5)-SUM($H130:M130),(Input!$H$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E130),(Input!$H$70*(1+rvanilla)^0.5)-SUM($H130:N130),(Input!$H$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E130),(Input!$H$70*(1+rvanilla)^0.5)-SUM($H130:O130),(Input!$H$70*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$E131),(Input!$I$70*(1+rvanilla)^0.5)-SUM($I131:I131),(Input!$I$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$E131),(Input!$I$70*(1+rvanilla)^0.5)-SUM($I131:J131),(Input!$I$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$E131),(Input!$I$70*(1+rvanilla)^0.5)-SUM($I131:K131),(Input!$I$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$E131),(Input!$I$70*(1+rvanilla)^0.5)-SUM($I131:L131),(Input!$I$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E131),(Input!$I$70*(1+rvanilla)^0.5)-SUM($I131:M131),(Input!$I$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E131),(Input!$I$70*(1+rvanilla)^0.5)-SUM($I131:N131),(Input!$I$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E131),(Input!$I$70*(1+rvanilla)^0.5)-SUM($I131:O131),(Input!$I$70*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$E132),(Input!$J$70*(1+rvanilla)^0.5)-SUM($J132:J132),(Input!$J$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$E132),(Input!$J$70*(1+rvanilla)^0.5)-SUM($J132:K132),(Input!$J$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$E132),(Input!$J$70*(1+rvanilla)^0.5)-SUM($J132:L132),(Input!$J$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E132),(Input!$J$70*(1+rvanilla)^0.5)-SUM($J132:M132),(Input!$J$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E132),(Input!$J$70*(1+rvanilla)^0.5)-SUM($J132:N132),(Input!$J$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E132),(Input!$J$70*(1+rvanilla)^0.5)-SUM($J132:O132),(Input!$J$70*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$E133),(Input!$K$70*(1+rvanilla)^0.5)-SUM($K133:K133),(Input!$K$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$E133),(Input!$K$70*(1+rvanilla)^0.5)-SUM($K133:L133),(Input!$K$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E133),(Input!$K$70*(1+rvanilla)^0.5)-SUM($K133:M133),(Input!$K$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E133),(Input!$K$70*(1+rvanilla)^0.5)-SUM($K133:N133),(Input!$K$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E133),(Input!$K$70*(1+rvanilla)^0.5)-SUM($K133:O133),(Input!$K$70*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$E134),(Input!$L$70*(1+rvanilla)^0.5)-SUM($L134:L134),(Input!$L$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E134),(Input!$L$70*(1+rvanilla)^0.5)-SUM($L134:M134),(Input!$L$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E134),(Input!$L$70*(1+rvanilla)^0.5)-SUM($L134:N134),(Input!$L$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E134),(Input!$L$70*(1+rvanilla)^0.5)-SUM($L134:O134),(Input!$L$70*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E135),(Input!$M$70*(1+rvanilla)^0.5)-SUM($M135:M135),(Input!$M$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E135),(Input!$M$70*(1+rvanilla)^0.5)-SUM($M135:N135),(Input!$M$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E135),(Input!$M$70*(1+rvanilla)^0.5)-SUM($M135:O135),(Input!$M$70*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E136),(Input!$N$70*(1+rvanilla)^0.5)-SUM($N136:N136),(Input!$N$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E136),(Input!$N$70*(1+rvanilla)^0.5)-SUM($N136:O136),(Input!$N$70*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E137),(Input!$O$70*(1+rvanilla)^0.5)-SUM($O137:O137),(Input!$O$70*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"SUM(G127:G138)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C152","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A9remlife,A9value-SUM($F140:F140),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(H$3>A9remlife,A9value-SUM($F140:G140),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(I$3>A9remlife,A9value-SUM($F140:H140),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(J$3>A9remlife,A9value-SUM($F140:I140),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(K$3>A9remlife,A9value-SUM($F140:J140),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(L$3>A9remlife,A9value-SUM($F140:K140),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(M$3>A9remlife,A9value-SUM($F140:L140),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(N$3>A9remlife,A9value-SUM($F140:M140),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(O$3>A9remlife,A9value-SUM($F140:N140),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(P$3>A9remlife,A9value-SUM($F140:O140),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(H$3>(A9stdlife+$E142),(Input!$G$71*(1+rvanilla)^0.5)-SUM($G142:G142),(Input!$G$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(I$3>(A9stdlife+$E142),(Input!$G$71*(1+rvanilla)^0.5)-SUM($G142:H142),(Input!$G$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$E142),(Input!$G$71*(1+rvanilla)^0.5)-SUM($G142:I142),(Input!$G$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$E142),(Input!$G$71*(1+rvanilla)^0.5)-SUM($G142:J142),(Input!$G$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$E142),(Input!$G$71*(1+rvanilla)^0.5)-SUM($G142:K142),(Input!$G$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$E142),(Input!$G$71*(1+rvanilla)^0.5)-SUM($G142:L142),(Input!$G$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E142),(Input!$G$71*(1+rvanilla)^0.5)-SUM($G142:M142),(Input!$G$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E142),(Input!$G$71*(1+rvanilla)^0.5)-SUM($G142:N142),(Input!$G$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E142),(Input!$G$71*(1+rvanilla)^0.5)-SUM($G142:O142),(Input!$G$71*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(I$3>(A9stdlife+$E143),(Input!$H$71*(1+rvanilla)^0.5)-SUM($H143:H143),(Input!$H$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$E143),(Input!$H$71*(1+rvanilla)^0.5)-SUM($H143:I143),(Input!$H$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$E143),(Input!$H$71*(1+rvanilla)^0.5)-SUM($H143:J143),(Input!$H$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$E143),(Input!$H$71*(1+rvanilla)^0.5)-SUM($H143:K143),(Input!$H$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$E143),(Input!$H$71*(1+rvanilla)^0.5)-SUM($H143:L143),(Input!$H$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E143),(Input!$H$71*(1+rvanilla)^0.5)-SUM($H143:M143),(Input!$H$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E143),(Input!$H$71*(1+rvanilla)^0.5)-SUM($H143:N143),(Input!$H$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E143),(Input!$H$71*(1+rvanilla)^0.5)-SUM($H143:O143),(Input!$H$71*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$E144),(Input!$I$71*(1+rvanilla)^0.5)-SUM($I144:I144),(Input!$I$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$E144),(Input!$I$71*(1+rvanilla)^0.5)-SUM($I144:J144),(Input!$I$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$E144),(Input!$I$71*(1+rvanilla)^0.5)-SUM($I144:K144),(Input!$I$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$E144),(Input!$I$71*(1+rvanilla)^0.5)-SUM($I144:L144),(Input!$I$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E144),(Input!$I$71*(1+rvanilla)^0.5)-SUM($I144:M144),(Input!$I$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E144),(Input!$I$71*(1+rvanilla)^0.5)-SUM($I144:N144),(Input!$I$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E144),(Input!$I$71*(1+rvanilla)^0.5)-SUM($I144:O144),(Input!$I$71*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$E145),(Input!$J$71*(1+rvanilla)^0.5)-SUM($J145:J145),(Input!$J$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$E145),(Input!$J$71*(1+rvanilla)^0.5)-SUM($J145:K145),(Input!$J$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$E145),(Input!$J$71*(1+rvanilla)^0.5)-SUM($J145:L145),(Input!$J$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E145),(Input!$J$71*(1+rvanilla)^0.5)-SUM($J145:M145),(Input!$J$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E145),(Input!$J$71*(1+rvanilla)^0.5)-SUM($J145:N145),(Input!$J$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E145),(Input!$J$71*(1+rvanilla)^0.5)-SUM($J145:O145),(Input!$J$71*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$E146),(Input!$K$71*(1+rvanilla)^0.5)-SUM($K146:K146),(Input!$K$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$E146),(Input!$K$71*(1+rvanilla)^0.5)-SUM($K146:L146),(Input!$K$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E146),(Input!$K$71*(1+rvanilla)^0.5)-SUM($K146:M146),(Input!$K$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E146),(Input!$K$71*(1+rvanilla)^0.5)-SUM($K146:N146),(Input!$K$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E146),(Input!$K$71*(1+rvanilla)^0.5)-SUM($K146:O146),(Input!$K$71*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$E147),(Input!$L$71*(1+rvanilla)^0.5)-SUM($L147:L147),(Input!$L$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E147),(Input!$L$71*(1+rvanilla)^0.5)-SUM($L147:M147),(Input!$L$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E147),(Input!$L$71*(1+rvanilla)^0.5)-SUM($L147:N147),(Input!$L$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E147),(Input!$L$71*(1+rvanilla)^0.5)-SUM($L147:O147),(Input!$L$71*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E148),(Input!$M$71*(1+rvanilla)^0.5)-SUM($M148:M148),(Input!$M$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E148),(Input!$M$71*(1+rvanilla)^0.5)-SUM($M148:N148),(Input!$M$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E148),(Input!$M$71*(1+rvanilla)^0.5)-SUM($M148:O148),(Input!$M$71*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E149),(Input!$N$71*(1+rvanilla)^0.5)-SUM($N149:N149),(Input!$N$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E149),(Input!$N$71*(1+rvanilla)^0.5)-SUM($N149:O149),(Input!$N$71*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E150),(Input!$O$71*(1+rvanilla)^0.5)-SUM($O150:O150),(Input!$O$71*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"SUM(G140:G151)","v":0},{"$f":"SUM(H140:H151)","v":0},0,0,0,0,0,0,0,0]
[null,"Real Residual RAB (end period)",null,null,null,{"$f":"F9","v":115.10534122064473},{"$f":"F153-G35+G10","v":119.97085091428873},117.72400307339795,111.75865953441637,112.43086585214012,112.63718608890225,104.74162178827751,96.846057487652772,88.95049318702803,81.054928886403289,73.159364585778548]
[null,"Real Residual RAB (start period)",null,null,null,0,{"$f":"F153","v":115.10534122064473},{"$f":"G153","v":119.97085091428873},{"$f":"H153","v":117.72400307339795},111.75865953441637,112.43086585214012,112.63718608890225,104.74162178827751,96.846057487652772,88.95049318702803,{"$f":"O153","v":81.054928886403289}]
[]
[null,"Nominal Asset Values"]
[]
[null,"Inflation on Opening RAB",null,null,null,null,{"$f":"F161*G6","v":2.8776335305161185},3.0742530546786488,3.0920945182247177,3.0087963178794959,3.102565975793059,3.1859659354468408,3.0367042350202325,2.8779882208626386,2.7094384658502784,2.5306624804492603]
[null,"Nominal Straight-line Depreciation",null,null,null,null,{"$f":"G35*G7","v":5.9743189491172171},6.8727104591604729,7.3528561436383306,7.6001478440222794,8.3601976260396658,9.1564339525111773,9.3853448013239564,9.6199784213570538,9.8604778818909793,10.106989828938252]
[null,"Nominal Regulatory Depreciation",null,null,null,null,{"$f":"G159-G158","v":3.0966854186010986},{"$f":"H159-H158","v":3.798457404481824},{"$f":"I159-I158","v":4.2607616254136129},4.591351526142784,5.2576316502466067,5.9704680170643361,6.3486405663037235,6.7419902004944152,7.1510394160407014,7.5763273484889915]
[null,"Nominal Residual RAB (end period)",null,null,null,{"$f":"F$7*F153","v":115.10534122064473},{"$f":"G$7*G153","v":122.97012218714595},{"$f":"H$7*H153","v":123.68378072898871},{"$f":"I$7*I153","v":120.35185271517983},124.10263903172236,127.43863741787362,121.46816940080929,115.11952883450554,108.37753863401113,101.22649921797041,93.650171869481412]
[null,"Inflated Nominal Residual RAB (start period)",null,null,null,{"$f":"F$7*F154","v":0},{"$f":"G$7*G154","v":117.98297475116084},{"$f":"H$7*H154","v":126.0443752418246},{"$f":"I$7*I154","v":126.77587524721342},123.36064903305932,127.2052050075154,130.62460335332045,124.5048736358295,117.99751705536818,111.08697709986139,103.75716169841965]
[]
[null,"Nominal Tax Values"]
[]
[null,"Tax Depreciation",null,null,null,null,{"$f":"G179+G192+G205+G218+G231+G244+G257+G270+G283+G296","v":6.6916224535325872},{"$f":"H179+H192+H205+H218+H231+H244+H257+H270+H283+H296","v":7.1204696735682305},7.4371878162678788,7.7778970183277414,8.2637782602151528,8.7600868689499212,8.7600868689499212,8.7600868689499212,8.7600868689499212,8.7600868689499212]
[null,{"$f":"C179","v":"Type 5 and 6 meters"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A1taxremlife,A1taxvalue-SUM($F167:F167),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":6.6916224535325872},{"$f":"IF(H$3>A1taxremlife,A1taxvalue-SUM($F167:G167),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":6.6916224535325872},{"$f":"IF(I$3>A1taxremlife,A1taxvalue-SUM($F167:H167),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":6.6916224535325872},{"$f":"IF(J$3>A1taxremlife,A1taxvalue-SUM($F167:I167),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":6.6916224535325872},{"$f":"IF(K$3>A1taxremlife,A1taxvalue-SUM($F167:J167),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":6.6916224535325872},{"$f":"IF(L$3>A1taxremlife,A1taxvalue-SUM($F167:K167),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":6.6916224535325872},{"$f":"IF(M$3>A1taxremlife,A1taxvalue-SUM($F167:L167),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":6.6916224535325872},{"$f":"IF(N$3>A1taxremlife,A1taxvalue-SUM($F167:M167),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":6.6916224535325872},{"$f":"IF(O$3>A1taxremlife,A1taxvalue-SUM($F167:N167),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":6.6916224535325872},{"$f":"IF(P$3>A1taxremlife,A1taxvalue-SUM($F167:O167),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":6.6916224535325872}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A1taxstdlife+$E169),((Input!$G$63+Input!$G$49)*$G$7)-SUM($G169:G169),((Input!$G$63+Input!$G$49)*$G$7)/A1taxstdlife))","v":0.42884722003564363},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A1taxstdlife+$E169),((Input!$G$63+Input!$G$49)*$G$7)-SUM($G169:H169),((Input!$G$63+Input!$G$49)*$G$7)/A1taxstdlife))","v":0.42884722003564363},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E169),((Input!$G$63+Input!$G$49)*$G$7)-SUM($G169:I169),((Input!$G$63+Input!$G$49)*$G$7)/A1taxstdlife))","v":0.42884722003564363},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E169),((Input!$G$63+Input!$G$49)*$G$7)-SUM($G169:J169),((Input!$G$63+Input!$G$49)*$G$7)/A1taxstdlife))","v":0.42884722003564363},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E169),((Input!$G$63+Input!$G$49)*$G$7)-SUM($G169:K169),((Input!$G$63+Input!$G$49)*$G$7)/A1taxstdlife))","v":0.42884722003564363},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E169),((Input!$G$63+Input!$G$49)*$G$7)-SUM($G169:L169),((Input!$G$63+Input!$G$49)*$G$7)/A1taxstdlife))","v":0.42884722003564363},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E169),((Input!$G$63+Input!$G$49)*$G$7)-SUM($G169:M169),((Input!$G$63+Input!$G$49)*$G$7)/A1taxstdlife))","v":0.42884722003564363},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E169),((Input!$G$63+Input!$G$49)*$G$7)-SUM($G169:N169),((Input!$G$63+Input!$G$49)*$G$7)/A1taxstdlife))","v":0.42884722003564363},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E169),((Input!$G$63+Input!$G$49)*$G$7)-SUM($G169:O169),((Input!$G$63+Input!$G$49)*$G$7)/A1taxstdlife))","v":0.42884722003564363}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A1taxstdlife+$E170),((Input!$H$63+Input!$H$49)*$H$7)-SUM($H170:H170),((Input!$H$63+Input!$H$49)*$H$7)/A1taxstdlife))","v":0.3167181426996486},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E170),((Input!$H$63+Input!$H$49)*$H$7)-SUM($H170:I170),((Input!$H$63+Input!$H$49)*$H$7)/A1taxstdlife))","v":0.3167181426996486},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E170),((Input!$H$63+Input!$H$49)*$H$7)-SUM($H170:J170),((Input!$H$63+Input!$H$49)*$H$7)/A1taxstdlife))","v":0.3167181426996486},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E170),((Input!$H$63+Input!$H$49)*$H$7)-SUM($H170:K170),((Input!$H$63+Input!$H$49)*$H$7)/A1taxstdlife))","v":0.3167181426996486},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E170),((Input!$H$63+Input!$H$49)*$H$7)-SUM($H170:L170),((Input!$H$63+Input!$H$49)*$H$7)/A1taxstdlife))","v":0.3167181426996486},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E170),((Input!$H$63+Input!$H$49)*$H$7)-SUM($H170:M170),((Input!$H$63+Input!$H$49)*$H$7)/A1taxstdlife))","v":0.3167181426996486},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E170),((Input!$H$63+Input!$H$49)*$H$7)-SUM($H170:N170),((Input!$H$63+Input!$H$49)*$H$7)/A1taxstdlife))","v":0.3167181426996486},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E170),((Input!$H$63+Input!$H$49)*$H$7)-SUM($H170:O170),((Input!$H$63+Input!$H$49)*$H$7)/A1taxstdlife))","v":0.3167181426996486}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E171),((Input!$I$63+Input!$I$49)*$I$7)-SUM($I171:I171),((Input!$I$63+Input!$I$49)*$I$7)/A1taxstdlife))","v":0.34070920205986233},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E171),((Input!$I$63+Input!$I$49)*$I$7)-SUM($I171:J171),((Input!$I$63+Input!$I$49)*$I$7)/A1taxstdlife))","v":0.34070920205986233},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E171),((Input!$I$63+Input!$I$49)*$I$7)-SUM($I171:K171),((Input!$I$63+Input!$I$49)*$I$7)/A1taxstdlife))","v":0.34070920205986233},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E171),((Input!$I$63+Input!$I$49)*$I$7)-SUM($I171:L171),((Input!$I$63+Input!$I$49)*$I$7)/A1taxstdlife))","v":0.34070920205986233},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E171),((Input!$I$63+Input!$I$49)*$I$7)-SUM($I171:M171),((Input!$I$63+Input!$I$49)*$I$7)/A1taxstdlife))","v":0.34070920205986233},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E171),((Input!$I$63+Input!$I$49)*$I$7)-SUM($I171:N171),((Input!$I$63+Input!$I$49)*$I$7)/A1taxstdlife))","v":0.34070920205986233},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E171),((Input!$I$63+Input!$I$49)*$I$7)-SUM($I171:O171),((Input!$I$63+Input!$I$49)*$I$7)/A1taxstdlife))","v":0.34070920205986233}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E172),((Input!$J$63+Input!$J$49)*$J$7)-SUM($J172:J172),((Input!$J$63+Input!$J$49)*$J$7)/A1taxstdlife))","v":0.48588124188741111},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E172),((Input!$J$63+Input!$J$49)*$J$7)-SUM($J172:K172),((Input!$J$63+Input!$J$49)*$J$7)/A1taxstdlife))","v":0.48588124188741111},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E172),((Input!$J$63+Input!$J$49)*$J$7)-SUM($J172:L172),((Input!$J$63+Input!$J$49)*$J$7)/A1taxstdlife))","v":0.48588124188741111},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E172),((Input!$J$63+Input!$J$49)*$J$7)-SUM($J172:M172),((Input!$J$63+Input!$J$49)*$J$7)/A1taxstdlife))","v":0.48588124188741111},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E172),((Input!$J$63+Input!$J$49)*$J$7)-SUM($J172:N172),((Input!$J$63+Input!$J$49)*$J$7)/A1taxstdlife))","v":0.48588124188741111},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E172),((Input!$J$63+Input!$J$49)*$J$7)-SUM($J172:O172),((Input!$J$63+Input!$J$49)*$J$7)/A1taxstdlife))","v":0.48588124188741111}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E173),((Input!$K$63+Input!$K$49)*$K$7)-SUM($K173:K173),((Input!$K$63+Input!$K$49)*$K$7)/A1taxstdlife))","v":0.49630860873476768},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E173),((Input!$K$63+Input!$K$49)*$K$7)-SUM($K173:L173),((Input!$K$63+Input!$K$49)*$K$7)/A1taxstdlife))","v":0.49630860873476768},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E173),((Input!$K$63+Input!$K$49)*$K$7)-SUM($K173:M173),((Input!$K$63+Input!$K$49)*$K$7)/A1taxstdlife))","v":0.49630860873476768},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E173),((Input!$K$63+Input!$K$49)*$K$7)-SUM($K173:N173),((Input!$K$63+Input!$K$49)*$K$7)/A1taxstdlife))","v":0.49630860873476768},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E173),((Input!$K$63+Input!$K$49)*$K$7)-SUM($K173:O173),((Input!$K$63+Input!$K$49)*$K$7)/A1taxstdlife))","v":0.49630860873476768}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E174),((Input!$L$63+Input!$L$49)*$L$7)-SUM($L174:L174),((Input!$L$63+Input!$L$49)*$L$7)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E174),((Input!$L$63+Input!$L$49)*$L$7)-SUM($L174:M174),((Input!$L$63+Input!$L$49)*$L$7)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E174),((Input!$L$63+Input!$L$49)*$L$7)-SUM($L174:N174),((Input!$L$63+Input!$L$49)*$L$7)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E174),((Input!$L$63+Input!$L$49)*$L$7)-SUM($L174:O174),((Input!$L$63+Input!$L$49)*$L$7)/A1taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E175),((Input!$M$63+Input!$M$49)*$M$7)-SUM($M175:M175),((Input!$M$63+Input!$M$49)*$M$7)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E175),((Input!$M$63+Input!$M$49)*$M$7)-SUM($M175:N175),((Input!$M$63+Input!$M$49)*$M$7)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E175),((Input!$M$63+Input!$M$49)*$M$7)-SUM($M175:O175),((Input!$M$63+Input!$M$49)*$M$7)/A1taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E176),((Input!$N$63+Input!$N$49)*$N$7)-SUM($N176:N176),((Input!$N$63+Input!$N$49)*$N$7)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E176),((Input!$N$63+Input!$N$49)*$N$7)-SUM($N176:O176),((Input!$N$63+Input!$N$49)*$N$7)/A1taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E177),((Input!$O$63+Input!$O$49)*$O$7)-SUM($O177:O177),((Input!$O$63+Input!$O$49)*$O$7)/A1taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset1","v":"Type 5 and 6 meters"},null,null,null,{"$f":"SUM(G167:G178)","v":6.6916224535325872},{"$f":"SUM(H167:H178)","v":7.1204696735682305},7.4371878162678788,7.7778970183277414,8.2637782602151528,8.7600868689499212,8.7600868689499212,8.7600868689499212,8.7600868689499212,8.7600868689499212]
[null,{"$f":"C192","v":"Equity raising costs"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A2taxremlife,A2taxvalue-SUM($F180:F180),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0},{"$f":"IF(H$3>A2taxremlife,A2taxvalue-SUM($F180:G180),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0},{"$f":"IF(I$3>A2taxremlife,A2taxvalue-SUM($F180:H180),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0},{"$f":"IF(J$3>A2taxremlife,A2taxvalue-SUM($F180:I180),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0},{"$f":"IF(K$3>A2taxremlife,A2taxvalue-SUM($F180:J180),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0},{"$f":"IF(L$3>A2taxremlife,A2taxvalue-SUM($F180:K180),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0},{"$f":"IF(M$3>A2taxremlife,A2taxvalue-SUM($F180:L180),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0},{"$f":"IF(N$3>A2taxremlife,A2taxvalue-SUM($F180:M180),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0},{"$f":"IF(O$3>A2taxremlife,A2taxvalue-SUM($F180:N180),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0},{"$f":"IF(P$3>A2taxremlife,A2taxvalue-SUM($F180:O180),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A2taxstdlife+$E182),((Input!$G$64+Input!$G$50)*$G$7)-SUM($G182:G182),((Input!$G$64+Input!$G$50)*$G$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A2taxstdlife+$E182),((Input!$G$64+Input!$G$50)*$G$7)-SUM($G182:H182),((Input!$G$64+Input!$G$50)*$G$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E182),((Input!$G$64+Input!$G$50)*$G$7)-SUM($G182:I182),((Input!$G$64+Input!$G$50)*$G$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E182),((Input!$G$64+Input!$G$50)*$G$7)-SUM($G182:J182),((Input!$G$64+Input!$G$50)*$G$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E182),((Input!$G$64+Input!$G$50)*$G$7)-SUM($G182:K182),((Input!$G$64+Input!$G$50)*$G$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E182),((Input!$G$64+Input!$G$50)*$G$7)-SUM($G182:L182),((Input!$G$64+Input!$G$50)*$G$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E182),((Input!$G$64+Input!$G$50)*$G$7)-SUM($G182:M182),((Input!$G$64+Input!$G$50)*$G$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E182),((Input!$G$64+Input!$G$50)*$G$7)-SUM($G182:N182),((Input!$G$64+Input!$G$50)*$G$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E182),((Input!$G$64+Input!$G$50)*$G$7)-SUM($G182:O182),((Input!$G$64+Input!$G$50)*$G$7)/A2taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A2taxstdlife+$E183),((Input!$H$64+Input!$H$50)*$H$7)-SUM($H183:H183),((Input!$H$64+Input!$H$50)*$H$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E183),((Input!$H$64+Input!$H$50)*$H$7)-SUM($H183:I183),((Input!$H$64+Input!$H$50)*$H$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E183),((Input!$H$64+Input!$H$50)*$H$7)-SUM($H183:J183),((Input!$H$64+Input!$H$50)*$H$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E183),((Input!$H$64+Input!$H$50)*$H$7)-SUM($H183:K183),((Input!$H$64+Input!$H$50)*$H$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E183),((Input!$H$64+Input!$H$50)*$H$7)-SUM($H183:L183),((Input!$H$64+Input!$H$50)*$H$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E183),((Input!$H$64+Input!$H$50)*$H$7)-SUM($H183:M183),((Input!$H$64+Input!$H$50)*$H$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E183),((Input!$H$64+Input!$H$50)*$H$7)-SUM($H183:N183),((Input!$H$64+Input!$H$50)*$H$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E183),((Input!$H$64+Input!$H$50)*$H$7)-SUM($H183:O183),((Input!$H$64+Input!$H$50)*$H$7)/A2taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E184),((Input!$I$64+Input!$I$50)*$I$7)-SUM($I184:I184),((Input!$I$64+Input!$I$50)*$I$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E184),((Input!$I$64+Input!$I$50)*$I$7)-SUM($I184:J184),((Input!$I$64+Input!$I$50)*$I$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E184),((Input!$I$64+Input!$I$50)*$I$7)-SUM($I184:K184),((Input!$I$64+Input!$I$50)*$I$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E184),((Input!$I$64+Input!$I$50)*$I$7)-SUM($I184:L184),((Input!$I$64+Input!$I$50)*$I$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E184),((Input!$I$64+Input!$I$50)*$I$7)-SUM($I184:M184),((Input!$I$64+Input!$I$50)*$I$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E184),((Input!$I$64+Input!$I$50)*$I$7)-SUM($I184:N184),((Input!$I$64+Input!$I$50)*$I$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E184),((Input!$I$64+Input!$I$50)*$I$7)-SUM($I184:O184),((Input!$I$64+Input!$I$50)*$I$7)/A2taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E185),((Input!$J$64+Input!$J$50)*$J$7)-SUM($J185:J185),((Input!$J$64+Input!$J$50)*$J$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E185),((Input!$J$64+Input!$J$50)*$J$7)-SUM($J185:K185),((Input!$J$64+Input!$J$50)*$J$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E185),((Input!$J$64+Input!$J$50)*$J$7)-SUM($J185:L185),((Input!$J$64+Input!$J$50)*$J$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E185),((Input!$J$64+Input!$J$50)*$J$7)-SUM($J185:M185),((Input!$J$64+Input!$J$50)*$J$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E185),((Input!$J$64+Input!$J$50)*$J$7)-SUM($J185:N185),((Input!$J$64+Input!$J$50)*$J$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E185),((Input!$J$64+Input!$J$50)*$J$7)-SUM($J185:O185),((Input!$J$64+Input!$J$50)*$J$7)/A2taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E186),((Input!$K$64+Input!$K$50)*$K$7)-SUM($K186:K186),((Input!$K$64+Input!$K$50)*$K$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E186),((Input!$K$64+Input!$K$50)*$K$7)-SUM($K186:L186),((Input!$K$64+Input!$K$50)*$K$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E186),((Input!$K$64+Input!$K$50)*$K$7)-SUM($K186:M186),((Input!$K$64+Input!$K$50)*$K$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E186),((Input!$K$64+Input!$K$50)*$K$7)-SUM($K186:N186),((Input!$K$64+Input!$K$50)*$K$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E186),((Input!$K$64+Input!$K$50)*$K$7)-SUM($K186:O186),((Input!$K$64+Input!$K$50)*$K$7)/A2taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E187),((Input!$L$64+Input!$L$50)*$L$7)-SUM($L187:L187),((Input!$L$64+Input!$L$50)*$L$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E187),((Input!$L$64+Input!$L$50)*$L$7)-SUM($L187:M187),((Input!$L$64+Input!$L$50)*$L$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E187),((Input!$L$64+Input!$L$50)*$L$7)-SUM($L187:N187),((Input!$L$64+Input!$L$50)*$L$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E187),((Input!$L$64+Input!$L$50)*$L$7)-SUM($L187:O187),((Input!$L$64+Input!$L$50)*$L$7)/A2taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E188),((Input!$M$64+Input!$M$50)*$M$7)-SUM($M188:M188),((Input!$M$64+Input!$M$50)*$M$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E188),((Input!$M$64+Input!$M$50)*$M$7)-SUM($M188:N188),((Input!$M$64+Input!$M$50)*$M$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E188),((Input!$M$64+Input!$M$50)*$M$7)-SUM($M188:O188),((Input!$M$64+Input!$M$50)*$M$7)/A2taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E189),((Input!$N$64+Input!$N$50)*$N$7)-SUM($N189:N189),((Input!$N$64+Input!$N$50)*$N$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E189),((Input!$N$64+Input!$N$50)*$N$7)-SUM($N189:O189),((Input!$N$64+Input!$N$50)*$N$7)/A2taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E190),((Input!$O$64+Input!$O$50)*$O$7)-SUM($O190:O190),((Input!$O$64+Input!$O$50)*$O$7)/A2taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset2","v":"Equity raising costs"},null,null,null,{"$f":"SUM(G180:G191)","v":0},{"$f":"SUM(H180:H191)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"C205","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A3taxremlife,A3taxvalue-SUM($F193:F193),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(H$3>A3taxremlife,A3taxvalue-SUM($F193:G193),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(I$3>A3taxremlife,A3taxvalue-SUM($F193:H193),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(J$3>A3taxremlife,A3taxvalue-SUM($F193:I193),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(K$3>A3taxremlife,A3taxvalue-SUM($F193:J193),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(L$3>A3taxremlife,A3taxvalue-SUM($F193:K193),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(M$3>A3taxremlife,A3taxvalue-SUM($F193:L193),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(N$3>A3taxremlife,A3taxvalue-SUM($F193:M193),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(O$3>A3taxremlife,A3taxvalue-SUM($F193:N193),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(P$3>A3taxremlife,A3taxvalue-SUM($F193:O193),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A3taxstdlife+$E195),((Input!$G$65+Input!$G$51)*$G$7)-SUM($G195:G195),((Input!$G$65+Input!$G$51)*$G$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A3taxstdlife+$E195),((Input!$G$65+Input!$G$51)*$G$7)-SUM($G195:H195),((Input!$G$65+Input!$G$51)*$G$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E195),((Input!$G$65+Input!$G$51)*$G$7)-SUM($G195:I195),((Input!$G$65+Input!$G$51)*$G$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E195),((Input!$G$65+Input!$G$51)*$G$7)-SUM($G195:J195),((Input!$G$65+Input!$G$51)*$G$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E195),((Input!$G$65+Input!$G$51)*$G$7)-SUM($G195:K195),((Input!$G$65+Input!$G$51)*$G$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E195),((Input!$G$65+Input!$G$51)*$G$7)-SUM($G195:L195),((Input!$G$65+Input!$G$51)*$G$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E195),((Input!$G$65+Input!$G$51)*$G$7)-SUM($G195:M195),((Input!$G$65+Input!$G$51)*$G$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E195),((Input!$G$65+Input!$G$51)*$G$7)-SUM($G195:N195),((Input!$G$65+Input!$G$51)*$G$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E195),((Input!$G$65+Input!$G$51)*$G$7)-SUM($G195:O195),((Input!$G$65+Input!$G$51)*$G$7)/A3taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A3taxstdlife+$E196),((Input!$H$65+Input!$H$51)*$H$7)-SUM($H196:H196),((Input!$H$65+Input!$H$51)*$H$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E196),((Input!$H$65+Input!$H$51)*$H$7)-SUM($H196:I196),((Input!$H$65+Input!$H$51)*$H$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E196),((Input!$H$65+Input!$H$51)*$H$7)-SUM($H196:J196),((Input!$H$65+Input!$H$51)*$H$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E196),((Input!$H$65+Input!$H$51)*$H$7)-SUM($H196:K196),((Input!$H$65+Input!$H$51)*$H$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E196),((Input!$H$65+Input!$H$51)*$H$7)-SUM($H196:L196),((Input!$H$65+Input!$H$51)*$H$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E196),((Input!$H$65+Input!$H$51)*$H$7)-SUM($H196:M196),((Input!$H$65+Input!$H$51)*$H$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E196),((Input!$H$65+Input!$H$51)*$H$7)-SUM($H196:N196),((Input!$H$65+Input!$H$51)*$H$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E196),((Input!$H$65+Input!$H$51)*$H$7)-SUM($H196:O196),((Input!$H$65+Input!$H$51)*$H$7)/A3taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E197),((Input!$I$65+Input!$I$51)*$I$7)-SUM($I197:I197),((Input!$I$65+Input!$I$51)*$I$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E197),((Input!$I$65+Input!$I$51)*$I$7)-SUM($I197:J197),((Input!$I$65+Input!$I$51)*$I$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E197),((Input!$I$65+Input!$I$51)*$I$7)-SUM($I197:K197),((Input!$I$65+Input!$I$51)*$I$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E197),((Input!$I$65+Input!$I$51)*$I$7)-SUM($I197:L197),((Input!$I$65+Input!$I$51)*$I$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E197),((Input!$I$65+Input!$I$51)*$I$7)-SUM($I197:M197),((Input!$I$65+Input!$I$51)*$I$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E197),((Input!$I$65+Input!$I$51)*$I$7)-SUM($I197:N197),((Input!$I$65+Input!$I$51)*$I$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E197),((Input!$I$65+Input!$I$51)*$I$7)-SUM($I197:O197),((Input!$I$65+Input!$I$51)*$I$7)/A3taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E198),((Input!$J$65+Input!$J$51)*$J$7)-SUM($J198:J198),((Input!$J$65+Input!$J$51)*$J$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E198),((Input!$J$65+Input!$J$51)*$J$7)-SUM($J198:K198),((Input!$J$65+Input!$J$51)*$J$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E198),((Input!$J$65+Input!$J$51)*$J$7)-SUM($J198:L198),((Input!$J$65+Input!$J$51)*$J$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E198),((Input!$J$65+Input!$J$51)*$J$7)-SUM($J198:M198),((Input!$J$65+Input!$J$51)*$J$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E198),((Input!$J$65+Input!$J$51)*$J$7)-SUM($J198:N198),((Input!$J$65+Input!$J$51)*$J$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E198),((Input!$J$65+Input!$J$51)*$J$7)-SUM($J198:O198),((Input!$J$65+Input!$J$51)*$J$7)/A3taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E199),((Input!$K$65+Input!$K$51)*$K$7)-SUM($K199:K199),((Input!$K$65+Input!$K$51)*$K$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E199),((Input!$K$65+Input!$K$51)*$K$7)-SUM($K199:L199),((Input!$K$65+Input!$K$51)*$K$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E199),((Input!$K$65+Input!$K$51)*$K$7)-SUM($K199:M199),((Input!$K$65+Input!$K$51)*$K$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E199),((Input!$K$65+Input!$K$51)*$K$7)-SUM($K199:N199),((Input!$K$65+Input!$K$51)*$K$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E199),((Input!$K$65+Input!$K$51)*$K$7)-SUM($K199:O199),((Input!$K$65+Input!$K$51)*$K$7)/A3taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E200),((Input!$L$65+Input!$L$51)*$L$7)-SUM($L200:L200),((Input!$L$65+Input!$L$51)*$L$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E200),((Input!$L$65+Input!$L$51)*$L$7)-SUM($L200:M200),((Input!$L$65+Input!$L$51)*$L$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E200),((Input!$L$65+Input!$L$51)*$L$7)-SUM($L200:N200),((Input!$L$65+Input!$L$51)*$L$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E200),((Input!$L$65+Input!$L$51)*$L$7)-SUM($L200:O200),((Input!$L$65+Input!$L$51)*$L$7)/A3taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E201),((Input!$M$65+Input!$M$51)*$M$7)-SUM($M201:M201),((Input!$M$65+Input!$M$51)*$M$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E201),((Input!$M$65+Input!$M$51)*$M$7)-SUM($M201:N201),((Input!$M$65+Input!$M$51)*$M$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E201),((Input!$M$65+Input!$M$51)*$M$7)-SUM($M201:O201),((Input!$M$65+Input!$M$51)*$M$7)/A3taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E202),((Input!$N$65+Input!$N$51)*$N$7)-SUM($N202:N202),((Input!$N$65+Input!$N$51)*$N$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E202),((Input!$N$65+Input!$N$51)*$N$7)-SUM($N202:O202),((Input!$N$65+Input!$N$51)*$N$7)/A3taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E203),((Input!$O$65+Input!$O$51)*$O$7)-SUM($O203:O203),((Input!$O$65+Input!$O$51)*$O$7)/A3taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset3","v":0},null,null,null,{"$f":"SUM(G193:G204)","v":0},{"$f":"SUM(H193:H204)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"C218","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A4taxremlife,A4taxvalue-SUM($F206:F206),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(H$3>A4taxremlife,A4taxvalue-SUM($F206:G206),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(I$3>A4taxremlife,A4taxvalue-SUM($F206:H206),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(J$3>A4taxremlife,A4taxvalue-SUM($F206:I206),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(K$3>A4taxremlife,A4taxvalue-SUM($F206:J206),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(L$3>A4taxremlife,A4taxvalue-SUM($F206:K206),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(M$3>A4taxremlife,A4taxvalue-SUM($F206:L206),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(N$3>A4taxremlife,A4taxvalue-SUM($F206:M206),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(O$3>A4taxremlife,A4taxvalue-SUM($F206:N206),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(P$3>A4taxremlife,A4taxvalue-SUM($F206:O206),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A4taxstdlife+$E208),((Input!$G$66+Input!$G$52)*$G$7)-SUM($G208:G208),((Input!$G$66+Input!$G$52)*$G$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A4taxstdlife+$E208),((Input!$G$66+Input!$G$52)*$G$7)-SUM($G208:H208),((Input!$G$66+Input!$G$52)*$G$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E208),((Input!$G$66+Input!$G$52)*$G$7)-SUM($G208:I208),((Input!$G$66+Input!$G$52)*$G$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E208),((Input!$G$66+Input!$G$52)*$G$7)-SUM($G208:J208),((Input!$G$66+Input!$G$52)*$G$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E208),((Input!$G$66+Input!$G$52)*$G$7)-SUM($G208:K208),((Input!$G$66+Input!$G$52)*$G$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E208),((Input!$G$66+Input!$G$52)*$G$7)-SUM($G208:L208),((Input!$G$66+Input!$G$52)*$G$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E208),((Input!$G$66+Input!$G$52)*$G$7)-SUM($G208:M208),((Input!$G$66+Input!$G$52)*$G$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E208),((Input!$G$66+Input!$G$52)*$G$7)-SUM($G208:N208),((Input!$G$66+Input!$G$52)*$G$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E208),((Input!$G$66+Input!$G$52)*$G$7)-SUM($G208:O208),((Input!$G$66+Input!$G$52)*$G$7)/A4taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A4taxstdlife+$E209),((Input!$H$66+Input!$H$52)*$H$7)-SUM($H209:H209),((Input!$H$66+Input!$H$52)*$H$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E209),((Input!$H$66+Input!$H$52)*$H$7)-SUM($H209:I209),((Input!$H$66+Input!$H$52)*$H$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E209),((Input!$H$66+Input!$H$52)*$H$7)-SUM($H209:J209),((Input!$H$66+Input!$H$52)*$H$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E209),((Input!$H$66+Input!$H$52)*$H$7)-SUM($H209:K209),((Input!$H$66+Input!$H$52)*$H$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E209),((Input!$H$66+Input!$H$52)*$H$7)-SUM($H209:L209),((Input!$H$66+Input!$H$52)*$H$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E209),((Input!$H$66+Input!$H$52)*$H$7)-SUM($H209:M209),((Input!$H$66+Input!$H$52)*$H$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E209),((Input!$H$66+Input!$H$52)*$H$7)-SUM($H209:N209),((Input!$H$66+Input!$H$52)*$H$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E209),((Input!$H$66+Input!$H$52)*$H$7)-SUM($H209:O209),((Input!$H$66+Input!$H$52)*$H$7)/A4taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E210),((Input!$I$66+Input!$I$52)*$I$7)-SUM($I210:I210),((Input!$I$66+Input!$I$52)*$I$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E210),((Input!$I$66+Input!$I$52)*$I$7)-SUM($I210:J210),((Input!$I$66+Input!$I$52)*$I$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E210),((Input!$I$66+Input!$I$52)*$I$7)-SUM($I210:K210),((Input!$I$66+Input!$I$52)*$I$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E210),((Input!$I$66+Input!$I$52)*$I$7)-SUM($I210:L210),((Input!$I$66+Input!$I$52)*$I$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E210),((Input!$I$66+Input!$I$52)*$I$7)-SUM($I210:M210),((Input!$I$66+Input!$I$52)*$I$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E210),((Input!$I$66+Input!$I$52)*$I$7)-SUM($I210:N210),((Input!$I$66+Input!$I$52)*$I$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E210),((Input!$I$66+Input!$I$52)*$I$7)-SUM($I210:O210),((Input!$I$66+Input!$I$52)*$I$7)/A4taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E211),((Input!$J$66+Input!$J$52)*$J$7)-SUM($J211:J211),((Input!$J$66+Input!$J$52)*$J$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E211),((Input!$J$66+Input!$J$52)*$J$7)-SUM($J211:K211),((Input!$J$66+Input!$J$52)*$J$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E211),((Input!$J$66+Input!$J$52)*$J$7)-SUM($J211:L211),((Input!$J$66+Input!$J$52)*$J$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E211),((Input!$J$66+Input!$J$52)*$J$7)-SUM($J211:M211),((Input!$J$66+Input!$J$52)*$J$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E211),((Input!$J$66+Input!$J$52)*$J$7)-SUM($J211:N211),((Input!$J$66+Input!$J$52)*$J$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E211),((Input!$J$66+Input!$J$52)*$J$7)-SUM($J211:O211),((Input!$J$66+Input!$J$52)*$J$7)/A4taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E212),((Input!$K$66+Input!$K$52)*$K$7)-SUM($K212:K212),((Input!$K$66+Input!$K$52)*$K$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E212),((Input!$K$66+Input!$K$52)*$K$7)-SUM($K212:L212),((Input!$K$66+Input!$K$52)*$K$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E212),((Input!$K$66+Input!$K$52)*$K$7)-SUM($K212:M212),((Input!$K$66+Input!$K$52)*$K$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E212),((Input!$K$66+Input!$K$52)*$K$7)-SUM($K212:N212),((Input!$K$66+Input!$K$52)*$K$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E212),((Input!$K$66+Input!$K$52)*$K$7)-SUM($K212:O212),((Input!$K$66+Input!$K$52)*$K$7)/A4taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E213),((Input!$L$66+Input!$L$52)*$L$7)-SUM($L213:L213),((Input!$L$66+Input!$L$52)*$L$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E213),((Input!$L$66+Input!$L$52)*$L$7)-SUM($L213:M213),((Input!$L$66+Input!$L$52)*$L$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E213),((Input!$L$66+Input!$L$52)*$L$7)-SUM($L213:N213),((Input!$L$66+Input!$L$52)*$L$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E213),((Input!$L$66+Input!$L$52)*$L$7)-SUM($L213:O213),((Input!$L$66+Input!$L$52)*$L$7)/A4taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E214),((Input!$M$66+Input!$M$52)*$M$7)-SUM($M214:M214),((Input!$M$66+Input!$M$52)*$M$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E214),((Input!$M$66+Input!$M$52)*$M$7)-SUM($M214:N214),((Input!$M$66+Input!$M$52)*$M$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E214),((Input!$M$66+Input!$M$52)*$M$7)-SUM($M214:O214),((Input!$M$66+Input!$M$52)*$M$7)/A4taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E215),((Input!$N$66+Input!$N$52)*$N$7)-SUM($N215:N215),((Input!$N$66+Input!$N$52)*$N$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E215),((Input!$N$66+Input!$N$52)*$N$7)-SUM($N215:O215),((Input!$N$66+Input!$N$52)*$N$7)/A4taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E216),((Input!$O$66+Input!$O$52)*$O$7)-SUM($O216:O216),((Input!$O$66+Input!$O$52)*$O$7)/A4taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset4","v":0},null,null,null,{"$f":"SUM(G206:G217)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C231","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A5taxremlife,A5taxvalue-SUM($F219:F219),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(H$3>A5taxremlife,A5taxvalue-SUM($F219:G219),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(I$3>A5taxremlife,A5taxvalue-SUM($F219:H219),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(J$3>A5taxremlife,A5taxvalue-SUM($F219:I219),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(K$3>A5taxremlife,A5taxvalue-SUM($F219:J219),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(L$3>A5taxremlife,A5taxvalue-SUM($F219:K219),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(M$3>A5taxremlife,A5taxvalue-SUM($F219:L219),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(N$3>A5taxremlife,A5taxvalue-SUM($F219:M219),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(O$3>A5taxremlife,A5taxvalue-SUM($F219:N219),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(P$3>A5taxremlife,A5taxvalue-SUM($F219:O219),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A5taxstdlife+$E221),((Input!$G$67+Input!$G$53)*$G$7)-SUM($G221:G221),((Input!$G$67+Input!$G$53)*$G$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A5taxstdlife+$E221),((Input!$G$67+Input!$G$53)*$G$7)-SUM($G221:H221),((Input!$G$67+Input!$G$53)*$G$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E221),((Input!$G$67+Input!$G$53)*$G$7)-SUM($G221:I221),((Input!$G$67+Input!$G$53)*$G$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E221),((Input!$G$67+Input!$G$53)*$G$7)-SUM($G221:J221),((Input!$G$67+Input!$G$53)*$G$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E221),((Input!$G$67+Input!$G$53)*$G$7)-SUM($G221:K221),((Input!$G$67+Input!$G$53)*$G$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E221),((Input!$G$67+Input!$G$53)*$G$7)-SUM($G221:L221),((Input!$G$67+Input!$G$53)*$G$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E221),((Input!$G$67+Input!$G$53)*$G$7)-SUM($G221:M221),((Input!$G$67+Input!$G$53)*$G$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E221),((Input!$G$67+Input!$G$53)*$G$7)-SUM($G221:N221),((Input!$G$67+Input!$G$53)*$G$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E221),((Input!$G$67+Input!$G$53)*$G$7)-SUM($G221:O221),((Input!$G$67+Input!$G$53)*$G$7)/A5taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A5taxstdlife+$E222),((Input!$H$67+Input!$H$53)*$H$7)-SUM($H222:H222),((Input!$H$67+Input!$H$53)*$H$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E222),((Input!$H$67+Input!$H$53)*$H$7)-SUM($H222:I222),((Input!$H$67+Input!$H$53)*$H$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E222),((Input!$H$67+Input!$H$53)*$H$7)-SUM($H222:J222),((Input!$H$67+Input!$H$53)*$H$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E222),((Input!$H$67+Input!$H$53)*$H$7)-SUM($H222:K222),((Input!$H$67+Input!$H$53)*$H$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E222),((Input!$H$67+Input!$H$53)*$H$7)-SUM($H222:L222),((Input!$H$67+Input!$H$53)*$H$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E222),((Input!$H$67+Input!$H$53)*$H$7)-SUM($H222:M222),((Input!$H$67+Input!$H$53)*$H$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E222),((Input!$H$67+Input!$H$53)*$H$7)-SUM($H222:N222),((Input!$H$67+Input!$H$53)*$H$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E222),((Input!$H$67+Input!$H$53)*$H$7)-SUM($H222:O222),((Input!$H$67+Input!$H$53)*$H$7)/A5taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E223),((Input!$I$67+Input!$I$53)*$I$7)-SUM($I223:I223),((Input!$I$67+Input!$I$53)*$I$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E223),((Input!$I$67+Input!$I$53)*$I$7)-SUM($I223:J223),((Input!$I$67+Input!$I$53)*$I$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E223),((Input!$I$67+Input!$I$53)*$I$7)-SUM($I223:K223),((Input!$I$67+Input!$I$53)*$I$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E223),((Input!$I$67+Input!$I$53)*$I$7)-SUM($I223:L223),((Input!$I$67+Input!$I$53)*$I$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E223),((Input!$I$67+Input!$I$53)*$I$7)-SUM($I223:M223),((Input!$I$67+Input!$I$53)*$I$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E223),((Input!$I$67+Input!$I$53)*$I$7)-SUM($I223:N223),((Input!$I$67+Input!$I$53)*$I$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E223),((Input!$I$67+Input!$I$53)*$I$7)-SUM($I223:O223),((Input!$I$67+Input!$I$53)*$I$7)/A5taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E224),((Input!$J$67+Input!$J$53)*$J$7)-SUM($J224:J224),((Input!$J$67+Input!$J$53)*$J$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E224),((Input!$J$67+Input!$J$53)*$J$7)-SUM($J224:K224),((Input!$J$67+Input!$J$53)*$J$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E224),((Input!$J$67+Input!$J$53)*$J$7)-SUM($J224:L224),((Input!$J$67+Input!$J$53)*$J$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E224),((Input!$J$67+Input!$J$53)*$J$7)-SUM($J224:M224),((Input!$J$67+Input!$J$53)*$J$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E224),((Input!$J$67+Input!$J$53)*$J$7)-SUM($J224:N224),((Input!$J$67+Input!$J$53)*$J$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E224),((Input!$J$67+Input!$J$53)*$J$7)-SUM($J224:O224),((Input!$J$67+Input!$J$53)*$J$7)/A5taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E225),((Input!$K$67+Input!$K$53)*$K$7)-SUM($K225:K225),((Input!$K$67+Input!$K$53)*$K$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E225),((Input!$K$67+Input!$K$53)*$K$7)-SUM($K225:L225),((Input!$K$67+Input!$K$53)*$K$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E225),((Input!$K$67+Input!$K$53)*$K$7)-SUM($K225:M225),((Input!$K$67+Input!$K$53)*$K$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E225),((Input!$K$67+Input!$K$53)*$K$7)-SUM($K225:N225),((Input!$K$67+Input!$K$53)*$K$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E225),((Input!$K$67+Input!$K$53)*$K$7)-SUM($K225:O225),((Input!$K$67+Input!$K$53)*$K$7)/A5taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E226),((Input!$L$67+Input!$L$53)*$L$7)-SUM($L226:L226),((Input!$L$67+Input!$L$53)*$L$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E226),((Input!$L$67+Input!$L$53)*$L$7)-SUM($L226:M226),((Input!$L$67+Input!$L$53)*$L$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E226),((Input!$L$67+Input!$L$53)*$L$7)-SUM($L226:N226),((Input!$L$67+Input!$L$53)*$L$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E226),((Input!$L$67+Input!$L$53)*$L$7)-SUM($L226:O226),((Input!$L$67+Input!$L$53)*$L$7)/A5taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E227),((Input!$M$67+Input!$M$53)*$M$7)-SUM($M227:M227),((Input!$M$67+Input!$M$53)*$M$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E227),((Input!$M$67+Input!$M$53)*$M$7)-SUM($M227:N227),((Input!$M$67+Input!$M$53)*$M$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E227),((Input!$M$67+Input!$M$53)*$M$7)-SUM($M227:O227),((Input!$M$67+Input!$M$53)*$M$7)/A5taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E228),((Input!$N$67+Input!$N$53)*$N$7)-SUM($N228:N228),((Input!$N$67+Input!$N$53)*$N$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E228),((Input!$N$67+Input!$N$53)*$N$7)-SUM($N228:O228),((Input!$N$67+Input!$N$53)*$N$7)/A5taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E229),((Input!$O$67+Input!$O$53)*$O$7)-SUM($O229:O229),((Input!$O$67+Input!$O$53)*$O$7)/A5taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset5","v":0},null,null,null,{"$f":"SUM(G219:G230)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C244","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A6taxremlife,A6taxvalue-SUM($F232:F232),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(H$3>A6taxremlife,A6taxvalue-SUM($F232:G232),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(I$3>A6taxremlife,A6taxvalue-SUM($F232:H232),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(J$3>A6taxremlife,A6taxvalue-SUM($F232:I232),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(K$3>A6taxremlife,A6taxvalue-SUM($F232:J232),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(L$3>A6taxremlife,A6taxvalue-SUM($F232:K232),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(M$3>A6taxremlife,A6taxvalue-SUM($F232:L232),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(N$3>A6taxremlife,A6taxvalue-SUM($F232:M232),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(O$3>A6taxremlife,A6taxvalue-SUM($F232:N232),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(P$3>A6taxremlife,A6taxvalue-SUM($F232:O232),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A6taxstdlife+$E234),((Input!$G$68+Input!$G$54)*$G$7)-SUM($G234:G234),((Input!$G$68+Input!$G$54)*$G$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A6taxstdlife+$E234),((Input!$G$68+Input!$G$54)*$G$7)-SUM($G234:H234),((Input!$G$68+Input!$G$54)*$G$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E234),((Input!$G$68+Input!$G$54)*$G$7)-SUM($G234:I234),((Input!$G$68+Input!$G$54)*$G$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E234),((Input!$G$68+Input!$G$54)*$G$7)-SUM($G234:J234),((Input!$G$68+Input!$G$54)*$G$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E234),((Input!$G$68+Input!$G$54)*$G$7)-SUM($G234:K234),((Input!$G$68+Input!$G$54)*$G$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E234),((Input!$G$68+Input!$G$54)*$G$7)-SUM($G234:L234),((Input!$G$68+Input!$G$54)*$G$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E234),((Input!$G$68+Input!$G$54)*$G$7)-SUM($G234:M234),((Input!$G$68+Input!$G$54)*$G$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E234),((Input!$G$68+Input!$G$54)*$G$7)-SUM($G234:N234),((Input!$G$68+Input!$G$54)*$G$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E234),((Input!$G$68+Input!$G$54)*$G$7)-SUM($G234:O234),((Input!$G$68+Input!$G$54)*$G$7)/A6taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A6taxstdlife+$E235),((Input!$H$68+Input!$H$54)*$H$7)-SUM($H235:H235),((Input!$H$68+Input!$H$54)*$H$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E235),((Input!$H$68+Input!$H$54)*$H$7)-SUM($H235:I235),((Input!$H$68+Input!$H$54)*$H$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E235),((Input!$H$68+Input!$H$54)*$H$7)-SUM($H235:J235),((Input!$H$68+Input!$H$54)*$H$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E235),((Input!$H$68+Input!$H$54)*$H$7)-SUM($H235:K235),((Input!$H$68+Input!$H$54)*$H$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E235),((Input!$H$68+Input!$H$54)*$H$7)-SUM($H235:L235),((Input!$H$68+Input!$H$54)*$H$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E235),((Input!$H$68+Input!$H$54)*$H$7)-SUM($H235:M235),((Input!$H$68+Input!$H$54)*$H$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E235),((Input!$H$68+Input!$H$54)*$H$7)-SUM($H235:N235),((Input!$H$68+Input!$H$54)*$H$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E235),((Input!$H$68+Input!$H$54)*$H$7)-SUM($H235:O235),((Input!$H$68+Input!$H$54)*$H$7)/A6taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E236),((Input!$I$68+Input!$I$54)*$I$7)-SUM($I236:I236),((Input!$I$68+Input!$I$54)*$I$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E236),((Input!$I$68+Input!$I$54)*$I$7)-SUM($I236:J236),((Input!$I$68+Input!$I$54)*$I$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E236),((Input!$I$68+Input!$I$54)*$I$7)-SUM($I236:K236),((Input!$I$68+Input!$I$54)*$I$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E236),((Input!$I$68+Input!$I$54)*$I$7)-SUM($I236:L236),((Input!$I$68+Input!$I$54)*$I$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E236),((Input!$I$68+Input!$I$54)*$I$7)-SUM($I236:M236),((Input!$I$68+Input!$I$54)*$I$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E236),((Input!$I$68+Input!$I$54)*$I$7)-SUM($I236:N236),((Input!$I$68+Input!$I$54)*$I$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E236),((Input!$I$68+Input!$I$54)*$I$7)-SUM($I236:O236),((Input!$I$68+Input!$I$54)*$I$7)/A6taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E237),((Input!$J$68+Input!$J$54)*$J$7)-SUM($J237:J237),((Input!$J$68+Input!$J$54)*$J$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E237),((Input!$J$68+Input!$J$54)*$J$7)-SUM($J237:K237),((Input!$J$68+Input!$J$54)*$J$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E237),((Input!$J$68+Input!$J$54)*$J$7)-SUM($J237:L237),((Input!$J$68+Input!$J$54)*$J$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E237),((Input!$J$68+Input!$J$54)*$J$7)-SUM($J237:M237),((Input!$J$68+Input!$J$54)*$J$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E237),((Input!$J$68+Input!$J$54)*$J$7)-SUM($J237:N237),((Input!$J$68+Input!$J$54)*$J$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E237),((Input!$J$68+Input!$J$54)*$J$7)-SUM($J237:O237),((Input!$J$68+Input!$J$54)*$J$7)/A6taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E238),((Input!$K$68+Input!$K$54)*$K$7)-SUM($K238:K238),((Input!$K$68+Input!$K$54)*$K$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E238),((Input!$K$68+Input!$K$54)*$K$7)-SUM($K238:L238),((Input!$K$68+Input!$K$54)*$K$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E238),((Input!$K$68+Input!$K$54)*$K$7)-SUM($K238:M238),((Input!$K$68+Input!$K$54)*$K$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E238),((Input!$K$68+Input!$K$54)*$K$7)-SUM($K238:N238),((Input!$K$68+Input!$K$54)*$K$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E238),((Input!$K$68+Input!$K$54)*$K$7)-SUM($K238:O238),((Input!$K$68+Input!$K$54)*$K$7)/A6taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E239),((Input!$L$68+Input!$L$54)*$L$7)-SUM($L239:L239),((Input!$L$68+Input!$L$54)*$L$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E239),((Input!$L$68+Input!$L$54)*$L$7)-SUM($L239:M239),((Input!$L$68+Input!$L$54)*$L$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E239),((Input!$L$68+Input!$L$54)*$L$7)-SUM($L239:N239),((Input!$L$68+Input!$L$54)*$L$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E239),((Input!$L$68+Input!$L$54)*$L$7)-SUM($L239:O239),((Input!$L$68+Input!$L$54)*$L$7)/A6taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E240),((Input!$M$68+Input!$M$54)*$M$7)-SUM($M240:M240),((Input!$M$68+Input!$M$54)*$M$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E240),((Input!$M$68+Input!$M$54)*$M$7)-SUM($M240:N240),((Input!$M$68+Input!$M$54)*$M$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E240),((Input!$M$68+Input!$M$54)*$M$7)-SUM($M240:O240),((Input!$M$68+Input!$M$54)*$M$7)/A6taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E241),((Input!$N$68+Input!$N$54)*$N$7)-SUM($N241:N241),((Input!$N$68+Input!$N$54)*$N$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E241),((Input!$N$68+Input!$N$54)*$N$7)-SUM($N241:O241),((Input!$N$68+Input!$N$54)*$N$7)/A6taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E242),((Input!$O$68+Input!$O$54)*$O$7)-SUM($O242:O242),((Input!$O$68+Input!$O$54)*$O$7)/A6taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset6","v":0},null,null,null,{"$f":"SUM(G232:G243)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C257","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A7taxremlife,A7taxvalue-SUM($F245:F245),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(H$3>A7taxremlife,A7taxvalue-SUM($F245:G245),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(I$3>A7taxremlife,A7taxvalue-SUM($F245:H245),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(J$3>A7taxremlife,A7taxvalue-SUM($F245:I245),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(K$3>A7taxremlife,A7taxvalue-SUM($F245:J245),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(L$3>A7taxremlife,A7taxvalue-SUM($F245:K245),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(M$3>A7taxremlife,A7taxvalue-SUM($F245:L245),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(N$3>A7taxremlife,A7taxvalue-SUM($F245:M245),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(O$3>A7taxremlife,A7taxvalue-SUM($F245:N245),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(P$3>A7taxremlife,A7taxvalue-SUM($F245:O245),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A7taxstdlife+$E247),((Input!$G$69+Input!$G$55)*$G$7)-SUM($G247:G247),((Input!$G$69+Input!$G$55)*$G$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A7taxstdlife+$E247),((Input!$G$69+Input!$G$55)*$G$7)-SUM($G247:H247),((Input!$G$69+Input!$G$55)*$G$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E247),((Input!$G$69+Input!$G$55)*$G$7)-SUM($G247:I247),((Input!$G$69+Input!$G$55)*$G$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E247),((Input!$G$69+Input!$G$55)*$G$7)-SUM($G247:J247),((Input!$G$69+Input!$G$55)*$G$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E247),((Input!$G$69+Input!$G$55)*$G$7)-SUM($G247:K247),((Input!$G$69+Input!$G$55)*$G$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E247),((Input!$G$69+Input!$G$55)*$G$7)-SUM($G247:L247),((Input!$G$69+Input!$G$55)*$G$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E247),((Input!$G$69+Input!$G$55)*$G$7)-SUM($G247:M247),((Input!$G$69+Input!$G$55)*$G$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E247),((Input!$G$69+Input!$G$55)*$G$7)-SUM($G247:N247),((Input!$G$69+Input!$G$55)*$G$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E247),((Input!$G$69+Input!$G$55)*$G$7)-SUM($G247:O247),((Input!$G$69+Input!$G$55)*$G$7)/A7taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A7taxstdlife+$E248),((Input!$H$69+Input!$H$55)*$H$7)-SUM($H248:H248),((Input!$H$69+Input!$H$55)*$H$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E248),((Input!$H$69+Input!$H$55)*$H$7)-SUM($H248:I248),((Input!$H$69+Input!$H$55)*$H$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E248),((Input!$H$69+Input!$H$55)*$H$7)-SUM($H248:J248),((Input!$H$69+Input!$H$55)*$H$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E248),((Input!$H$69+Input!$H$55)*$H$7)-SUM($H248:K248),((Input!$H$69+Input!$H$55)*$H$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E248),((Input!$H$69+Input!$H$55)*$H$7)-SUM($H248:L248),((Input!$H$69+Input!$H$55)*$H$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E248),((Input!$H$69+Input!$H$55)*$H$7)-SUM($H248:M248),((Input!$H$69+Input!$H$55)*$H$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E248),((Input!$H$69+Input!$H$55)*$H$7)-SUM($H248:N248),((Input!$H$69+Input!$H$55)*$H$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E248),((Input!$H$69+Input!$H$55)*$H$7)-SUM($H248:O248),((Input!$H$69+Input!$H$55)*$H$7)/A7taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E249),((Input!$I$69+Input!$I$55)*$I$7)-SUM($I249:I249),((Input!$I$69+Input!$I$55)*$I$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E249),((Input!$I$69+Input!$I$55)*$I$7)-SUM($I249:J249),((Input!$I$69+Input!$I$55)*$I$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E249),((Input!$I$69+Input!$I$55)*$I$7)-SUM($I249:K249),((Input!$I$69+Input!$I$55)*$I$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E249),((Input!$I$69+Input!$I$55)*$I$7)-SUM($I249:L249),((Input!$I$69+Input!$I$55)*$I$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E249),((Input!$I$69+Input!$I$55)*$I$7)-SUM($I249:M249),((Input!$I$69+Input!$I$55)*$I$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E249),((Input!$I$69+Input!$I$55)*$I$7)-SUM($I249:N249),((Input!$I$69+Input!$I$55)*$I$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E249),((Input!$I$69+Input!$I$55)*$I$7)-SUM($I249:O249),((Input!$I$69+Input!$I$55)*$I$7)/A7taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E250),((Input!$J$69+Input!$J$55)*$J$7)-SUM($J250:J250),((Input!$J$69+Input!$J$55)*$J$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E250),((Input!$J$69+Input!$J$55)*$J$7)-SUM($J250:K250),((Input!$J$69+Input!$J$55)*$J$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E250),((Input!$J$69+Input!$J$55)*$J$7)-SUM($J250:L250),((Input!$J$69+Input!$J$55)*$J$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E250),((Input!$J$69+Input!$J$55)*$J$7)-SUM($J250:M250),((Input!$J$69+Input!$J$55)*$J$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E250),((Input!$J$69+Input!$J$55)*$J$7)-SUM($J250:N250),((Input!$J$69+Input!$J$55)*$J$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E250),((Input!$J$69+Input!$J$55)*$J$7)-SUM($J250:O250),((Input!$J$69+Input!$J$55)*$J$7)/A7taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E251),((Input!$K$69+Input!$K$55)*$K$7)-SUM($K251:K251),((Input!$K$69+Input!$K$55)*$K$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E251),((Input!$K$69+Input!$K$55)*$K$7)-SUM($K251:L251),((Input!$K$69+Input!$K$55)*$K$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E251),((Input!$K$69+Input!$K$55)*$K$7)-SUM($K251:M251),((Input!$K$69+Input!$K$55)*$K$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E251),((Input!$K$69+Input!$K$55)*$K$7)-SUM($K251:N251),((Input!$K$69+Input!$K$55)*$K$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E251),((Input!$K$69+Input!$K$55)*$K$7)-SUM($K251:O251),((Input!$K$69+Input!$K$55)*$K$7)/A7taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E252),((Input!$L$69+Input!$L$55)*$L$7)-SUM($L252:L252),((Input!$L$69+Input!$L$55)*$L$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E252),((Input!$L$69+Input!$L$55)*$L$7)-SUM($L252:M252),((Input!$L$69+Input!$L$55)*$L$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E252),((Input!$L$69+Input!$L$55)*$L$7)-SUM($L252:N252),((Input!$L$69+Input!$L$55)*$L$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E252),((Input!$L$69+Input!$L$55)*$L$7)-SUM($L252:O252),((Input!$L$69+Input!$L$55)*$L$7)/A7taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E253),((Input!$M$69+Input!$M$55)*$M$7)-SUM($M253:M253),((Input!$M$69+Input!$M$55)*$M$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E253),((Input!$M$69+Input!$M$55)*$M$7)-SUM($M253:N253),((Input!$M$69+Input!$M$55)*$M$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E253),((Input!$M$69+Input!$M$55)*$M$7)-SUM($M253:O253),((Input!$M$69+Input!$M$55)*$M$7)/A7taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E254),((Input!$N$69+Input!$N$55)*$N$7)-SUM($N254:N254),((Input!$N$69+Input!$N$55)*$N$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E254),((Input!$N$69+Input!$N$55)*$N$7)-SUM($N254:O254),((Input!$N$69+Input!$N$55)*$N$7)/A7taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E255),((Input!$O$69+Input!$O$55)*$O$7)-SUM($O255:O255),((Input!$O$69+Input!$O$55)*$O$7)/A7taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"SUM(G245:G256)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C270","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A8taxremlife,A8taxvalue-SUM($F258:F258),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(H$3>A8taxremlife,A8taxvalue-SUM($F258:G258),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(I$3>A8taxremlife,A8taxvalue-SUM($F258:H258),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(J$3>A8taxremlife,A8taxvalue-SUM($F258:I258),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(K$3>A8taxremlife,A8taxvalue-SUM($F258:J258),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(L$3>A8taxremlife,A8taxvalue-SUM($F258:K258),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(M$3>A8taxremlife,A8taxvalue-SUM($F258:L258),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(N$3>A8taxremlife,A8taxvalue-SUM($F258:M258),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(O$3>A8taxremlife,A8taxvalue-SUM($F258:N258),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(P$3>A8taxremlife,A8taxvalue-SUM($F258:O258),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A8taxstdlife+$E260),((Input!$G$70+Input!$G$56)*$G$7)-SUM($G260:G260),((Input!$G$70+Input!$G$56)*$G$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A8taxstdlife+$E260),((Input!$G$70+Input!$G$56)*$G$7)-SUM($G260:H260),((Input!$G$70+Input!$G$56)*$G$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E260),((Input!$G$70+Input!$G$56)*$G$7)-SUM($G260:I260),((Input!$G$70+Input!$G$56)*$G$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E260),((Input!$G$70+Input!$G$56)*$G$7)-SUM($G260:J260),((Input!$G$70+Input!$G$56)*$G$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E260),((Input!$G$70+Input!$G$56)*$G$7)-SUM($G260:K260),((Input!$G$70+Input!$G$56)*$G$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E260),((Input!$G$70+Input!$G$56)*$G$7)-SUM($G260:L260),((Input!$G$70+Input!$G$56)*$G$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E260),((Input!$G$70+Input!$G$56)*$G$7)-SUM($G260:M260),((Input!$G$70+Input!$G$56)*$G$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E260),((Input!$G$70+Input!$G$56)*$G$7)-SUM($G260:N260),((Input!$G$70+Input!$G$56)*$G$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E260),((Input!$G$70+Input!$G$56)*$G$7)-SUM($G260:O260),((Input!$G$70+Input!$G$56)*$G$7)/A8taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A8taxstdlife+$E261),((Input!$H$70+Input!$H$56)*$H$7)-SUM($H261:H261),((Input!$H$70+Input!$H$56)*$H$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E261),((Input!$H$70+Input!$H$56)*$H$7)-SUM($H261:I261),((Input!$H$70+Input!$H$56)*$H$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E261),((Input!$H$70+Input!$H$56)*$H$7)-SUM($H261:J261),((Input!$H$70+Input!$H$56)*$H$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E261),((Input!$H$70+Input!$H$56)*$H$7)-SUM($H261:K261),((Input!$H$70+Input!$H$56)*$H$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E261),((Input!$H$70+Input!$H$56)*$H$7)-SUM($H261:L261),((Input!$H$70+Input!$H$56)*$H$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E261),((Input!$H$70+Input!$H$56)*$H$7)-SUM($H261:M261),((Input!$H$70+Input!$H$56)*$H$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E261),((Input!$H$70+Input!$H$56)*$H$7)-SUM($H261:N261),((Input!$H$70+Input!$H$56)*$H$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E261),((Input!$H$70+Input!$H$56)*$H$7)-SUM($H261:O261),((Input!$H$70+Input!$H$56)*$H$7)/A8taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E262),((Input!$I$70+Input!$I$56)*$I$7)-SUM($I262:I262),((Input!$I$70+Input!$I$56)*$I$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E262),((Input!$I$70+Input!$I$56)*$I$7)-SUM($I262:J262),((Input!$I$70+Input!$I$56)*$I$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E262),((Input!$I$70+Input!$I$56)*$I$7)-SUM($I262:K262),((Input!$I$70+Input!$I$56)*$I$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E262),((Input!$I$70+Input!$I$56)*$I$7)-SUM($I262:L262),((Input!$I$70+Input!$I$56)*$I$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E262),((Input!$I$70+Input!$I$56)*$I$7)-SUM($I262:M262),((Input!$I$70+Input!$I$56)*$I$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E262),((Input!$I$70+Input!$I$56)*$I$7)-SUM($I262:N262),((Input!$I$70+Input!$I$56)*$I$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E262),((Input!$I$70+Input!$I$56)*$I$7)-SUM($I262:O262),((Input!$I$70+Input!$I$56)*$I$7)/A8taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E263),((Input!$J$70+Input!$J$56)*$J$7)-SUM($J263:J263),((Input!$J$70+Input!$J$56)*$J$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E263),((Input!$J$70+Input!$J$56)*$J$7)-SUM($J263:K263),((Input!$J$70+Input!$J$56)*$J$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E263),((Input!$J$70+Input!$J$56)*$J$7)-SUM($J263:L263),((Input!$J$70+Input!$J$56)*$J$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E263),((Input!$J$70+Input!$J$56)*$J$7)-SUM($J263:M263),((Input!$J$70+Input!$J$56)*$J$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E263),((Input!$J$70+Input!$J$56)*$J$7)-SUM($J263:N263),((Input!$J$70+Input!$J$56)*$J$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E263),((Input!$J$70+Input!$J$56)*$J$7)-SUM($J263:O263),((Input!$J$70+Input!$J$56)*$J$7)/A8taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E264),((Input!$K$70+Input!$K$56)*$K$7)-SUM($K264:K264),((Input!$K$70+Input!$K$56)*$K$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E264),((Input!$K$70+Input!$K$56)*$K$7)-SUM($K264:L264),((Input!$K$70+Input!$K$56)*$K$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E264),((Input!$K$70+Input!$K$56)*$K$7)-SUM($K264:M264),((Input!$K$70+Input!$K$56)*$K$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E264),((Input!$K$70+Input!$K$56)*$K$7)-SUM($K264:N264),((Input!$K$70+Input!$K$56)*$K$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E264),((Input!$K$70+Input!$K$56)*$K$7)-SUM($K264:O264),((Input!$K$70+Input!$K$56)*$K$7)/A8taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E265),((Input!$L$70+Input!$L$56)*$L$7)-SUM($L265:L265),((Input!$L$70+Input!$L$56)*$L$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E265),((Input!$L$70+Input!$L$56)*$L$7)-SUM($L265:M265),((Input!$L$70+Input!$L$56)*$L$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E265),((Input!$L$70+Input!$L$56)*$L$7)-SUM($L265:N265),((Input!$L$70+Input!$L$56)*$L$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E265),((Input!$L$70+Input!$L$56)*$L$7)-SUM($L265:O265),((Input!$L$70+Input!$L$56)*$L$7)/A8taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E266),((Input!$M$70+Input!$M$56)*$M$7)-SUM($M266:M266),((Input!$M$70+Input!$M$56)*$M$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E266),((Input!$M$70+Input!$M$56)*$M$7)-SUM($M266:N266),((Input!$M$70+Input!$M$56)*$M$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E266),((Input!$M$70+Input!$M$56)*$M$7)-SUM($M266:O266),((Input!$M$70+Input!$M$56)*$M$7)/A8taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E267),((Input!$N$70+Input!$N$56)*$N$7)-SUM($N267:N267),((Input!$N$70+Input!$N$56)*$N$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E267),((Input!$N$70+Input!$N$56)*$N$7)-SUM($N267:O267),((Input!$N$70+Input!$N$56)*$N$7)/A8taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E268),((Input!$O$70+Input!$O$56)*$O$7)-SUM($O268:O268),((Input!$O$70+Input!$O$56)*$O$7)/A8taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"SUM(G258:G269)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C283","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A9taxremlife,A9taxvalue-SUM($F271:F271),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(H$3>A9taxremlife,A9taxvalue-SUM($F271:G271),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(I$3>A9taxremlife,A9taxvalue-SUM($F271:H271),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(J$3>A9taxremlife,A9taxvalue-SUM($F271:I271),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(K$3>A9taxremlife,A9taxvalue-SUM($F271:J271),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(L$3>A9taxremlife,A9taxvalue-SUM($F271:K271),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(M$3>A9taxremlife,A9taxvalue-SUM($F271:L271),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(N$3>A9taxremlife,A9taxvalue-SUM($F271:M271),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(O$3>A9taxremlife,A9taxvalue-SUM($F271:N271),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(P$3>A9taxremlife,A9taxvalue-SUM($F271:O271),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A9taxstdlife+$E273),((Input!$G$71+Input!$G$57)*$G$7)-SUM($G273:G273),((Input!$G$71+Input!$G$57)*$G$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A9taxstdlife+$E273),((Input!$G$71+Input!$G$57)*$G$7)-SUM($G273:H273),((Input!$G$71+Input!$G$57)*$G$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E273),((Input!$G$71+Input!$G$57)*$G$7)-SUM($G273:I273),((Input!$G$71+Input!$G$57)*$G$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E273),((Input!$G$71+Input!$G$57)*$G$7)-SUM($G273:J273),((Input!$G$71+Input!$G$57)*$G$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E273),((Input!$G$71+Input!$G$57)*$G$7)-SUM($G273:K273),((Input!$G$71+Input!$G$57)*$G$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E273),((Input!$G$71+Input!$G$57)*$G$7)-SUM($G273:L273),((Input!$G$71+Input!$G$57)*$G$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E273),((Input!$G$71+Input!$G$57)*$G$7)-SUM($G273:M273),((Input!$G$71+Input!$G$57)*$G$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E273),((Input!$G$71+Input!$G$57)*$G$7)-SUM($G273:N273),((Input!$G$71+Input!$G$57)*$G$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E273),((Input!$G$71+Input!$G$57)*$G$7)-SUM($G273:O273),((Input!$G$71+Input!$G$57)*$G$7)/A9taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A9taxstdlife+$E274),((Input!$H$71+Input!$H$57)*$H$7)-SUM($H274:H274),((Input!$H$71+Input!$H$57)*$H$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E274),((Input!$H$71+Input!$H$57)*$H$7)-SUM($H274:I274),((Input!$H$71+Input!$H$57)*$H$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E274),((Input!$H$71+Input!$H$57)*$H$7)-SUM($H274:J274),((Input!$H$71+Input!$H$57)*$H$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E274),((Input!$H$71+Input!$H$57)*$H$7)-SUM($H274:K274),((Input!$H$71+Input!$H$57)*$H$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E274),((Input!$H$71+Input!$H$57)*$H$7)-SUM($H274:L274),((Input!$H$71+Input!$H$57)*$H$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E274),((Input!$H$71+Input!$H$57)*$H$7)-SUM($H274:M274),((Input!$H$71+Input!$H$57)*$H$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E274),((Input!$H$71+Input!$H$57)*$H$7)-SUM($H274:N274),((Input!$H$71+Input!$H$57)*$H$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E274),((Input!$H$71+Input!$H$57)*$H$7)-SUM($H274:O274),((Input!$H$71+Input!$H$57)*$H$7)/A9taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E275),((Input!$I$71+Input!$I$57)*$I$7)-SUM($I275:I275),((Input!$I$71+Input!$I$57)*$I$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E275),((Input!$I$71+Input!$I$57)*$I$7)-SUM($I275:J275),((Input!$I$71+Input!$I$57)*$I$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E275),((Input!$I$71+Input!$I$57)*$I$7)-SUM($I275:K275),((Input!$I$71+Input!$I$57)*$I$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E275),((Input!$I$71+Input!$I$57)*$I$7)-SUM($I275:L275),((Input!$I$71+Input!$I$57)*$I$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E275),((Input!$I$71+Input!$I$57)*$I$7)-SUM($I275:M275),((Input!$I$71+Input!$I$57)*$I$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E275),((Input!$I$71+Input!$I$57)*$I$7)-SUM($I275:N275),((Input!$I$71+Input!$I$57)*$I$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E275),((Input!$I$71+Input!$I$57)*$I$7)-SUM($I275:O275),((Input!$I$71+Input!$I$57)*$I$7)/A9taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E276),((Input!$J$71+Input!$J$57)*$J$7)-SUM($J276:J276),((Input!$J$71+Input!$J$57)*$J$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E276),((Input!$J$71+Input!$J$57)*$J$7)-SUM($J276:K276),((Input!$J$71+Input!$J$57)*$J$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E276),((Input!$J$71+Input!$J$57)*$J$7)-SUM($J276:L276),((Input!$J$71+Input!$J$57)*$J$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E276),((Input!$J$71+Input!$J$57)*$J$7)-SUM($J276:M276),((Input!$J$71+Input!$J$57)*$J$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E276),((Input!$J$71+Input!$J$57)*$J$7)-SUM($J276:N276),((Input!$J$71+Input!$J$57)*$J$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E276),((Input!$J$71+Input!$J$57)*$J$7)-SUM($J276:O276),((Input!$J$71+Input!$J$57)*$J$7)/A9taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E277),((Input!$K$71+Input!$K$57)*$K$7)-SUM($K277:K277),((Input!$K$71+Input!$K$57)*$K$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E277),((Input!$K$71+Input!$K$57)*$K$7)-SUM($K277:L277),((Input!$K$71+Input!$K$57)*$K$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E277),((Input!$K$71+Input!$K$57)*$K$7)-SUM($K277:M277),((Input!$K$71+Input!$K$57)*$K$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E277),((Input!$K$71+Input!$K$57)*$K$7)-SUM($K277:N277),((Input!$K$71+Input!$K$57)*$K$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E277),((Input!$K$71+Input!$K$57)*$K$7)-SUM($K277:O277),((Input!$K$71+Input!$K$57)*$K$7)/A9taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E278),((Input!$L$71+Input!$L$57)*$L$7)-SUM($L278:L278),((Input!$L$71+Input!$L$57)*$L$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E278),((Input!$L$71+Input!$L$57)*$L$7)-SUM($L278:M278),((Input!$L$71+Input!$L$57)*$L$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E278),((Input!$L$71+Input!$L$57)*$L$7)-SUM($L278:N278),((Input!$L$71+Input!$L$57)*$L$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E278),((Input!$L$71+Input!$L$57)*$L$7)-SUM($L278:O278),((Input!$L$71+Input!$L$57)*$L$7)/A9taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E279),((Input!$M$71+Input!$M$57)*$M$7)-SUM($M279:M279),((Input!$M$71+Input!$M$57)*$M$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E279),((Input!$M$71+Input!$M$57)*$M$7)-SUM($M279:N279),((Input!$M$71+Input!$M$57)*$M$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E279),((Input!$M$71+Input!$M$57)*$M$7)-SUM($M279:O279),((Input!$M$71+Input!$M$57)*$M$7)/A9taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E280),((Input!$N$71+Input!$N$57)*$N$7)-SUM($N280:N280),((Input!$N$71+Input!$N$57)*$N$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E280),((Input!$N$71+Input!$N$57)*$N$7)-SUM($N280:O280),((Input!$N$71+Input!$N$57)*$N$7)/A9taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E281),((Input!$O$71+Input!$O$57)*$O$7)-SUM($O281:O281),((Input!$O$71+Input!$O$57)*$O$7)/A9taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"SUM(G271:G282)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C296","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A10taxremlife,A10taxvalue-SUM($F284:F284),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(H$3>A10taxremlife,A10taxvalue-SUM($F284:G284),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(I$3>A10taxremlife,A10taxvalue-SUM($F284:H284),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(J$3>A10taxremlife,A10taxvalue-SUM($F284:I284),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(K$3>A10taxremlife,A10taxvalue-SUM($F284:J284),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(L$3>A10taxremlife,A10taxvalue-SUM($F284:K284),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(M$3>A10taxremlife,A10taxvalue-SUM($F284:L284),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(N$3>A10taxremlife,A10taxvalue-SUM($F284:M284),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(O$3>A10taxremlife,A10taxvalue-SUM($F284:N284),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(P$3>A10taxremlife,A10taxvalue-SUM($F284:O284),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A10taxstdlife+$E286),((Input!$G$72+Input!$G$58)*$G$7)-SUM($G286:G286),((Input!$G$72+Input!$G$58)*$G$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A10taxstdlife+$E286),((Input!$G$72+Input!$G$58)*$G$7)-SUM($G286:H286),((Input!$G$72+Input!$G$58)*$G$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E286),((Input!$G$72+Input!$G$58)*$G$7)-SUM($G286:I286),((Input!$G$72+Input!$G$58)*$G$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E286),((Input!$G$72+Input!$G$58)*$G$7)-SUM($G286:J286),((Input!$G$72+Input!$G$58)*$G$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E286),((Input!$G$72+Input!$G$58)*$G$7)-SUM($G286:K286),((Input!$G$72+Input!$G$58)*$G$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E286),((Input!$G$72+Input!$G$58)*$G$7)-SUM($G286:L286),((Input!$G$72+Input!$G$58)*$G$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E286),((Input!$G$72+Input!$G$58)*$G$7)-SUM($G286:M286),((Input!$G$72+Input!$G$58)*$G$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E286),((Input!$G$72+Input!$G$58)*$G$7)-SUM($G286:N286),((Input!$G$72+Input!$G$58)*$G$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E286),((Input!$G$72+Input!$G$58)*$G$7)-SUM($G286:O286),((Input!$G$72+Input!$G$58)*$G$7)/A10taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A10taxstdlife+$E287),((Input!$H$72+Input!$H$58)*$H$7)-SUM($H287:H287),((Input!$H$72+Input!$H$58)*$H$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E287),((Input!$H$72+Input!$H$58)*$H$7)-SUM($H287:I287),((Input!$H$72+Input!$H$58)*$H$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E287),((Input!$H$72+Input!$H$58)*$H$7)-SUM($H287:J287),((Input!$H$72+Input!$H$58)*$H$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E287),((Input!$H$72+Input!$H$58)*$H$7)-SUM($H287:K287),((Input!$H$72+Input!$H$58)*$H$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E287),((Input!$H$72+Input!$H$58)*$H$7)-SUM($H287:L287),((Input!$H$72+Input!$H$58)*$H$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E287),((Input!$H$72+Input!$H$58)*$H$7)-SUM($H287:M287),((Input!$H$72+Input!$H$58)*$H$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E287),((Input!$H$72+Input!$H$58)*$H$7)-SUM($H287:N287),((Input!$H$72+Input!$H$58)*$H$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E287),((Input!$H$72+Input!$H$58)*$H$7)-SUM($H287:O287),((Input!$H$72+Input!$H$58)*$H$7)/A10taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E288),((Input!$I$72+Input!$I$58)*$I$7)-SUM($I288:I288),((Input!$I$72+Input!$I$58)*$I$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E288),((Input!$I$72+Input!$I$58)*$I$7)-SUM($I288:J288),((Input!$I$72+Input!$I$58)*$I$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E288),((Input!$I$72+Input!$I$58)*$I$7)-SUM($I288:K288),((Input!$I$72+Input!$I$58)*$I$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E288),((Input!$I$72+Input!$I$58)*$I$7)-SUM($I288:L288),((Input!$I$72+Input!$I$58)*$I$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E288),((Input!$I$72+Input!$I$58)*$I$7)-SUM($I288:M288),((Input!$I$72+Input!$I$58)*$I$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E288),((Input!$I$72+Input!$I$58)*$I$7)-SUM($I288:N288),((Input!$I$72+Input!$I$58)*$I$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E288),((Input!$I$72+Input!$I$58)*$I$7)-SUM($I288:O288),((Input!$I$72+Input!$I$58)*$I$7)/A10taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E289),((Input!$J$72+Input!$J$58)*$J$7)-SUM($J289:J289),((Input!$J$72+Input!$J$58)*$J$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E289),((Input!$J$72+Input!$J$58)*$J$7)-SUM($J289:K289),((Input!$J$72+Input!$J$58)*$J$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E289),((Input!$J$72+Input!$J$58)*$J$7)-SUM($J289:L289),((Input!$J$72+Input!$J$58)*$J$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E289),((Input!$J$72+Input!$J$58)*$J$7)-SUM($J289:M289),((Input!$J$72+Input!$J$58)*$J$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E289),((Input!$J$72+Input!$J$58)*$J$7)-SUM($J289:N289),((Input!$J$72+Input!$J$58)*$J$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E289),((Input!$J$72+Input!$J$58)*$J$7)-SUM($J289:O289),((Input!$J$72+Input!$J$58)*$J$7)/A10taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E290),((Input!$K$72+Input!$K$58)*$K$7)-SUM($K290:K290),((Input!$K$72+Input!$K$58)*$K$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E290),((Input!$K$72+Input!$K$58)*$K$7)-SUM($K290:L290),((Input!$K$72+Input!$K$58)*$K$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E290),((Input!$K$72+Input!$K$58)*$K$7)-SUM($K290:M290),((Input!$K$72+Input!$K$58)*$K$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E290),((Input!$K$72+Input!$K$58)*$K$7)-SUM($K290:N290),((Input!$K$72+Input!$K$58)*$K$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E290),((Input!$K$72+Input!$K$58)*$K$7)-SUM($K290:O290),((Input!$K$72+Input!$K$58)*$K$7)/A10taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E291),((Input!$L$72+Input!$L$58)*$L$7)-SUM($L291:L291),((Input!$L$72+Input!$L$58)*$L$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E291),((Input!$L$72+Input!$L$58)*$L$7)-SUM($L291:M291),((Input!$L$72+Input!$L$58)*$L$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E291),((Input!$L$72+Input!$L$58)*$L$7)-SUM($L291:N291),((Input!$L$72+Input!$L$58)*$L$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E291),((Input!$L$72+Input!$L$58)*$L$7)-SUM($L291:O291),((Input!$L$72+Input!$L$58)*$L$7)/A10taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E292),((Input!$M$72+Input!$M$58)*$M$7)-SUM($M292:M292),((Input!$M$72+Input!$M$58)*$M$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E292),((Input!$M$72+Input!$M$58)*$M$7)-SUM($M292:N292),((Input!$M$72+Input!$M$58)*$M$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E292),((Input!$M$72+Input!$M$58)*$M$7)-SUM($M292:O292),((Input!$M$72+Input!$M$58)*$M$7)/A10taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E293),((Input!$N$72+Input!$N$58)*$N$7)-SUM($N293:N293),((Input!$N$72+Input!$N$58)*$N$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E293),((Input!$N$72+Input!$N$58)*$N$7)-SUM($N293:O293),((Input!$N$72+Input!$N$58)*$N$7)/A10taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E294),((Input!$O$72+Input!$O$58)*$O$7)-SUM($O294:O294),((Input!$O$72+Input!$O$58)*$O$7)/A10taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"SUM(G284:G295)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Residual Tax Value (end period)",null,null,null,{"$f":"Input!N17","v":108.35369876875949},{"$f":"F297-G166+(Input!G73+Input!G59)*G7","v":112.38325681611799},{"$f":"G297-H166+(Input!H73+Input!H59)*H7","v":113.18074071004098},{"$f":"H297-I166+(Input!I73+Input!I59)*I7","v":114.26128294526966},{"$f":"I297-J166+(Input!J73+Input!J59)*J7","v":118.6304169741272},{"$f":"J297-K166+(Input!K73+Input!K59)*K7","v":122.77435393228124},{"$f":"K297-L166+(Input!L73+Input!L59)*L7","v":114.01426706333132},{"$f":"L297-M166+(Input!M73+Input!M59)*M7","v":105.25418019438139},{"$f":"M297-N166+(Input!N73+Input!N59)*N7","v":96.494093325431464},{"$f":"N297-O166+(Input!O73+Input!O59)*O7","v":87.734006456481538},{"$f":"O297-P166+(Input!P73+Input!P59)*P7","v":78.973919587531611}]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F153*1000000","v":115105341.22064473},{"$f":"G153*1000000","v":119970850.91428873},117724003.07339795,111758659.53441636,112430865.85214011,112637186.08890225]

{"sheet":"Analysis","index":4,"n_rows":116,"n_cols":16,"rows_kept":116,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Post-Tax Building Block Cash Flow Model"]
[]
[]
[null,"Year",null,null,null,{"$f":"Assets!F4","v":"2013-14"},{"$f":"Assets!G4","v":"2014-15"},{"$f":"Assets!H4","v":"2015-16"},{"$f":"Assets!I4","v":"2016-17"},{"$f":"Assets!J4","v":"2017-18"},{"$f":"Assets!K4","v":"2018-19"},{"$f":"Assets!L4","v":"2019-20"},{"$f":"Assets!M4","v":"2020-21"},{"$f":"Assets!N4","v":"2021-22"},{"$f":"Assets!O4","v":"2022-23"},{"$f":"Assets!P4","v":"2023-24"}]
[]
[null,"Inflation Assumption (CPI % increase)",null,null,null,null,{"$f":"WACC!F9","v":2.5000000000000001E-2},{"$f":"G7","v":2.5000000000000001E-2},{"$f":"H7","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Cumulative Inflation Index (CPI end period)",null,null,null,1,{"$f":"F8*(1+G7)","v":1.0249999999999999},{"$f":"G8*(1+H7)","v":1.0506249999999999},1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,{"$f":"O8*(1+P7)","v":1.2800845441963566}]
[]
[null,"RAB (start period)",null,"(nominal value)",null,null,{"$f":"Assets!F161","v":115.10534122064473},{"$f":"Assets!G161","v":122.97012218714595},{"$f":"Assets!H161","v":123.68378072898871},{"$f":"Assets!I161","v":120.35185271517983},{"$f":"Assets!J161","v":124.10263903172236},{"$f":"Assets!K161","v":127.43863741787362},{"$f":"Assets!L161","v":121.46816940080929},{"$f":"Assets!M161","v":115.11952883450554},{"$f":"Assets!N161","v":108.37753863401113},{"$f":"Assets!O161","v":101.22649921797041}]
[null," - Equity",null,{"$f":"WACC!F18","v":0.4},null,null,{"$f":"$D11*G$10","v":46.042136488257896},{"$f":"$D11*H$10","v":49.188048874858382},{"$f":"$D11*I$10","v":49.473512291595483},48.140741086071934,49.641055612688945,50.975454967149453,48.587267760323719,46.047811533802218,43.351015453604454,40.490599687188165]
[null," - Debt",null,{"$f":"WACC!F19","v":0.6},null,null,{"$f":"$D12*G$10","v":69.063204732386836},73.782073312287565,74.210268437393225,72.21111162910789,74.461583419033417,76.463182450724176,72.880901640485575,69.071717300703327,65.02652318040667,60.735899530782248]
[]
[null,"Revenue Building Blocks"]
[null,"Nominal Vanilla WACC",null,{"$f":"D11*D17+D12*D18","v":7.1459999999999996E-2},null,null,{"$f":"SUM(G17:G18)","v":8.2254276836272719},{"$f":"SUM(H17:H18)","v":8.7874449314934484},{"$f":"SUM(I17:I18)","v":8.8384429708935315},8.6003433950267496,8.8683745852068796,9.1067650298812488,8.680115385381832,8.2264415305137639,7.7446589107864341,7.233645634116165]
[null,"Return on Asset"]
[null," - Return on Equity",null,{"$f":"WACC!$F$25","v":8.0999999999999989E-2},null,null,{"$f":"$D17*G11","v":3.7294130555488891},{"$f":"$D17*H11","v":3.9842319588635284},{"$f":"$D17*I11","v":4.007354495619234},3.8994000279718262,4.0209255046278036,4.1290118523391053,3.9355686885862209,3.7298727342379792,3.5114322517419603,3.2797385746622409]
[null," - Return on Debt",null,{"$f":"WACC!$F$11","v":6.5099999999999991E-2},null,null,{"$f":"$D18*G12","v":4.4960146280783828},4.80321297262992,{"$f":"$D18*I12","v":4.8310884752742984},4.700943367054923,4.8474490805790751,4.9777531775421435,4.7445466967956103,4.4965687962757857,4.2332266590444734,3.9539070594539236]
[]
[null,"Return of Asset (regulatory depreciation)",null,null,null,null,{"$f":"Assets!G$160","v":3.0966854186010986},{"$f":"Assets!H$160","v":3.798457404481824},{"$f":"Assets!I$160","v":4.2607616254136129},{"$f":"Assets!J$160","v":4.591351526142784},{"$f":"Assets!K$160","v":5.2576316502466067},{"$f":"Assets!L$160","v":5.9704680170643361},{"$f":"Assets!M$160","v":6.3486405663037235},{"$f":"Assets!N$160","v":6.7419902004944152},{"$f":"Assets!O$160","v":7.1510394160407014},{"$f":"Assets!P$160","v":7.5763273484889915}]
[]
[null,"Opex (includes carry-over amounts)",null,null,null,null,{"$f":"Input!G82*G$8","v":23.752517666211848},{"$f":"Input!H82*H$8","v":24.535103979836052},{"$f":"Input!I82*I$8","v":25.321393765682412},{"$f":"Input!J82*J$8","v":26.138610732977124},{"$f":"Input!K82*K$8","v":27.009427410195919},{"$f":"Input!L82*L$8","v":0},{"$f":"Input!M82*M$8","v":0},{"$f":"Input!N82*N$8","v":0},{"$f":"Input!O82*O$8","v":0},{"$f":"Input!P82*P$8","v":0}]
[]
[null,"Tax Payable",null,null,null,null,{"$f":"G44","v":4.9198544128316597E-2},{"$f":"H44","v":1.5245002066628859},{"$f":"I44","v":3.0878728063288676},1.7197373502371662,1.8355773333138861,0.49002182943421496,0.55760575095366705,0.62625953626187969,0.69599443859734378,0.76682160519560172]
[null,"Less Value of Imputation Credits",null,{"$f":"WACC!$F$17","v":0.4},null,null,{"$f":"-G24*$D$25","v":-1.967941765132664E-2},{"$f":"-H24*$D$25","v":-0.6098000826651544},-1.2351491225315472,-0.68789494009486651,-0.73423093332555445,-0.196008731773686,-0.22304230038146683,-0.2505038145047519,-0.27839777543893751,-0.30672864207824069]
[]
[null,"Annual Revenue Requirement",null,null,null,null,{"$f":"SUM(G17:G26)","v":35.104149894917207},{"$f":"SUM(H17:H26)","v":38.035706439809061},{"$f":"SUM(I17:I26)","v":40.273322045786877},40.362148064288959,42.236780045637737,15.371246144606113,15.363319402257757,15.344187452765308,15.313294989985542,15.270065945722518]
[]
[null,"Additional tax income"]
[null," - capital contributions",null,null,null,null,{"$f":"Input!G59*Analysis!G8","v":0},{"$f":"Input!H59*Analysis!H8","v":3.504747541768098},{"$f":"Input!I59*Analysis!I8","v":7.6092573658672693},{"$f":"Input!J59*Analysis!J8","v":3.9877608881947189},{"$f":"Input!K59*Analysis!K8","v":4.0024658163986979},{"$f":"Input!L59*Analysis!L8","v":0},{"$f":"Input!M59*Analysis!M8","v":0},{"$f":"Input!N59*Analysis!N8","v":0},{"$f":"Input!O59*Analysis!O8","v":0},{"$f":"Input!P59*Analysis!P8","v":0}]
[]
[null,"Tax Expenses"]
[null," - Opex",null,null,null,null,{"$f":"G22","v":23.752517666211848},{"$f":"H22","v":24.535103979836052},{"$f":"I22","v":25.321393765682412},26.138610732977124,27.009427410195919,0,0,0,0,0]
[null," - Tax Depreciation",null,null,null,null,{"$f":"Assets!G166","v":6.6916224535325872},{"$f":"Assets!H166","v":7.1204696735682305},{"$f":"Assets!I166","v":7.4371878162678788},{"$f":"Assets!J166","v":7.7778970183277414},{"$f":"Assets!K166","v":8.2637782602151528},{"$f":"Assets!L166","v":8.7600868689499212},{"$f":"Assets!M166","v":8.7600868689499212},{"$f":"Assets!N166","v":8.7600868689499212},{"$f":"Assets!O166","v":8.7600868689499212},{"$f":"Assets!P166","v":8.7600868689499212}]
[null," - Interest",null,null,null,null,{"$f":"G18","v":4.4960146280783828},{"$f":"H18","v":4.80321297262992},{"$f":"I18","v":4.8310884752742984},4.700943367054923,4.8474490805790751,4.9777531775421435,4.7445466967956103,4.4965687962757857,4.2332266590444734,3.9539070594539236]
[null,"Total Tax Expenses",null,null,null,null,{"$f":"SUM(G33:G35)","v":34.940154747822817},{"$f":"SUM(H33:H35)","v":36.458786626034204},{"$f":"SUM(I33:I35)","v":37.589670057224588},38.617451118359789,40.120654750990148,13.737840046492064,13.504633565745532,13.256655665225708,12.993313527994395,{"$f":"SUM(P33:P35)","v":12.713993928403845}]
[]
[null,"Tax Calculation"]
[null,"Taxable Income",null,null,null,null,{"$f":"G40+F41","v":0.16399514709438989},{"$f":"H40+G41","v":5.0816673555429546},{"$f":"I40+H41","v":10.292909354429561},5.7324578341238919,6.1185911110462854,1.6334060981140492,1.8586858365122243,2.0875317875396,2.3199814619911461,2.5560720173186731]
[null," - Pre-tax Income",null,null,null,null,{"$f":"G27+G30-G36","v":0.16399514709438989},{"$f":"H27+H30-H36","v":5.0816673555429546},{"$f":"I27+I30-I36","v":10.292909354429561},5.7324578341238919,6.1185911110462854,1.6334060981140492,1.8586858365122243,2.0875317875396,2.3199814619911461,2.5560720173186731]
[null," - Tax Loss Carried Forward",null,null,null,0,{"$f":"IF(G39<0,G39,0)","v":0},{"$f":"IF(H39<0,H39,0)","v":0},{"$f":"IF(I39<0,I39,0)","v":0},{"$f":"IF(J39<0,J39,0)","v":0},0,0,0,0,0,0]
[null,"Tax Payable",null,{"$f":"WACC!F14","v":0.3},null,null,{"$f":"IF(G39>0,$D$42*G39,0)","v":4.9198544128316965E-2},{"$f":"IF(H39>0,$D$42*H39,0)","v":1.5245002066628863},{"$f":"IF(I39>0,$D$42*I39,0)","v":3.0878728063288681},{"$f":"IF(J39>0,$D$42*J39,0)","v":1.7197373502371676},1.8355773333138856,0.49002182943421474,0.55760575095366727,0.62625953626188002,0.69599443859734378,0.76682160519560194]
[null,"Value of Imputation Credits",null,{"$f":"WACC!$F$17","v":0.4},null,null,{"$f":"$D$43*G42","v":1.9679417651326789E-2},0.60980008266515462,1.2351491225315474,0.68789494009486707,0.73423093332555434,0.19600873177368591,0.22304230038146691,0.25050381450475201,0.27839777543893751,0.3067286420782408]
[null,null,null,"(intermediate tax calculation)",null,null,{"$f":"MAX(0,(G17+G18+G20+G22+G30-G36+F41)*$D$42/(1-(1-$D$25)*$D$42))","v":4.9198544128316597E-2},1.5245002066628859,3.0878728063288676,1.7197373502371662,1.8355773333138861,0.49002182943421496,0.55760575095366705,0.62625953626187969,0.69599443859734378,0.76682160519560172]
[]
[null,"Cash Flow Analysis Below This Line"]
[]
[null,"Net Present Values",null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,"RAB (start period)",null,"Project NPV Check",null,{"$f":"F50-F51-G49+F52","v":-46.962256233307514},{"$f":"Assets!F161","v":115.10534122064473},{"$f":"Assets!G161","v":122.97012218714595},{"$f":"Assets!H161","v":123.68378072898871},{"$f":"Assets!I161","v":120.35185271517983},{"$f":"Assets!J161","v":124.10263903172236},{"$f":"Assets!K161","v":127.43863741787362},{"$f":"Assets!L161","v":121.46816940080929},{"$f":"Assets!M161","v":115.11952883450554},{"$f":"Assets!N161","v":108.37753863401113},{"$f":"Assets!O161","v":101.22649921797041}]
[null,"PV for Returns on and of Asset Only",null,null,null,{"$f":"NPV(vanilla,OFFSET(G50,0,0,1,10+1))","v":95.473988187609379},{"$f":"SUM(G17:G18,G20)","v":11.322113102228371},{"$f":"SUM(H17:H18,H20)","v":12.585902335975273},13.099204596307144,13.191694921169534,14.126006235453486,15.077233046945585,15.028755951685556,14.968431731008179,14.895698326827135,14.809972982605156]
[null,"PV for Capex Only",null,null,null,{"$f":"NPV(vanilla,OFFSET(G51,0,0,1,10+1))","v":27.330903200272161},{"$f":"Assets!G21","v":10.961466385102314},{"$f":"Assets!H21","v":4.5121159463245881},{"$f":"Assets!I21","v":0.92883361160474842},{"$f":"Assets!J21","v":8.342137842685311},{"$f":"Assets!K21","v":8.5936300363978742},{"$f":"Assets!L21","v":0},{"$f":"Assets!M21","v":0},{"$f":"Assets!N21","v":0},{"$f":"Assets!O21","v":0},{"$f":"Assets!P21","v":0}]
[null,"PV for end of period assets",null,null,null,{"$f":"NPV(vanilla,G52:P52)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nominal Cash Flow Analysis"]
[null,"Capital Expenditure",null,null,null,{"$f":"Assets!F9+Assets!F21","v":115.10534122064473},{"$f":"Assets!G9+Assets!G21","v":10.961466385102314},{"$f":"Assets!H9+Assets!H21","v":4.5121159463245881},{"$f":"Assets!I9+Assets!I21","v":0.92883361160474842},{"$f":"Assets!J9+Assets!J21","v":8.342137842685311},{"$f":"Assets!K9+Assets!K21","v":8.5936300363978742},{"$f":"Assets!L9+Assets!L21","v":0},{"$f":"Assets!M9+Assets!M21","v":0},{"$f":"Assets!N9+Assets!N21","v":0},{"$f":"Assets!O9+Assets!O21","v":0},{"$f":"Assets!P9+Assets!P21","v":0}]
[null,"Interest Payments",null,null,null,{"$f":"F18","v":0},{"$f":"G18","v":4.4960146280783828},{"$f":"H18","v":4.80321297262992},4.8310884752742984,4.700943367054923,4.8474490805790751,4.9777531775421435,4.7445466967956103,4.4965687962757857,4.2332266590444734,{"$f":"P18","v":3.9539070594539236}]
[null,"Repayment of Debt",null,null,null,{"$f":"F12-G12","v":-69.063204732386836},{"$f":"G12-H12","v":-4.7188685799007288},{"$f":"H12-I12","v":-0.42819512510565971},1.9991568082853348,-2.2504717899255269,-2.001599031690759,3.5822808102386006,3.8091843397822487,4.0451941202966566,4.2906236496244219,60.735899530782248]
[]
[null,"Nominal Cash Flow to Equity Holders"]
[null," -  Pre-tax","Te  =",{"$f":"1-E61/E60","v":{"$error":"#NUM!"}},{"$f":"IRR(OFFSET(F60,0,0,1,10+1))","v":{"$error":"#NUM!"}},{"$f":"F27-F33-F55-F56-F57","v":-46.042136488257896},0.61301979542539087,4.6134686661241613,7.1928493849400823,3.4309279114971281,3.7878725501556278,6.8112121568253698,6.8095883656798968,6.8024245361928664,6.7894446813166454,-49.419740644513652]
[null," -  Post-tax ",null,null,{"$f":"IRR(OFFSET(F61,0,0,1,10+1))","v":{"$error":"#NUM!"}},{"$f":"F60-F42","v":-46.042136488257896},0.56382125129707394,3.0889684594612747,4.1049765786112147,1.7111905612599605,1.9522952168417422,6.3211903273911547,6.2519826147262298,6.176164999930986,6.0934502427193014,-50.186562249709255]
[null," -  Post-tax + Value of Imputation Credits",null,null,{"$f":"IRR(OFFSET(F62,0,0,1,10+1))","v":{"$error":"#NUM!"}},{"$f":"F61-F25","v":-46.042136488257896},0.58350066894840058,3.6987685421264294,5.3401257011427621,2.3990855013548269,2.6865261501672966,6.5171990591648408,6.4750249151076966,6.4266688144357378,6.3718480181582393,-49.879833607631014]
[null,"Real Cash Flow to Equity"]
[null," -  Pre-tax",null,null,{"$f":"IRR(OFFSET(F64,0,0,1,10+1))","v":{"$error":"#NUM!"}},{"$f":"F60/F$8","v":-46.042136488257896},0.5980680930979424,4.3911658928011059,6.6792757016898383,3.1082513536823,3.3479273943734476,5.8732868962226057,5.7286699572750148,5.5830666112951333,5.4365009169910481,{"$f":"P60/P$8","v":-38.606622405194031}]
[null," -  Post-tax ",null,null,{"$f":"IRR(OFFSET(F65,0,0,1,10+1))","v":{"$error":"#NUM!"}},{"$f":"F61/F$8","v":-46.042136488257896},0.55006951346055999,2.940124649100559,3.8118788327377398,1.5502541923487159,1.725544498085126,5.4507426084492492,5.2595756241151124,5.0690662444691972,4.8791984303727522,{"$f":"P61/P$8","v":-39.20566221758159}]
[null," -  Post-tax + Value of Imputation Credits",null,null,{"$f":"IRR(OFFSET(F66,0,0,1,10+1))","v":{"$error":"#NUM!"}},-46.042136488257896,0.56926894531551286,3.5205411465807779,4.9588375803185798,2.1734530568821491,2.3744976566004548,5.6197603235585918,5.4472133573790735,5.2746663911995713,5.1021194250200708,{"$f":"P62/P$8","v":-38.966046292626565}]
[null,"Net Cash Flow to Debt"]
[null,"Deduction Utilised to Reduce Tax",null,null,null,null,{"$f":"MAX(0,MIN(G35+G40,F69+G35))","v":4.4960146280783828},4.80321297262992,4.8310884752742984,4.700943367054923,4.8474490805790751,4.9777531775421435,4.7445466967956103,4.4965687962757857,4.2332266590444734,3.9539070594539236]
[null,"Unutilised Deductions Carried Forward",null,null,null,null,{"$f":"MAX(0,F69+G35-G68)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Net Cash Flow to Debt","Td  =",{"$f":"1-E70/$D$18","v":0.29999999999995042},{"$f":"IRR(OFFSET(F70,0,0,1,10+1))","v":4.5570000000003219E-2},{"$f":"F57","v":-69.063204732386836},{"$f":"G35-G68*$D$42+G57","v":-1.571658340245861},2.9340539557352843,5.3809187409773438,1.040188567012919,1.3916153247145937,7.0667080345181006,7.130367027539176,7.1927922776897066,7.2538823109555537,63.503634472399995]
[null,"Nominal Cash Flows to Assets"]
[null,"Cash flow to Asset",null,null,{"$f":"IRR(OFFSET(F72,0,0,1,10+1))","v":-3.4099323734501086E-3},{"$f":"F27-F55-F22","v":-115.10534122064473},0.39016584360304662,8.9884865136484251,14.023094668499713,5.8813994886265242,6.6337225990439421,15.371246144606113,15.363319402257757,15.344187452765308,15.313294989985542,15.270065945722518]
[null,"Cash flow to Asset Post-tax",null,null,-1.8891100009609363E-2,{"$f":"F72-F42","v":-115.10534122064473},0.34096729947472965,7.4639863069855386,10.935221862170845,4.1616621383893566,4.7981452657300565,14.881224315171899,14.805713651304089,14.717927916503427,14.617300551388198,14.503244340526916]
[null,"Cash flow to Asset Real",null,null,-2.77170071936923E-2,{"$f":"F72/F$8","v":-115.10534122064473},{"$f":"G72/G$8","v":0.38064960351516747},{"$f":"H72/H$8","v":8.5553708636748844},13.021837448440703,5.328257659046149,5.8632441619771383,13.254577376401341,12.924626508602028,12.5936892337704,12.261789610614573,{"$f":"P72/P$8","v":11.928951111044888}]
[null,"Cash flow to Asset Real Post-tax",null,null,-4.2820585375210163E-2,{"$f":"F73/F$8","v":-115.10534122064473},{"$f":"G73/G$8","v":0.33265102387778506},7.1043296199743384,10.154440579488606,3.7702604977125649,4.2408612656888165,12.832033088627986,12.455532175442125,12.079688866944464,11.704487123996277,{"$f":"P73/P$8","v":11.329911298657327}]
[null,"Check on Vanilla WACC Cash Flow (nom)",null,null,-1.2667432060405992E-2,{"$f":"F74/F$8","v":-115.10534122064473},{"$f":"(G72-G42+G43)","v":0.36064671712605645},8.0737863896506923,12.170370984702393,4.8495570784842235,5.5323761990556104,15.077233046945585,15.028755951685556,14.968431731008179,14.895698326827135,14.809972982605156]
[null,"Check on Vanilla WACC Cash Flow (real)",null,null,-3.6748714207279876E-2,{"$f":"F76/F$8","v":-115.10534122064473},{"$f":"G76/G$8","v":0.35185045573273804},7.6847461174545559,11.301399327069445,4.3934593622459985,4.889814424204145,13.001050803737328,12.643169908706085,12.285289013674838,11.927408118643596,{"$f":"P76/P$8","v":11.569527223612351}]
[]
[null,"Further Dissection of Cash Flows"]
[]
[null,"Return on Equity"]
[null,"Cash flow with Imputation",null,null,null,null,{"$f":"G62","v":0.58350066894840058},{"$f":"H62","v":3.6987685421264294},5.3401257011427621,2.3990855013548269,2.6865261501672966,6.5171990591648408,6.4750249151076966,6.4266688144357378,6.3718480181582393,-49.879833607631014]
[null,"Add back Capex",null,null,null,null,{"$f":"G55","v":10.961466385102314},{"$f":"H55","v":4.5121159463245881},0.92883361160474842,8.342137842685311,8.5936300363978742,0,0,0,0,0]
[null,"Less Nominal Depreciation of RAB",null,null,null,null,{"$f":"-Assets!G160","v":-3.0966854186010986},{"$f":"-Assets!H160","v":-3.798457404481824},{"$f":"-Assets!I160","v":-4.2607616254136129},{"$f":"-Assets!J160","v":-4.591351526142784},{"$f":"-Assets!K160","v":-5.2576316502466067},{"$f":"-Assets!L160","v":-5.9704680170643361},{"$f":"-Assets!M160","v":-6.3486405663037235},{"$f":"-Assets!N160","v":-6.7419902004944152},{"$f":"-Assets!O160","v":-7.1510394160407014},{"$f":"-Assets!P160","v":-7.5763273484889915}]
[null,"Add Debt Repayment",null,null,null,null,{"$f":"G57","v":-4.7188685799007288},{"$f":"H57","v":-0.42819512510565971},1.9991568082853348,-2.2504717899255269,-2.001599031690759,3.5822808102386006,3.8091843397822487,4.0451941202966566,4.2906236496244219,60.735899530782248]
[null,"Gives Nominal Return to Equity",null,null,null,null,{"$f":"SUM(G82:G85)","v":3.7294130555488891},3.9842319588635347,4.0073544956192322,3.8994000279718275,4.0209255046278045,4.1290118523391053,3.9355686885862218,3.7298727342379792,3.5114322517419598,3.2797385746622467]
[null,"Less Inflation in Equity Component",null,null,null,null,{"$f":"-$D$11*(Assets!G162-Assets!F161)","v":-1.1510534122064429},{"$f":"-$D$11*(Assets!H162-Assets!G161)","v":-1.22970122187146},{"$f":"-$D$11*(Assets!I162-Assets!H161)","v":-1.2368378072898851},{"$f":"-$D$11*(Assets!J162-Assets!I161)","v":-1.2035185271517947},{"$f":"-$D$11*(Assets!K162-Assets!J161)","v":-1.2410263903172165},{"$f":"-$D$11*(Assets!L162-Assets!K161)","v":-1.2743863741787322},{"$f":"-$D$11*(Assets!M162-Assets!L161)","v":-1.214681694008084},{"$f":"-$D$11*(Assets!N162-Assets!M161)","v":-1.1511952883450534},{"$f":"-$D$11*(Assets!O162-Assets!N161)","v":-1.0837753863401021},{"$f":"-$D$11*(Assets!P162-Assets!O161)","v":-1.0122649921796949}]
[null,"Gives Real Return to Equity",null,null,null,null,{"$f":"G86+G87","v":2.5783596433424463},{"$f":"H86+H87","v":2.7545307369920744},2.7705166883293471,2.6958815008200325,2.779899114310588,2.854625478160373,2.7208869945781378,2.578677445892926,2.4276568654018575,{"$f":"P86+P87","v":2.2674735824825518}]
[null,"%ROE (1 year)",null,null,null,null,{"$f":"G86/G92","v":8.0999999999999989E-2},8.1000000000000114E-2,8.0999999999999961E-2,8.1000000000000016E-2,8.1000000000000003E-2,8.0999999999999989E-2,8.1000000000000016E-2,8.0999999999999989E-2,8.0999999999999975E-2,8.1000000000000127E-2]
[null,"%real ROE (1 year)",null,null,null,null,{"$f":"G88/G92/(1+G$7)","v":5.4634146341463512E-2},{"$f":"H88/H92/(1+H$7)","v":5.4634146341463519E-2},5.4634146341463422E-2,5.4634146341463512E-2,5.4634146341463553E-2,5.4634146341463491E-2,5.4634146341463609E-2,5.4634146341463463E-2,5.4634146341463602E-2,5.4634146341463775E-2]
[]
[null,"Equity at Start of Period",null,null,null,null,{"$f":"G11","v":46.042136488257896},{"$f":"H11","v":49.188048874858382},49.473512291595483,48.140741086071934,49.641055612688945,50.975454967149453,48.587267760323719,46.047811533802218,43.351015453604454,40.490599687188165]
[]
[null,"Regulatory Control Period Analysis"]
[]
[null,"Revenue",null,null,null,{"$f":"F27","v":0},{"$f":"G27","v":35.104149894917207},38.035706439809061,40.273322045786877,40.362148064288959,42.236780045637737,15.371246144606113,15.363319402257757,15.344187452765308,15.313294989985542,15.270065945722518]
[null,"Less Opex",null,null,null,{"$f":"-F22","v":0},{"$f":"-G22","v":-23.752517666211848},-24.535103979836052,-25.321393765682412,-26.138610732977124,-27.009427410195919,0,0,0,0,0]
[null,"Less Interest",null,null,null,null,{"$f":"-G35","v":-4.4960146280783828},{"$f":"-H35","v":-4.80321297262992},-4.8310884752742984,-4.700943367054923,-4.8474490805790751,-4.9777531775421435,-4.7445466967956103,-4.4965687962757857,-4.2332266590444734,-3.9539070594539236]
[null,"Less Tax",null,null,null,{"$f":"-F42","v":0},{"$f":"-G42","v":-4.9198544128316965E-2},-1.5245002066628863,-3.0878728063288681,-1.7197373502371676,-1.8355773333138856,-0.49002182943421474,-0.55760575095366727,-0.62625953626188002,-0.69599443859734378,-0.76682160519560194]
[null,"Plus Imputation Credits",null,null,null,{"$f":"+F43","v":0},{"$f":"+G43","v":1.9679417651326789E-2},0.60980008266515462,1.2351491225315474,0.68789494009486707,0.73423093332555434,0.19600873177368591,0.22304230038146691,0.25050381450475201,0.27839777543893751,0.3067286420782408]
[null,"Less Capex",null,null,null,{"$f":"-F55","v":-115.10534122064473},-10.961466385102314,-4.5121159463245881,-0.92883361160474842,-8.342137842685311,-8.5936300363978742,0,0,0,0,0]
[null,"Less Loan Repayments",null,null,null,{"$f":"-F57","v":69.063204732386836},{"$f":"-G57","v":4.7188685799007288},0.42819512510565971,-1.9991568082853348,2.2504717899255269,2.001599031690759,-3.5822808102386006,-3.8091843397822487,-4.0451941202966566,-4.2906236496244219,-60.735899530782248]
[null,"RAB Residual Value",null,null,null,null,null,null,null,null,{"$f":"IF(L97=0, L11, 0)","v":50.975454967149453},{"$f":"IF(M97=0, IF(L97=0, 0, M11), 0)","v":0},{"$f":"IF(N97=0, IF(M97=0, 0, N11), 0)","v":0},{"$f":"IF(O97=0, IF(N97=0, 0, O11), 0)","v":0},{"$f":"IF(P97=0, IF(O97=0, 0, P11), 0)","v":0},{"$f":"IF(Q97=0, IF(P97=0, 0, Q11), 0)","v":0}]
[null,"Post-tax Return on Equity",null,null,null,{"$f":"SUM(F96:F103)","v":-46.042136488257896},0.58350066894840058,3.6987685421264294,5.3401257011427621,2.3990855013548291,53.661981117316749,{"$f":"IF(L97=0, 0, SUM(L96:L103))","v":0},{"$f":"IF(M97=0, 0, SUM(M96:M103))","v":0},{"$f":"IF(N97=0, 0, SUM(N96:N103))","v":0},{"$f":"IF(O97=0, 0, SUM(O96:O103))","v":0},{"$f":"IF(P97=0, 0, SUM(P96:P103))","v":0}]
[]
[null,"IRR (during regulatory control period)",null,null,{"$f":"IRR(F104:P104)","v":8.0999999998937255E-2}]
[null,"Target (during regulatory control period)",null,null,{"$f":"WACC!F25","v":8.0999999999999989E-2}]
[]
[]
[null,"GRAPH DATA",null,null,null,"Return on Capital",{"$f":"G17+G18","v":8.2254276836272719},8.7874449314934484,8.8384429708935315,8.6003433950267496,8.8683745852068796,9.1067650298812488,8.680115385381832,8.2264415305137639,7.7446589107864341,7.233645634116165]
[null,null,null,null,null,"Opex (excludes carry-over amounts)",{"$f":"G22-G112","v":23.752517666211848},{"$f":"H22-H112","v":24.535103979836052},25.321393765682412,26.138610732977124,27.009427410195919,0,0,0,0,0]
[null,null,null,null,null,"carry-over amounts",{"$f":"G8*Input!G80","v":0},{"$f":"H8*Input!H80","v":0},{"$f":"I8*Input!I80","v":0},{"$f":"J8*Input!J80","v":0},{"$f":"K8*Input!K80","v":0},{"$f":"L8*Input!L80","v":0},{"$f":"M8*Input!M80","v":0},{"$f":"N8*Input!N80","v":0},{"$f":"O8*Input!O80","v":0},{"$f":"P8*Input!P80","v":0}]
[null,null,null,null,null,"Return of Capital",{"$f":"G20","v":3.0966854186010986},{"$f":"H20","v":3.798457404481824},4.2607616254136129,4.591351526142784,5.2576316502466067,5.9704680170643361,6.3486405663037235,6.7419902004944152,7.1510394160407014,7.5763273484889915]
[null,null,null,null,null,"Net Tax Costs",{"$f":"G24+G25","v":2.9519126476989958E-2},0.91470012399773148,1.8527236837973204,1.0318424101422998,1.1013463999883317,0.29401309766052897,0.33456345057220022,0.37575572175712779,0.41759666315840627,0.46009296311736103]
[]
[null,null,null,null,null,"Revenue Forecasts in Absence of Corporate Tax",{"$f":"G110+G111+G113","v":35.074630768440215},37.121006315811321,38.420598361989555,39.330305654146656,41.135433645649407,15.077233046945585,15.028755951685556,14.968431731008179,14.895698326827135,14.809972982605156]

{"sheet":"Forecast revenues","index":5,"n_rows":64,"n_cols":8,"rows_kept":64,"cut":false,"hidden":false,"merged":[[47,2,47,7],[28,1,28,3],[9,1,9,3],[29,2,29,7],[10,2,10,7],[46,1,46,3]]}
[]
[null,"Forecast Revenues"]
[]
[]
[]
[null,null,{"$f":"Input!F$20","v":"2013-14"},{"$f":"Input!G$20","v":"2014-15"},{"$f":"Input!H$20","v":"2015-16"},{"$f":"Input!I$20","v":"2016-17"},{"$f":"Input!J$20","v":"2017-18"},{"$f":"Input!K$20","v":"2018-19"}]
[null,"TOTAL REVENUE",{"$f":"C62","v":0},{"$f":"D62","v":0},{"$f":"E62","v":0},0,0,0]
[]
[]
[null,"Forecast sales quantities"]
[null,"Quantities","Customer Numbers"]
[null,"Year",{"$f":"$C$6","v":"2013-14"},{"$f":"$D$6","v":"2014-15"},{"$f":"$E$6","v":"2015-16"},{"$f":"$F$6","v":"2016-17"},{"$f":"$G$6","v":"2017-18"},{"$f":"$H$6","v":"2018-19"}]
[null,"Residential Anytime"]
[null,"Residential TOU"]
[null,"Small Business anytime"]
[null,"Small Business  TOU"]
[null,"Controlled Load"]
[null,"Solar (Gross meter only)"]
[null,"Residential Anytime - O&M"]
[null,"Residential TOU - O&M"]
[null,"Controlled Load O&M"]
[null,"Solar - O&M"]
[null,"spare 2"]
[null,"spare 3"]
[null,"TOTAL"]
[]
[]
[]
[null,"Forecast prices"]
[null,"Prices","Annual Fixed charge $"]
[null,"Year",{"$f":"$C$6","v":"2013-14"},{"$f":"$D$6","v":"2014-15"},{"$f":"$E$6","v":"2015-16"},{"$f":"$F$6","v":"2016-17"},{"$f":"$G$6","v":"2017-18"},{"$f":"$H$6","v":"2018-19"}]
[null,{"$f":"B13","v":"Residential Anytime"}]
[null,"Residential TOU"]
[null,"Small Business anytime"]
[null,"Small Business  TOU"]
[null,"Controlled Load"]
[null,"Solar (Gross meter only)"]
[null,"Residential Anytime - O&M"]
[null,"Residential TOU - O&M"]
[null,"Controlled Load O&M"]
[null,"Solar - O&M"]
[null,"spare 2"]
[null,"spare 3"]
[]
[]
[]
[null,"Forecast revenues ($, nominal)"]
[null,"Revenues","Standing Charge"]
[null,"Year",{"$f":"$C$6","v":"2013-14"},{"$f":"$D$6","v":"2014-15"},{"$f":"$E$6","v":"2015-16"},{"$f":"$F$6","v":"2016-17"},{"$f":"$G$6","v":"2017-18"},{"$f":"$H$6","v":"2018-19"}]
[null,{"$f":"B13","v":"Residential Anytime"},{"$f":"C32*C13","v":0},0,0,0,0,0]
[null,"Residential TOU",0,0,0,0,0,0]
[null,"Small Business anytime",0,0,0,0,0,0]
[null,"Small Business  TOU",0,0,0,0,0,0]
[null,"Controlled Load",0,0,0,0,0,0]
[null,"Solar (Gross meter only)",0,0,0,0,0,0]
[null,"Residential Anytime - O&M",0,0,0,0,0,0]
[null,"Residential TOU - O&M",0,0,0,0,0,0]
[null,"Controlled Load O&M",0,0,0,0,0,0]
[null,"Solar - O&M",0,0,0,0,0,0]
[null,"spare 2",0,0,0,0,0,0]
[null,"spare 3",0,0,0,0,0,0]
[null,"TOTAL",{"$f":"SUM(C50:C61)","v":0},{"$f":"SUM(D50:D61)","v":0},0,0,0,0]
[]
[null,null,{"$f":"C62-C60-C61","v":0}]

{"sheet":"X factor","index":6,"n_rows":97,"n_cols":15,"rows_kept":97,"cut":false,"hidden":false,"merged":[[89,1,89,2],[90,1,90,2],[96,1,96,2],[80,1,80,2],[76,1,76,2],[77,1,77,2],[78,1,78,2],[79,1,79,2],[88,1,88,2]]}
[]
[null,"X factor calculations"]
[]
[null,"Year",null,{"$f":"Input!F20","v":"2013-14"},{"$f":"Input!G20","v":"2014-15"},{"$f":"Input!H20","v":"2015-16"},{"$f":"Input!I20","v":"2016-17"},{"$f":"Input!J20","v":"2017-18"},{"$f":"Input!K20","v":"2018-19"}]
[]
[]
[null,"Discount rate",{"$f":"WACC!$F$27","v":7.1459999999999996E-2}]
[null,"Forecast inflation",{"$f":"f","v":2.5000000000000001E-2}]
[]
[null,null,"Building block components",null,null,null,null,null,null,null,"Converted to Real 2013-14 (for charges model)"]
[null,null,"Return on capital",null,{"$f":"Analysis!G17+Analysis!G18","v":8.2254276836272719},{"$f":"Analysis!H17+Analysis!H18","v":8.7874449314934484},{"$f":"Analysis!I17+Analysis!I18","v":8.8384429708935315},{"$f":"Analysis!J17+Analysis!J18","v":8.6003433950267496},{"$f":"Analysis!K17+Analysis!K18","v":8.8683745852068796},null,{"$f":"(E11/E$17)*10^6","v":8024807.4962217296},{"$f":"(F11/F$17)*10^6","v":8364016.5915464116},8207372.9362195283,7791486.6442237981,7838350.9012623746]
[null,null,"Return of capital",null,{"$f":"Analysis!G20","v":3.0966854186010986},{"$f":"Analysis!H20","v":3.798457404481824},{"$f":"Analysis!I20","v":4.2607616254136129},{"$f":"Analysis!J20","v":4.591351526142784},{"$f":"Analysis!K20","v":5.2576316502466067},null,{"$f":"(E12/E$17)*10^6","v":3021156.5059522917},{"$f":"(F12/F$17)*10^6","v":3615426.4409107193},{"$f":"(G12/G$17)*10^6","v":3956540.7354285521},{"$f":"(H12/H$17)*10^6","v":4159537.8756113942},{"$f":"(I12/I$17)*10^6","v":4646980.2767419647}]
[null,null,"O&M",null,{"$f":"Analysis!G111","v":23.752517666211848},{"$f":"Analysis!H111","v":24.535103979836052},{"$f":"Analysis!I111","v":25.321393765682412},{"$f":"Analysis!J111","v":26.138610732977124},{"$f":"Analysis!K111","v":27.009427410195919},null,{"$f":"(E13/E$17)*10^6","v":23173187.967035949},23352865.180093803,23513431.334479686,23680291.247710422,23872398.222379681]
[null,null,"Carry-over amounts",null,{"$f":"Analysis!G112","v":0},{"$f":"Analysis!H112","v":0},{"$f":"Analysis!I112","v":0},{"$f":"Analysis!J112","v":0},{"$f":"Analysis!K112","v":0},null,0,0,0,0,0]
[null,null,"Benchmark Tax liability",null,{"$f":"Analysis!G24+Analysis!G25","v":2.9519126476989958E-2},{"$f":"Analysis!H24+Analysis!H25","v":0.91470012399773148},{"$f":"Analysis!I24+Analysis!I25","v":1.8527236837973204},{"$f":"Analysis!J24+Analysis!J25","v":1.0318424101422998},{"$f":"Analysis!K24+Analysis!K25","v":1.1013463999883317},null,28799.147782429231,870624.74622032745,1720438.1213712587,934798.29680014984,973429.73777299328]
[null,null,null,null,{"$f":"SUM(E11:E15)","v":35.104149894917207},{"$f":"SUM(F11:F15)","v":38.035706439809061},{"$f":"SUM(G11:G15)","v":40.273322045786877},{"$f":"SUM(H11:H15)","v":40.362148064288959},{"$f":"SUM(I11:I15)","v":42.236780045637737},null,34247951.116992399,36202932.958771273,37397783.127499022,36566114.06434577,37331159.13815701]
[null,null,null,{"$f":"Analysis!F8","v":1},{"$f":"Analysis!G8","v":1.0249999999999999},{"$f":"Analysis!H8","v":1.0506249999999999},{"$f":"Analysis!I8","v":1.0768906249999999},{"$f":"Analysis!J8","v":1.1038128906249998},{"$f":"Analysis!K8","v":1.1314082128906247}]
[]
[]
[null,"Price cap calculation"]
[]
[null,"Building block requirement ($m)",null,null,{"$f":"E16","v":35.104149894917207},{"$f":"F16","v":38.035706439809061},40.273322045786877,40.362148064288959,42.236780045637737,{"$f":"SUM(E22:I22)","v":196.01210649043983}]
[null,null,"NPV",{"$f":"NPV($C$7,E22:I22)","v":159.16934232849303}]
[]
[null,"Smoothed Forecast Revenue ($m)",null,{"$f":"'Forecast revenues'!C7/1000000","v":0},{"$f":"'Forecast revenues'!D7/1000000","v":0},{"$f":"'Forecast revenues'!E7/1000000","v":0},{"$f":"'Forecast revenues'!F7/1000000","v":0},{"$f":"'Forecast revenues'!G7/1000000","v":0},{"$f":"'Forecast revenues'!H7/1000000","v":0},{"$f":"SUM(E25:I25)","v":0}]
[null,null,"NPV",{"$f":"NPV($C$7,E25:I25)","v":0}]
[]
[null,null,"Difference in NPVs",{"$f":"(D23-D26)","v":159.16934232849303},null,null,null,"Difference between final year revenue and requirement",{"$f":"I25/I22-1","v":-1}]
[]
[null,null,null,null,"P_0","X_1","X_2","X_3","X_4"]
[null,null,null,null,-335544.32000000001,null,null,null,null,null,"positive P0, X imply real decrease in price/ revenue constraint"]
[]
[null,null,null,null,null,null,null,null,null,null,"Nominal movement in smoothed revenue"]
[]
[]
[]
[]
[null,"Revenue cap calculation"]
[]
[null,{"$f":"B22","v":"Building block requirement ($m)"},null,null,{"$f":"E22","v":35.104149894917207},{"$f":"F22","v":38.035706439809061},{"$f":"G22","v":40.273322045786877},{"$f":"H22","v":40.362148064288959},{"$f":"I22","v":42.236780045637737}]
[null,null,"NPV",{"$f":"NPV($C$7,E40:I40)","v":159.16934232849303}]
[]
[null,"Smoothed revenue cap ($m)",null,{"$f":"Input!G97","v":0},{"$f":"D43*(1-E50)*(1+$C$8)","v":0},{"$f":"E43*(1-F50)*(1+$C$8)","v":0},{"$f":"F43*(1-G50)*(1+$C$8)","v":0},{"$f":"G43*(1-H50)*(1+$C$8)","v":0},{"$f":"H43*(1-I50)*(1+$C$8)","v":0}]
[null,null,"NPV",{"$f":"NPV($C$7,E43:I43)","v":0}]
[]
[null,null,"Difference in NPVs",{"$f":"D44-D41","v":-159.16934232849303},null,null,null,"Difference between final year revenue and requirement",{"$f":"I43/I40-1","v":-1}]
[]
[]
[null,null,null,null,"P_0","X_1","X_2","X_3","X_4"]
[null,null,null,null,6.5437297773232095E-2,2.2499168750993226E-2,2.0138558562146858E-2,1.9098190833414574E-2,1.2694792924620613E-2,"positive P0, X imply real decrease in price/ revenue constraint"]
[]
[]
[]
[null,"Revenue yield/ Average revenue cap calculation"]
[]
[null,{"$f":"B40","v":"Building block requirement ($m)"},null,null,{"$f":"E40","v":35.104149894917207},{"$f":"F40","v":38.035706439809061},{"$f":"G40","v":40.273322045786877},{"$f":"H40","v":40.362148064288959},{"$f":"I40","v":42.236780045637737}]
[null,null,"NPV",{"$f":"NPV($C$7,E56:I56)","v":159.16934232849303}]
[]
[]
[null,"Forecast energy throughput (MWh)"]
[]
[null,"Revenue yield ($/MWh)",null,{"$f":"Input!G98","v":0},{"$f":"D62*(1-E70)*(1+$C$8)","v":0},{"$f":"E62*(1-F70)*(1+$C$8)","v":0},{"$f":"F62*(1-G70)*(1+$C$8)","v":0},{"$f":"G62*(1-H70)*(1+$C$8)","v":0},{"$f":"H62*(1-I70)*(1+$C$8)","v":0}]
[]
[null,"Smoothed revenue requirement ($M)",null,{"$f":"D62*D60/1000000","v":0},{"$f":"E62*E60/1000000","v":0},0,{"$f":"G62*G60/1000000","v":0},0,0]
[null,null,"NPV",{"$f":"NPV($C$7,E64:I64)","v":0}]
[]
[null,null,"Difference in NPVs",{"$f":"D65-D57","v":-159.16934232849303},null,null,null,"Difference between final year revenue and requirement",{"$f":"I64/I56-1","v":-1}]
[]
[null,null,null,null,"P_0","X_1","X_2","X_3","X_4"]
[null,null,null,null,0.1081011000958414,-0.03,-0.03,-0.03,-0.03,"positive P0, X imply real decrease in price/ revenue constraint"]
[]
[]
[]
[]
[null,"Summary"]
[]
[null,"Revenues ($m, nominal)",null,"NPV",{"$f":"E4","v":"2014-15"},{"$f":"F4","v":"2015-16"},{"$f":"G4","v":"2016-17"},{"$f":"H4","v":"2017-18"},{"$f":"I4","v":"2018-19"}]
[null,"WAPC",null,{"$f":"NPV($C$7,E78:I78)","v":0},{"$f":"E25","v":0},{"$f":"F25","v":0},{"$f":"G25","v":0},{"$f":"H25","v":0},{"$f":"I25","v":0}]
[null,"Revenue cap",null,{"$f":"NPV($C$7,E79:I79)","v":0},{"$f":"E43","v":0},{"$f":"F43","v":0},{"$f":"G43","v":0},{"$f":"H43","v":0},{"$f":"I43","v":0}]
[null,"Revenue yield",null,{"$f":"NPV($C$7,E80:I80)","v":0},{"$f":"E64","v":0},{"$f":"F64","v":0},{"$f":"G64","v":0},{"$f":"H64","v":0},{"$f":"I64","v":0}]
[null,"Building block requirement",null,{"$f":"NPV($C$7,E81:I81)","v":159.16934232849303},{"$f":"E22","v":35.104149894917207},{"$f":"F22","v":38.035706439809061},40.273322045786877,40.362148064288959,42.236780045637737]
[]
[null,null,null,"X factors",{"$f":"E77","v":"2014-15"},{"$f":"F77","v":"2015-16"},{"$f":"G77","v":"2016-17"},{"$f":"H77","v":"2017-18"},{"$f":"I77","v":"2018-19"}]
[null,null,null,{"$f":"B78","v":"WAPC"},{"$f":"P_0","v":-335544.32000000001},{"$f":"x_1","v":0},{"$f":"X_2","v":0},{"$f":"X_3","v":0},{"$f":"X_4","v":0}]
[null,null,null,{"$f":"B79","v":"Revenue cap"},{"$f":"E50","v":6.5437297773232095E-2},{"$f":"F50","v":2.2499168750993226E-2},{"$f":"G50","v":2.0138558562146858E-2},{"$f":"H50","v":1.9098190833414574E-2},{"$f":"I50","v":1.2694792924620613E-2}]
[null,null,null,{"$f":"B80","v":"Revenue yield"},{"$f":"E70","v":0.1081011000958414},{"$f":"F70","v":-0.03},{"$f":"G70","v":-0.03},{"$f":"H70","v":-0.03},{"$f":"I70","v":-0.03}]
[]
[null,null,null,{"$f":"D4","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19"]
[null,"Nominal unsmoothed revenues ($M)",null,{"$f":"'X factor'!D25","v":0},{"$f":"'X factor'!E22","v":35.104149894917207},{"$f":"'X factor'!F22","v":38.035706439809061},{"$f":"'X factor'!G22","v":40.273322045786877},{"$f":"'X factor'!H22","v":40.362148064288959},{"$f":"'X factor'!I22","v":42.236780045637737}]
[null,"Nominal smoothed revenues ($M)",null,{"$f":"'X factor'!D25","v":0},{"$f":"'X factor'!E25","v":0},{"$f":"'X factor'!F25","v":0},{"$f":"'X factor'!G25","v":0},{"$f":"'X factor'!H25","v":0},{"$f":"'X factor'!I25","v":0}]
[null,"Nominal price path $/MWh",null,{"$f":"'X factor'!D62","v":0},{"$f":"'X factor'!E62","v":0},{"$f":"'X factor'!F62","v":0},{"$f":"'X factor'!G62","v":0},{"$f":"'X factor'!H62","v":0},{"$f":"'X factor'!I62","v":0}]
[]
[null,"inflation index",null,{"$f":"Analysis!F8","v":1},{"$f":"Analysis!G8","v":1.0249999999999999},{"$f":"Analysis!H8","v":1.0506249999999999},{"$f":"Analysis!I8","v":1.0768906249999999},{"$f":"Analysis!J8","v":1.1038128906249998},{"$f":"Analysis!K8","v":1.1314082128906247}]
[]
[null,{"$f":"\"Real unsmoothed revenues ($M \"&CONCATENATE(LEFT(Input!Q7, 4)-1 &\"-\" & \"0\"& RIGHT(Input!Q7,2)-1)&\")\"","v":"Real unsmoothed revenues ($M 2013-014)"},null,{"$f":"D89/D93","v":0},{"$f":"E89/E93","v":34.247951116992397},36.202932958771271,{"$f":"G89/G93","v":37.397783127499025},36.566114064345768,37.331159138157012]
[null,{"$f":"\"Real smoothed revenues ($M \"&CONCATENATE(LEFT(Input!Q7, 4)-1 &\"-\" & \"0\"& RIGHT(Input!Q7,2)-1)&\")\"","v":"Real smoothed revenues ($M 2013-014)"},null,{"$f":"D90/D93","v":0},0,0,{"$f":"G90/G93","v":0},0,0]
[null,{"$f":"\"Real price path ($/MWh \"&CONCATENATE(LEFT(Input!Q7, 4)-1 &\"-\" & \"0\"& RIGHT(Input!Q7,2)-1)&\")\"","v":"Real price path ($/MWh 2013-014)"},null,{"$f":"D91/D93","v":0},0,0,0,0,0]

{"sheet":"Equity raising cost-capex","index":7,"n_rows":57,"n_cols":30,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Essential Energy"]
[null,null,null,null,null,"Equity Raising Costs - PTRM Version: 2.0"]
[null,null,null,null,null,"Regulatory Control Period Cash Flow Analysis",null,null,null,null,null,null,null,null,null,null,null,null,"Regulatory Control Period Cash Flow Analysis"]
[]
[null,null,null,null,null,"Year",{"$f":"Assets!G4","v":"2014-15"},{"$f":"Assets!H4","v":"2015-16"},{"$f":"Assets!I4","v":"2016-17"},{"$f":"Assets!J4","v":"2017-18"},{"$f":"Assets!K4","v":"2018-19"},{"$f":"Assets!L4","v":"2019-20"},{"$f":"Assets!M4","v":"2020-21"},{"$f":"Assets!N4","v":"2021-22"},{"$f":"Assets!O4","v":"2022-23"},{"$f":"Assets!P4","v":"2023-24"},"Total",null,"Year","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","Total"]
[null,null,null,null,null,"RAB and Capex ($m Nominal)",null,null,null,null,null,null,null,null,null,null,null,null,"RAB and Capex ($m Nominal)"]
[]
[null,null,null,null,null,"Opening RAB",{"$f":"Assets!F161","v":115.10534122064473},{"$f":"Assets!G161","v":122.97012218714595},{"$f":"Assets!H161","v":123.68378072898871},{"$f":"Assets!I161","v":120.35185271517983},{"$f":"Assets!J161","v":124.10263903172236},{"$f":"IF(COUNT($G$8:K8)>=Input!$R$7,0,Assets!K474)","v":0},{"$f":"IF(COUNT($G$8:L8)>=Input!$R$7,0,Assets!L474)","v":0},{"$f":"IF(COUNT($G$8:M8)>=Input!$R$7,0,Assets!M474)","v":0},{"$f":"IF(COUNT($G$8:N8)>=Input!$R$7,0,Assets!N474)","v":0},{"$f":"IF(COUNT($G$8:O8)>=Input!$R$7,0,Assets!O474)","v":0},{"$f":"SUM(G8:P8)","v":606.21373588368158},null,"Opening RAB",6428.7842982700167,7096.1494444298896,7641.9932215015306,8002.5061922551549,8406.8674736543289,{"$f":"IF(COUNT($T$8:X8)>=Input!$R$7,0,Assets!K474)","v":0},{"$f":"IF(COUNT($T$8:Y8)>=Input!$R$7,0,Assets!L474)","v":0},{"$f":"IF(COUNT($T$8:Z8)>=Input!$R$7,0,Assets!M474)","v":0},{"$f":"IF(COUNT($T$8:AA8)>=Input!$R$7,0,Assets!N474)","v":0},{"$f":"IF(COUNT($T$8:AB8)>=Input!$R$7,0,Assets!O474)","v":0},{"$f":"SUM(T8:AC8)","v":37576.30063011092}]
[null,null,null,null,null,"Capex",{"$f":"Assets!G21","v":10.961466385102314},{"$f":"Assets!H21","v":4.5121159463245881},{"$f":"Assets!I21","v":0.92883361160474842},{"$f":"Assets!J21","v":8.342137842685311},{"$f":"Assets!K21","v":8.5936300363978742},{"$f":"IF(COUNT($G$9:K9)>=Input!$R$7,0,Assets!L41)","v":0},{"$f":"IF(COUNT($G$9:L9)>=Input!$R$7,0,Assets!M41)","v":0},{"$f":"IF(COUNT($G$9:M9)>=Input!$R$7,0,Assets!N41)","v":0},{"$f":"IF(COUNT($G$9:N9)>=Input!$R$7,0,Assets!O41)","v":0},{"$f":"IF(COUNT($G$9:O9)>=Input!$R$7,0,Assets!P41)","v":0},{"$f":"SUM(G9:P9)","v":33.338183822114836},null,"Capex",708.32002557729038,599.43741517433114,437.7813841994631,499.60163749003806,580.39737312721206,{"$f":"IF(COUNT($T$9:X9)>=Input!$R$7,0,Assets!L41)","v":0},{"$f":"IF(COUNT($T$9:Y9)>=Input!$R$7,0,Assets!M41)","v":0},{"$f":"IF(COUNT($T$9:Z9)>=Input!$R$7,0,Assets!N41)","v":0},{"$f":"IF(COUNT($T$9:AA9)>=Input!$R$7,0,Assets!O41)","v":0},{"$f":"IF(COUNT($T$9:AB9)>=Input!$R$7,0,Assets!P41)","v":0},{"$f":"SUM(T9:AC9)","v":2825.5378355683351}]
[null,null,null,null,null,"Capex Rate",{"$f":"G9/G8","v":9.522986743152384E-2},{"$f":"H9/H8","v":3.6692782491162222E-2},{"$f":"I9/I8","v":7.5097446579513449E-3},{"$f":"J9/J8","v":6.9314577669423172E-2},{"$f":"K9/K8","v":6.9246150633438364E-2},{"$f":"IF(COUNT($G$10:K10)>=Input!$R$7,0,L9/L8)","v":0},{"$f":"IF(COUNT($G$10:L10)>=Input!$R$7,0,M9/M8)","v":0},{"$f":"IF(COUNT($G$10:M10)>=Input!$R$7,0,N9/N8)","v":0},{"$f":"IF(COUNT($G$10:N10)>=Input!$R$7,0,O9/O8)","v":0},{"$f":"IF(COUNT($G$10:O10)>=Input!$R$7,0,P9/P8)","v":0},{"$f":"Q9/Q8","v":5.4994108263676268E-2},null,"Capex Rate",{"$f":"T9/T8","v":0.11017946671004331},{"$f":"U9/U8","v":8.4473617680763266E-2},{"$f":"V9/V8","v":5.7286282715839153E-2},{"$f":"W9/W8","v":6.2430646785822393E-2},{"$f":"X9/X8","v":6.9038482519925198E-2},{"$f":"IF(COUNT($G$10:X10)>=Input!$R$7,0,Y9/Y8)","v":0},{"$f":"IF(COUNT($G$10:Y10)>=Input!$R$7,0,Z9/Z8)","v":0},{"$f":"IF(COUNT($G$10:Z10)>=Input!$R$7,0,AA9/AA8)","v":0},{"$f":"IF(COUNT($G$10:AA10)>=Input!$R$7,0,AB9/AB8)","v":0},{"$f":"IF(COUNT($G$10:AB10)>=Input!$R$7,0,AC9/AC8)","v":0},{"$f":"AD9/AD8","v":7.5194678246324073E-2}]
[]
[null,null,null,null,null,"Dividend Assessment ($m Nominal)",null,null,null,null,null,null,null,null,null,null,null,null,"Dividend Assessment ($m Nominal)"]
[]
[null,null,null,null,null,"Tax Payable",{"$f":"Analysis!G24","v":4.9198544128316597E-2},{"$f":"Analysis!H24","v":1.5245002066628859},{"$f":"Analysis!I24","v":3.0878728063288676},{"$f":"Analysis!J24","v":1.7197373502371662},{"$f":"Analysis!K24","v":1.8355773333138861},{"$f":"IF(COUNT($G$14:K14)>=Input!$R$7,0,Analysis!L26)","v":0},{"$f":"IF(COUNT($G$14:L14)>=Input!$R$7,0,Analysis!M26)","v":0},{"$f":"IF(COUNT($G$14:M14)>=Input!$R$7,0,Analysis!N26)","v":0},{"$f":"IF(COUNT($G$14:N14)>=Input!$R$7,0,Analysis!O26)","v":0},{"$f":"IF(COUNT($G$14:O14)>=Input!$R$7,0,Analysis!P26)","v":0},{"$f":"SUM(G14:P14)","v":8.2168862406711227},null,"Tax Payable",{"$f":"Analysis!G26","v":0},{"$f":"Analysis!H26","v":0},{"$f":"Analysis!I26","v":0},{"$f":"Analysis!J26","v":0},{"$f":"Analysis!K26","v":0},{"$f":"IF(COUNT($T$14:X14)>=Input!$R$7,0,Analysis!L26)","v":0},{"$f":"IF(COUNT($T$14:Y14)>=Input!$R$7,0,Analysis!M26)","v":0},{"$f":"IF(COUNT($T$14:Z14)>=Input!$R$7,0,Analysis!N26)","v":0},{"$f":"IF(COUNT($T$14:AA14)>=Input!$R$7,0,Analysis!O26)","v":0},{"$f":"IF(COUNT($T$14:AB14)>=Input!$R$7,0,Analysis!P26)","v":0},{"$f":"SUM(T14:AC14)","v":0}]
[null,null,null,null,null,"Dividends",{"$f":"(G14/WACC!$G$16)*(1-WACC!$G$16)*0.7","v":8.0357622076251564E-2},{"$f":"(H14/WACC!$G$16)*(1-WACC!$G$16)*0.7","v":2.4900170042160816},{"$f":"(I14/WACC!$G$16)*(1-WACC!$G$16)*0.7","v":5.0435255836705544},{"$f":"(J14/WACC!$G$16)*(1-WACC!$G$16)*0.7","v":2.808904338720744},{"$f":"(K14/WACC!$G$16)*(1-WACC!$G$16)*0.7","v":2.9981096444127227},0,0,0,0,0,{"$f":"SUM(G15:P15)","v":13.420914193096355},null,"Dividends",11.273214381630122,15.957219020313786,21.139690073452918,19.739313954168594,23.583328664340193,0,0,0,0,0,{"$f":"SUM(T15:AC15)","v":91.692766093905618}]
[null,null,null,null,null,"Dividend Reinvestment",{"$f":"G15*$H$57","v":2.4107286622875469E-2},{"$f":"H15*$H$57","v":0.74700510126482444},1.5130576751011662,0.84267130161622317,0.89943289332381671,0,0,0,0,0,{"$f":"SUM(G16:P16)","v":4.0262742579289057},null,"Dividend Reinvestment",3.3819643144890366,4.7871657060941359,6.3419070220358753,5.9217941862505779,7.0749985993020577,0,0,0,0,0,{"$f":"SUM(T16:AC16)","v":27.50782982817168}]
[]
[null,null,null,null,null,"Benchmark Cash Flows ($m Nominal)",null,null,null,null,null,null,null,null,null,null,null,null,"Benchmark Cash Flows ($m Nominal)"]
[]
[null,null,null,null,null,"Revenue (smoothed)",{"$f":"'X factor'!E$16","v":35.104149894917207},{"$f":"'X factor'!F$16","v":38.035706439809061},{"$f":"'X factor'!G$16","v":40.273322045786877},{"$f":"'X factor'!H$16","v":40.362148064288959},{"$f":"'X factor'!I$16","v":42.236780045637737},0,0,0,0,0,{"$f":"SUM(G20:P20)","v":196.01210649043983},null,"Revenue (smoothed)",835,882.61906438484391,932.95378780308636,986.15904108389975,1042.3985271570375,0,0,0,0,0,{"$f":"SUM(T20:AC20)","v":4679.1304204288681}]
[null,null,null,null,null,"Opex",{"$f":"Analysis!G$111","v":23.752517666211848},{"$f":"Analysis!H$111","v":24.535103979836052},{"$f":"Analysis!I$111","v":25.321393765682412},{"$f":"Analysis!J$111","v":26.138610732977124},{"$f":"Analysis!K$111","v":27.009427410195919},{"$f":"IF(COUNT($G$21:K21)>=Input!$R$7,0,Analysis!L110)","v":0},{"$f":"IF(COUNT($G$21:L21)>=Input!$R$7,0,Analysis!M110)","v":0},{"$f":"IF(COUNT($G$21:M21)>=Input!$R$7,0,Analysis!N110)","v":0},{"$f":"IF(COUNT($G$21:N21)>=Input!$R$7,0,Analysis!O110)","v":0},{"$f":"IF(COUNT($G$21:O21)>=Input!$R$7,0,Analysis!P110)","v":0},126.75705355490337,null,"Opex",{"$f":"Analysis!G110","v":8.2254276836272719},{"$f":"Analysis!H110","v":8.7874449314934484},{"$f":"Analysis!I110","v":8.8384429708935315},{"$f":"Analysis!J110","v":8.6003433950267496},{"$f":"Analysis!K110","v":8.8683745852068796},{"$f":"IF(COUNT($T$21:X21)>=Input!$R$7,0,Analysis!L110)","v":0},{"$f":"IF(COUNT($T$21:Y21)>=Input!$R$7,0,Analysis!M110)","v":0},{"$f":"IF(COUNT($T$21:Z21)>=Input!$R$7,0,Analysis!N110)","v":0},{"$f":"IF(COUNT($T$21:AA21)>=Input!$R$7,0,Analysis!O110)","v":0},{"$f":"IF(COUNT($T$21:AB21)>=Input!$R$7,0,Analysis!P110)","v":0},43.320033566247879]
[null,null,null,null,null,"Interest Payment",{"$f":"Analysis!G$56","v":4.4960146280783828},{"$f":"Analysis!H$56","v":4.80321297262992},{"$f":"Analysis!I$56","v":4.8310884752742984},{"$f":"Analysis!J$56","v":4.700943367054923},{"$f":"Analysis!K$56","v":4.8474490805790751},{"$f":"IF(COUNT($G$22:K22)>=Input!$R$7,0,Analysis!L55)","v":0},{"$f":"IF(COUNT($G$22:L22)>=Input!$R$7,0,Analysis!M55)","v":0},{"$f":"IF(COUNT($G$22:M22)>=Input!$R$7,0,Analysis!N55)","v":0},{"$f":"IF(COUNT($G$22:N22)>=Input!$R$7,0,Analysis!O55)","v":0},{"$f":"IF(COUNT($G$22:O22)>=Input!$R$7,0,Analysis!P55)","v":0},23.678708523616599,null,"Interest Payment",{"$f":"Analysis!G55","v":10.961466385102314},{"$f":"Analysis!H55","v":4.5121159463245881},{"$f":"Analysis!I55","v":0.92883361160474842},{"$f":"Analysis!J55","v":8.342137842685311},{"$f":"Analysis!K55","v":8.5936300363978742},{"$f":"IF(COUNT($T$22:X22)>=Input!$R$7,0,Analysis!L55)","v":0},{"$f":"IF(COUNT($G$22:Y22)>=Input!$R$7,0,Analysis!Z55)","v":0},{"$f":"IF(COUNT($G$22:Z22)>=Input!$R$7,0,Analysis!AA55)","v":0},{"$f":"IF(COUNT($G$22:AA22)>=Input!$R$7,0,Analysis!AB55)","v":0},{"$f":"IF(COUNT($G$22:AB22)>=Input!$R$7,0,Analysis!AC55)","v":0},33.338183822114836]
[null,null,null,null,null,"Tax Payable",{"$f":"Analysis!G$24","v":4.9198544128316597E-2},{"$f":"Analysis!H$24","v":1.5245002066628859},{"$f":"Analysis!I$24","v":3.0878728063288676},{"$f":"Analysis!J$24","v":1.7197373502371662},{"$f":"Analysis!K$24","v":1.8355773333138861},{"$f":"IF(COUNT($G$23:K23)>=Input!$R$7,0,Analysis!L26)","v":0},{"$f":"IF(COUNT($G$23:L23)>=Input!$R$7,0,Analysis!M26)","v":0},{"$f":"IF(COUNT($G$23:M23)>=Input!$R$7,0,Analysis!N26)","v":0},{"$f":"IF(COUNT($G$23:N23)>=Input!$R$7,0,Analysis!O26)","v":0},{"$f":"IF(COUNT($G$23:O23)>=Input!$R$7,0,Analysis!P26)","v":0},8.2168862406711227,null,"Tax Payable",{"$f":"Analysis!G26","v":0},{"$f":"Analysis!H26","v":0},{"$f":"Analysis!I26","v":0},{"$f":"Analysis!J26","v":0},{"$f":"Analysis!K26","v":0},{"$f":"IF(COUNT($T$23:X23)>=Input!$R$7,0,Analysis!L26)","v":0},{"$f":"IF(COUNT($T$23:Y23)>=Input!$R$7,0,Analysis!M26)","v":0},{"$f":"IF(COUNT($T$23:Z23)>=Input!$R$7,0,Analysis!N26)","v":0},{"$f":"IF(COUNT($T$23:AA23)>=Input!$R$7,0,Analysis!O26)","v":0},{"$f":"IF(COUNT($T$23:AB23)>=Input!$R$7,0,Analysis!P26)","v":0},0]
[null,null,null,null,null,"Internal Cash Flow",{"$f":"G20-G21-G22-G23","v":6.80641905649866},7.172889280680204,7.0329669985012977,7.8028566140197473,8.5443262215488573,0,0,0,0,0,37.359458171248768,null,"Internal Cash Flow",{"$f":"T20-T21-T22-T23","v":815.81310593127046},869.31950350702584,923.18651122058805,969.21655984618769,1024.9365225354327,0,0,0,0,0,4602.4722030405046]
[null,null,null,null,null,"Dividends",{"$f":"G15","v":8.0357622076251564E-2},{"$f":"H15","v":2.4900170042160816},5.0435255836705544,2.808904338720744,2.9981096444127227,0,0,0,0,0,13.420914193096355,null,"Dividends",{"$f":"T15","v":11.273214381630122},{"$f":"U15","v":15.957219020313786},21.139690073452918,19.739313954168594,23.583328664340193,0,0,0,0,0,91.692766093905618]
[null,null,null,null,null,"Retained Cash Flow (excl. dividend reinvestment)",{"$f":"G24-G25","v":6.7260614344224088},{"$f":"H24-H25","v":4.6828722764641224},1.9894414148307433,4.9939522752990033,5.5462165771361347,0,0,0,0,0,23.938543978152413,null,"Dividend Reinvestment",{"$f":"T16","v":3.3819643144890366},4.7871657060941359,6.3419070220358753,5.9217941862505779,7.0749985993020577,0,0,0,0,0,27.50782982817168]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retained Cash Flow",{"$f":"T24-T25+T26","v":807.92185586412927},858.14945019280617,908.38872816917103,955.39904007826976,1008.4281924703945,0,0,0,0,0,4538.2872667747706]
[null,null,null,null,null,"Benchmark Capex Funding ($m Nominal)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benchmark Capex Funding ($m Nominal)"]
[null,null,null,null,null,"Capex Funding Requirement",{"$f":"G9/(1+vanilla)^0.5","v":10.589627291752603},4.3590542077190335,0.89732535934378754,8.0591526230947785,8.3021136015475197,0,0,0,0,0,{"$f":"SUM(G30:P30)","v":32.207273083457721}]
[null,null,null,null,null,"Debt Component",{"$f":"-Analysis!G$57","v":4.7188685799007288},{"$f":"-Analysis!H$57","v":0.42819512510565971},{"$f":"-Analysis!I$57","v":-1.9991568082853348},{"$f":"-Analysis!J$57","v":2.2504717899255269},{"$f":"-Analysis!K$57","v":2.001599031690759},{"$f":"IF(COUNT($G$31:K31)>=Input!$R$7,0,-Analysis!L56)","v":0},{"$f":"IF(COUNT($G$31:L31)>=Input!$R$7,0,-Analysis!M56)","v":0},{"$f":"IF(COUNT($G$31:M31)>=Input!$R$7,0,-Analysis!N56)","v":0},{"$f":"IF(COUNT($G$31:N31)>=Input!$R$7,0,-Analysis!O56)","v":0},{"$f":"IF(COUNT($G$31:O31)>=Input!$R$7,0,-Analysis!P56)","v":0},{"$f":"SUM(G31:P31)","v":7.3999777183373396},null,"Capex Funding Requirement",679.6745548292231,575.19531228068695,420.0768814573396,479.39703564958677,556.92527665412354,0,0,0,0,0,{"$f":"SUM(T31:AC31)","v":2711.2690608709599}]
[null,null,null,null,null,"Equity Component",{"$f":"G30-G31","v":5.8707587118518738},3.9308590826133738,2.8964821676291224,5.8086808331692517,6.3005145698567606,0,0,0,0,0,{"$f":"SUM(G32:P32)","v":24.807295365120382},null,"Debt Component",{"$f":"-Analysis!G56","v":-4.4960146280783828},{"$f":"-Analysis!H56","v":-4.80321297262992},{"$f":"-Analysis!I56","v":-4.8310884752742984},{"$f":"-Analysis!J56","v":-4.700943367054923},{"$f":"-Analysis!K56","v":-4.8474490805790751},{"$f":"IF(COUNT($T$32:X32)>=Input!$R$7,0,-Analysis!L56)","v":0},{"$f":"IF(COUNT($T$32:Y32)>=Input!$R$7,0,-Analysis!M56)","v":0},{"$f":"IF(COUNT($T$32:Z32)>=Input!$R$7,0,-Analysis!N56)","v":0},{"$f":"IF(COUNT($T$32:AA32)>=Input!$R$7,0,-Analysis!O56)","v":0},{"$f":"IF(COUNT($T$32:AB32)>=Input!$R$7,0,-Analysis!P56)","v":0},{"$f":"SUM(T32:AC32)","v":-23.678708523616599}]
[null,null,null,null,null,"Retained Cash Flow (excl. dividend reinvestment)",{"$f":"G26","v":6.7260614344224088},{"$f":"H26","v":4.6828722764641224},1.9894414148307433,4.9939522752990033,5.5462165771361347,0,0,0,0,0,{"$f":"SUM(G33:P33)","v":23.938543978152413},null,"Equity Component",{"$f":"T31-T32","v":684.17056945730144},579.99852525331687,424.90796993261387,484.09797901664172,561.77272573470259,0,0,0,0,0,{"$f":"SUM(T33:AC33)","v":2734.9477693945764}]
[null,null,null,null,null,"Equity Requirement",{"$f":"G32-G33","v":-0.85530272257053497},-0.75201319385074861,0.90704075279837904,0.81472855787024834,0.75429799272062592,0,0,0,0,0,{"$f":"SUM(G34:P34)","v":0.86875138696796972},null,"Retained Cash Flows",{"$f":"T27","v":807.92185586412927},{"$f":"U27","v":858.14945019280617},908.38872816917103,955.39904007826976,1008.4281924703945,0,0,0,0,0,{"$f":"SUM(T34:AC34)","v":4538.2872667747706}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Requirement (SEO)",{"$f":"T33-T34","v":-123.75128640682783},-278.1509249394893,-483.48075823655716,-471.30106106162805,-446.6554667356919,0,0,0,0,0,{"$f":"SUM(T35:AC35)","v":-1803.3394973801942}]
[null,null,null,null,null,"Benchmark Capex Funding ($m Real 2013-14)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Raising Costs ($m Nominal)"]
[null,null,null,null,null,"Equity Component",{"$f":"G32/Analysis!G$8","v":5.7275694749774386},{"$f":"H32/Analysis!H$8","v":3.7414482642364062},{"$f":"I32/Analysis!I$8","v":2.6896716345999603},{"$f":"J32/Analysis!J$8","v":5.2623781462456618},{"$f":"K32/Analysis!K$8","v":5.5687368167141305},{"$f":"L32/Analysis!L8","v":0},{"$f":"M32/Analysis!M8","v":0},{"$f":"N32/Analysis!N8","v":0},{"$f":"O32/Analysis!O8","v":0},{"$f":"P32/Analysis!P8","v":0},{"$f":"SUM(G38:P38)","v":22.989804336773595}]
[null,null,null,null,null,"Retained Cash Flow (excl. dividend reinvestment)",{"$f":"G33/Analysis!G$8","v":6.5620111555340577},{"$f":"H33/Analysis!H$8","v":4.457225248270432},{"$f":"I33/Analysis!I$8","v":1.8473941258711799},{"$f":"J33/Analysis!J$8","v":4.5242742839063359},{"$f":"K33/Analysis!K$8","v":4.902047301712753},{"$f":"L33/Analysis!L8","v":0},{"$f":"M33/Analysis!M8","v":0},{"$f":"N33/Analysis!N8","v":0},{"$f":"O33/Analysis!O8","v":0},{"$f":"P33/Analysis!P8","v":0},{"$f":"SUM(G39:P39)","v":22.292952115294757},null,"External Equity Raising Cost",-0.62521800762421997,-1.4903346115943077,-3.0290082323625112,-2.5752623396041909,-2.0507591605010056,0,0,0,0,0,{"$f":"SUM(T39:AC39)","v":-9.7705823516862349}]
[null,null,null,null,null,"Equity Requirement",{"$f":"G38-G39","v":-0.83444168055661905},{"$f":"H38-H39","v":-0.71577698403402579},0.84227750872878038,0.7381038623393259,0.66668951500137741,0,0,0,0,0,{"$f":"SUM(G40:P40)","v":0.69685222147883885},null,"Dividend Reinvestment Plan Cost",3.3819643144890367E-2,4.7871657060941361E-2,6.3419070220358753E-2,5.9217941862505778E-2,7.0749985993020584E-2,0,0,0,0,0,{"$f":"SUM(T40:AC40)","v":0.27507829828171687}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cost of Investing Equity",{"$f":"+T39+T40","v":-0.59139836447932959},-1.4424629545333663,-2.9655891621421526,-2.5160443977416853,-1.9800091745079851,0,0,0,0,0,{"$f":"SUM(T41:AC41)","v":-9.4955040534045203}]
[null,null,null,null,null,"Dividend Reinvestment",{"$f":"G16/Analysis!G$8","v":2.3519304022317531E-2},{"$f":"H16/Analysis!H$8","v":0.71101020941327731},{"$f":"I16/Analysis!I$8","v":1.4050244657865476},{"$f":"J16/Analysis!J$8","v":0.76341860905346626},{"$f":"K16/Analysis!K$8","v":0.79496761918128889},{"$f":"L16/Analysis!L8","v":0},{"$f":"M16/Analysis!M8","v":0},{"$f":"N16/Analysis!N8","v":0},{"$f":"O16/Analysis!O8","v":0},{"$f":"P16/Analysis!P8","v":0},{"$f":"SUM(G42:P42)","v":3.6979402074568979}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Raising Costs ($m Real 2011-12)"]
[null,null,null,null,null,"Equity Raising Costs ($m Real 2013-14)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Raising Cost",{"$f":"T41/(1+WACC!$F$9)^1","v":-0.57697401412617522},{"$f":"U41/(1+WACC!$F$9)^2","v":-1.3729570060995753},{"$f":"V41/(1+WACC!$F$9)^3","v":-2.7538443489951945},{"$f":"W41/(1+WACC!$F$9)^4","v":-2.279412044478891},{"$f":"X41/(1+WACC!$F$9)^5","v":-1.7500395983950634},{"$f":"Y41/(1+WACC!$F$9)^6","v":0},{"$f":"Z41/(1+WACC!$F$9)^7","v":0},{"$f":"AA41/(1+WACC!$F$9)^8","v":0},{"$f":"AB41/(1+WACC!$F$9)^9","v":0},{"$f":"AC41/(1+WACC!$F$9)^10","v":0},{"$f":"SUM(T45:AC45)","v":-8.7332270120949005}]
[null,null,null,null,null,"Dividend Reinvestment Plan Requirement",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q40>0,MIN(Q40,Q42),0)","v":0.69685222147883885}]
[null,null,null,null,null,"External Equity (SEO) Requirement",null,null,null,null,null,null,null,null,null,null,{"$f":"IF((Q40-Q42)>0,(Q40-Q42),0)","v":0}]
[null,null,null,null,null,"Total Equity Requirement",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q46:Q47)","v":0.69685222147883885}]
[]
[null,null,null,null,null,"Dividend Reinvestment Plan Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"Q46*H56","v":6.9685222147883889E-3}]
[null,null,null,null,null,"External Equity Raising (SEO) Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"Q47*H55","v":0}]
[null,null,null,null,null,"Total Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q50:Q51)","v":6.9685222147883889E-3}]
[]
[]
[null,null,null,null,null,"Subsequent Equity Raising Cost                      SEO",null,0.03]
[null,null,null,null,null,"Dividend Reinvestment Plan Cost                DRPC",null,0.01]
[null,null,null,null,null,"Dividend Reinvestment Plan Take Up          DRPT",null,0.3]