{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Cover","Summary","Global inputs","Risk parameters","Unserved energy inputs","Failure rates","Calculation","Output (DO NOT TOUCH)"],"not_rendered":{"charts":2,"images":3,"macros":1,"external_links":0,"defined_names":100,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":35,"n_cols":2,"rows_kept":35,"cut":false,"hidden":false,"merged":[[26,1,26,2],[29,1,33,7]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2023-01-31"]
[]
[]
[null,"Attachment 5.4.h: 132kV Cables 9E1 and 9E2 Sydney East to Kuringai CBA model"]
[]
[]
[]
[]
[null,"Ausgrid’s 2024-29 Regulatory Proposal"]

{"sheet":"Summary","index":1,"n_rows":62,"n_cols":25,"rows_kept":62,"cut":false,"hidden":false,"merged":[[10,5,10,7],[11,5,11,7],[1,5,1,6],[2,5,2,6],[1,3,1,4],[2,3,2,4],[7,5,7,7],[8,5,8,7],[9,5,9,7]]}
[]
[null,"PROJECT OVERVIEW",null,"TOTAL PROJECT COST (Cons $)",null,"TRIGGER YEAR",null,null,null,null,"Version 4.6"]
[null,"REP 132KV FDRS 9E1 & 9E2 SYD EAST-KURINGAI",null,{"$f":"'Global inputs'!D25","v":7967409.863921308},null,{"$f":"E52+D62","v":2022}]
[]
[]
[null,"General parameter inputs"]
[]
[null,{"$f":"'Global inputs'!B4","v":"Parameter"},null,{"$f":"'Global inputs'!D4","v":"Unit"},{"$f":"'Global inputs'!E4","v":"Value"},{"$f":"'Global inputs'!F4","v":"Source"}]
[null,{"$f":"'Global inputs'!B5","v":"Commercial discount rate (real, pre-tax): estimate"},null,{"$f":"'Global inputs'!D5","v":"Percentage"},{"$f":"'Global inputs'!E5","v":3.44E-2},{"$f":"'Global inputs'!F5","v":"AG Assumption"},{"$f":"'Global inputs'!G5","v":0},{"$f":"'Global inputs'!H5","v":0},null,null,"Description cell"]
[null,{"$f":"'Global inputs'!B6","v":"Sydney Subtransmission network VCR"},null,{"$f":"'Global inputs'!D6","v":"$/MWh"},{"$f":"'Global inputs'!E6","v":46025},{"$f":"'Global inputs'!F6","v":"AEMO  (with adjusted annual CPI)"},{"$f":"'Global inputs'!G6","v":0},{"$f":"'Global inputs'!H6","v":0},null,null,"Input cell (user defined)"]
[null,{"$f":"'Global inputs'!B7","v":"Inner Sydney VCR"},null,{"$f":"'Global inputs'!D7","v":"$/MWh"},{"$f":"'Global inputs'!E7","v":46025},{"$f":"'Global inputs'!F7","v":"AEMO (with adjusted annual CPI)"},{"$f":"'Global inputs'!G7","v":0},{"$f":"'Global inputs'!H7","v":0},null,null,"Calculation cell"]
[null,{"$f":"'Global inputs'!B8","v":"Capex multiplier"},null,{"$f":"'Global inputs'!D8","v":"Percentage"},{"$f":"'Global inputs'!E8","v":1},{"$f":"'Global inputs'!F8","v":"For sensitivity analysis"},{"$f":"'Global inputs'!G8","v":0},{"$f":"'Global inputs'!H8","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CATEGORY",null,null,{"$f":"'Global inputs'!E11","v":2022},{"$f":"E52+1","v":2023},{"$f":"F52+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[null,"Avoided repair costs",null,null,{"$f":"Calculation!D64","v":34543.52585261286},{"$f":"Calculation!E64","v":35001.735211725754},{"$f":"Calculation!F64","v":35507.947381848593},{"$f":"Calculation!G64","v":36066.758625313618},{"$f":"Calculation!H64","v":36681.304629093487},{"$f":"Calculation!I64","v":37354.935588538428},{"$f":"Calculation!J64","v":38092.747746703404},{"$f":"Calculation!K64","v":38900.508117115358},{"$f":"Calculation!L64","v":39781.892450909145},{"$f":"Calculation!M64","v":40740.71249458185},{"$f":"Calculation!N64","v":41783.303650324873},{"$f":"Calculation!O64","v":42916.792370586409},{"$f":"Calculation!P64","v":44145.413698521224},{"$f":"Calculation!Q64","v":45473.388265410264},{"$f":"Calculation!R64","v":46908.498198394409},{"$f":"Calculation!S64","v":48459.436674141529},{"$f":"Calculation!T64","v":50131.010867133562},{"$f":"Calculation!U64","v":51927.76607224124},{"$f":"Calculation!V64","v":53859.164950620499},{"$f":"Calculation!W64","v":55935.694507134103},{"$f":"Calculation!X64","v":58162.740560876948}]
[null,"Avoided environmental impact",null,null,{"$f":"Calculation!D65","v":1697.5975394792522},{"$f":"Calculation!E65","v":1782.0652074597804},{"$f":"Calculation!F65","v":1875.8473075267268},{"$f":"Calculation!G65","v":1979.7461024015431},{"$f":"Calculation!H65","v":2094.8120446910589},{"$f":"Calculation!I65","v":2221.3718571021718},{"$f":"Calculation!J65","v":2360.5992465462778},{"$f":"Calculation!K65","v":2513.4922668263853},{"$f":"Calculation!L65","v":2681.400690672308},{"$f":"Calculation!M65","v":2864.5957278479564},{"$f":"Calculation!N65","v":3064.5771091475699},{"$f":"Calculation!O65","v":3282.5648907923587},{"$f":"Calculation!P65","v":3520.2674924213125},{"$f":"Calculation!Q65","v":3777.8418049758075},{"$f":"Calculation!R65","v":4057.178234961274},{"$f":"Calculation!S65","v":4359.746319590161},{"$f":"Calculation!T65","v":4687.680889798673},{"$f":"Calculation!U65","v":5040.9491479875405},{"$f":"Calculation!V65","v":5421.9062321465099},{"$f":"Calculation!W65","v":5832.2999215063319},{"$f":"Calculation!X65","v":6274.7685210313712}]
[null,"Reduced Expected Unserved Energy",null,null,{"$f":"Calculation!D63+Calculation!D66","v":342591.56508224085},{"$f":"Calculation!E63+Calculation!E66","v":364985.42295626388},{"$f":"Calculation!F63+Calculation!F66","v":388904.77799153124},{"$f":"Calculation!G63+Calculation!G66","v":412274.72057631548},{"$f":"Calculation!H63+Calculation!H66","v":435957.56936151232},{"$f":"Calculation!I63+Calculation!I66","v":462214.63242498477},{"$f":"Calculation!J63+Calculation!J66","v":490193.79412515846},{"$f":"Calculation!K63+Calculation!K66","v":521096.5688981876},{"$f":"Calculation!L63+Calculation!L66","v":557696.88048063929},{"$f":"Calculation!M63+Calculation!M66","v":597995.93522661005},{"$f":"Calculation!N63+Calculation!N66","v":643328.4461051831},{"$f":"Calculation!O63+Calculation!O66","v":695365.88030560745},{"$f":"Calculation!P63+Calculation!P66","v":748771.89693198504},{"$f":"Calculation!Q63+Calculation!Q66","v":806969.88032315788},{"$f":"Calculation!R63+Calculation!R66","v":872184.63459041226},{"$f":"Calculation!S63+Calculation!S66","v":942182.04739253491},{"$f":"Calculation!T63+Calculation!T66","v":1025315.624721993},{"$f":"Calculation!U63+Calculation!U66","v":1104820.4211551645},{"$f":"Calculation!V63+Calculation!V66","v":1189633.4454319677},{"$f":"Calculation!W63+Calculation!W66","v":1274964.0616352854},{"$f":"Calculation!X63+Calculation!X66","v":1381043.9660730036}]
[null,"Switchgear repair costs",null,null,{"$f":"Calculation!D67","v":0},{"$f":"Calculation!E67","v":0},{"$f":"Calculation!F67","v":0},{"$f":"Calculation!G67","v":0},{"$f":"Calculation!H67","v":0},{"$f":"Calculation!I67","v":0},{"$f":"Calculation!J67","v":0},{"$f":"Calculation!K67","v":0},{"$f":"Calculation!L67","v":0},{"$f":"Calculation!M67","v":0},{"$f":"Calculation!N67","v":0},{"$f":"Calculation!O67","v":0},{"$f":"Calculation!P67","v":0},{"$f":"Calculation!Q67","v":0},{"$f":"Calculation!R67","v":0},{"$f":"Calculation!S67","v":0},{"$f":"Calculation!T67","v":0},{"$f":"Calculation!U67","v":0},{"$f":"Calculation!V67","v":0},{"$f":"Calculation!W67","v":0},{"$f":"Calculation!X67","v":0}]
[null,"Switchgear safety costs",null,null,{"$f":"Calculation!D68","v":0},{"$f":"Calculation!E68","v":0},{"$f":"Calculation!F68","v":0},{"$f":"Calculation!G68","v":0},{"$f":"Calculation!H68","v":0},{"$f":"Calculation!I68","v":0},{"$f":"Calculation!J68","v":0},{"$f":"Calculation!K68","v":0},{"$f":"Calculation!L68","v":0},{"$f":"Calculation!M68","v":0},{"$f":"Calculation!N68","v":0},{"$f":"Calculation!O68","v":0},{"$f":"Calculation!P68","v":0},{"$f":"Calculation!Q68","v":0},{"$f":"Calculation!R68","v":0},{"$f":"Calculation!S68","v":0},{"$f":"Calculation!T68","v":0},{"$f":"Calculation!U68","v":0},{"$f":"Calculation!V68","v":0},{"$f":"Calculation!W68","v":0},{"$f":"Calculation!X68","v":0}]
[null,"Total Risk Costs",null,null,{"$f":"SUM(E53:E57)","v":378832.68847433297},{"$f":"SUM(F53:F57)","v":401769.22337544942},426288.57268090657,450321.22530403064,474733.68603529688,501790.93987062539,530647.14111840818,562510.56928212929,600160.17362222075,641601.24344903987,688176.3268646556,741565.23756698624,796437.57812292757,856221.11039354396,923150.31102376792,995001.2303862666,1080134.3164789253,1161789.1363753933,1248914.5166147347,1336732.0560639258,{"$f":"SUM(Y53:Y57)","v":1445481.4751549119}]
[]
[null,"Annualised deferral benefit",null,null,{"$f":"'Global inputs'!$D$26","v":264964.1331389143},{"$f":"'Global inputs'!$D$26","v":264964.1331389143},{"$f":"'Global inputs'!$D$26","v":264964.1331389143},{"$f":"'Global inputs'!$D$26","v":264964.1331389143},{"$f":"'Global inputs'!$D$26","v":264964.1331389143},{"$f":"'Global inputs'!$D$26","v":264964.1331389143},{"$f":"'Global inputs'!$D$26","v":264964.1331389143},{"$f":"'Global inputs'!$D$26","v":264964.1331389143},{"$f":"'Global inputs'!$D$26","v":264964.1331389143},{"$f":"'Global inputs'!$D$26","v":264964.1331389143},{"$f":"'Global inputs'!$D$26","v":264964.1331389143},{"$f":"'Global inputs'!$D$26","v":264964.1331389143},{"$f":"'Global inputs'!$D$26","v":264964.1331389143},{"$f":"'Global inputs'!$D$26","v":264964.1331389143},{"$f":"'Global inputs'!$D$26","v":264964.1331389143},{"$f":"'Global inputs'!$D$26","v":264964.1331389143},{"$f":"'Global inputs'!$D$26","v":264964.1331389143},{"$f":"'Global inputs'!$D$26","v":264964.1331389143},{"$f":"'Global inputs'!$D$26","v":264964.1331389143},{"$f":"'Global inputs'!$D$26","v":264964.1331389143},{"$f":"'Global inputs'!$D$26","v":264964.1331389143}]
[null,"Net Benefit",null,null,{"$f":"E60-E58","v":-113868.55533541867},{"$f":"F60-F58","v":-136805.09023653512},-161324.43954199227,-185357.09216511634,-209769.55289638258,-236826.80673171108,-265683.00797949388,-297546.43614321499,-335196.04048330645,-376637.11031012557,-423212.19372574129,-476601.10442807194,-531473.44498401321,-591256.9772546296,-658186.17788485368,-730037.09724735236,-815170.18334001093,-896825.00323647889,{"$f":"W60-W58","v":-983950.3834758203},{"$f":"X60-X58","v":-1071767.9229250115},-1180517.3420159975]
[null,null,null,{"$f":"SUM(E62:X62)","v":0},{"$f":"IF(E61>0,1,0)","v":0},{"$f":"IF(F61>0,IF(E62=0,0,1),0)","v":0},{"$f":"IF(G61>0,IF(F62=0,0,1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Global inputs","index":2,"n_rows":26,"n_cols":14,"rows_kept":26,"cut":false,"hidden":false,"merged":[[10,1,10,3],[3,5,3,7],[9,5,9,7],[4,5,4,7],[5,5,5,7],[6,5,6,7],[7,5,7,7],[8,5,8,7],[1,1,1,7],[8,9,8,10],[9,9,9,10],[1,9,1,13],[6,9,6,10],[7,9,7,10],[3,9,3,10],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[4,9,4,10],[5,9,5,10]]}
[]
[null,"Cost Benefit Analysis Global parameters",null,null,null,null,null,null,null,"Sensitivities"]
[]
[null,"Parameter",null,"Unit","Value","Source",null,null,null,"Parameter",null,"Base","Low ","High"]
[null,"Commercial discount rate (real, pre-tax): estimate",null,"Percentage",3.44E-2,"AG Assumption",null,null,null,"Demand",null,"POE50","POE90","POE10"]
[null,"Sydney Subtransmission network VCR",null,"$/MWh",46025,"AEMO  (with adjusted annual CPI)",null,null,null,"Discount rate",null,3.44E-2,3.4799999999999998E-2,0.09]
[null,"Inner Sydney VCR",null,"$/MWh",46025,"AEMO (with adjusted annual CPI)",null,null,null,"Sydney CBD VCR",null,170000,34150,300000]
[null,"Capex multiplier",null,"Percentage",1,"For sensitivity analysis",null,null,null,"Inner Sydney VCR",null,90000,39000,180000]
[null,null,null,null,null,null,null,null,null,"Average SRMC",null,30,"NA","NA"]
[null,null,null,null,null,null,null,null,null,"Capex multiplier",null,1,0.75,1.25]
[null,"Start year",null,null,2022]
[]
[null,"Region","Urban"]
[null,"(This is used to calculate switchgear repair costs)"]
[]
[]
[null,"Option","Works Component","Amount"]
[null,"Option 1","REP 132KV FDRS 9E1 & 9E2 SYD EAST-KURINGAI",7967409.863921308]
[]
[null,null,null,{"$f":"E20","v":0}]
[null,null,null,{"$f":"E21*0.25","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,"Total Project Cost",{"$f":"SUM(D18:D24)*E8","v":7967409.863921308}]
[null,null,"One Year Deferral Benefit",{"$f":"D25*E5/(1+E5)","v":264964.1331389143}]

{"sheet":"Risk parameters","index":3,"n_rows":94,"n_cols":14,"rows_kept":94,"cut":false,"hidden":false,"merged":[]}
[]
["REPAIR COSTS IMPACT - PARAMETERS"]
[null,null,null,null,null,null,null,null,null,null,null,"Environmental Critically"]
["Feeder - Repair Costs",null,null,null,null,null,null,null,null,"Feeder \n(short name)","Feeder Name","M2","M3","M5"]
[null,null,null,null,null,null,null,null,null,202,"Drummoyne - Rozelle STS",20945.029249758052,341283.2990176836,206343.27121459236]
["Type","(M2 - Corrective)","(M3 - Breakdown)","(M5 - Third Party)",null,null,null,null,null,203,"Homebush TP - Drummoyne",8756.9968090388702,142688.59330958617,86270.940281150484]
["Oil-filled Cable",5431,861315,545498,null,null,null,null,null,204,"Homebush TP - Drummoyne",8653.2536896170677,140998.17819369098,85248.898517816691]
["Gas Pressure Cable",3545.48,101973.99,126055.14,null,null,null,null,null,262,"Clovelly - Double Bay",7768.8328775079663,126587.21467212035,76535.88688509402]
["Solid/HSL Cable",9861.9663697916731,85780.023666666675,126151.51333333332,null,null,null,null,null,264,"Beaconsfield BSP - Kingsford ZN",8702.0447633350777,141793.19157861092,85729.571504089196]
["XLPE Cable",18968.916973958334,22683.287500000002,45644.574999999997,null,null,null,null,null,265,"Maroubra - Bunnerong STSS",8439.3650123369844,137513.02510394205,83141.740355397589]
["132 kV XLPE Cable",8070.1749999999993,275504.92499999999,0,null,null,null,null,null,270,"Kingsford - Maroubra",7768.8328775079663,126587.21467212035,76535.88688509402]
[null,null,null,null,null,null,null,null,null,290,"Lane Cove STSS - Lane Cove Test Substation",7768.8328775079663,126587.21467212035,76535.88688509402]
["Switchgear - Repair Costs",null,null,null,null,null,null,null,null,292,"Potts Hill - Greenacre Park",1942.2082193769916,31646.803668030087,19133.971721273505]
[null,null,null,null,null,null,null,null,null,813,"Carlingford STSS - Epping",1942.2082193769916,31646.803668030087,19133.971721273505]
["Type","Region","Repair cost",null,null,null,null,null,null,820,"Carlingford STSS - Epping",1942.2082193769916,31646.803668030087,19133.971721273505]
["Major","Rural",104320,null,null,null,null,null,null,900,"Mason Park STSS - Rozelle STS",11503.284697339166,187437.26276213705,113326.43014519277]
["Minor","Rural",52160,null,null,null,null,null,null,961,"GLEBE 132 SWITCHING STATION TW403 TO MEREWETHER 132 TS405",7768.8328775079663,126587.21467212035,76535.88688509402]
["Major","Urban",181920,null,null,null,null,null,null,3022,"3022 TEE 1 TO MAYFIELD 33 ZN209",7768.8328775079663,126587.21467212035,76535.88688509402]
["Minor","Urban",90960,"`",null,null,null,null,null,"260-1","Beaconsfield BSP - Zetland",13660.413488143398,222586.03344911037,134577.72589742308]
["Major","City",277480,null,null,null,null,null,null,"260-2","Zetland - Clovelly",7768.8328775079663,126587.21467212035,76535.88688509402]
["Minor","City",138740,null,null,null,null,null,null,"261-1","Beaconsfield BSP - Zetland",12521.91954330567,204035.1417424127,123361.67257830269]
["Major","CBD",277480,null,null,null,null,null,null,"261-2","Zetland - Clovelly",7768.8328775079663,126587.21467212035,76535.88688509402]
["Minor","CBD",138740,null,null,null,null,null,null,"282-1","Sydney South BSP - Revesby",3740.9883651247742,60956.556117070199,36854.939070781795]
[null,null,null,null,null,null,null,null,null,"283-1","Sydney South BSP - Revesby",4144.2740766623565,67527.789627370978,40827.972097399819]
[null,null,null,null,null,null,null,null,null,"283-2","Revesby - Milperra",2207.4884705249274,35969.343311991339,21747.422108845825]
["ENVIRONMENTAL IMPACT COSTS - PARAMETERS",null,null,null,null,null,null,null,null,"291-1","Potts Hill - Greenacre Park",1942.2082193769916,31646.803668030087,19133.971721273505]
[null,null,null,null,null,null,null,null,null,"760A","Merewether - Dudley Zone",9712.5167775419868,158258.06343251682,95684.396507957848]
["Feeder - Environmental Impact Costs",null,null,null,null,null,null,null,null,"760B","Merewether - Dudley Zone",9979.2244540524935,162603.8618855745,98311.909402448393]
[null,null,null,null,null,null,null,null,null,"770-1","Merewether - City Main",7768.8328775079663,126587.21467212035,76535.88688509402]
["Type","(M2 - Corrective)","(M3 - Breakdown)","(M5 - Third Party)",null,"OF Feeders",null,null,null,"770-2","Merewether - City Main",7768.8328775079663,126587.21467212035,76535.88688509402]
["Oil-filled Cable",null,null,null,null,"9E1",null,null,null,"90A","Mason Park STSS - Homebush STS  T1",7639.4929920973418,124479.71975000096,75261.674529699158]
["Gas Pressure Cable",null,null,null,null,"9E2",null,null,null,"90L","Mason Park STSS - Homebush STS  T3",7673.7491573268617,125037.89787149298,75599.154564147349]
["Solid/HSL Cable",null,null,null,null,null,null,null,null,"90R","Campbell St - Double Bay",7768.8328775079663,126587.21467212035,76535.88688509402]
["XLPE Cable",null,null,null,null,null,null,null,null,"90T-1","Green Square - Haymarket",8443.5219069080522,137580.75853491345,83182.692660293396]
["132 kV XLPE Cable",null,null,null,null,null,null,null,null,"90XA","Meadowbank - Homebush Bay TP",19942.023480103318,324940.08393215237,196462.00110082258]
[null,null,null,null,null,null,null,null,null,"90XB","Meadowbank - Homebush Bay TP",19968.702615918766,325374.80013032345,196724.83483056788]
["Grossly Disproportionate Factor",1,null,null,null,null,null,null,null,"91A","Beaconsfield BSP - St Peters",10754.069994831203,175229.37981790942,105945.42290409061]
[null,null,null,null,null,null,null,null,null,"91B","Beaconsfield BSP - St Peters",12376.236006692914,201661.33947196047,121926.44815591934]
[null,null,null,null,null,null,null,null,null,"91L","Peakhurst STS - Bunnerong STSS",8594.0580149932885,140033.62976158917,84665.722958691302]
["SAFETY IMPACT COSTS - PARAMETERS",null,null,null,null,null,null,null,null,"91M-1","Beaconsfield BSP - Peakhurst",8238.6096505463138,134241.86938721273,81163.967129502722]
[null,null,null,null,null,null,null,null,null,"91M-3","Beaconsfield BSP - Bunnerong STSS",9625.3414714165137,156837.60821554827,94825.575179968015]
["Switchgear Safety",null,null,null,null,null,null,null,null,"91X-1","BEACONSFIELD BS18005 TO MARRICKVILLE ZN262",10568.68782644209,172208.71857879375,104119.10112654018]
[null,null,null,null,null,null,null,null,null,"91X-2","Marrickville - Chullora STSS",3796.4955400013582,61861.003255106596,37401.776790764794]
["Parameter","Repair cost",null,null,null,null,null,null,null,"91Y-1","MARRICKVILLE ZN262 TO BEACONSFIELD BS18005",9170.5551503613369,149427.2114981687,90345.175746233188]
["Days in year",365,null,null,null,null,null,null,null,"91Y-2","Marrickville - Chullora STSS",3811.0242594120491,62097.73767222563,37544.90876990946]
["Site visits per annum",150,null,null,null,null,null,null,null,"923-2","Strathfield STS - Burwood",5092.3443677440937,82975.872930705023,50168.03664781987]
["Duration of site visit (Hrs)",8,null,null,null,null,null,null,null,"924-2","Strathfield STSS - Burwood",5557.6316815050541,90557.375326231675,54751.888273484037]
["Exposure Rate",{"$f":"B46*B47/B45/24","v":0.13698630136986301},null,null,null,null,null,null,null,"925-3","Lindfield STSS  4 - Castle Cove",3719.0716351279202,60599.439694466375,36639.022935838708]
["Conditional Probability",0.1,null,null,null,null,null,null,null,"928-1","DALLEY ST ZN263 to SURRY HILLS TS7170",7768.8328775079663,126587.21467212035,76535.88688509402]
["Alpha Factor",{"$f":"B48*B49","v":1.3698630136986301E-2},null,null,null,null,null,null,null,"928-3","Lane Cove STSS - Dalley St",8106.3171180386053,132086.26332950545,79860.666303832171]
[null,null,null,null,null,null,null,null,null,"929-1","LANE COVE TW7200 to DALLEY ST ZN263",7728.8795512104334,125936.20565022035,76142.280366533916]
["Value of Saved Life (VSL) ($m)",4.4256000000000002,null,null,null,null,null,null,null,"929-2","DALLEY ST ZN263 to SURRY HILLS TS7170",7768.8328775079663,126587.21467212035,76535.88688509402]
["Grossly Disproportionate Factor",6,null,null,null,null,null,null,null,"92C","St Peters - Chullora STSS",2844.5543046739308,46349.845863561459,28023.577020344776]
["Safety Consequence ($)",{"$f":"B52*B53*1000000","v":26553600.000000004},null,null,null,null,null,null,null,"92FA","Homebush Bay TP - East Ryde TP",13141.98951724468,214138.7096966164,129470.39008252868]
[null,null,null,null,null,null,null,null,null,"92FB","Homebush Bay TP - East Ryde TP",13215.827317792431,215341.84041859605,130197.81486301639]
[null,null,null,null,null,null,null,null,null,"92GA","Top Ryde - Lane Cove",6775.8129123952804,110406.71066599691,66752.993505505219]
[null,null,null,null,null,null,null,null,null,"92GB","Top Ryde - Lane Cove",6757.7737396154535,110112.77608493537,66575.277739296012]
[null,null,null,null,null,null,null,null,null,"92JA","Meadowbank - East Ryde TP",4481.2648584908238,73018.797751042919,44147.890129619911]
[null,null,null,null,null,null,null,null,null,"92JB","Meadowbank - East Ryde TP",4555.785245276531,74233.050695883925,44882.039516483004]
[null,null,null,null,null,null,null,null,null,"92L-1","92L TEE1 - 92L TEE2 (Dalley St - SH)",7768.8328775079663,126587.21467212035,76535.88688509402]
[null,null,null,null,null,null,null,null,null,"92L-3","Lane Cove STSS - 92L TEE1  (Lane Cove - Dalley St)",9857.5716481205109,160621.62206875955,97113.427527388296]
[null,null,null,null,null,null,null,null,null,"92M/2","Dalley St - Surry Hills STS",7768.8328775079663,126587.21467212035,76535.88688509402]
[null,null,null,null,null,null,null,null,null,"92M-1","Lane Cove - Dalley St - Surry Hills STS",9878.0399803573036,160955.13795302325,97315.07454251936]
[null,null,null,null,null,null,null,null,null,"92P","Beaconsfield BSP - Surry Hills Annex",7768.8328775079663,126587.21467212035,76535.88688509402]
[null,null,null,null,null,null,null,null,null,"92X","St Peters - Chullora STSS",2875.8839705016549,46860.338906245117,28332.226182676568]
[null,null,null,null,null,null,null,null,null,"9E1","Sydney East BSP - Kuringai STS",1942.2082193769916,31646.803668030087,19133.971721273505]
[null,null,null,null,null,null,null,null,null,"9E2","Sydney East BSP - Kuringai STS",1942.2082193769916,31646.803668030087,19133.971721273505]
[null,null,null,null,null,null,null,null,null,"9E3","LINDFIELD 132KV TW7210 TO WILLOUGHBY TS7220",3620.7597404383359,58997.522248935573,35670.48774270749]
[null,null,null,null,null,null,null,null,null,"9E3","Sydney East BSP - DAVIDSON TP15676",6625.7462260521852,107961.48830907827,65274.587789708661]
[null,null,null,null,null,null,null,null,null,"9E4-1","Sydney East BSP - DAVIDSON TP15676",2494.9964532507374,40654.066912447379,24579.852512667647]
[null,null,null,null,null,null,null,null,null,"9E4-2","Lindfield STSS  1 - Willoughby STS  T1",3569.2179452171167,58157.687952184955,35162.715588111816]
[null,null,null,null,null,null,null,null,null,"9E4-3","Lindfield STSS  1 - Castle Cove",3763.295859050565,61320.039740273969,37074.704878428049]
[null,null,null,null,null,null,null,null,null,"9F8","MEREWETHER 132 TS405 TO BROADMEADOW 132 ZN257",7768.8328775079663,126587.21467212035,76535.88688509402]
[null,null,null,null,null,null,null,null,null,"9F9","MEREWETHER 132 TS405 TO GLEBE 132 SWITCHING STATION TW403",9580.9364206679857,156114.06173433817,94388.11179327892]
[null,null,null,null,null,null,null,null,null,"9M1","Sydney East BSP - Warringah STS",1942.2082193769916,31646.803668030087,19133.971721273505]
[null,null,null,null,null,null,null,null,null,"9M2","Sydney East BSP - Warringah STS",1942.2082193769916,31646.803668030087,19133.971721273505]
[null,null,null,null,null,null,null,null,null,"9N9","WARATAH 132 TS413 TO BROADMEADOW 132 ZN257",7671.0996123198593,124994.72555360777,75573.052152092627]
[null,null,null,null,null,null,null,null,null,"9P7","WILLOUGHBY TS7220 TO MOSMAN ZN180",2398.6508735924854,39084.189072724665,23630.688783331749]
[null,null,null,null,null,null,null,null,null,"9S6-1","Prymont - Haymarket",7768.8328775079663,126587.21467212035,76535.88688509402]
[null,null,null,null,null,null,null,null,null,"9S9-1","HAYMARKET BSP BS18030 TO PYRMONT 132/33kV TS7150",7768.8328775079663,126587.21467212035,76535.88688509402]
[null,null,null,null,null,null,null,null,null,"9SA","Beaconsfield BSP - Surry Hills Annex",7768.8328775079663,126587.21467212035,76535.88688509402]
[null,null,null,null,null,null,null,null,null,"9SB-2","Surry Hills Annex - Double Bay",7768.8328775079663,126587.21467212035,76535.88688509402]
[null,null,null,null,null,null,null,null,null,"9SE","Beaconsfield BSP - Green Square",8214.6278346110867,133851.10396209866,80927.706473538361]
[null,null,null,null,null,null,null,null,null,"9Y7-2","Castle Cove - Mosman",3484.9643303017301,56784.839468202976,34332.677763576612]
[null,null,null,null,null,null,null,null,null,"9Y9-2","Castle Cove - Mosman",3489.2931419859406,56855.374157593804,34375.323737126746]
[null,null,null,null,null,null,null,null,null,"Drum Tx 1","Drummoyne zone Tx 1 tails",1942.2082193769916,31646.803668030087,19133.971721273505]
[null,null,null,null,null,null,null,null,null,"Drum Tx 2","Drummoyne zone Tx 2 tails",1942.2082193769916,31646.803668030087,19133.971721273505]
[null,null,null,null,null,null,null,null,null,"H766","H766 TEE 1 to MEREWETHER 132 TS405",7768.8328775079663,126587.21467212035,76535.88688509402]
[null,null,null,null,null,null,null,null,null,"H773","KOTARA 33 ZN205 TO MEREWETHER 132 TS405",8465.2941306616613,137935.52033834564,83397.185169106117]
[null,null,null,null,null,null,null,null,null,"H775","MEREWETHER 132 TS405 to KOTARA 33 ZN205",8498.5271924839326,138477.02776905469,83724.585938382355]
[null,null,null,null,null,null,null,null,null,"S9S2","Beaconsfield - Haymarket",8324.0175920809033,135633.52674427137,82005.376985454845]
[null,null,null,null,null,null,null,null,null,"TX7","Sydney East Tx 7",1942.2082193769916,31646.803668030087,19133.971721273505]
[null,null,null,null,null,null,null,null,null,"TX8","Sydney East Tx 8",1942.2082193769916,31646.803668030087,19133.971721273505]
[null,null,null,null,null,null,null,null,null,"ZN0256","ST. PETERS ZN2568",7768.8328775079663,126587.21467212035,76535.88688509402]

{"sheet":"Unserved energy inputs","index":4,"n_rows":33,"n_cols":25,"rows_kept":33,"cut":false,"hidden":false,"merged":[[15,0,15,1],[9,0,9,1],[26,0,26,1],[32,0,32,1]]}
[]
["FEEDER UNSERVED ENERGY (MWh)"]
[]
["Option","Description","Year",{"$f":"'Global inputs'!E11","v":2022},{"$f":"D4+1","v":2023},{"$f":"E4+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,{"$f":"V4+1","v":2041},{"$f":"W4+1","v":2042},"COMMENTS"]
["Base case","M2, M3, M5",null,7.8210687537664798,8.3931867963617695,9.0178253027186805,9.6503326742499294,10.3132044518937,11.0641729039754,11.8883148090333,12.8212506780058,13.9387850881545,15.202332720774301,16.656869442475699,18.360971092310599,20.186404115912001,22.237965020463001,24.594800066308299,27.216230299645002,30.364931316762799,33.571894364972501,37.116682748701599,40.870883830892303,45.505159386120603,"From OUTPUT (M2,M3,M5)"]
[]
[]
[]
[]
["DEDUCTIONS"]
["Base case","M2 only",null,0.35381204929380999,0.43896503421063299,0.54355396165497105,0.66814533841896495,0.81643005599814999,0.99688456414479198,1.21315551938537,1.47470867281504,1.7969601891384499,2.1848736690887902,2.6543874792453299,3.227727763336,3.8928029762420899,4.6799155125015899,5.6198197809976298,6.7204641253094897,8.0628164418920107,9.5425532750878492,11.244829789457,13.145417785823501,15.475016470333101,"From OUTPUT (M2)"]
["Replace 9e1 & 9E2","M2, M3, M5",null,2.3659418601059801E-2,2.4065913019927301E-2,2.44119604763928E-2,2.4561685069086899E-2,2.4583861153294601E-2,2.4602138310026798E-2,2.4560829568442501E-2,2.4509003600589802E-2,2.4565138437249001E-2,2.4608748011203201E-2,2.46775937532768E-2,2.48048649744377E-2,2.4792949947258999E-2,2.4754987088886099E-2,2.4743792308773899E-2,2.4673346686736999E-2,2.47520346319406E-2,2.4551928447073899E-2,2.4303900429440702E-2,2.3911202368415398E-2,2.3755820230663499E-2,"From OUTPUT (M2,M3,M5)Post Replacement"]
[]
[]
[]
["Total",null,null,{"$f":"SUM(D5:D9)-SUM(D11:D15)","v":7.4435972858716104},{"$f":"SUM(E5:E9)-SUM(E11:E15)","v":7.930155849131209},8.4498593805873163,{"$f":"SUM(G5:G9)-SUM(G11:G15)","v":8.9576256507618783},{"$f":"SUM(H5:H9)-SUM(H11:H15)","v":9.4721905347422553},{"$f":"SUM(I5:I9)-SUM(I11:I15)","v":10.042686201520581},{"$f":"SUM(J5:J9)-SUM(J11:J15)","v":10.650598460079488},{"$f":"SUM(K5:K9)-SUM(K11:K15)","v":11.322033001590171},{"$f":"SUM(L5:L9)-SUM(L11:L15)","v":12.117259760578801},{"$f":"SUM(M5:M9)-SUM(M11:M15)","v":12.992850303674308},{"$f":"SUM(N5:N9)-SUM(N11:N15)","v":13.977804369477091},{"$f":"SUM(O5:O9)-SUM(O11:O15)","v":15.108438464000162},{"$f":"SUM(P5:P9)-SUM(P11:P15)","v":16.268808189722652},{"$f":"SUM(Q5:Q9)-SUM(Q11:Q15)","v":17.533294520872523},{"$f":"SUM(R5:R9)-SUM(R11:R15)","v":18.950236493001896},{"$f":"SUM(S5:S9)-SUM(S11:S15)","v":20.471092827648775},{"$f":"SUM(T5:T9)-SUM(T11:T15)","v":22.277362840238847},{"$f":"SUM(U5:U9)-SUM(U11:U15)","v":24.004789161437579},{"$f":"SUM(V5:V9)-SUM(V11:V15)","v":25.847549058815158},27.701554842700389,30.006387095556839]
[]
[]
["SWITCHGEAR UNSERVED ENERGY (MWh)"]
[]
["Option","Description","Year",{"$f":"D4","v":2022},{"$f":"D21+1","v":2023},{"$f":"E21+1","v":2024},{"$f":"F21+1","v":2025},{"$f":"G21+1","v":2026},{"$f":"H21+1","v":2027},{"$f":"I21+1","v":2028},{"$f":"J21+1","v":2029},{"$f":"K21+1","v":2030},{"$f":"L21+1","v":2031},{"$f":"M21+1","v":2032},{"$f":"N21+1","v":2033},{"$f":"O21+1","v":2034},{"$f":"P21+1","v":2035},{"$f":"Q21+1","v":2036},{"$f":"R21+1","v":2037},{"$f":"S21+1","v":2038},{"$f":"T21+1","v":2039},{"$f":"U21+1","v":2040},{"$f":"V21+1","v":2041},{"$f":"W21+1","v":2042},"COMMENTS"]
[]
[]
[]
[]
[]
["DEDUCTIONS"]
[]
[]
[]
[]
[]
["Total",null,null,{"$f":"SUM(D22:D26)-SUM(D28:D32)","v":0},{"$f":"SUM(E22:E26)-SUM(E28:E32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Failure rates","index":5,"n_rows":56,"n_cols":25,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
["* requried field",null,null,null,"Failure rate (M2 - Corrective)"]
["Option","Feeder","Construction *","Length of cable (km)",{"$f":"'Global inputs'!E11","v":2022},{"$f":"E2+1","v":2023},{"$f":"F2+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
["Base case","9E1","Oil-filled Cable",0.91400000000000003,0.14147762580648501,0.16148975703031901,0.183747979512702,0.20844199759798199,0.235851213387793,0.26603842817526502,0.299298666587822,0.33586787136967899,0.376109515045077,0.42006557082953999,0.46811551441611299,0.52054746347404302,0.57782672327335505,0.63995750693560705,0.70742102693078301,0.78056370356280902,0.85997308388914495,0.94559402695282901,1.03802934253471,1.13769006306447,1.2453092980281799]
["Base case","9E2","Oil-filled Cable",1.0449999999999999,0.13407864104183201,0.15287611134159099,0.173760344684013,0.19690509537532899,0.222567635022101,0.25080201150821702,0.28187926502494398,0.31601457908592601,0.35354152857923599,0.39449340278374301,0.43921774829978,0.487976304003575,0.54119482414762399,0.59887013695163704,0.66144173288022701,0.72922317621481403,0.80275060642799001,0.88196451058329095,0.96741402864286696,1.05946995661294,1.1587995825388699]
["Base case"]
["Base case"]
["Base case"]
["Base case"]
["Base case"]
["Base case"]
["Base case"]
[]
[]
[null,null,null,null,"Failure rate (M3 - Breakdown)"]
["Option","Feeder",null,"Length of cable (km)",{"$f":"E2","v":2022},{"$f":"F2","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
["Base case","9E1","Oil-filled Cable",0.91400000000000003,1.1567533711268E-3,1.30419036621394E-3,1.46628869197617E-3,1.6446250078595299E-3,1.8393447700352E-3,2.0520823489710298E-3,2.2840597402753E-3,2.53727409151995E-3,2.8116759979604101E-3,3.1093162488817299E-3,3.4316399918388899E-3,3.7811432534688599E-3,4.1574834729861303E-3,4.56320379853257E-3,4.9999911875251201E-3,5.4709292365348796E-3,5.9752635165983498E-3,6.5161155703641798E-3,7.0954328161571198E-3,7.7169862306533396E-3,8.3794687504009594E-3]
["Base case","9E2","Oil-filled Cable",1.0449999999999999,1.1070291372001801E-3,1.2468673123332899E-3,1.4004554573028201E-3,1.56926146477309E-3,1.7533964769875E-3,1.9543789624161399E-3,2.1733344348110199E-3,2.4121167730197001E-3,2.6706477706788202E-3,2.9508275692197898E-3,3.2539823000228099E-3,3.58242275108867E-3,3.9357898802909897E-3,4.3164341913534097E-3,4.7258984273786204E-3,5.1670303878409403E-3,5.6390803283610496E-3,6.14492681097432E-3,6.6863451228722399E-3,7.2668100623011402E-3,7.8850515404534898E-3]
[{"$f":"A5","v":"Base case"},0,0,0]
["Base case",0,0,0]
["Base case",0,0,0]
["Base case",0,0,0]
["Base case",0,0,0]
["Base case",0,0,0]
["Base case",0,0,0]
[0,0,0,0]
[]
[null,null,null,null,"Failure rate (M5 - Third Party)"]
["Option","Feeder",null,"Length of cable (km)",{"$f":"E2","v":2022},{"$f":"F2","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
["Base case","9E1","Oil-filled Cable",0.91400000000000003,2.65974E-2,2.65974E-2,2.65974E-2,2.65974E-2,2.65974E-2,2.65974E-2,2.65974E-2,2.65974E-2,2.65974E-2,2.65974E-2,2.65974E-2,2.65974E-2,2.65974E-2,2.65974E-2,2.65974E-2,2.65974E-2,2.65974E-2,2.65974E-2,2.65974E-2,2.65974E-2,2.65974E-2]
["Base case","9E2","Oil-filled Cable",1.0449999999999999,3.0409499999999999E-2,3.0409499999999999E-2,3.0409499999999999E-2,3.0409499999999999E-2,3.0409499999999999E-2,3.0409499999999999E-2,3.0409499999999999E-2,3.0409499999999999E-2,3.0409499999999999E-2,3.0409499999999999E-2,3.0409499999999999E-2,3.0409499999999999E-2,3.0409499999999999E-2,3.0409499999999999E-2,3.0409499999999999E-2,3.0409499999999999E-2,3.0409499999999999E-2,3.0409499999999999E-2,3.0409499999999999E-2,3.0409499999999999E-2,3.0409499999999999E-2]
[{"$f":"A5","v":"Base case"},0,0,0]
["Base case",0,0,0]
["Base case",0,0,0]
["Base case",0,0,0]
["Base case",0,0,0]
["Base case",0,0,0]
["Base case",0,0,0]
[0,0,0,0]
[]
["You can enter failure rates data or risk costs directly (calculated from another spreadsheet)"]
["Please select the option to be used --------------------------->",null,"Failure Rates",null,"Switchgear (Failure Rates)"]
["Option","Switchgear","Construction","Type *",{"$f":"E2","v":2022},{"$f":"F2","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Switchgear (Repair and Safety Risk Costs)"]
["Option","Switchgear","Construction","Risk Cost",{"$f":"E2","v":2022},{"$f":"F2","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
["Repair"]
["Safety"]

{"sheet":"Calculation","index":6,"n_rows":70,"n_cols":24,"rows_kept":70,"cut":false,"hidden":false,"merged":[[61,1,61,2]]}
[]
[]
[]
["Unserved Energy Costs",null,null,{"$f":"Summary!E52","v":2022},{"$f":"D4+1","v":2023},{"$f":"E4+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
["Feeder Unserved Energy (MWh)",null,null,{"$f":"'Unserved energy inputs'!D16","v":7.4435972858716104},{"$f":"'Unserved energy inputs'!E16","v":7.930155849131209},{"$f":"'Unserved energy inputs'!F16","v":8.4498593805873163},{"$f":"'Unserved energy inputs'!G16","v":8.9576256507618783},{"$f":"'Unserved energy inputs'!H16","v":9.4721905347422553},{"$f":"'Unserved energy inputs'!I16","v":10.042686201520581},{"$f":"'Unserved energy inputs'!J16","v":10.650598460079488},{"$f":"'Unserved energy inputs'!K16","v":11.322033001590171},{"$f":"'Unserved energy inputs'!L16","v":12.117259760578801},{"$f":"'Unserved energy inputs'!M16","v":12.992850303674308},{"$f":"'Unserved energy inputs'!N16","v":13.977804369477091},{"$f":"'Unserved energy inputs'!O16","v":15.108438464000162},{"$f":"'Unserved energy inputs'!P16","v":16.268808189722652},{"$f":"'Unserved energy inputs'!Q16","v":17.533294520872523},{"$f":"'Unserved energy inputs'!R16","v":18.950236493001896},{"$f":"'Unserved energy inputs'!S16","v":20.471092827648775},{"$f":"'Unserved energy inputs'!T16","v":22.277362840238847},{"$f":"'Unserved energy inputs'!U16","v":24.004789161437579},{"$f":"'Unserved energy inputs'!V16","v":25.847549058815158},{"$f":"'Unserved energy inputs'!W16","v":27.701554842700389},{"$f":"'Unserved energy inputs'!X16","v":30.006387095556839}]
["Feeder - Value of Unserved Energy ($)",null,null,{"$f":"D5*'Global inputs'!$E$6","v":342591.56508224085},{"$f":"E5*'Global inputs'!$E$6","v":364985.42295626388},{"$f":"F5*'Global inputs'!$E$6","v":388904.77799153124},{"$f":"G5*'Global inputs'!$E$6","v":412274.72057631548},{"$f":"H5*'Global inputs'!$E$6","v":435957.56936151232},{"$f":"I5*'Global inputs'!$E$6","v":462214.63242498477},{"$f":"J5*'Global inputs'!$E$6","v":490193.79412515846},{"$f":"K5*'Global inputs'!$E$6","v":521096.5688981876},{"$f":"L5*'Global inputs'!$E$6","v":557696.88048063929},{"$f":"M5*'Global inputs'!$E$6","v":597995.93522661005},{"$f":"N5*'Global inputs'!$E$6","v":643328.4461051831},{"$f":"O5*'Global inputs'!$E$6","v":695365.88030560745},{"$f":"P5*'Global inputs'!$E$6","v":748771.89693198504},{"$f":"Q5*'Global inputs'!$E$6","v":806969.88032315788},{"$f":"R5*'Global inputs'!$E$6","v":872184.63459041226},{"$f":"S5*'Global inputs'!$E$6","v":942182.04739253491},{"$f":"T5*'Global inputs'!$E$6","v":1025315.624721993},{"$f":"U5*'Global inputs'!$E$6","v":1104820.4211551645},{"$f":"V5*'Global inputs'!$E$6","v":1189633.4454319677},{"$f":"W5*'Global inputs'!$E$6","v":1274964.0616352854},{"$f":"X5*'Global inputs'!$E$6","v":1381043.9660730036}]
[]
["Switchgear Unserved Energy (MWh)",null,null,{"$f":"'Unserved energy inputs'!D33","v":0},{"$f":"'Unserved energy inputs'!E33","v":0},{"$f":"'Unserved energy inputs'!F33","v":0},{"$f":"'Unserved energy inputs'!G33","v":0},{"$f":"'Unserved energy inputs'!H33","v":0},{"$f":"'Unserved energy inputs'!I33","v":0},{"$f":"'Unserved energy inputs'!J33","v":0},{"$f":"'Unserved energy inputs'!K33","v":0},{"$f":"'Unserved energy inputs'!L33","v":0},{"$f":"'Unserved energy inputs'!M33","v":0},{"$f":"'Unserved energy inputs'!N33","v":0},{"$f":"'Unserved energy inputs'!O33","v":0},{"$f":"'Unserved energy inputs'!P33","v":0},{"$f":"'Unserved energy inputs'!Q33","v":0},{"$f":"'Unserved energy inputs'!R33","v":0},{"$f":"'Unserved energy inputs'!S33","v":0},{"$f":"'Unserved energy inputs'!T33","v":0},{"$f":"'Unserved energy inputs'!U33","v":0},{"$f":"'Unserved energy inputs'!V33","v":0},{"$f":"'Unserved energy inputs'!W33","v":0},{"$f":"'Unserved energy inputs'!X33","v":0}]
["Switchgear - Value of Unserved Energy ($)",null,null,{"$f":"D8*'Global inputs'!$E$6","v":0},{"$f":"E8*'Global inputs'!$E$6","v":0},{"$f":"F8*'Global inputs'!$E$6","v":0},{"$f":"G8*'Global inputs'!$E$6","v":0},{"$f":"H8*'Global inputs'!$E$6","v":0},{"$f":"I8*'Global inputs'!$E$6","v":0},{"$f":"J8*'Global inputs'!$E$6","v":0},{"$f":"K8*'Global inputs'!$E$6","v":0},{"$f":"L8*'Global inputs'!$E$6","v":0},{"$f":"M8*'Global inputs'!$E$6","v":0},{"$f":"N8*'Global inputs'!$E$6","v":0},{"$f":"O8*'Global inputs'!$E$6","v":0},{"$f":"P8*'Global inputs'!$E$6","v":0},{"$f":"Q8*'Global inputs'!$E$6","v":0},{"$f":"R8*'Global inputs'!$E$6","v":0},{"$f":"S8*'Global inputs'!$E$6","v":0},{"$f":"T8*'Global inputs'!$E$6","v":0},{"$f":"U8*'Global inputs'!$E$6","v":0},{"$f":"V8*'Global inputs'!$E$6","v":0},{"$f":"W8*'Global inputs'!$E$6","v":0},{"$f":"X8*'Global inputs'!$E$6","v":0}]
[]
["Repair Costs",null,null,{"$f":"D4","v":2022},{"$f":"D11+1","v":2023},{"$f":"E11+1","v":2024},{"$f":"F11+1","v":2025},{"$f":"G11+1","v":2026},{"$f":"H11+1","v":2027},{"$f":"I11+1","v":2028},{"$f":"J11+1","v":2029},{"$f":"K11+1","v":2030},{"$f":"L11+1","v":2031},{"$f":"M11+1","v":2032},{"$f":"N11+1","v":2033},{"$f":"O11+1","v":2034},{"$f":"P11+1","v":2035},{"$f":"Q11+1","v":2036},{"$f":"R11+1","v":2037},{"$f":"S11+1","v":2038},{"$f":"T11+1","v":2039},{"$f":"U11+1","v":2040},{"$f":"V11+1","v":2041},2042]
[]
["Feeder - Repair Cost (M2-Corrective)",null,"Oil-filled Cable",{"$f":"SUMPRODUCT(('Failure rates'!E$3:E$12)*('Failure rates'!$C$3:$C$12=$C13))*VLOOKUP($C13,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":1496.5460852532096},{"$f":"SUMPRODUCT(('Failure rates'!F$3:F$12)*('Failure rates'!$C$3:$C$12=$C13))*VLOOKUP($C13,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":1707.3210311278433},{"$f":"SUMPRODUCT(('Failure rates'!G$3:G$12)*('Failure rates'!$C$3:$C$12=$C13))*VLOOKUP($C13,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":1941.627708712359},{"$f":"SUMPRODUCT(('Failure rates'!H$3:H$12)*('Failure rates'!$C$3:$C$12=$C13))*VLOOKUP($C13,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":2201.4400619380517},{"$f":"SUMPRODUCT(('Failure rates'!I$3:I$12)*('Failure rates'!$C$3:$C$12=$C13))*VLOOKUP($C13,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":2489.6727657141341},{"$f":"SUMPRODUCT(('Failure rates'!J$3:J$12)*('Failure rates'!$C$3:$C$12=$C13))*VLOOKUP($C13,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":2806.9604279209912},{"$f":"SUMPRODUCT(('Failure rates'!K$3:K$12)*('Failure rates'!$C$3:$C$12=$C13))*VLOOKUP($C13,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":3156.3773465889321},{"$f":"SUMPRODUCT(('Failure rates'!L$3:L$12)*('Failure rates'!$C$3:$C$12=$C13))*VLOOKUP($C13,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":3540.3735884243906},{"$f":"SUMPRODUCT(('Failure rates'!M$3:M$12)*('Failure rates'!$C$3:$C$12=$C13))*VLOOKUP($C13,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":3962.7348179236437},{"$f":"SUMPRODUCT(('Failure rates'!N$3:N$12)*('Failure rates'!$C$3:$C$12=$C13))*VLOOKUP($C13,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":4423.8697856937397},{"$f":"SUMPRODUCT(('Failure rates'!O$3:O$12)*('Failure rates'!$C$3:$C$12=$C13))*VLOOKUP($C13,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":4927.726949810015},{"$f":"SUMPRODUCT(('Failure rates'!P$3:P$12)*('Failure rates'!$C$3:$C$12=$C13))*VLOOKUP($C13,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":5477.2925811709429},{"$f":"SUMPRODUCT(('Failure rates'!Q$3:Q$12)*('Failure rates'!$C$3:$C$12=$C13))*VLOOKUP($C13,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":6077.4060240433373},{"$f":"SUMPRODUCT(('Failure rates'!R$3:R$12)*('Failure rates'!$C$3:$C$12=$C13))*VLOOKUP($C13,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":6728.0729339516229},{"$f":"SUMPRODUCT(('Failure rates'!S$3:S$12)*('Failure rates'!$C$3:$C$12=$C13))*VLOOKUP($C13,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":7434.2936485335958},{"$f":"SUMPRODUCT(('Failure rates'!T$3:T$12)*('Failure rates'!$C$3:$C$12=$C13))*VLOOKUP($C13,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":8199.6525440722708},{"$f":"SUMPRODUCT(('Failure rates'!U$3:U$12)*('Failure rates'!$C$3:$C$12=$C13))*VLOOKUP($C13,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":9030.2523621123601},{"$f":"SUMPRODUCT(('Failure rates'!V$3:V$12)*('Failure rates'!$C$3:$C$12=$C13))*VLOOKUP($C13,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":9925.470417358667},{"$f":"SUMPRODUCT(('Failure rates'!W$3:W$12)*('Failure rates'!$C$3:$C$12=$C13))*VLOOKUP($C13,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":10891.562948865421},{"$f":"SUMPRODUCT(('Failure rates'!X$3:X$12)*('Failure rates'!$C$3:$C$12=$C13))*VLOOKUP($C13,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":11932.776066868015},{"$f":"SUMPRODUCT(('Failure rates'!Y$3:Y$12)*('Failure rates'!$C$3:$C$12=$C13))*VLOOKUP($C13,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":13056.715330359648}]
[null,null,"Gas Pressure Cable",{"$f":"SUMPRODUCT(('Failure rates'!E$3:E$12)*('Failure rates'!$C$3:$C$12=$C14))*VLOOKUP($C14,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!F$3:F$12)*('Failure rates'!$C$3:$C$12=$C14))*VLOOKUP($C14,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!G$3:G$12)*('Failure rates'!$C$3:$C$12=$C14))*VLOOKUP($C14,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!H$3:H$12)*('Failure rates'!$C$3:$C$12=$C14))*VLOOKUP($C14,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!I$3:I$12)*('Failure rates'!$C$3:$C$12=$C14))*VLOOKUP($C14,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!J$3:J$12)*('Failure rates'!$C$3:$C$12=$C14))*VLOOKUP($C14,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!K$3:K$12)*('Failure rates'!$C$3:$C$12=$C14))*VLOOKUP($C14,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!L$3:L$12)*('Failure rates'!$C$3:$C$12=$C14))*VLOOKUP($C14,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!M$3:M$12)*('Failure rates'!$C$3:$C$12=$C14))*VLOOKUP($C14,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!N$3:N$12)*('Failure rates'!$C$3:$C$12=$C14))*VLOOKUP($C14,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!O$3:O$12)*('Failure rates'!$C$3:$C$12=$C14))*VLOOKUP($C14,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!P$3:P$12)*('Failure rates'!$C$3:$C$12=$C14))*VLOOKUP($C14,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!Q$3:Q$12)*('Failure rates'!$C$3:$C$12=$C14))*VLOOKUP($C14,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!R$3:R$12)*('Failure rates'!$C$3:$C$12=$C14))*VLOOKUP($C14,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!S$3:S$12)*('Failure rates'!$C$3:$C$12=$C14))*VLOOKUP($C14,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!T$3:T$12)*('Failure rates'!$C$3:$C$12=$C14))*VLOOKUP($C14,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!U$3:U$12)*('Failure rates'!$C$3:$C$12=$C14))*VLOOKUP($C14,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!V$3:V$12)*('Failure rates'!$C$3:$C$12=$C14))*VLOOKUP($C14,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!W$3:W$12)*('Failure rates'!$C$3:$C$12=$C14))*VLOOKUP($C14,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!X$3:X$12)*('Failure rates'!$C$3:$C$12=$C14))*VLOOKUP($C14,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!Y$3:Y$12)*('Failure rates'!$C$3:$C$12=$C14))*VLOOKUP($C14,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0}]
[null,null,"Solid/HSL Cable",{"$f":"SUMPRODUCT(('Failure rates'!E$3:E$12)*('Failure rates'!$C$3:$C$12=$C15))*VLOOKUP($C15,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!F$3:F$12)*('Failure rates'!$C$3:$C$12=$C15))*VLOOKUP($C15,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!G$3:G$12)*('Failure rates'!$C$3:$C$12=$C15))*VLOOKUP($C15,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!H$3:H$12)*('Failure rates'!$C$3:$C$12=$C15))*VLOOKUP($C15,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!I$3:I$12)*('Failure rates'!$C$3:$C$12=$C15))*VLOOKUP($C15,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!J$3:J$12)*('Failure rates'!$C$3:$C$12=$C15))*VLOOKUP($C15,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!K$3:K$12)*('Failure rates'!$C$3:$C$12=$C15))*VLOOKUP($C15,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!L$3:L$12)*('Failure rates'!$C$3:$C$12=$C15))*VLOOKUP($C15,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!M$3:M$12)*('Failure rates'!$C$3:$C$12=$C15))*VLOOKUP($C15,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!N$3:N$12)*('Failure rates'!$C$3:$C$12=$C15))*VLOOKUP($C15,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!O$3:O$12)*('Failure rates'!$C$3:$C$12=$C15))*VLOOKUP($C15,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!P$3:P$12)*('Failure rates'!$C$3:$C$12=$C15))*VLOOKUP($C15,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!Q$3:Q$12)*('Failure rates'!$C$3:$C$12=$C15))*VLOOKUP($C15,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!R$3:R$12)*('Failure rates'!$C$3:$C$12=$C15))*VLOOKUP($C15,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!S$3:S$12)*('Failure rates'!$C$3:$C$12=$C15))*VLOOKUP($C15,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!T$3:T$12)*('Failure rates'!$C$3:$C$12=$C15))*VLOOKUP($C15,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!U$3:U$12)*('Failure rates'!$C$3:$C$12=$C15))*VLOOKUP($C15,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!V$3:V$12)*('Failure rates'!$C$3:$C$12=$C15))*VLOOKUP($C15,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!W$3:W$12)*('Failure rates'!$C$3:$C$12=$C15))*VLOOKUP($C15,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!X$3:X$12)*('Failure rates'!$C$3:$C$12=$C15))*VLOOKUP($C15,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!Y$3:Y$12)*('Failure rates'!$C$3:$C$12=$C15))*VLOOKUP($C15,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0}]
[null,null,"XLPE Cable",{"$f":"SUMPRODUCT(('Failure rates'!E$3:E$12)*('Failure rates'!$C$3:$C$12=$C16))*VLOOKUP($C16,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!F$3:F$12)*('Failure rates'!$C$3:$C$12=$C16))*VLOOKUP($C16,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!G$3:G$12)*('Failure rates'!$C$3:$C$12=$C16))*VLOOKUP($C16,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!H$3:H$12)*('Failure rates'!$C$3:$C$12=$C16))*VLOOKUP($C16,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!I$3:I$12)*('Failure rates'!$C$3:$C$12=$C16))*VLOOKUP($C16,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!J$3:J$12)*('Failure rates'!$C$3:$C$12=$C16))*VLOOKUP($C16,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!K$3:K$12)*('Failure rates'!$C$3:$C$12=$C16))*VLOOKUP($C16,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!L$3:L$12)*('Failure rates'!$C$3:$C$12=$C16))*VLOOKUP($C16,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!M$3:M$12)*('Failure rates'!$C$3:$C$12=$C16))*VLOOKUP($C16,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!N$3:N$12)*('Failure rates'!$C$3:$C$12=$C16))*VLOOKUP($C16,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!O$3:O$12)*('Failure rates'!$C$3:$C$12=$C16))*VLOOKUP($C16,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!P$3:P$12)*('Failure rates'!$C$3:$C$12=$C16))*VLOOKUP($C16,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!Q$3:Q$12)*('Failure rates'!$C$3:$C$12=$C16))*VLOOKUP($C16,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!R$3:R$12)*('Failure rates'!$C$3:$C$12=$C16))*VLOOKUP($C16,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!S$3:S$12)*('Failure rates'!$C$3:$C$12=$C16))*VLOOKUP($C16,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!T$3:T$12)*('Failure rates'!$C$3:$C$12=$C16))*VLOOKUP($C16,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!U$3:U$12)*('Failure rates'!$C$3:$C$12=$C16))*VLOOKUP($C16,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!V$3:V$12)*('Failure rates'!$C$3:$C$12=$C16))*VLOOKUP($C16,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!W$3:W$12)*('Failure rates'!$C$3:$C$12=$C16))*VLOOKUP($C16,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!X$3:X$12)*('Failure rates'!$C$3:$C$12=$C16))*VLOOKUP($C16,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!Y$3:Y$12)*('Failure rates'!$C$3:$C$12=$C16))*VLOOKUP($C16,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0}]
[null,null,"132 kV XLPE Cable",{"$f":"SUMPRODUCT(('Failure rates'!E$3:E$12)*('Failure rates'!$C$3:$C$12=$C17))*VLOOKUP($C17,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!F$3:F$12)*('Failure rates'!$C$3:$C$12=$C17))*VLOOKUP($C17,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!G$3:G$12)*('Failure rates'!$C$3:$C$12=$C17))*VLOOKUP($C17,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!H$3:H$12)*('Failure rates'!$C$3:$C$12=$C17))*VLOOKUP($C17,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!I$3:I$12)*('Failure rates'!$C$3:$C$12=$C17))*VLOOKUP($C17,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!J$3:J$12)*('Failure rates'!$C$3:$C$12=$C17))*VLOOKUP($C17,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!K$3:K$12)*('Failure rates'!$C$3:$C$12=$C17))*VLOOKUP($C17,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!L$3:L$12)*('Failure rates'!$C$3:$C$12=$C17))*VLOOKUP($C17,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!M$3:M$12)*('Failure rates'!$C$3:$C$12=$C17))*VLOOKUP($C17,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!N$3:N$12)*('Failure rates'!$C$3:$C$12=$C17))*VLOOKUP($C17,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!O$3:O$12)*('Failure rates'!$C$3:$C$12=$C17))*VLOOKUP($C17,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!P$3:P$12)*('Failure rates'!$C$3:$C$12=$C17))*VLOOKUP($C17,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!Q$3:Q$12)*('Failure rates'!$C$3:$C$12=$C17))*VLOOKUP($C17,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!R$3:R$12)*('Failure rates'!$C$3:$C$12=$C17))*VLOOKUP($C17,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!S$3:S$12)*('Failure rates'!$C$3:$C$12=$C17))*VLOOKUP($C17,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!T$3:T$12)*('Failure rates'!$C$3:$C$12=$C17))*VLOOKUP($C17,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!U$3:U$12)*('Failure rates'!$C$3:$C$12=$C17))*VLOOKUP($C17,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!V$3:V$12)*('Failure rates'!$C$3:$C$12=$C17))*VLOOKUP($C17,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!W$3:W$12)*('Failure rates'!$C$3:$C$12=$C17))*VLOOKUP($C17,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!X$3:X$12)*('Failure rates'!$C$3:$C$12=$C17))*VLOOKUP($C17,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!Y$3:Y$12)*('Failure rates'!$C$3:$C$12=$C17))*VLOOKUP($C17,'Risk parameters'!$A$7:$D$11,2,FALSE)","v":0}]
[]
["Feeder - Repair Cost (M3-Breakdown)",null,"Oil-filled Cable",{"$f":"SUMPRODUCT(('Failure rates'!E$16:E$25)*('Failure rates'!$C$3:$C$12=$C19))*VLOOKUP($C19,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":1949.8298311596529},{"$f":"SUMPRODUCT(('Failure rates'!F$16:F$25)*('Failure rates'!$C$3:$C$12=$C19))*VLOOKUP($C19,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":2197.2642443979075},{"$f":"SUMPRODUCT(('Failure rates'!G$16:G$25)*('Failure rates'!$C$3:$C$12=$C19))*VLOOKUP($C19,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":2469.1697369362337},{"$f":"SUMPRODUCT(('Failure rates'!H$16:H$25)*('Failure rates'!$C$3:$C$12=$C19))*VLOOKUP($C19,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":2768.1686271755648},{"$f":"SUMPRODUCT(('Failure rates'!I$16:I$25)*('Failure rates'!$C$3:$C$12=$C19))*VLOOKUP($C19,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":3094.4819271793567},{"$f":"SUMPRODUCT(('Failure rates'!J$16:J$25)*('Failure rates'!$C$3:$C$12=$C19))*VLOOKUP($C19,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":3450.82522441744},{"$f":"SUMPRODUCT(('Failure rates'!K$16:K$25)*('Failure rates'!$C$3:$C$12=$C19))*VLOOKUP($C19,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":3839.2204639144738},{"$f":"SUMPRODUCT(('Failure rates'!L$16:L$25)*('Failure rates'!$C$3:$C$12=$C19))*VLOOKUP($C19,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":4262.9845924909687},{"$f":"SUMPRODUCT(('Failure rates'!M$16:M$25)*('Failure rates'!$C$3:$C$12=$C19))*VLOOKUP($C19,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":4722.0076967854984},{"$f":"SUMPRODUCT(('Failure rates'!N$16:N$25)*('Failure rates'!$C$3:$C$12=$C19))*VLOOKUP($C19,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":5219.6927726881104},{"$f":"SUMPRODUCT(('Failure rates'!O$16:O$25)*('Failure rates'!$C$3:$C$12=$C19))*VLOOKUP($C19,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":5758.4267643148605},{"$f":"SUMPRODUCT(('Failure rates'!P$16:P$25)*('Failure rates'!$C$3:$C$12=$C19))*VLOOKUP($C19,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":6342.349853215469},{"$f":"SUMPRODUCT(('Failure rates'!Q$16:Q$25)*('Failure rates'!$C$3:$C$12=$C19))*VLOOKUP($C19,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":6970.8577382778831},{"$f":"SUMPRODUCT(('Failure rates'!R$16:R$25)*('Failure rates'!$C$3:$C$12=$C19))*VLOOKUP($C19,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":7648.165395258643},{"$f":"SUMPRODUCT(('Failure rates'!S$16:S$25)*('Failure rates'!$C$3:$C$12=$C19))*VLOOKUP($C19,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":8377.0546136608154},{"$f":"SUMPRODUCT(('Failure rates'!T$16:T$25)*('Failure rates'!$C$3:$C$12=$C19))*VLOOKUP($C19,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":9162.6341938692603},{"$f":"SUMPRODUCT(('Failure rates'!U$16:U$25)*('Failure rates'!$C$3:$C$12=$C19))*VLOOKUP($C19,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":10003.608568821206},{"$f":"SUMPRODUCT(('Failure rates'!V$16:V$25)*('Failure rates'!$C$3:$C$12=$C19))*VLOOKUP($C19,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":10905.14571868257},{"$f":"SUMPRODUCT(('Failure rates'!W$16:W$25)*('Failure rates'!$C$3:$C$12=$C19))*VLOOKUP($C19,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":11870.452065555073},{"$f":"SUMPRODUCT(('Failure rates'!X$16:X$25)*('Failure rates'!$C$3:$C$12=$C19))*VLOOKUP($C19,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":12905.768504066089},{"$f":"SUMPRODUCT(('Failure rates'!Y$16:Y$25)*('Failure rates'!$C$3:$C$12=$C19))*VLOOKUP($C19,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":14008.8752943173}]
[null,null,"Gas Pressure Cable",{"$f":"SUMPRODUCT(('Failure rates'!E$16:E$25)*('Failure rates'!$C$3:$C$12=$C20))*VLOOKUP($C20,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!F$16:F$25)*('Failure rates'!$C$3:$C$12=$C20))*VLOOKUP($C20,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!G$16:G$25)*('Failure rates'!$C$3:$C$12=$C20))*VLOOKUP($C20,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!H$16:H$25)*('Failure rates'!$C$3:$C$12=$C20))*VLOOKUP($C20,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!I$16:I$25)*('Failure rates'!$C$3:$C$12=$C20))*VLOOKUP($C20,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!J$16:J$25)*('Failure rates'!$C$3:$C$12=$C20))*VLOOKUP($C20,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!K$16:K$25)*('Failure rates'!$C$3:$C$12=$C20))*VLOOKUP($C20,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!L$16:L$25)*('Failure rates'!$C$3:$C$12=$C20))*VLOOKUP($C20,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!M$16:M$25)*('Failure rates'!$C$3:$C$12=$C20))*VLOOKUP($C20,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!N$16:N$25)*('Failure rates'!$C$3:$C$12=$C20))*VLOOKUP($C20,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!O$16:O$25)*('Failure rates'!$C$3:$C$12=$C20))*VLOOKUP($C20,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!P$16:P$25)*('Failure rates'!$C$3:$C$12=$C20))*VLOOKUP($C20,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!Q$16:Q$25)*('Failure rates'!$C$3:$C$12=$C20))*VLOOKUP($C20,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!R$16:R$25)*('Failure rates'!$C$3:$C$12=$C20))*VLOOKUP($C20,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!S$16:S$25)*('Failure rates'!$C$3:$C$12=$C20))*VLOOKUP($C20,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!T$16:T$25)*('Failure rates'!$C$3:$C$12=$C20))*VLOOKUP($C20,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!U$16:U$25)*('Failure rates'!$C$3:$C$12=$C20))*VLOOKUP($C20,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!V$16:V$25)*('Failure rates'!$C$3:$C$12=$C20))*VLOOKUP($C20,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!W$16:W$25)*('Failure rates'!$C$3:$C$12=$C20))*VLOOKUP($C20,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!X$16:X$25)*('Failure rates'!$C$3:$C$12=$C20))*VLOOKUP($C20,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!Y$16:Y$25)*('Failure rates'!$C$3:$C$12=$C20))*VLOOKUP($C20,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0}]
[null,null,"Solid/HSL Cable",{"$f":"SUMPRODUCT(('Failure rates'!E$16:E$25)*('Failure rates'!$C$3:$C$12=$C21))*VLOOKUP($C21,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!F$16:F$25)*('Failure rates'!$C$3:$C$12=$C21))*VLOOKUP($C21,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!G$16:G$25)*('Failure rates'!$C$3:$C$12=$C21))*VLOOKUP($C21,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!H$16:H$25)*('Failure rates'!$C$3:$C$12=$C21))*VLOOKUP($C21,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!I$16:I$25)*('Failure rates'!$C$3:$C$12=$C21))*VLOOKUP($C21,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!J$16:J$25)*('Failure rates'!$C$3:$C$12=$C21))*VLOOKUP($C21,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!K$16:K$25)*('Failure rates'!$C$3:$C$12=$C21))*VLOOKUP($C21,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!L$16:L$25)*('Failure rates'!$C$3:$C$12=$C21))*VLOOKUP($C21,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!M$16:M$25)*('Failure rates'!$C$3:$C$12=$C21))*VLOOKUP($C21,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!N$16:N$25)*('Failure rates'!$C$3:$C$12=$C21))*VLOOKUP($C21,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!O$16:O$25)*('Failure rates'!$C$3:$C$12=$C21))*VLOOKUP($C21,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!P$16:P$25)*('Failure rates'!$C$3:$C$12=$C21))*VLOOKUP($C21,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!Q$16:Q$25)*('Failure rates'!$C$3:$C$12=$C21))*VLOOKUP($C21,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!R$16:R$25)*('Failure rates'!$C$3:$C$12=$C21))*VLOOKUP($C21,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!S$16:S$25)*('Failure rates'!$C$3:$C$12=$C21))*VLOOKUP($C21,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!T$16:T$25)*('Failure rates'!$C$3:$C$12=$C21))*VLOOKUP($C21,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!U$16:U$25)*('Failure rates'!$C$3:$C$12=$C21))*VLOOKUP($C21,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!V$16:V$25)*('Failure rates'!$C$3:$C$12=$C21))*VLOOKUP($C21,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!W$16:W$25)*('Failure rates'!$C$3:$C$12=$C21))*VLOOKUP($C21,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!X$16:X$25)*('Failure rates'!$C$3:$C$12=$C21))*VLOOKUP($C21,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!Y$16:Y$25)*('Failure rates'!$C$3:$C$12=$C21))*VLOOKUP($C21,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0}]
[null,null,"XLPE Cable",{"$f":"SUMPRODUCT(('Failure rates'!E$16:E$25)*('Failure rates'!$C$3:$C$12=$C22))*VLOOKUP($C22,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!F$16:F$25)*('Failure rates'!$C$3:$C$12=$C22))*VLOOKUP($C22,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!G$16:G$25)*('Failure rates'!$C$3:$C$12=$C22))*VLOOKUP($C22,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!H$16:H$25)*('Failure rates'!$C$3:$C$12=$C22))*VLOOKUP($C22,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!I$16:I$25)*('Failure rates'!$C$3:$C$12=$C22))*VLOOKUP($C22,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!J$16:J$25)*('Failure rates'!$C$3:$C$12=$C22))*VLOOKUP($C22,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!K$16:K$25)*('Failure rates'!$C$3:$C$12=$C22))*VLOOKUP($C22,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!L$16:L$25)*('Failure rates'!$C$3:$C$12=$C22))*VLOOKUP($C22,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!M$16:M$25)*('Failure rates'!$C$3:$C$12=$C22))*VLOOKUP($C22,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!N$16:N$25)*('Failure rates'!$C$3:$C$12=$C22))*VLOOKUP($C22,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!O$16:O$25)*('Failure rates'!$C$3:$C$12=$C22))*VLOOKUP($C22,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!P$16:P$25)*('Failure rates'!$C$3:$C$12=$C22))*VLOOKUP($C22,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!Q$16:Q$25)*('Failure rates'!$C$3:$C$12=$C22))*VLOOKUP($C22,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!R$16:R$25)*('Failure rates'!$C$3:$C$12=$C22))*VLOOKUP($C22,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!S$16:S$25)*('Failure rates'!$C$3:$C$12=$C22))*VLOOKUP($C22,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!T$16:T$25)*('Failure rates'!$C$3:$C$12=$C22))*VLOOKUP($C22,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!U$16:U$25)*('Failure rates'!$C$3:$C$12=$C22))*VLOOKUP($C22,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!V$16:V$25)*('Failure rates'!$C$3:$C$12=$C22))*VLOOKUP($C22,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!W$16:W$25)*('Failure rates'!$C$3:$C$12=$C22))*VLOOKUP($C22,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!X$16:X$25)*('Failure rates'!$C$3:$C$12=$C22))*VLOOKUP($C22,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!Y$16:Y$25)*('Failure rates'!$C$3:$C$12=$C22))*VLOOKUP($C22,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0}]
[null,null,"132 kV XLPE Cable",{"$f":"SUMPRODUCT(('Failure rates'!E$16:E$25)*('Failure rates'!$C$3:$C$12=$C23))*VLOOKUP($C23,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!F$16:F$25)*('Failure rates'!$C$3:$C$12=$C23))*VLOOKUP($C23,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!G$16:G$25)*('Failure rates'!$C$3:$C$12=$C23))*VLOOKUP($C23,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!H$16:H$25)*('Failure rates'!$C$3:$C$12=$C23))*VLOOKUP($C23,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!I$16:I$25)*('Failure rates'!$C$3:$C$12=$C23))*VLOOKUP($C23,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!J$16:J$25)*('Failure rates'!$C$3:$C$12=$C23))*VLOOKUP($C23,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!K$16:K$25)*('Failure rates'!$C$3:$C$12=$C23))*VLOOKUP($C23,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!L$16:L$25)*('Failure rates'!$C$3:$C$12=$C23))*VLOOKUP($C23,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!M$16:M$25)*('Failure rates'!$C$3:$C$12=$C23))*VLOOKUP($C23,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!N$16:N$25)*('Failure rates'!$C$3:$C$12=$C23))*VLOOKUP($C23,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!O$16:O$25)*('Failure rates'!$C$3:$C$12=$C23))*VLOOKUP($C23,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!P$16:P$25)*('Failure rates'!$C$3:$C$12=$C23))*VLOOKUP($C23,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!Q$16:Q$25)*('Failure rates'!$C$3:$C$12=$C23))*VLOOKUP($C23,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!R$16:R$25)*('Failure rates'!$C$3:$C$12=$C23))*VLOOKUP($C23,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!S$16:S$25)*('Failure rates'!$C$3:$C$12=$C23))*VLOOKUP($C23,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!T$16:T$25)*('Failure rates'!$C$3:$C$12=$C23))*VLOOKUP($C23,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!U$16:U$25)*('Failure rates'!$C$3:$C$12=$C23))*VLOOKUP($C23,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!V$16:V$25)*('Failure rates'!$C$3:$C$12=$C23))*VLOOKUP($C23,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!W$16:W$25)*('Failure rates'!$C$3:$C$12=$C23))*VLOOKUP($C23,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!X$16:X$25)*('Failure rates'!$C$3:$C$12=$C23))*VLOOKUP($C23,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!Y$16:Y$25)*('Failure rates'!$C$3:$C$12=$C23))*VLOOKUP($C23,'Risk parameters'!$A$7:$D$11,3,FALSE)","v":0}]
[]
[]
["Feeder - Repair Cost (M5-Third Party)",null,"Oil-filled Cable",{"$f":"SUMPRODUCT(('Failure rates'!E$29:E$38)*('Failure rates'!$C$3:$C$12=$C26))*VLOOKUP($C26,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":31097.1499362},{"$f":"SUMPRODUCT(('Failure rates'!F$29:F$38)*('Failure rates'!$C$3:$C$12=$C26))*VLOOKUP($C26,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":31097.1499362},{"$f":"SUMPRODUCT(('Failure rates'!G$29:G$38)*('Failure rates'!$C$3:$C$12=$C26))*VLOOKUP($C26,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":31097.1499362},{"$f":"SUMPRODUCT(('Failure rates'!H$29:H$38)*('Failure rates'!$C$3:$C$12=$C26))*VLOOKUP($C26,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":31097.1499362},{"$f":"SUMPRODUCT(('Failure rates'!I$29:I$38)*('Failure rates'!$C$3:$C$12=$C26))*VLOOKUP($C26,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":31097.1499362},{"$f":"SUMPRODUCT(('Failure rates'!J$29:J$38)*('Failure rates'!$C$3:$C$12=$C26))*VLOOKUP($C26,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":31097.1499362},{"$f":"SUMPRODUCT(('Failure rates'!K$29:K$38)*('Failure rates'!$C$3:$C$12=$C26))*VLOOKUP($C26,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":31097.1499362},{"$f":"SUMPRODUCT(('Failure rates'!L$29:L$38)*('Failure rates'!$C$3:$C$12=$C26))*VLOOKUP($C26,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":31097.1499362},{"$f":"SUMPRODUCT(('Failure rates'!M$29:M$38)*('Failure rates'!$C$3:$C$12=$C26))*VLOOKUP($C26,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":31097.1499362},{"$f":"SUMPRODUCT(('Failure rates'!N$29:N$38)*('Failure rates'!$C$3:$C$12=$C26))*VLOOKUP($C26,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":31097.1499362},{"$f":"SUMPRODUCT(('Failure rates'!O$29:O$38)*('Failure rates'!$C$3:$C$12=$C26))*VLOOKUP($C26,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":31097.1499362},{"$f":"SUMPRODUCT(('Failure rates'!P$29:P$38)*('Failure rates'!$C$3:$C$12=$C26))*VLOOKUP($C26,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":31097.1499362},{"$f":"SUMPRODUCT(('Failure rates'!Q$29:Q$38)*('Failure rates'!$C$3:$C$12=$C26))*VLOOKUP($C26,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":31097.1499362},{"$f":"SUMPRODUCT(('Failure rates'!R$29:R$38)*('Failure rates'!$C$3:$C$12=$C26))*VLOOKUP($C26,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":31097.1499362},{"$f":"SUMPRODUCT(('Failure rates'!S$29:S$38)*('Failure rates'!$C$3:$C$12=$C26))*VLOOKUP($C26,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":31097.1499362},{"$f":"SUMPRODUCT(('Failure rates'!T$29:T$38)*('Failure rates'!$C$3:$C$12=$C26))*VLOOKUP($C26,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":31097.1499362},{"$f":"SUMPRODUCT(('Failure rates'!U$29:U$38)*('Failure rates'!$C$3:$C$12=$C26))*VLOOKUP($C26,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":31097.1499362},{"$f":"SUMPRODUCT(('Failure rates'!V$29:V$38)*('Failure rates'!$C$3:$C$12=$C26))*VLOOKUP($C26,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":31097.1499362},{"$f":"SUMPRODUCT(('Failure rates'!W$29:W$38)*('Failure rates'!$C$3:$C$12=$C26))*VLOOKUP($C26,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":31097.1499362},{"$f":"SUMPRODUCT(('Failure rates'!X$29:X$38)*('Failure rates'!$C$3:$C$12=$C26))*VLOOKUP($C26,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":31097.1499362},{"$f":"SUMPRODUCT(('Failure rates'!Y$29:Y$38)*('Failure rates'!$C$3:$C$12=$C26))*VLOOKUP($C26,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":31097.1499362}]
[null,null,"Gas Pressure Cable",{"$f":"SUMPRODUCT(('Failure rates'!E$29:E$38)*('Failure rates'!$C$3:$C$12=$C27))*VLOOKUP($C27,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!F$29:F$38)*('Failure rates'!$C$3:$C$12=$C27))*VLOOKUP($C27,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!G$29:G$38)*('Failure rates'!$C$3:$C$12=$C27))*VLOOKUP($C27,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!H$29:H$38)*('Failure rates'!$C$3:$C$12=$C27))*VLOOKUP($C27,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!I$29:I$38)*('Failure rates'!$C$3:$C$12=$C27))*VLOOKUP($C27,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!J$29:J$38)*('Failure rates'!$C$3:$C$12=$C27))*VLOOKUP($C27,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!K$29:K$38)*('Failure rates'!$C$3:$C$12=$C27))*VLOOKUP($C27,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!L$29:L$38)*('Failure rates'!$C$3:$C$12=$C27))*VLOOKUP($C27,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!M$29:M$38)*('Failure rates'!$C$3:$C$12=$C27))*VLOOKUP($C27,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!N$29:N$38)*('Failure rates'!$C$3:$C$12=$C27))*VLOOKUP($C27,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!O$29:O$38)*('Failure rates'!$C$3:$C$12=$C27))*VLOOKUP($C27,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!P$29:P$38)*('Failure rates'!$C$3:$C$12=$C27))*VLOOKUP($C27,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!Q$29:Q$38)*('Failure rates'!$C$3:$C$12=$C27))*VLOOKUP($C27,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!R$29:R$38)*('Failure rates'!$C$3:$C$12=$C27))*VLOOKUP($C27,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!S$29:S$38)*('Failure rates'!$C$3:$C$12=$C27))*VLOOKUP($C27,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!T$29:T$38)*('Failure rates'!$C$3:$C$12=$C27))*VLOOKUP($C27,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!U$29:U$38)*('Failure rates'!$C$3:$C$12=$C27))*VLOOKUP($C27,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!V$29:V$38)*('Failure rates'!$C$3:$C$12=$C27))*VLOOKUP($C27,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!W$29:W$38)*('Failure rates'!$C$3:$C$12=$C27))*VLOOKUP($C27,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!X$29:X$38)*('Failure rates'!$C$3:$C$12=$C27))*VLOOKUP($C27,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!Y$29:Y$38)*('Failure rates'!$C$3:$C$12=$C27))*VLOOKUP($C27,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0}]
[null,null,"Solid/HSL Cable",{"$f":"SUMPRODUCT(('Failure rates'!E$29:E$38)*('Failure rates'!$C$3:$C$12=$C28))*VLOOKUP($C28,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!F$29:F$38)*('Failure rates'!$C$3:$C$12=$C28))*VLOOKUP($C28,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!G$29:G$38)*('Failure rates'!$C$3:$C$12=$C28))*VLOOKUP($C28,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!H$29:H$38)*('Failure rates'!$C$3:$C$12=$C28))*VLOOKUP($C28,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!I$29:I$38)*('Failure rates'!$C$3:$C$12=$C28))*VLOOKUP($C28,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!J$29:J$38)*('Failure rates'!$C$3:$C$12=$C28))*VLOOKUP($C28,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!K$29:K$38)*('Failure rates'!$C$3:$C$12=$C28))*VLOOKUP($C28,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!L$29:L$38)*('Failure rates'!$C$3:$C$12=$C28))*VLOOKUP($C28,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!M$29:M$38)*('Failure rates'!$C$3:$C$12=$C28))*VLOOKUP($C28,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!N$29:N$38)*('Failure rates'!$C$3:$C$12=$C28))*VLOOKUP($C28,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!O$29:O$38)*('Failure rates'!$C$3:$C$12=$C28))*VLOOKUP($C28,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!P$29:P$38)*('Failure rates'!$C$3:$C$12=$C28))*VLOOKUP($C28,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!Q$29:Q$38)*('Failure rates'!$C$3:$C$12=$C28))*VLOOKUP($C28,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!R$29:R$38)*('Failure rates'!$C$3:$C$12=$C28))*VLOOKUP($C28,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!S$29:S$38)*('Failure rates'!$C$3:$C$12=$C28))*VLOOKUP($C28,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!T$29:T$38)*('Failure rates'!$C$3:$C$12=$C28))*VLOOKUP($C28,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!U$29:U$38)*('Failure rates'!$C$3:$C$12=$C28))*VLOOKUP($C28,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!V$29:V$38)*('Failure rates'!$C$3:$C$12=$C28))*VLOOKUP($C28,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!W$29:W$38)*('Failure rates'!$C$3:$C$12=$C28))*VLOOKUP($C28,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!X$29:X$38)*('Failure rates'!$C$3:$C$12=$C28))*VLOOKUP($C28,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!Y$29:Y$38)*('Failure rates'!$C$3:$C$12=$C28))*VLOOKUP($C28,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0}]
[null,null,"XLPE Cable",{"$f":"SUMPRODUCT(('Failure rates'!E$29:E$38)*('Failure rates'!$C$3:$C$12=$C29))*VLOOKUP($C29,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!F$29:F$38)*('Failure rates'!$C$3:$C$12=$C29))*VLOOKUP($C29,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!G$29:G$38)*('Failure rates'!$C$3:$C$12=$C29))*VLOOKUP($C29,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!H$29:H$38)*('Failure rates'!$C$3:$C$12=$C29))*VLOOKUP($C29,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!I$29:I$38)*('Failure rates'!$C$3:$C$12=$C29))*VLOOKUP($C29,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!J$29:J$38)*('Failure rates'!$C$3:$C$12=$C29))*VLOOKUP($C29,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!K$29:K$38)*('Failure rates'!$C$3:$C$12=$C29))*VLOOKUP($C29,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!L$29:L$38)*('Failure rates'!$C$3:$C$12=$C29))*VLOOKUP($C29,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!M$29:M$38)*('Failure rates'!$C$3:$C$12=$C29))*VLOOKUP($C29,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!N$29:N$38)*('Failure rates'!$C$3:$C$12=$C29))*VLOOKUP($C29,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!O$29:O$38)*('Failure rates'!$C$3:$C$12=$C29))*VLOOKUP($C29,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!P$29:P$38)*('Failure rates'!$C$3:$C$12=$C29))*VLOOKUP($C29,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!Q$29:Q$38)*('Failure rates'!$C$3:$C$12=$C29))*VLOOKUP($C29,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!R$29:R$38)*('Failure rates'!$C$3:$C$12=$C29))*VLOOKUP($C29,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!S$29:S$38)*('Failure rates'!$C$3:$C$12=$C29))*VLOOKUP($C29,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!T$29:T$38)*('Failure rates'!$C$3:$C$12=$C29))*VLOOKUP($C29,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!U$29:U$38)*('Failure rates'!$C$3:$C$12=$C29))*VLOOKUP($C29,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!V$29:V$38)*('Failure rates'!$C$3:$C$12=$C29))*VLOOKUP($C29,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!W$29:W$38)*('Failure rates'!$C$3:$C$12=$C29))*VLOOKUP($C29,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!X$29:X$38)*('Failure rates'!$C$3:$C$12=$C29))*VLOOKUP($C29,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!Y$29:Y$38)*('Failure rates'!$C$3:$C$12=$C29))*VLOOKUP($C29,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0}]
[null,null,"132 kV XLPE Cable",{"$f":"SUMPRODUCT(('Failure rates'!E$29:E$38)*('Failure rates'!$C$3:$C$12=$C30))*VLOOKUP($C30,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!F$29:F$38)*('Failure rates'!$C$3:$C$12=$C30))*VLOOKUP($C30,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!G$29:G$38)*('Failure rates'!$C$3:$C$12=$C30))*VLOOKUP($C30,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!H$29:H$38)*('Failure rates'!$C$3:$C$12=$C30))*VLOOKUP($C30,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!I$29:I$38)*('Failure rates'!$C$3:$C$12=$C30))*VLOOKUP($C30,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!J$29:J$38)*('Failure rates'!$C$3:$C$12=$C30))*VLOOKUP($C30,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!K$29:K$38)*('Failure rates'!$C$3:$C$12=$C30))*VLOOKUP($C30,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!L$29:L$38)*('Failure rates'!$C$3:$C$12=$C30))*VLOOKUP($C30,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!M$29:M$38)*('Failure rates'!$C$3:$C$12=$C30))*VLOOKUP($C30,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!N$29:N$38)*('Failure rates'!$C$3:$C$12=$C30))*VLOOKUP($C30,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!O$29:O$38)*('Failure rates'!$C$3:$C$12=$C30))*VLOOKUP($C30,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!P$29:P$38)*('Failure rates'!$C$3:$C$12=$C30))*VLOOKUP($C30,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!Q$29:Q$38)*('Failure rates'!$C$3:$C$12=$C30))*VLOOKUP($C30,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!R$29:R$38)*('Failure rates'!$C$3:$C$12=$C30))*VLOOKUP($C30,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!S$29:S$38)*('Failure rates'!$C$3:$C$12=$C30))*VLOOKUP($C30,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!T$29:T$38)*('Failure rates'!$C$3:$C$12=$C30))*VLOOKUP($C30,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!U$29:U$38)*('Failure rates'!$C$3:$C$12=$C30))*VLOOKUP($C30,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!V$29:V$38)*('Failure rates'!$C$3:$C$12=$C30))*VLOOKUP($C30,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!W$29:W$38)*('Failure rates'!$C$3:$C$12=$C30))*VLOOKUP($C30,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!X$29:X$38)*('Failure rates'!$C$3:$C$12=$C30))*VLOOKUP($C30,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0},{"$f":"SUMPRODUCT(('Failure rates'!Y$29:Y$38)*('Failure rates'!$C$3:$C$12=$C30))*VLOOKUP($C30,'Risk parameters'!$A$7:$D$11,4,FALSE)","v":0}]
[]
[]
["Switchgear",null,"Major",{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\", SUMPRODUCT(('Failure rates'!E$43:E$50)*('Failure rates'!$D$43:$D$50=$C33))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C33)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),'Failure rates'!E55)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\", SUMPRODUCT(('Failure rates'!F$43:F$50)*('Failure rates'!$D$43:$D$50=$C33))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C33)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),'Failure rates'!F55)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\", SUMPRODUCT(('Failure rates'!G$43:G$50)*('Failure rates'!$D$43:$D$50=$C33))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C33)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),'Failure rates'!G55)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\", SUMPRODUCT(('Failure rates'!H$43:H$50)*('Failure rates'!$D$43:$D$50=$C33))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C33)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),'Failure rates'!H55)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\", SUMPRODUCT(('Failure rates'!I$43:I$50)*('Failure rates'!$D$43:$D$50=$C33))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C33)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),'Failure rates'!I55)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\", SUMPRODUCT(('Failure rates'!J$43:J$50)*('Failure rates'!$D$43:$D$50=$C33))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C33)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),'Failure rates'!J55)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\", SUMPRODUCT(('Failure rates'!K$43:K$50)*('Failure rates'!$D$43:$D$50=$C33))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C33)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),'Failure rates'!K55)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\", SUMPRODUCT(('Failure rates'!L$43:L$50)*('Failure rates'!$D$43:$D$50=$C33))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C33)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),'Failure rates'!L55)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\", SUMPRODUCT(('Failure rates'!M$43:M$50)*('Failure rates'!$D$43:$D$50=$C33))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C33)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),'Failure rates'!M55)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\", SUMPRODUCT(('Failure rates'!N$43:N$50)*('Failure rates'!$D$43:$D$50=$C33))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C33)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),'Failure rates'!N55)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\", SUMPRODUCT(('Failure rates'!O$43:O$50)*('Failure rates'!$D$43:$D$50=$C33))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C33)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),'Failure rates'!O55)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\", SUMPRODUCT(('Failure rates'!P$43:P$50)*('Failure rates'!$D$43:$D$50=$C33))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C33)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),'Failure rates'!P55)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\", SUMPRODUCT(('Failure rates'!Q$43:Q$50)*('Failure rates'!$D$43:$D$50=$C33))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C33)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),'Failure rates'!Q55)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\", SUMPRODUCT(('Failure rates'!R$43:R$50)*('Failure rates'!$D$43:$D$50=$C33))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C33)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),'Failure rates'!R55)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\", SUMPRODUCT(('Failure rates'!S$43:S$50)*('Failure rates'!$D$43:$D$50=$C33))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C33)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),'Failure rates'!S55)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\", SUMPRODUCT(('Failure rates'!T$43:T$50)*('Failure rates'!$D$43:$D$50=$C33))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C33)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),'Failure rates'!T55)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\", SUMPRODUCT(('Failure rates'!U$43:U$50)*('Failure rates'!$D$43:$D$50=$C33))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C33)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),'Failure rates'!U55)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\", SUMPRODUCT(('Failure rates'!V$43:V$50)*('Failure rates'!$D$43:$D$50=$C33))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C33)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),'Failure rates'!V55)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\", SUMPRODUCT(('Failure rates'!W$43:W$50)*('Failure rates'!$D$43:$D$50=$C33))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C33)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),'Failure rates'!W55)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\", SUMPRODUCT(('Failure rates'!X$43:X$50)*('Failure rates'!$D$43:$D$50=$C33))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C33)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),'Failure rates'!X55)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\", SUMPRODUCT(('Failure rates'!Y$43:Y$50)*('Failure rates'!$D$43:$D$50=$C33))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C33)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),'Failure rates'!Y55)","v":0}]
[null,null,"Minor",{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!E$43:E$50)*('Failure rates'!$D$43:$D$50=$C34))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C34)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),0)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!F$43:F$50)*('Failure rates'!$D$43:$D$50=$C34))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C34)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),0)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!G$43:G$50)*('Failure rates'!$D$43:$D$50=$C34))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C34)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),0)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!H$43:H$50)*('Failure rates'!$D$43:$D$50=$C34))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C34)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),0)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!I$43:I$50)*('Failure rates'!$D$43:$D$50=$C34))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C34)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),0)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!J$43:J$50)*('Failure rates'!$D$43:$D$50=$C34))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C34)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),0)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!K$43:K$50)*('Failure rates'!$D$43:$D$50=$C34))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C34)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),0)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!L$43:L$50)*('Failure rates'!$D$43:$D$50=$C34))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C34)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),0)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!M$43:M$50)*('Failure rates'!$D$43:$D$50=$C34))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C34)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),0)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!N$43:N$50)*('Failure rates'!$D$43:$D$50=$C34))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C34)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),0)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!O$43:O$50)*('Failure rates'!$D$43:$D$50=$C34))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C34)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),0)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!P$43:P$50)*('Failure rates'!$D$43:$D$50=$C34))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C34)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),0)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!Q$43:Q$50)*('Failure rates'!$D$43:$D$50=$C34))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C34)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),0)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!R$43:R$50)*('Failure rates'!$D$43:$D$50=$C34))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C34)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),0)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!S$43:S$50)*('Failure rates'!$D$43:$D$50=$C34))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C34)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),0)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!T$43:T$50)*('Failure rates'!$D$43:$D$50=$C34))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C34)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),0)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!U$43:U$50)*('Failure rates'!$D$43:$D$50=$C34))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C34)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),0)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!V$43:V$50)*('Failure rates'!$D$43:$D$50=$C34))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C34)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),0)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!W$43:W$50)*('Failure rates'!$D$43:$D$50=$C34))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C34)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),0)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!X$43:X$50)*('Failure rates'!$D$43:$D$50=$C34))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C34)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),0)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!Y$43:Y$50)*('Failure rates'!$D$43:$D$50=$C34))*SUMPRODUCT(('Risk parameters'!$A$16:$A$23=Calculation!$C34)*('Risk parameters'!$B$16:$B$23='Global inputs'!$C$13)*'Risk parameters'!$C$16:$C$23),0)","v":0}]
[]
[]
["Environmental Impact Costs",null,null,{"$f":"D4","v":2022},{"$f":"D37+1","v":2023},{"$f":"E37+1","v":2024},{"$f":"F37+1","v":2025},{"$f":"G37+1","v":2026},{"$f":"H37+1","v":2027},{"$f":"I37+1","v":2028},{"$f":"J37+1","v":2029},{"$f":"K37+1","v":2030},{"$f":"L37+1","v":2031},{"$f":"M37+1","v":2032},{"$f":"N37+1","v":2033},{"$f":"O37+1","v":2034},{"$f":"P37+1","v":2035},{"$f":"Q37+1","v":2036},{"$f":"R37+1","v":2037},{"$f":"S37+1","v":2038},{"$f":"T37+1","v":2039},{"$f":"U37+1","v":2040},{"$f":"V37+1","v":2041},2042]
[]
["Feeder (M2-Corrective)",{"$f":"IF('Risk parameters'!F31=\"\",\"\",'Risk parameters'!F31)","v":"9E1"},"Oil-filled Cable",{"$f":"IF($B39=\"\",0,SUMPRODUCT(('Failure rates'!E$3:E$12)*('Failure rates'!$C$3:$C$12=$C39)*('Failure rates'!$B$3:$B$12=$B39))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B39,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":274.77900769929755},{"$f":"IF($B39=\"\",0,SUMPRODUCT(('Failure rates'!F$3:F$12)*('Failure rates'!$C$3:$C$12=$C39)*('Failure rates'!$B$3:$B$12=$B39))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B39,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":313.64673344947892},{"$f":"IF($B39=\"\",0,SUMPRODUCT(('Failure rates'!G$3:G$12)*('Failure rates'!$C$3:$C$12=$C39)*('Failure rates'!$B$3:$B$12=$B39))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B39,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":356.87683610348489},{"$f":"IF($B39=\"\",0,SUMPRODUCT(('Failure rates'!H$3:H$12)*('Failure rates'!$C$3:$C$12=$C39)*('Failure rates'!$B$3:$B$12=$B39))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B39,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":404.83776099815975},{"$f":"IF($B39=\"\",0,SUMPRODUCT(('Failure rates'!I$3:I$12)*('Failure rates'!$C$3:$C$12=$C39)*('Failure rates'!$B$3:$B$12=$B39))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B39,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":458.07216519180832},{"$f":"IF($B39=\"\",0,SUMPRODUCT(('Failure rates'!J$3:J$12)*('Failure rates'!$C$3:$C$12=$C39)*('Failure rates'!$B$3:$B$12=$B39))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B39,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":516.70202187213511},{"$f":"IF($B39=\"\",0,SUMPRODUCT(('Failure rates'!K$3:K$12)*('Failure rates'!$C$3:$C$12=$C39)*('Failure rates'!$B$3:$B$12=$B39))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B39,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":581.30033029544165},{"$f":"IF($B39=\"\",0,SUMPRODUCT(('Failure rates'!L$3:L$12)*('Failure rates'!$C$3:$C$12=$C39)*('Failure rates'!$B$3:$B$12=$B39))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B39,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":652.32534039884467},{"$f":"IF($B39=\"\",0,SUMPRODUCT(('Failure rates'!M$3:M$12)*('Failure rates'!$C$3:$C$12=$C39)*('Failure rates'!$B$3:$B$12=$B39))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B39,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":730.48299150644277},{"$f":"IF($B39=\"\",0,SUMPRODUCT(('Failure rates'!N$3:N$12)*('Failure rates'!$C$3:$C$12=$C39)*('Failure rates'!$B$3:$B$12=$B39))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B39,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":815.85480434242038},{"$f":"IF($B39=\"\",0,SUMPRODUCT(('Failure rates'!O$3:O$12)*('Failure rates'!$C$3:$C$12=$C39)*('Failure rates'!$B$3:$B$12=$B39))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B39,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":909.17779971686321},{"$f":"IF($B39=\"\",0,SUMPRODUCT(('Failure rates'!P$3:P$12)*('Failure rates'!$C$3:$C$12=$C39)*('Failure rates'!$B$3:$B$12=$B39))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B39,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":1011.0115621351306},{"$f":"IF($B39=\"\",0,SUMPRODUCT(('Failure rates'!Q$3:Q$12)*('Failure rates'!$C$3:$C$12=$C39)*('Failure rates'!$B$3:$B$12=$B39))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B39,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":1122.2598113171846},{"$f":"IF($B39=\"\",0,SUMPRODUCT(('Failure rates'!R$3:R$12)*('Failure rates'!$C$3:$C$12=$C39)*('Failure rates'!$B$3:$B$12=$B39))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B39,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":1242.9307300223441},{"$f":"IF($B39=\"\",0,SUMPRODUCT(('Failure rates'!S$3:S$12)*('Failure rates'!$C$3:$C$12=$C39)*('Failure rates'!$B$3:$B$12=$B39))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B39,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":1373.9589330650788},{"$f":"IF($B39=\"\",0,SUMPRODUCT(('Failure rates'!T$3:T$12)*('Failure rates'!$C$3:$C$12=$C39)*('Failure rates'!$B$3:$B$12=$B39))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B39,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":1516.0172408070332},{"$f":"IF($B39=\"\",0,SUMPRODUCT(('Failure rates'!U$3:U$12)*('Failure rates'!$C$3:$C$12=$C39)*('Failure rates'!$B$3:$B$12=$B39))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B39,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":1670.2467919724763},{"$f":"IF($B39=\"\",0,SUMPRODUCT(('Failure rates'!V$3:V$12)*('Failure rates'!$C$3:$C$12=$C39)*('Failure rates'!$B$3:$B$12=$B39))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B39,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":1836.540491341573},{"$f":"IF($B39=\"\",0,SUMPRODUCT(('Failure rates'!W$3:W$12)*('Failure rates'!$C$3:$C$12=$C39)*('Failure rates'!$B$3:$B$12=$B39))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B39,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":2016.0691210254083},{"$f":"IF($B39=\"\",0,SUMPRODUCT(('Failure rates'!X$3:X$12)*('Failure rates'!$C$3:$C$12=$C39)*('Failure rates'!$B$3:$B$12=$B39))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B39,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":2209.6309915873412},{"$f":"IF($B39=\"\",0,SUMPRODUCT(('Failure rates'!Y$3:Y$12)*('Failure rates'!$C$3:$C$12=$C39)*('Failure rates'!$B$3:$B$12=$B39))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B39,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":2418.6499542969227}]
["Feeder (M2-Corrective)",{"$f":"IF('Risk parameters'!F32=\"\",\"\",'Risk parameters'!F32)","v":"9E2"},"Oil-filled Cable",{"$f":"IF($B40=\"\",0,SUMPRODUCT(('Failure rates'!E$3:E$12)*('Failure rates'!$C$3:$C$12=$C40)*('Failure rates'!$B$3:$B$12=$B40))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B40,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":260.40863867434336},{"$f":"IF($B40=\"\",0,SUMPRODUCT(('Failure rates'!F$3:F$12)*('Failure rates'!$C$3:$C$12=$C40)*('Failure rates'!$B$3:$B$12=$B40))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B40,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":296.91723999403013},{"$f":"IF($B40=\"\",0,SUMPRODUCT(('Failure rates'!G$3:G$12)*('Failure rates'!$C$3:$C$12=$C40)*('Failure rates'!$B$3:$B$12=$B40))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B40,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":337.47876964706916},{"$f":"IF($B40=\"\",0,SUMPRODUCT(('Failure rates'!H$3:H$12)*('Failure rates'!$C$3:$C$12=$C40)*('Failure rates'!$B$3:$B$12=$B40))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B40,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":382.43069467517444},{"$f":"IF($B40=\"\",0,SUMPRODUCT(('Failure rates'!I$3:I$12)*('Failure rates'!$C$3:$C$12=$C40)*('Failure rates'!$B$3:$B$12=$B40))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B40,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":432.27269010722296},{"$f":"IF($B40=\"\",0,SUMPRODUCT(('Failure rates'!J$3:J$12)*('Failure rates'!$C$3:$C$12=$C40)*('Failure rates'!$B$3:$B$12=$B40))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B40,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":487.10972818754192},{"$f":"IF($B40=\"\",0,SUMPRODUCT(('Failure rates'!K$3:K$12)*('Failure rates'!$C$3:$C$12=$C40)*('Failure rates'!$B$3:$B$12=$B40))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B40,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":547.46822540339156},{"$f":"IF($B40=\"\",0,SUMPRODUCT(('Failure rates'!L$3:L$12)*('Failure rates'!$C$3:$C$12=$C40)*('Failure rates'!$B$3:$B$12=$B40))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B40,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":613.76611294364579},{"$f":"IF($B40=\"\",0,SUMPRODUCT(('Failure rates'!M$3:M$12)*('Failure rates'!$C$3:$C$12=$C40)*('Failure rates'!$B$3:$B$12=$B40))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B40,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":686.65126269769769},{"$f":"IF($B40=\"\",0,SUMPRODUCT(('Failure rates'!N$3:N$12)*('Failure rates'!$C$3:$C$12=$C40)*('Failure rates'!$B$3:$B$12=$B40))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B40,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":766.18832937658385},{"$f":"IF($B40=\"\",0,SUMPRODUCT(('Failure rates'!O$3:O$12)*('Failure rates'!$C$3:$C$12=$C40)*('Failure rates'!$B$3:$B$12=$B40))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B40,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":853.05232084408738},{"$f":"IF($B40=\"\",0,SUMPRODUCT(('Failure rates'!P$3:P$12)*('Failure rates'!$C$3:$C$12=$C40)*('Failure rates'!$B$3:$B$12=$B40))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B40,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":947.7515884969489},{"$f":"IF($B40=\"\",0,SUMPRODUCT(('Failure rates'!Q$3:Q$12)*('Failure rates'!$C$3:$C$12=$C40)*('Failure rates'!$B$3:$B$12=$B40))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B40,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":1051.1130357438008},{"$f":"IF($B40=\"\",0,SUMPRODUCT(('Failure rates'!R$3:R$12)*('Failure rates'!$C$3:$C$12=$C40)*('Failure rates'!$B$3:$B$12=$B40))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B40,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":1163.130502326894},{"$f":"IF($B40=\"\",0,SUMPRODUCT(('Failure rates'!S$3:S$12)*('Failure rates'!$C$3:$C$12=$C40)*('Failure rates'!$B$3:$B$12=$B40))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B40,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":1284.6575702389373},{"$f":"IF($B40=\"\",0,SUMPRODUCT(('Failure rates'!T$3:T$12)*('Failure rates'!$C$3:$C$12=$C40)*('Failure rates'!$B$3:$B$12=$B40))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B40,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":1416.3032466046081},{"$f":"IF($B40=\"\",0,SUMPRODUCT(('Failure rates'!U$3:U$12)*('Failure rates'!$C$3:$C$12=$C40)*('Failure rates'!$B$3:$B$12=$B40))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B40,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":1559.1088259143066},{"$f":"IF($B40=\"\",0,SUMPRODUCT(('Failure rates'!V$3:V$12)*('Failure rates'!$C$3:$C$12=$C40)*('Failure rates'!$B$3:$B$12=$B40))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B40,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":1712.9587216536734},{"$f":"IF($B40=\"\",0,SUMPRODUCT(('Failure rates'!W$3:W$12)*('Failure rates'!$C$3:$C$12=$C40)*('Failure rates'!$B$3:$B$12=$B40))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B40,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":1878.9194779707846},{"$f":"IF($B40=\"\",0,SUMPRODUCT(('Failure rates'!X$3:X$12)*('Failure rates'!$C$3:$C$12=$C40)*('Failure rates'!$B$3:$B$12=$B40))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B40,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":2057.7112579166364},{"$f":"IF($B40=\"\",0,SUMPRODUCT(('Failure rates'!Y$3:Y$12)*('Failure rates'!$C$3:$C$12=$C40)*('Failure rates'!$B$3:$B$12=$B40))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B40,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":2250.6300738176196}]
["Feeder (M2-Corrective)",{"$f":"IF('Risk parameters'!F33=\"\",\"\",'Risk parameters'!F33)","v":""},"Oil-filled Cable",{"$f":"IF($B41=\"\",0,SUMPRODUCT(('Failure rates'!E$3:E$12)*('Failure rates'!$C$3:$C$12=$C41)*('Failure rates'!$B$3:$B$12=$B41))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B41,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B41=\"\",0,SUMPRODUCT(('Failure rates'!F$3:F$12)*('Failure rates'!$C$3:$C$12=$C41)*('Failure rates'!$B$3:$B$12=$B41))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B41,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B41=\"\",0,SUMPRODUCT(('Failure rates'!G$3:G$12)*('Failure rates'!$C$3:$C$12=$C41)*('Failure rates'!$B$3:$B$12=$B41))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B41,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B41=\"\",0,SUMPRODUCT(('Failure rates'!H$3:H$12)*('Failure rates'!$C$3:$C$12=$C41)*('Failure rates'!$B$3:$B$12=$B41))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B41,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B41=\"\",0,SUMPRODUCT(('Failure rates'!I$3:I$12)*('Failure rates'!$C$3:$C$12=$C41)*('Failure rates'!$B$3:$B$12=$B41))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B41,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B41=\"\",0,SUMPRODUCT(('Failure rates'!J$3:J$12)*('Failure rates'!$C$3:$C$12=$C41)*('Failure rates'!$B$3:$B$12=$B41))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B41,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B41=\"\",0,SUMPRODUCT(('Failure rates'!K$3:K$12)*('Failure rates'!$C$3:$C$12=$C41)*('Failure rates'!$B$3:$B$12=$B41))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B41,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B41=\"\",0,SUMPRODUCT(('Failure rates'!L$3:L$12)*('Failure rates'!$C$3:$C$12=$C41)*('Failure rates'!$B$3:$B$12=$B41))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B41,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B41=\"\",0,SUMPRODUCT(('Failure rates'!M$3:M$12)*('Failure rates'!$C$3:$C$12=$C41)*('Failure rates'!$B$3:$B$12=$B41))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B41,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B41=\"\",0,SUMPRODUCT(('Failure rates'!N$3:N$12)*('Failure rates'!$C$3:$C$12=$C41)*('Failure rates'!$B$3:$B$12=$B41))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B41,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B41=\"\",0,SUMPRODUCT(('Failure rates'!O$3:O$12)*('Failure rates'!$C$3:$C$12=$C41)*('Failure rates'!$B$3:$B$12=$B41))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B41,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B41=\"\",0,SUMPRODUCT(('Failure rates'!P$3:P$12)*('Failure rates'!$C$3:$C$12=$C41)*('Failure rates'!$B$3:$B$12=$B41))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B41,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B41=\"\",0,SUMPRODUCT(('Failure rates'!Q$3:Q$12)*('Failure rates'!$C$3:$C$12=$C41)*('Failure rates'!$B$3:$B$12=$B41))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B41,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B41=\"\",0,SUMPRODUCT(('Failure rates'!R$3:R$12)*('Failure rates'!$C$3:$C$12=$C41)*('Failure rates'!$B$3:$B$12=$B41))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B41,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B41=\"\",0,SUMPRODUCT(('Failure rates'!S$3:S$12)*('Failure rates'!$C$3:$C$12=$C41)*('Failure rates'!$B$3:$B$12=$B41))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B41,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B41=\"\",0,SUMPRODUCT(('Failure rates'!T$3:T$12)*('Failure rates'!$C$3:$C$12=$C41)*('Failure rates'!$B$3:$B$12=$B41))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B41,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B41=\"\",0,SUMPRODUCT(('Failure rates'!U$3:U$12)*('Failure rates'!$C$3:$C$12=$C41)*('Failure rates'!$B$3:$B$12=$B41))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B41,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B41=\"\",0,SUMPRODUCT(('Failure rates'!V$3:V$12)*('Failure rates'!$C$3:$C$12=$C41)*('Failure rates'!$B$3:$B$12=$B41))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B41,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B41=\"\",0,SUMPRODUCT(('Failure rates'!W$3:W$12)*('Failure rates'!$C$3:$C$12=$C41)*('Failure rates'!$B$3:$B$12=$B41))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B41,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B41=\"\",0,SUMPRODUCT(('Failure rates'!X$3:X$12)*('Failure rates'!$C$3:$C$12=$C41)*('Failure rates'!$B$3:$B$12=$B41))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B41,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B41=\"\",0,SUMPRODUCT(('Failure rates'!Y$3:Y$12)*('Failure rates'!$C$3:$C$12=$C41)*('Failure rates'!$B$3:$B$12=$B41))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B41,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0}]
["Feeder (M2-Corrective)",{"$f":"IF('Risk parameters'!F34=\"\",\"\",'Risk parameters'!F34)","v":""},"Oil-filled Cable",{"$f":"IF($B42=\"\",0,SUMPRODUCT(('Failure rates'!E$3:E$12)*('Failure rates'!$C$3:$C$12=$C42)*('Failure rates'!$B$3:$B$12=$B42))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B42,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B42=\"\",0,SUMPRODUCT(('Failure rates'!F$3:F$12)*('Failure rates'!$C$3:$C$12=$C42)*('Failure rates'!$B$3:$B$12=$B42))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B42,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B42=\"\",0,SUMPRODUCT(('Failure rates'!G$3:G$12)*('Failure rates'!$C$3:$C$12=$C42)*('Failure rates'!$B$3:$B$12=$B42))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B42,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B42=\"\",0,SUMPRODUCT(('Failure rates'!H$3:H$12)*('Failure rates'!$C$3:$C$12=$C42)*('Failure rates'!$B$3:$B$12=$B42))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B42,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B42=\"\",0,SUMPRODUCT(('Failure rates'!I$3:I$12)*('Failure rates'!$C$3:$C$12=$C42)*('Failure rates'!$B$3:$B$12=$B42))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B42,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B42=\"\",0,SUMPRODUCT(('Failure rates'!J$3:J$12)*('Failure rates'!$C$3:$C$12=$C42)*('Failure rates'!$B$3:$B$12=$B42))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B42,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B42=\"\",0,SUMPRODUCT(('Failure rates'!K$3:K$12)*('Failure rates'!$C$3:$C$12=$C42)*('Failure rates'!$B$3:$B$12=$B42))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B42,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B42=\"\",0,SUMPRODUCT(('Failure rates'!L$3:L$12)*('Failure rates'!$C$3:$C$12=$C42)*('Failure rates'!$B$3:$B$12=$B42))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B42,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B42=\"\",0,SUMPRODUCT(('Failure rates'!M$3:M$12)*('Failure rates'!$C$3:$C$12=$C42)*('Failure rates'!$B$3:$B$12=$B42))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B42,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B42=\"\",0,SUMPRODUCT(('Failure rates'!N$3:N$12)*('Failure rates'!$C$3:$C$12=$C42)*('Failure rates'!$B$3:$B$12=$B42))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B42,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B42=\"\",0,SUMPRODUCT(('Failure rates'!O$3:O$12)*('Failure rates'!$C$3:$C$12=$C42)*('Failure rates'!$B$3:$B$12=$B42))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B42,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B42=\"\",0,SUMPRODUCT(('Failure rates'!P$3:P$12)*('Failure rates'!$C$3:$C$12=$C42)*('Failure rates'!$B$3:$B$12=$B42))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B42,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B42=\"\",0,SUMPRODUCT(('Failure rates'!Q$3:Q$12)*('Failure rates'!$C$3:$C$12=$C42)*('Failure rates'!$B$3:$B$12=$B42))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B42,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B42=\"\",0,SUMPRODUCT(('Failure rates'!R$3:R$12)*('Failure rates'!$C$3:$C$12=$C42)*('Failure rates'!$B$3:$B$12=$B42))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B42,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B42=\"\",0,SUMPRODUCT(('Failure rates'!S$3:S$12)*('Failure rates'!$C$3:$C$12=$C42)*('Failure rates'!$B$3:$B$12=$B42))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B42,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B42=\"\",0,SUMPRODUCT(('Failure rates'!T$3:T$12)*('Failure rates'!$C$3:$C$12=$C42)*('Failure rates'!$B$3:$B$12=$B42))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B42,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B42=\"\",0,SUMPRODUCT(('Failure rates'!U$3:U$12)*('Failure rates'!$C$3:$C$12=$C42)*('Failure rates'!$B$3:$B$12=$B42))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B42,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B42=\"\",0,SUMPRODUCT(('Failure rates'!V$3:V$12)*('Failure rates'!$C$3:$C$12=$C42)*('Failure rates'!$B$3:$B$12=$B42))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B42,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B42=\"\",0,SUMPRODUCT(('Failure rates'!W$3:W$12)*('Failure rates'!$C$3:$C$12=$C42)*('Failure rates'!$B$3:$B$12=$B42))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B42,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B42=\"\",0,SUMPRODUCT(('Failure rates'!X$3:X$12)*('Failure rates'!$C$3:$C$12=$C42)*('Failure rates'!$B$3:$B$12=$B42))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B42,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B42=\"\",0,SUMPRODUCT(('Failure rates'!Y$3:Y$12)*('Failure rates'!$C$3:$C$12=$C42)*('Failure rates'!$B$3:$B$12=$B42))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B42,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0}]
["Feeder (M2-Corrective)",{"$f":"IF('Risk parameters'!F35=\"\",\"\",'Risk parameters'!F35)","v":""},"Oil-filled Cable",{"$f":"IF($B43=\"\",0,SUMPRODUCT(('Failure rates'!E$3:E$12)*('Failure rates'!$C$3:$C$12=$C43)*('Failure rates'!$B$3:$B$12=$B43))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B43,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B43=\"\",0,SUMPRODUCT(('Failure rates'!F$3:F$12)*('Failure rates'!$C$3:$C$12=$C43)*('Failure rates'!$B$3:$B$12=$B43))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B43,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B43=\"\",0,SUMPRODUCT(('Failure rates'!G$3:G$12)*('Failure rates'!$C$3:$C$12=$C43)*('Failure rates'!$B$3:$B$12=$B43))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B43,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B43=\"\",0,SUMPRODUCT(('Failure rates'!H$3:H$12)*('Failure rates'!$C$3:$C$12=$C43)*('Failure rates'!$B$3:$B$12=$B43))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B43,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B43=\"\",0,SUMPRODUCT(('Failure rates'!I$3:I$12)*('Failure rates'!$C$3:$C$12=$C43)*('Failure rates'!$B$3:$B$12=$B43))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B43,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B43=\"\",0,SUMPRODUCT(('Failure rates'!J$3:J$12)*('Failure rates'!$C$3:$C$12=$C43)*('Failure rates'!$B$3:$B$12=$B43))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B43,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B43=\"\",0,SUMPRODUCT(('Failure rates'!K$3:K$12)*('Failure rates'!$C$3:$C$12=$C43)*('Failure rates'!$B$3:$B$12=$B43))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B43,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B43=\"\",0,SUMPRODUCT(('Failure rates'!L$3:L$12)*('Failure rates'!$C$3:$C$12=$C43)*('Failure rates'!$B$3:$B$12=$B43))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B43,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B43=\"\",0,SUMPRODUCT(('Failure rates'!M$3:M$12)*('Failure rates'!$C$3:$C$12=$C43)*('Failure rates'!$B$3:$B$12=$B43))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B43,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B43=\"\",0,SUMPRODUCT(('Failure rates'!N$3:N$12)*('Failure rates'!$C$3:$C$12=$C43)*('Failure rates'!$B$3:$B$12=$B43))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B43,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B43=\"\",0,SUMPRODUCT(('Failure rates'!O$3:O$12)*('Failure rates'!$C$3:$C$12=$C43)*('Failure rates'!$B$3:$B$12=$B43))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B43,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B43=\"\",0,SUMPRODUCT(('Failure rates'!P$3:P$12)*('Failure rates'!$C$3:$C$12=$C43)*('Failure rates'!$B$3:$B$12=$B43))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B43,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B43=\"\",0,SUMPRODUCT(('Failure rates'!Q$3:Q$12)*('Failure rates'!$C$3:$C$12=$C43)*('Failure rates'!$B$3:$B$12=$B43))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B43,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B43=\"\",0,SUMPRODUCT(('Failure rates'!R$3:R$12)*('Failure rates'!$C$3:$C$12=$C43)*('Failure rates'!$B$3:$B$12=$B43))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B43,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B43=\"\",0,SUMPRODUCT(('Failure rates'!S$3:S$12)*('Failure rates'!$C$3:$C$12=$C43)*('Failure rates'!$B$3:$B$12=$B43))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B43,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B43=\"\",0,SUMPRODUCT(('Failure rates'!T$3:T$12)*('Failure rates'!$C$3:$C$12=$C43)*('Failure rates'!$B$3:$B$12=$B43))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B43,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B43=\"\",0,SUMPRODUCT(('Failure rates'!U$3:U$12)*('Failure rates'!$C$3:$C$12=$C43)*('Failure rates'!$B$3:$B$12=$B43))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B43,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B43=\"\",0,SUMPRODUCT(('Failure rates'!V$3:V$12)*('Failure rates'!$C$3:$C$12=$C43)*('Failure rates'!$B$3:$B$12=$B43))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B43,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B43=\"\",0,SUMPRODUCT(('Failure rates'!W$3:W$12)*('Failure rates'!$C$3:$C$12=$C43)*('Failure rates'!$B$3:$B$12=$B43))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B43,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B43=\"\",0,SUMPRODUCT(('Failure rates'!X$3:X$12)*('Failure rates'!$C$3:$C$12=$C43)*('Failure rates'!$B$3:$B$12=$B43))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B43,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B43=\"\",0,SUMPRODUCT(('Failure rates'!Y$3:Y$12)*('Failure rates'!$C$3:$C$12=$C43)*('Failure rates'!$B$3:$B$12=$B43))*INDEX('Risk parameters'!$L$5:$L$94,MATCH($B43,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0}]
["Feeder (M3-Third Party)",{"$f":"IF('Risk parameters'!F31=\"\",\"\",'Risk parameters'!F31)","v":"9E1"},"Oil-filled Cable",{"$f":"IF($B44=\"\",0,SUMPRODUCT(('Failure rates'!E$16:E$25)*('Failure rates'!$C$16:$C$25=$C44)*('Failure rates'!$B$16:$B$25=$B44))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B44,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":36.607546828381786},{"$f":"IF($B44=\"\",0,SUMPRODUCT(('Failure rates'!F$16:F$25)*('Failure rates'!$C$16:$C$25=$C44)*('Failure rates'!$B$16:$B$25=$B44))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B44,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":41.273456465308819},{"$f":"IF($B44=\"\",0,SUMPRODUCT(('Failure rates'!G$16:G$25)*('Failure rates'!$C$16:$C$25=$C44)*('Failure rates'!$B$16:$B$25=$B44))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B44,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":46.403350355622493},{"$f":"IF($B44=\"\",0,SUMPRODUCT(('Failure rates'!H$16:H$25)*('Failure rates'!$C$16:$C$25=$C44)*('Failure rates'!$B$16:$B$25=$B44))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B44,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":52.047124731262983},{"$f":"IF($B44=\"\",0,SUMPRODUCT(('Failure rates'!I$16:I$25)*('Failure rates'!$C$16:$C$25=$C44)*('Failure rates'!$B$16:$B$25=$B44))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B44,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":58.209382815121927},{"$f":"IF($B44=\"\",0,SUMPRODUCT(('Failure rates'!J$16:J$25)*('Failure rates'!$C$16:$C$25=$C44)*('Failure rates'!$B$16:$B$25=$B44))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B44,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":64.94184720851618},{"$f":"IF($B44=\"\",0,SUMPRODUCT(('Failure rates'!K$16:K$25)*('Failure rates'!$C$16:$C$25=$C44)*('Failure rates'!$B$16:$B$25=$B44))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B44,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":72.283190166544216},{"$f":"IF($B44=\"\",0,SUMPRODUCT(('Failure rates'!L$16:L$25)*('Failure rates'!$C$16:$C$25=$C44)*('Failure rates'!$B$16:$B$25=$B44))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B44,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":80.296615026311258},{"$f":"IF($B44=\"\",0,SUMPRODUCT(('Failure rates'!M$16:M$25)*('Failure rates'!$C$16:$C$25=$C44)*('Failure rates'!$B$16:$B$25=$B44))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B44,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":88.980558285565664},{"$f":"IF($B44=\"\",0,SUMPRODUCT(('Failure rates'!N$16:N$25)*('Failure rates'!$C$16:$C$25=$C44)*('Failure rates'!$B$16:$B$25=$B44))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B44,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":98.399920870175876},{"$f":"IF($B44=\"\",0,SUMPRODUCT(('Failure rates'!O$16:O$25)*('Failure rates'!$C$16:$C$25=$C44)*('Failure rates'!$B$16:$B$25=$B44))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B44,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":108.60043708108572},{"$f":"IF($B44=\"\",0,SUMPRODUCT(('Failure rates'!P$16:P$25)*('Failure rates'!$C$16:$C$25=$C44)*('Failure rates'!$B$16:$B$25=$B44))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B44,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":119.66109818322553},{"$f":"IF($B44=\"\",0,SUMPRODUCT(('Failure rates'!Q$16:Q$25)*('Failure rates'!$C$16:$C$25=$C44)*('Failure rates'!$B$16:$B$25=$B44))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B44,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":131.57106322267194},{"$f":"IF($B44=\"\",0,SUMPRODUCT(('Failure rates'!R$16:R$25)*('Failure rates'!$C$16:$C$25=$C44)*('Failure rates'!$B$16:$B$25=$B44))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B44,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":144.41081470936936},{"$f":"IF($B44=\"\",0,SUMPRODUCT(('Failure rates'!S$16:S$25)*('Failure rates'!$C$16:$C$25=$C44)*('Failure rates'!$B$16:$B$25=$B44))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B44,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":158.23373945348808},{"$f":"IF($B44=\"\",0,SUMPRODUCT(('Failure rates'!T$16:T$25)*('Failure rates'!$C$16:$C$25=$C44)*('Failure rates'!$B$16:$B$25=$B44))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B44,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":173.13742343030506},{"$f":"IF($B44=\"\",0,SUMPRODUCT(('Failure rates'!U$16:U$25)*('Failure rates'!$C$16:$C$25=$C44)*('Failure rates'!$B$16:$B$25=$B44))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B44,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":189.09799137453101},{"$f":"IF($B44=\"\",0,SUMPRODUCT(('Failure rates'!V$16:V$25)*('Failure rates'!$C$16:$C$25=$C44)*('Failure rates'!$B$16:$B$25=$B44))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B44,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":206.21423013350909},{"$f":"IF($B44=\"\",0,SUMPRODUCT(('Failure rates'!W$16:W$25)*('Failure rates'!$C$16:$C$25=$C44)*('Failure rates'!$B$16:$B$25=$B44))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B44,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":224.54776927262219},{"$f":"IF($B44=\"\",0,SUMPRODUCT(('Failure rates'!X$16:X$25)*('Failure rates'!$C$16:$C$25=$C44)*('Failure rates'!$B$16:$B$25=$B44))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B44,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":244.21794815037779},{"$f":"IF($B44=\"\",0,SUMPRODUCT(('Failure rates'!Y$16:Y$25)*('Failure rates'!$C$16:$C$25=$C44)*('Failure rates'!$B$16:$B$25=$B44))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B44,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":265.18340238633255}]
["Feeder (M3-Third Party)",{"$f":"IF('Risk parameters'!F32=\"\",\"\",'Risk parameters'!F32)","v":"9E2"},"Oil-filled Cable",{"$f":"IF($B45=\"\",0,SUMPRODUCT(('Failure rates'!E$16:E$25)*('Failure rates'!$C$16:$C$25=$C45)*('Failure rates'!$B$16:$B$25=$B45))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B45,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":35.033933759762839},{"$f":"IF($B45=\"\",0,SUMPRODUCT(('Failure rates'!F$16:F$25)*('Failure rates'!$C$16:$C$25=$C45)*('Failure rates'!$B$16:$B$25=$B45))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B45,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":39.459365033495978},{"$f":"IF($B45=\"\",0,SUMPRODUCT(('Failure rates'!G$16:G$25)*('Failure rates'!$C$16:$C$25=$C45)*('Failure rates'!$B$16:$B$25=$B45))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B45,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":44.319938903083639},{"$f":"IF($B45=\"\",0,SUMPRODUCT(('Failure rates'!H$16:H$25)*('Failure rates'!$C$16:$C$25=$C45)*('Failure rates'!$B$16:$B$25=$B45))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B45,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":49.662109479479291},{"$f":"IF($B45=\"\",0,SUMPRODUCT(('Failure rates'!I$16:I$25)*('Failure rates'!$C$16:$C$25=$C45)*('Failure rates'!$B$16:$B$25=$B45))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B45,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":55.48939405943905},{"$f":"IF($B45=\"\",0,SUMPRODUCT(('Failure rates'!J$16:J$25)*('Failure rates'!$C$16:$C$25=$C45)*('Failure rates'!$B$16:$B$25=$B45))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B45,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":61.849847316511934},{"$f":"IF($B45=\"\",0,SUMPRODUCT(('Failure rates'!K$16:K$25)*('Failure rates'!$C$16:$C$25=$C45)*('Failure rates'!$B$16:$B$25=$B45))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B45,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":68.779088163433485},{"$f":"IF($B45=\"\",0,SUMPRODUCT(('Failure rates'!L$16:L$25)*('Failure rates'!$C$16:$C$25=$C45)*('Failure rates'!$B$16:$B$25=$B45))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B45,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":76.335785940116736},{"$f":"IF($B45=\"\",0,SUMPRODUCT(('Failure rates'!M$16:M$25)*('Failure rates'!$C$16:$C$25=$C45)*('Failure rates'!$B$16:$B$25=$B45))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B45,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":84.517465665134864},{"$f":"IF($B45=\"\",0,SUMPRODUCT(('Failure rates'!N$16:N$25)*('Failure rates'!$C$16:$C$25=$C45)*('Failure rates'!$B$16:$B$25=$B45))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B45,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":93.384260741309149},{"$f":"IF($B45=\"\",0,SUMPRODUCT(('Failure rates'!O$16:O$25)*('Failure rates'!$C$16:$C$25=$C45)*('Failure rates'!$B$16:$B$25=$B45))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B45,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":102.97813898806683},{"$f":"IF($B45=\"\",0,SUMPRODUCT(('Failure rates'!P$16:P$25)*('Failure rates'!$C$16:$C$25=$C45)*('Failure rates'!$B$16:$B$25=$B45))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B45,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":113.37222945958736},{"$f":"IF($B45=\"\",0,SUMPRODUCT(('Failure rates'!Q$16:Q$25)*('Failure rates'!$C$16:$C$25=$C45)*('Failure rates'!$B$16:$B$25=$B45))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B45,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":124.55516962018859},{"$f":"IF($B45=\"\",0,SUMPRODUCT(('Failure rates'!R$16:R$25)*('Failure rates'!$C$16:$C$25=$C45)*('Failure rates'!$B$16:$B$25=$B45))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B45,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":136.60134539973356},{"$f":"IF($B45=\"\",0,SUMPRODUCT(('Failure rates'!S$16:S$25)*('Failure rates'!$C$16:$C$25=$C45)*('Failure rates'!$B$16:$B$25=$B45))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B45,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":149.55957968630335},{"$f":"IF($B45=\"\",0,SUMPRODUCT(('Failure rates'!T$16:T$25)*('Failure rates'!$C$16:$C$25=$C45)*('Failure rates'!$B$16:$B$25=$B45))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B45,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":163.51999623074758},{"$f":"IF($B45=\"\",0,SUMPRODUCT(('Failure rates'!U$16:U$25)*('Failure rates'!$C$16:$C$25=$C45)*('Failure rates'!$B$16:$B$25=$B45))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B45,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":178.45886801989278},{"$f":"IF($B45=\"\",0,SUMPRODUCT(('Failure rates'!V$16:V$25)*('Failure rates'!$C$16:$C$25=$C45)*('Failure rates'!$B$16:$B$25=$B45))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B45,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":194.46729234131854},{"$f":"IF($B45=\"\",0,SUMPRODUCT(('Failure rates'!W$16:W$25)*('Failure rates'!$C$16:$C$25=$C45)*('Failure rates'!$B$16:$B$25=$B45))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B45,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":211.60145136022828},{"$f":"IF($B45=\"\",0,SUMPRODUCT(('Failure rates'!X$16:X$25)*('Failure rates'!$C$16:$C$25=$C45)*('Failure rates'!$B$16:$B$25=$B45))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B45,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":229.97131133450966},{"$f":"IF($B45=\"\",0,SUMPRODUCT(('Failure rates'!Y$16:Y$25)*('Failure rates'!$C$16:$C$25=$C45)*('Failure rates'!$B$16:$B$25=$B45))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B45,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":249.53667801302979}]
["Feeder (M3-Third Party)",{"$f":"IF('Risk parameters'!F33=\"\",\"\",'Risk parameters'!F33)","v":""},"Oil-filled Cable",{"$f":"IF($B46=\"\",0,SUMPRODUCT(('Failure rates'!E$16:E$25)*('Failure rates'!$C$16:$C$25=$C46)*('Failure rates'!$B$16:$B$25=$B46))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B46,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B46=\"\",0,SUMPRODUCT(('Failure rates'!F$16:F$25)*('Failure rates'!$C$16:$C$25=$C46)*('Failure rates'!$B$16:$B$25=$B46))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B46,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B46=\"\",0,SUMPRODUCT(('Failure rates'!G$16:G$25)*('Failure rates'!$C$16:$C$25=$C46)*('Failure rates'!$B$16:$B$25=$B46))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B46,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B46=\"\",0,SUMPRODUCT(('Failure rates'!H$16:H$25)*('Failure rates'!$C$16:$C$25=$C46)*('Failure rates'!$B$16:$B$25=$B46))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B46,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B46=\"\",0,SUMPRODUCT(('Failure rates'!I$16:I$25)*('Failure rates'!$C$16:$C$25=$C46)*('Failure rates'!$B$16:$B$25=$B46))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B46,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B46=\"\",0,SUMPRODUCT(('Failure rates'!J$16:J$25)*('Failure rates'!$C$16:$C$25=$C46)*('Failure rates'!$B$16:$B$25=$B46))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B46,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B46=\"\",0,SUMPRODUCT(('Failure rates'!K$16:K$25)*('Failure rates'!$C$16:$C$25=$C46)*('Failure rates'!$B$16:$B$25=$B46))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B46,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B46=\"\",0,SUMPRODUCT(('Failure rates'!L$16:L$25)*('Failure rates'!$C$16:$C$25=$C46)*('Failure rates'!$B$16:$B$25=$B46))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B46,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B46=\"\",0,SUMPRODUCT(('Failure rates'!M$16:M$25)*('Failure rates'!$C$16:$C$25=$C46)*('Failure rates'!$B$16:$B$25=$B46))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B46,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B46=\"\",0,SUMPRODUCT(('Failure rates'!N$16:N$25)*('Failure rates'!$C$16:$C$25=$C46)*('Failure rates'!$B$16:$B$25=$B46))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B46,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B46=\"\",0,SUMPRODUCT(('Failure rates'!O$16:O$25)*('Failure rates'!$C$16:$C$25=$C46)*('Failure rates'!$B$16:$B$25=$B46))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B46,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B46=\"\",0,SUMPRODUCT(('Failure rates'!P$16:P$25)*('Failure rates'!$C$16:$C$25=$C46)*('Failure rates'!$B$16:$B$25=$B46))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B46,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B46=\"\",0,SUMPRODUCT(('Failure rates'!Q$16:Q$25)*('Failure rates'!$C$16:$C$25=$C46)*('Failure rates'!$B$16:$B$25=$B46))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B46,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B46=\"\",0,SUMPRODUCT(('Failure rates'!R$16:R$25)*('Failure rates'!$C$16:$C$25=$C46)*('Failure rates'!$B$16:$B$25=$B46))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B46,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B46=\"\",0,SUMPRODUCT(('Failure rates'!S$16:S$25)*('Failure rates'!$C$16:$C$25=$C46)*('Failure rates'!$B$16:$B$25=$B46))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B46,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B46=\"\",0,SUMPRODUCT(('Failure rates'!T$16:T$25)*('Failure rates'!$C$16:$C$25=$C46)*('Failure rates'!$B$16:$B$25=$B46))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B46,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B46=\"\",0,SUMPRODUCT(('Failure rates'!U$16:U$25)*('Failure rates'!$C$16:$C$25=$C46)*('Failure rates'!$B$16:$B$25=$B46))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B46,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B46=\"\",0,SUMPRODUCT(('Failure rates'!V$16:V$25)*('Failure rates'!$C$16:$C$25=$C46)*('Failure rates'!$B$16:$B$25=$B46))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B46,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B46=\"\",0,SUMPRODUCT(('Failure rates'!W$16:W$25)*('Failure rates'!$C$16:$C$25=$C46)*('Failure rates'!$B$16:$B$25=$B46))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B46,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B46=\"\",0,SUMPRODUCT(('Failure rates'!X$16:X$25)*('Failure rates'!$C$16:$C$25=$C46)*('Failure rates'!$B$16:$B$25=$B46))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B46,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B46=\"\",0,SUMPRODUCT(('Failure rates'!Y$16:Y$25)*('Failure rates'!$C$16:$C$25=$C46)*('Failure rates'!$B$16:$B$25=$B46))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B46,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0}]
["Feeder (M3-Third Party)",{"$f":"IF('Risk parameters'!F34=\"\",\"\",'Risk parameters'!F34)","v":""},"Oil-filled Cable",{"$f":"IF($B47=\"\",0,SUMPRODUCT(('Failure rates'!E$16:E$25)*('Failure rates'!$C$16:$C$25=$C47)*('Failure rates'!$B$16:$B$25=$B47))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B47,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B47=\"\",0,SUMPRODUCT(('Failure rates'!F$16:F$25)*('Failure rates'!$C$16:$C$25=$C47)*('Failure rates'!$B$16:$B$25=$B47))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B47,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B47=\"\",0,SUMPRODUCT(('Failure rates'!G$16:G$25)*('Failure rates'!$C$16:$C$25=$C47)*('Failure rates'!$B$16:$B$25=$B47))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B47,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B47=\"\",0,SUMPRODUCT(('Failure rates'!H$16:H$25)*('Failure rates'!$C$16:$C$25=$C47)*('Failure rates'!$B$16:$B$25=$B47))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B47,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B47=\"\",0,SUMPRODUCT(('Failure rates'!I$16:I$25)*('Failure rates'!$C$16:$C$25=$C47)*('Failure rates'!$B$16:$B$25=$B47))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B47,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B47=\"\",0,SUMPRODUCT(('Failure rates'!J$16:J$25)*('Failure rates'!$C$16:$C$25=$C47)*('Failure rates'!$B$16:$B$25=$B47))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B47,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B47=\"\",0,SUMPRODUCT(('Failure rates'!K$16:K$25)*('Failure rates'!$C$16:$C$25=$C47)*('Failure rates'!$B$16:$B$25=$B47))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B47,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B47=\"\",0,SUMPRODUCT(('Failure rates'!L$16:L$25)*('Failure rates'!$C$16:$C$25=$C47)*('Failure rates'!$B$16:$B$25=$B47))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B47,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B47=\"\",0,SUMPRODUCT(('Failure rates'!M$16:M$25)*('Failure rates'!$C$16:$C$25=$C47)*('Failure rates'!$B$16:$B$25=$B47))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B47,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B47=\"\",0,SUMPRODUCT(('Failure rates'!N$16:N$25)*('Failure rates'!$C$16:$C$25=$C47)*('Failure rates'!$B$16:$B$25=$B47))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B47,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B47=\"\",0,SUMPRODUCT(('Failure rates'!O$16:O$25)*('Failure rates'!$C$16:$C$25=$C47)*('Failure rates'!$B$16:$B$25=$B47))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B47,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B47=\"\",0,SUMPRODUCT(('Failure rates'!P$16:P$25)*('Failure rates'!$C$16:$C$25=$C47)*('Failure rates'!$B$16:$B$25=$B47))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B47,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B47=\"\",0,SUMPRODUCT(('Failure rates'!Q$16:Q$25)*('Failure rates'!$C$16:$C$25=$C47)*('Failure rates'!$B$16:$B$25=$B47))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B47,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B47=\"\",0,SUMPRODUCT(('Failure rates'!R$16:R$25)*('Failure rates'!$C$16:$C$25=$C47)*('Failure rates'!$B$16:$B$25=$B47))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B47,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B47=\"\",0,SUMPRODUCT(('Failure rates'!S$16:S$25)*('Failure rates'!$C$16:$C$25=$C47)*('Failure rates'!$B$16:$B$25=$B47))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B47,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B47=\"\",0,SUMPRODUCT(('Failure rates'!T$16:T$25)*('Failure rates'!$C$16:$C$25=$C47)*('Failure rates'!$B$16:$B$25=$B47))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B47,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B47=\"\",0,SUMPRODUCT(('Failure rates'!U$16:U$25)*('Failure rates'!$C$16:$C$25=$C47)*('Failure rates'!$B$16:$B$25=$B47))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B47,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B47=\"\",0,SUMPRODUCT(('Failure rates'!V$16:V$25)*('Failure rates'!$C$16:$C$25=$C47)*('Failure rates'!$B$16:$B$25=$B47))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B47,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B47=\"\",0,SUMPRODUCT(('Failure rates'!W$16:W$25)*('Failure rates'!$C$16:$C$25=$C47)*('Failure rates'!$B$16:$B$25=$B47))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B47,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B47=\"\",0,SUMPRODUCT(('Failure rates'!X$16:X$25)*('Failure rates'!$C$16:$C$25=$C47)*('Failure rates'!$B$16:$B$25=$B47))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B47,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B47=\"\",0,SUMPRODUCT(('Failure rates'!Y$16:Y$25)*('Failure rates'!$C$16:$C$25=$C47)*('Failure rates'!$B$16:$B$25=$B47))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B47,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0}]
["Feeder (M3-Third Party)",{"$f":"IF('Risk parameters'!F35=\"\",\"\",'Risk parameters'!F35)","v":""},"Oil-filled Cable",{"$f":"IF($B48=\"\",0,SUMPRODUCT(('Failure rates'!E$16:E$25)*('Failure rates'!$C$16:$C$25=$C48)*('Failure rates'!$B$16:$B$25=$B48))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B48,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B48=\"\",0,SUMPRODUCT(('Failure rates'!F$16:F$25)*('Failure rates'!$C$16:$C$25=$C48)*('Failure rates'!$B$16:$B$25=$B48))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B48,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B48=\"\",0,SUMPRODUCT(('Failure rates'!G$16:G$25)*('Failure rates'!$C$16:$C$25=$C48)*('Failure rates'!$B$16:$B$25=$B48))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B48,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B48=\"\",0,SUMPRODUCT(('Failure rates'!H$16:H$25)*('Failure rates'!$C$16:$C$25=$C48)*('Failure rates'!$B$16:$B$25=$B48))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B48,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B48=\"\",0,SUMPRODUCT(('Failure rates'!I$16:I$25)*('Failure rates'!$C$16:$C$25=$C48)*('Failure rates'!$B$16:$B$25=$B48))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B48,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B48=\"\",0,SUMPRODUCT(('Failure rates'!J$16:J$25)*('Failure rates'!$C$16:$C$25=$C48)*('Failure rates'!$B$16:$B$25=$B48))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B48,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B48=\"\",0,SUMPRODUCT(('Failure rates'!K$16:K$25)*('Failure rates'!$C$16:$C$25=$C48)*('Failure rates'!$B$16:$B$25=$B48))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B48,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B48=\"\",0,SUMPRODUCT(('Failure rates'!L$16:L$25)*('Failure rates'!$C$16:$C$25=$C48)*('Failure rates'!$B$16:$B$25=$B48))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B48,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B48=\"\",0,SUMPRODUCT(('Failure rates'!M$16:M$25)*('Failure rates'!$C$16:$C$25=$C48)*('Failure rates'!$B$16:$B$25=$B48))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B48,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B48=\"\",0,SUMPRODUCT(('Failure rates'!N$16:N$25)*('Failure rates'!$C$16:$C$25=$C48)*('Failure rates'!$B$16:$B$25=$B48))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B48,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B48=\"\",0,SUMPRODUCT(('Failure rates'!O$16:O$25)*('Failure rates'!$C$16:$C$25=$C48)*('Failure rates'!$B$16:$B$25=$B48))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B48,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B48=\"\",0,SUMPRODUCT(('Failure rates'!P$16:P$25)*('Failure rates'!$C$16:$C$25=$C48)*('Failure rates'!$B$16:$B$25=$B48))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B48,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B48=\"\",0,SUMPRODUCT(('Failure rates'!Q$16:Q$25)*('Failure rates'!$C$16:$C$25=$C48)*('Failure rates'!$B$16:$B$25=$B48))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B48,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B48=\"\",0,SUMPRODUCT(('Failure rates'!R$16:R$25)*('Failure rates'!$C$16:$C$25=$C48)*('Failure rates'!$B$16:$B$25=$B48))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B48,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B48=\"\",0,SUMPRODUCT(('Failure rates'!S$16:S$25)*('Failure rates'!$C$16:$C$25=$C48)*('Failure rates'!$B$16:$B$25=$B48))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B48,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B48=\"\",0,SUMPRODUCT(('Failure rates'!T$16:T$25)*('Failure rates'!$C$16:$C$25=$C48)*('Failure rates'!$B$16:$B$25=$B48))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B48,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B48=\"\",0,SUMPRODUCT(('Failure rates'!U$16:U$25)*('Failure rates'!$C$16:$C$25=$C48)*('Failure rates'!$B$16:$B$25=$B48))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B48,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B48=\"\",0,SUMPRODUCT(('Failure rates'!V$16:V$25)*('Failure rates'!$C$16:$C$25=$C48)*('Failure rates'!$B$16:$B$25=$B48))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B48,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B48=\"\",0,SUMPRODUCT(('Failure rates'!W$16:W$25)*('Failure rates'!$C$16:$C$25=$C48)*('Failure rates'!$B$16:$B$25=$B48))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B48,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B48=\"\",0,SUMPRODUCT(('Failure rates'!X$16:X$25)*('Failure rates'!$C$16:$C$25=$C48)*('Failure rates'!$B$16:$B$25=$B48))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B48,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B48=\"\",0,SUMPRODUCT(('Failure rates'!Y$16:Y$25)*('Failure rates'!$C$16:$C$25=$C48)*('Failure rates'!$B$16:$B$25=$B48))*INDEX('Risk parameters'!$M$5:$M$94,MATCH($B48,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0}]
["Feeder (M5-Third Party)",{"$f":"IF('Risk parameters'!F31=\"\",\"\",'Risk parameters'!F31)","v":"9E1"},"Oil-filled Cable",{"$f":"IF($B49=\"\",0,SUMPRODUCT(('Failure rates'!E$29:E$38)*('Failure rates'!$C$29:$C$38=$C49)*('Failure rates'!$B$29:$B$38=$B49))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B49,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":508.91389945939994},{"$f":"IF($B49=\"\",0,SUMPRODUCT(('Failure rates'!F$29:F$38)*('Failure rates'!$C$29:$C$38=$C49)*('Failure rates'!$B$29:$B$38=$B49))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B49,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":508.91389945939994},{"$f":"IF($B49=\"\",0,SUMPRODUCT(('Failure rates'!G$29:G$38)*('Failure rates'!$C$29:$C$38=$C49)*('Failure rates'!$B$29:$B$38=$B49))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B49,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":508.91389945939994},{"$f":"IF($B49=\"\",0,SUMPRODUCT(('Failure rates'!H$29:H$38)*('Failure rates'!$C$29:$C$38=$C49)*('Failure rates'!$B$29:$B$38=$B49))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B49,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":508.91389945939994},{"$f":"IF($B49=\"\",0,SUMPRODUCT(('Failure rates'!I$29:I$38)*('Failure rates'!$C$29:$C$38=$C49)*('Failure rates'!$B$29:$B$38=$B49))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B49,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":508.91389945939994},{"$f":"IF($B49=\"\",0,SUMPRODUCT(('Failure rates'!J$29:J$38)*('Failure rates'!$C$29:$C$38=$C49)*('Failure rates'!$B$29:$B$38=$B49))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B49,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":508.91389945939994},{"$f":"IF($B49=\"\",0,SUMPRODUCT(('Failure rates'!K$29:K$38)*('Failure rates'!$C$29:$C$38=$C49)*('Failure rates'!$B$29:$B$38=$B49))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B49,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":508.91389945939994},{"$f":"IF($B49=\"\",0,SUMPRODUCT(('Failure rates'!L$29:L$38)*('Failure rates'!$C$29:$C$38=$C49)*('Failure rates'!$B$29:$B$38=$B49))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B49,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":508.91389945939994},{"$f":"IF($B49=\"\",0,SUMPRODUCT(('Failure rates'!M$29:M$38)*('Failure rates'!$C$29:$C$38=$C49)*('Failure rates'!$B$29:$B$38=$B49))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B49,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":508.91389945939994},{"$f":"IF($B49=\"\",0,SUMPRODUCT(('Failure rates'!N$29:N$38)*('Failure rates'!$C$29:$C$38=$C49)*('Failure rates'!$B$29:$B$38=$B49))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B49,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":508.91389945939994},{"$f":"IF($B49=\"\",0,SUMPRODUCT(('Failure rates'!O$29:O$38)*('Failure rates'!$C$29:$C$38=$C49)*('Failure rates'!$B$29:$B$38=$B49))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B49,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":508.91389945939994},{"$f":"IF($B49=\"\",0,SUMPRODUCT(('Failure rates'!P$29:P$38)*('Failure rates'!$C$29:$C$38=$C49)*('Failure rates'!$B$29:$B$38=$B49))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B49,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":508.91389945939994},{"$f":"IF($B49=\"\",0,SUMPRODUCT(('Failure rates'!Q$29:Q$38)*('Failure rates'!$C$29:$C$38=$C49)*('Failure rates'!$B$29:$B$38=$B49))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B49,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":508.91389945939994},{"$f":"IF($B49=\"\",0,SUMPRODUCT(('Failure rates'!R$29:R$38)*('Failure rates'!$C$29:$C$38=$C49)*('Failure rates'!$B$29:$B$38=$B49))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B49,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":508.91389945939994},{"$f":"IF($B49=\"\",0,SUMPRODUCT(('Failure rates'!S$29:S$38)*('Failure rates'!$C$29:$C$38=$C49)*('Failure rates'!$B$29:$B$38=$B49))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B49,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":508.91389945939994},{"$f":"IF($B49=\"\",0,SUMPRODUCT(('Failure rates'!T$29:T$38)*('Failure rates'!$C$29:$C$38=$C49)*('Failure rates'!$B$29:$B$38=$B49))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B49,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":508.91389945939994},{"$f":"IF($B49=\"\",0,SUMPRODUCT(('Failure rates'!U$29:U$38)*('Failure rates'!$C$29:$C$38=$C49)*('Failure rates'!$B$29:$B$38=$B49))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B49,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":508.91389945939994},{"$f":"IF($B49=\"\",0,SUMPRODUCT(('Failure rates'!V$29:V$38)*('Failure rates'!$C$29:$C$38=$C49)*('Failure rates'!$B$29:$B$38=$B49))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B49,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":508.91389945939994},{"$f":"IF($B49=\"\",0,SUMPRODUCT(('Failure rates'!W$29:W$38)*('Failure rates'!$C$29:$C$38=$C49)*('Failure rates'!$B$29:$B$38=$B49))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B49,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":508.91389945939994},{"$f":"IF($B49=\"\",0,SUMPRODUCT(('Failure rates'!X$29:X$38)*('Failure rates'!$C$29:$C$38=$C49)*('Failure rates'!$B$29:$B$38=$B49))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B49,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":508.91389945939994},{"$f":"IF($B49=\"\",0,SUMPRODUCT(('Failure rates'!Y$29:Y$38)*('Failure rates'!$C$29:$C$38=$C49)*('Failure rates'!$B$29:$B$38=$B49))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B49,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":508.91389945939994}]
["Feeder (M5-Third Party)",{"$f":"IF('Risk parameters'!F32=\"\",\"\",'Risk parameters'!F32)","v":"9E2"},"Oil-filled Cable",{"$f":"IF($B50=\"\",0,SUMPRODUCT(('Failure rates'!E$29:E$38)*('Failure rates'!$C$29:$C$38=$C50)*('Failure rates'!$B$29:$B$38=$B50))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B50,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":581.85451305806669},{"$f":"IF($B50=\"\",0,SUMPRODUCT(('Failure rates'!F$29:F$38)*('Failure rates'!$C$29:$C$38=$C50)*('Failure rates'!$B$29:$B$38=$B50))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B50,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":581.85451305806669},{"$f":"IF($B50=\"\",0,SUMPRODUCT(('Failure rates'!G$29:G$38)*('Failure rates'!$C$29:$C$38=$C50)*('Failure rates'!$B$29:$B$38=$B50))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B50,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":581.85451305806669},{"$f":"IF($B50=\"\",0,SUMPRODUCT(('Failure rates'!H$29:H$38)*('Failure rates'!$C$29:$C$38=$C50)*('Failure rates'!$B$29:$B$38=$B50))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B50,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":581.85451305806669},{"$f":"IF($B50=\"\",0,SUMPRODUCT(('Failure rates'!I$29:I$38)*('Failure rates'!$C$29:$C$38=$C50)*('Failure rates'!$B$29:$B$38=$B50))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B50,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":581.85451305806669},{"$f":"IF($B50=\"\",0,SUMPRODUCT(('Failure rates'!J$29:J$38)*('Failure rates'!$C$29:$C$38=$C50)*('Failure rates'!$B$29:$B$38=$B50))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B50,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":581.85451305806669},{"$f":"IF($B50=\"\",0,SUMPRODUCT(('Failure rates'!K$29:K$38)*('Failure rates'!$C$29:$C$38=$C50)*('Failure rates'!$B$29:$B$38=$B50))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B50,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":581.85451305806669},{"$f":"IF($B50=\"\",0,SUMPRODUCT(('Failure rates'!L$29:L$38)*('Failure rates'!$C$29:$C$38=$C50)*('Failure rates'!$B$29:$B$38=$B50))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B50,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":581.85451305806669},{"$f":"IF($B50=\"\",0,SUMPRODUCT(('Failure rates'!M$29:M$38)*('Failure rates'!$C$29:$C$38=$C50)*('Failure rates'!$B$29:$B$38=$B50))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B50,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":581.85451305806669},{"$f":"IF($B50=\"\",0,SUMPRODUCT(('Failure rates'!N$29:N$38)*('Failure rates'!$C$29:$C$38=$C50)*('Failure rates'!$B$29:$B$38=$B50))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B50,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":581.85451305806669},{"$f":"IF($B50=\"\",0,SUMPRODUCT(('Failure rates'!O$29:O$38)*('Failure rates'!$C$29:$C$38=$C50)*('Failure rates'!$B$29:$B$38=$B50))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B50,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":581.85451305806669},{"$f":"IF($B50=\"\",0,SUMPRODUCT(('Failure rates'!P$29:P$38)*('Failure rates'!$C$29:$C$38=$C50)*('Failure rates'!$B$29:$B$38=$B50))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B50,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":581.85451305806669},{"$f":"IF($B50=\"\",0,SUMPRODUCT(('Failure rates'!Q$29:Q$38)*('Failure rates'!$C$29:$C$38=$C50)*('Failure rates'!$B$29:$B$38=$B50))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B50,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":581.85451305806669},{"$f":"IF($B50=\"\",0,SUMPRODUCT(('Failure rates'!R$29:R$38)*('Failure rates'!$C$29:$C$38=$C50)*('Failure rates'!$B$29:$B$38=$B50))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B50,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":581.85451305806669},{"$f":"IF($B50=\"\",0,SUMPRODUCT(('Failure rates'!S$29:S$38)*('Failure rates'!$C$29:$C$38=$C50)*('Failure rates'!$B$29:$B$38=$B50))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B50,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":581.85451305806669},{"$f":"IF($B50=\"\",0,SUMPRODUCT(('Failure rates'!T$29:T$38)*('Failure rates'!$C$29:$C$38=$C50)*('Failure rates'!$B$29:$B$38=$B50))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B50,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":581.85451305806669},{"$f":"IF($B50=\"\",0,SUMPRODUCT(('Failure rates'!U$29:U$38)*('Failure rates'!$C$29:$C$38=$C50)*('Failure rates'!$B$29:$B$38=$B50))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B50,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":581.85451305806669},{"$f":"IF($B50=\"\",0,SUMPRODUCT(('Failure rates'!V$29:V$38)*('Failure rates'!$C$29:$C$38=$C50)*('Failure rates'!$B$29:$B$38=$B50))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B50,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":581.85451305806669},{"$f":"IF($B50=\"\",0,SUMPRODUCT(('Failure rates'!W$29:W$38)*('Failure rates'!$C$29:$C$38=$C50)*('Failure rates'!$B$29:$B$38=$B50))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B50,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":581.85451305806669},{"$f":"IF($B50=\"\",0,SUMPRODUCT(('Failure rates'!X$29:X$38)*('Failure rates'!$C$29:$C$38=$C50)*('Failure rates'!$B$29:$B$38=$B50))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B50,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":581.85451305806669},{"$f":"IF($B50=\"\",0,SUMPRODUCT(('Failure rates'!Y$29:Y$38)*('Failure rates'!$C$29:$C$38=$C50)*('Failure rates'!$B$29:$B$38=$B50))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B50,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":581.85451305806669}]
["Feeder (M5-Third Party)",{"$f":"IF('Risk parameters'!F33=\"\",\"\",'Risk parameters'!F33)","v":""},"Oil-filled Cable",{"$f":"IF($B51=\"\",0,SUMPRODUCT(('Failure rates'!E$29:E$38)*('Failure rates'!$C$29:$C$38=$C51)*('Failure rates'!$B$29:$B$38=$B51))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B51,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B51=\"\",0,SUMPRODUCT(('Failure rates'!F$29:F$38)*('Failure rates'!$C$29:$C$38=$C51)*('Failure rates'!$B$29:$B$38=$B51))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B51,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B51=\"\",0,SUMPRODUCT(('Failure rates'!G$29:G$38)*('Failure rates'!$C$29:$C$38=$C51)*('Failure rates'!$B$29:$B$38=$B51))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B51,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B51=\"\",0,SUMPRODUCT(('Failure rates'!H$29:H$38)*('Failure rates'!$C$29:$C$38=$C51)*('Failure rates'!$B$29:$B$38=$B51))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B51,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B51=\"\",0,SUMPRODUCT(('Failure rates'!I$29:I$38)*('Failure rates'!$C$29:$C$38=$C51)*('Failure rates'!$B$29:$B$38=$B51))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B51,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B51=\"\",0,SUMPRODUCT(('Failure rates'!J$29:J$38)*('Failure rates'!$C$29:$C$38=$C51)*('Failure rates'!$B$29:$B$38=$B51))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B51,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B51=\"\",0,SUMPRODUCT(('Failure rates'!K$29:K$38)*('Failure rates'!$C$29:$C$38=$C51)*('Failure rates'!$B$29:$B$38=$B51))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B51,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B51=\"\",0,SUMPRODUCT(('Failure rates'!L$29:L$38)*('Failure rates'!$C$29:$C$38=$C51)*('Failure rates'!$B$29:$B$38=$B51))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B51,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B51=\"\",0,SUMPRODUCT(('Failure rates'!M$29:M$38)*('Failure rates'!$C$29:$C$38=$C51)*('Failure rates'!$B$29:$B$38=$B51))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B51,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B51=\"\",0,SUMPRODUCT(('Failure rates'!N$29:N$38)*('Failure rates'!$C$29:$C$38=$C51)*('Failure rates'!$B$29:$B$38=$B51))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B51,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B51=\"\",0,SUMPRODUCT(('Failure rates'!O$29:O$38)*('Failure rates'!$C$29:$C$38=$C51)*('Failure rates'!$B$29:$B$38=$B51))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B51,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B51=\"\",0,SUMPRODUCT(('Failure rates'!P$29:P$38)*('Failure rates'!$C$29:$C$38=$C51)*('Failure rates'!$B$29:$B$38=$B51))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B51,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B51=\"\",0,SUMPRODUCT(('Failure rates'!Q$29:Q$38)*('Failure rates'!$C$29:$C$38=$C51)*('Failure rates'!$B$29:$B$38=$B51))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B51,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B51=\"\",0,SUMPRODUCT(('Failure rates'!R$29:R$38)*('Failure rates'!$C$29:$C$38=$C51)*('Failure rates'!$B$29:$B$38=$B51))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B51,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B51=\"\",0,SUMPRODUCT(('Failure rates'!S$29:S$38)*('Failure rates'!$C$29:$C$38=$C51)*('Failure rates'!$B$29:$B$38=$B51))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B51,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B51=\"\",0,SUMPRODUCT(('Failure rates'!T$29:T$38)*('Failure rates'!$C$29:$C$38=$C51)*('Failure rates'!$B$29:$B$38=$B51))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B51,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B51=\"\",0,SUMPRODUCT(('Failure rates'!U$29:U$38)*('Failure rates'!$C$29:$C$38=$C51)*('Failure rates'!$B$29:$B$38=$B51))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B51,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B51=\"\",0,SUMPRODUCT(('Failure rates'!V$29:V$38)*('Failure rates'!$C$29:$C$38=$C51)*('Failure rates'!$B$29:$B$38=$B51))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B51,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B51=\"\",0,SUMPRODUCT(('Failure rates'!W$29:W$38)*('Failure rates'!$C$29:$C$38=$C51)*('Failure rates'!$B$29:$B$38=$B51))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B51,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B51=\"\",0,SUMPRODUCT(('Failure rates'!X$29:X$38)*('Failure rates'!$C$29:$C$38=$C51)*('Failure rates'!$B$29:$B$38=$B51))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B51,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B51=\"\",0,SUMPRODUCT(('Failure rates'!Y$29:Y$38)*('Failure rates'!$C$29:$C$38=$C51)*('Failure rates'!$B$29:$B$38=$B51))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B51,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0}]
["Feeder (M5-Third Party)",{"$f":"IF('Risk parameters'!F34=\"\",\"\",'Risk parameters'!F34)","v":""},"Oil-filled Cable",{"$f":"IF($B52=\"\",0,SUMPRODUCT(('Failure rates'!E$29:E$38)*('Failure rates'!$C$29:$C$38=$C52)*('Failure rates'!$B$29:$B$38=$B52))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B52,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B52=\"\",0,SUMPRODUCT(('Failure rates'!F$29:F$38)*('Failure rates'!$C$29:$C$38=$C52)*('Failure rates'!$B$29:$B$38=$B52))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B52,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B52=\"\",0,SUMPRODUCT(('Failure rates'!G$29:G$38)*('Failure rates'!$C$29:$C$38=$C52)*('Failure rates'!$B$29:$B$38=$B52))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B52,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B52=\"\",0,SUMPRODUCT(('Failure rates'!H$29:H$38)*('Failure rates'!$C$29:$C$38=$C52)*('Failure rates'!$B$29:$B$38=$B52))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B52,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B52=\"\",0,SUMPRODUCT(('Failure rates'!I$29:I$38)*('Failure rates'!$C$29:$C$38=$C52)*('Failure rates'!$B$29:$B$38=$B52))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B52,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B52=\"\",0,SUMPRODUCT(('Failure rates'!J$29:J$38)*('Failure rates'!$C$29:$C$38=$C52)*('Failure rates'!$B$29:$B$38=$B52))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B52,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B52=\"\",0,SUMPRODUCT(('Failure rates'!K$29:K$38)*('Failure rates'!$C$29:$C$38=$C52)*('Failure rates'!$B$29:$B$38=$B52))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B52,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B52=\"\",0,SUMPRODUCT(('Failure rates'!L$29:L$38)*('Failure rates'!$C$29:$C$38=$C52)*('Failure rates'!$B$29:$B$38=$B52))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B52,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B52=\"\",0,SUMPRODUCT(('Failure rates'!M$29:M$38)*('Failure rates'!$C$29:$C$38=$C52)*('Failure rates'!$B$29:$B$38=$B52))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B52,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B52=\"\",0,SUMPRODUCT(('Failure rates'!N$29:N$38)*('Failure rates'!$C$29:$C$38=$C52)*('Failure rates'!$B$29:$B$38=$B52))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B52,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B52=\"\",0,SUMPRODUCT(('Failure rates'!O$29:O$38)*('Failure rates'!$C$29:$C$38=$C52)*('Failure rates'!$B$29:$B$38=$B52))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B52,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B52=\"\",0,SUMPRODUCT(('Failure rates'!P$29:P$38)*('Failure rates'!$C$29:$C$38=$C52)*('Failure rates'!$B$29:$B$38=$B52))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B52,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B52=\"\",0,SUMPRODUCT(('Failure rates'!Q$29:Q$38)*('Failure rates'!$C$29:$C$38=$C52)*('Failure rates'!$B$29:$B$38=$B52))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B52,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B52=\"\",0,SUMPRODUCT(('Failure rates'!R$29:R$38)*('Failure rates'!$C$29:$C$38=$C52)*('Failure rates'!$B$29:$B$38=$B52))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B52,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B52=\"\",0,SUMPRODUCT(('Failure rates'!S$29:S$38)*('Failure rates'!$C$29:$C$38=$C52)*('Failure rates'!$B$29:$B$38=$B52))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B52,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B52=\"\",0,SUMPRODUCT(('Failure rates'!T$29:T$38)*('Failure rates'!$C$29:$C$38=$C52)*('Failure rates'!$B$29:$B$38=$B52))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B52,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B52=\"\",0,SUMPRODUCT(('Failure rates'!U$29:U$38)*('Failure rates'!$C$29:$C$38=$C52)*('Failure rates'!$B$29:$B$38=$B52))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B52,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B52=\"\",0,SUMPRODUCT(('Failure rates'!V$29:V$38)*('Failure rates'!$C$29:$C$38=$C52)*('Failure rates'!$B$29:$B$38=$B52))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B52,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B52=\"\",0,SUMPRODUCT(('Failure rates'!W$29:W$38)*('Failure rates'!$C$29:$C$38=$C52)*('Failure rates'!$B$29:$B$38=$B52))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B52,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B52=\"\",0,SUMPRODUCT(('Failure rates'!X$29:X$38)*('Failure rates'!$C$29:$C$38=$C52)*('Failure rates'!$B$29:$B$38=$B52))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B52,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B52=\"\",0,SUMPRODUCT(('Failure rates'!Y$29:Y$38)*('Failure rates'!$C$29:$C$38=$C52)*('Failure rates'!$B$29:$B$38=$B52))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B52,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0}]
["Feeder (M5-Third Party)",{"$f":"IF('Risk parameters'!F35=\"\",\"\",'Risk parameters'!F35)","v":""},"Oil-filled Cable",{"$f":"IF($B53=\"\",0,SUMPRODUCT(('Failure rates'!E$29:E$38)*('Failure rates'!$C$29:$C$38=$C53)*('Failure rates'!$B$29:$B$38=$B53))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B53,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B53=\"\",0,SUMPRODUCT(('Failure rates'!F$29:F$38)*('Failure rates'!$C$29:$C$38=$C53)*('Failure rates'!$B$29:$B$38=$B53))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B53,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B53=\"\",0,SUMPRODUCT(('Failure rates'!G$29:G$38)*('Failure rates'!$C$29:$C$38=$C53)*('Failure rates'!$B$29:$B$38=$B53))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B53,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B53=\"\",0,SUMPRODUCT(('Failure rates'!H$29:H$38)*('Failure rates'!$C$29:$C$38=$C53)*('Failure rates'!$B$29:$B$38=$B53))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B53,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B53=\"\",0,SUMPRODUCT(('Failure rates'!I$29:I$38)*('Failure rates'!$C$29:$C$38=$C53)*('Failure rates'!$B$29:$B$38=$B53))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B53,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B53=\"\",0,SUMPRODUCT(('Failure rates'!J$29:J$38)*('Failure rates'!$C$29:$C$38=$C53)*('Failure rates'!$B$29:$B$38=$B53))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B53,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B53=\"\",0,SUMPRODUCT(('Failure rates'!K$29:K$38)*('Failure rates'!$C$29:$C$38=$C53)*('Failure rates'!$B$29:$B$38=$B53))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B53,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B53=\"\",0,SUMPRODUCT(('Failure rates'!L$29:L$38)*('Failure rates'!$C$29:$C$38=$C53)*('Failure rates'!$B$29:$B$38=$B53))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B53,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B53=\"\",0,SUMPRODUCT(('Failure rates'!M$29:M$38)*('Failure rates'!$C$29:$C$38=$C53)*('Failure rates'!$B$29:$B$38=$B53))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B53,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B53=\"\",0,SUMPRODUCT(('Failure rates'!N$29:N$38)*('Failure rates'!$C$29:$C$38=$C53)*('Failure rates'!$B$29:$B$38=$B53))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B53,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B53=\"\",0,SUMPRODUCT(('Failure rates'!O$29:O$38)*('Failure rates'!$C$29:$C$38=$C53)*('Failure rates'!$B$29:$B$38=$B53))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B53,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B53=\"\",0,SUMPRODUCT(('Failure rates'!P$29:P$38)*('Failure rates'!$C$29:$C$38=$C53)*('Failure rates'!$B$29:$B$38=$B53))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B53,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B53=\"\",0,SUMPRODUCT(('Failure rates'!Q$29:Q$38)*('Failure rates'!$C$29:$C$38=$C53)*('Failure rates'!$B$29:$B$38=$B53))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B53,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B53=\"\",0,SUMPRODUCT(('Failure rates'!R$29:R$38)*('Failure rates'!$C$29:$C$38=$C53)*('Failure rates'!$B$29:$B$38=$B53))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B53,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B53=\"\",0,SUMPRODUCT(('Failure rates'!S$29:S$38)*('Failure rates'!$C$29:$C$38=$C53)*('Failure rates'!$B$29:$B$38=$B53))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B53,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B53=\"\",0,SUMPRODUCT(('Failure rates'!T$29:T$38)*('Failure rates'!$C$29:$C$38=$C53)*('Failure rates'!$B$29:$B$38=$B53))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B53,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B53=\"\",0,SUMPRODUCT(('Failure rates'!U$29:U$38)*('Failure rates'!$C$29:$C$38=$C53)*('Failure rates'!$B$29:$B$38=$B53))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B53,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B53=\"\",0,SUMPRODUCT(('Failure rates'!V$29:V$38)*('Failure rates'!$C$29:$C$38=$C53)*('Failure rates'!$B$29:$B$38=$B53))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B53,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B53=\"\",0,SUMPRODUCT(('Failure rates'!W$29:W$38)*('Failure rates'!$C$29:$C$38=$C53)*('Failure rates'!$B$29:$B$38=$B53))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B53,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B53=\"\",0,SUMPRODUCT(('Failure rates'!X$29:X$38)*('Failure rates'!$C$29:$C$38=$C53)*('Failure rates'!$B$29:$B$38=$B53))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B53,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0},{"$f":"IF($B53=\"\",0,SUMPRODUCT(('Failure rates'!Y$29:Y$38)*('Failure rates'!$C$29:$C$38=$C53)*('Failure rates'!$B$29:$B$38=$B53))*INDEX('Risk parameters'!$N$5:$N$94,MATCH($B53,'Risk parameters'!$J$5:$J$94,0))*'Risk parameters'!$B$37)","v":0}]
[]
["Safety Impact Costs",null,null,{"$f":"D4","v":2022},{"$f":"D55+1","v":2023},{"$f":"E55+1","v":2024},{"$f":"F55+1","v":2025},{"$f":"G55+1","v":2026},{"$f":"H55+1","v":2027},{"$f":"I55+1","v":2028},{"$f":"J55+1","v":2029},{"$f":"K55+1","v":2030},{"$f":"L55+1","v":2031},{"$f":"M55+1","v":2032},{"$f":"N55+1","v":2033},{"$f":"O55+1","v":2034},{"$f":"P55+1","v":2035},{"$f":"Q55+1","v":2036},{"$f":"R55+1","v":2037},{"$f":"S55+1","v":2038},{"$f":"T55+1","v":2039},{"$f":"U55+1","v":2040},{"$f":"V55+1","v":2041},2042]
[]
["Switchgear","Switchgear","Major",{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!E$43:E$50)*('Failure rates'!$D$43:$D$50=$C57))*'Risk parameters'!$B$50*'Risk parameters'!$B$54,'Failure rates'!E56)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!F$43:F$50)*('Failure rates'!$D$43:$D$50=$C57))*'Risk parameters'!$B$50*'Risk parameters'!$B$54,'Failure rates'!F56)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!G$43:G$50)*('Failure rates'!$D$43:$D$50=$C57))*'Risk parameters'!$B$50*'Risk parameters'!$B$54,'Failure rates'!G56)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!H$43:H$50)*('Failure rates'!$D$43:$D$50=$C57))*'Risk parameters'!$B$50*'Risk parameters'!$B$54,'Failure rates'!H56)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!I$43:I$50)*('Failure rates'!$D$43:$D$50=$C57))*'Risk parameters'!$B$50*'Risk parameters'!$B$54,'Failure rates'!I56)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!J$43:J$50)*('Failure rates'!$D$43:$D$50=$C57))*'Risk parameters'!$B$50*'Risk parameters'!$B$54,'Failure rates'!J56)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!K$43:K$50)*('Failure rates'!$D$43:$D$50=$C57))*'Risk parameters'!$B$50*'Risk parameters'!$B$54,'Failure rates'!K56)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!L$43:L$50)*('Failure rates'!$D$43:$D$50=$C57))*'Risk parameters'!$B$50*'Risk parameters'!$B$54,'Failure rates'!L56)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!M$43:M$50)*('Failure rates'!$D$43:$D$50=$C57))*'Risk parameters'!$B$50*'Risk parameters'!$B$54,'Failure rates'!M56)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!N$43:N$50)*('Failure rates'!$D$43:$D$50=$C57))*'Risk parameters'!$B$50*'Risk parameters'!$B$54,'Failure rates'!N56)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!O$43:O$50)*('Failure rates'!$D$43:$D$50=$C57))*'Risk parameters'!$B$50*'Risk parameters'!$B$54,'Failure rates'!O56)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!P$43:P$50)*('Failure rates'!$D$43:$D$50=$C57))*'Risk parameters'!$B$50*'Risk parameters'!$B$54,'Failure rates'!P56)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!Q$43:Q$50)*('Failure rates'!$D$43:$D$50=$C57))*'Risk parameters'!$B$50*'Risk parameters'!$B$54,'Failure rates'!Q56)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!R$43:R$50)*('Failure rates'!$D$43:$D$50=$C57))*'Risk parameters'!$B$50*'Risk parameters'!$B$54,'Failure rates'!R56)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!S$43:S$50)*('Failure rates'!$D$43:$D$50=$C57))*'Risk parameters'!$B$50*'Risk parameters'!$B$54,'Failure rates'!S56)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!T$43:T$50)*('Failure rates'!$D$43:$D$50=$C57))*'Risk parameters'!$B$50*'Risk parameters'!$B$54,'Failure rates'!T56)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!U$43:U$50)*('Failure rates'!$D$43:$D$50=$C57))*'Risk parameters'!$B$50*'Risk parameters'!$B$54,'Failure rates'!U56)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!V$43:V$50)*('Failure rates'!$D$43:$D$50=$C57))*'Risk parameters'!$B$50*'Risk parameters'!$B$54,'Failure rates'!V56)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!W$43:W$50)*('Failure rates'!$D$43:$D$50=$C57))*'Risk parameters'!$B$50*'Risk parameters'!$B$54,'Failure rates'!W56)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!X$43:X$50)*('Failure rates'!$D$43:$D$50=$C57))*'Risk parameters'!$B$50*'Risk parameters'!$B$54,'Failure rates'!X56)","v":0},{"$f":"IF('Failure rates'!$C$41=\"Failure Rates\",SUMPRODUCT(('Failure rates'!Y$43:Y$50)*('Failure rates'!$D$43:$D$50=$C57))*'Risk parameters'!$B$50*'Risk parameters'!$B$54,'Failure rates'!Y56)","v":0}]
[]
[]
[]
[]
[null,"Summary",null,{"$f":"D4","v":2022},{"$f":"D62+1","v":2023},{"$f":"E62+1","v":2024},{"$f":"F62+1","v":2025},{"$f":"G62+1","v":2026},{"$f":"H62+1","v":2027},{"$f":"I62+1","v":2028},{"$f":"J62+1","v":2029},{"$f":"K62+1","v":2030},{"$f":"L62+1","v":2031},{"$f":"M62+1","v":2032},{"$f":"N62+1","v":2033},{"$f":"O62+1","v":2034},{"$f":"P62+1","v":2035},{"$f":"Q62+1","v":2036},{"$f":"R62+1","v":2037},{"$f":"S62+1","v":2038},{"$f":"T62+1","v":2039},{"$f":"U62+1","v":2040},{"$f":"V62+1","v":2041},2042]
["Feeder unserved energy risk costs","Feeder unserved energy risk costs",null,{"$f":"D6","v":342591.56508224085},364985.42295626388,388904.77799153124,412274.72057631548,435957.56936151232,462214.63242498477,490193.79412515846,521096.5688981876,557696.88048063929,597995.93522661005,643328.4461051831,695365.88030560745,748771.89693198504,806969.88032315788,872184.63459041226,942182.04739253491,1025315.624721993,1104820.4211551645,1189633.4454319677,1274964.0616352854,1381043.9660730036]
["Feeder Repair Costs","Feeder Repair Costs",null,{"$f":"SUM(D13:D30)","v":34543.52585261286},35001.735211725754,35507.947381848593,36066.758625313618,36681.304629093487,37354.935588538428,38092.747746703404,38900.508117115358,39781.892450909145,40740.71249458185,41783.303650324873,42916.792370586409,44145.413698521224,45473.388265410264,46908.498198394409,48459.436674141529,50131.010867133562,51927.76607224124,53859.164950620499,55935.694507134103,58162.740560876948]
["Feeder Environmental Impact Costs","Feeder Environmental Impact Costs",null,{"$f":"SUM(D39:D53)","v":1697.5975394792522},{"$f":"SUM(E39:E53)","v":1782.0652074597804},1875.8473075267268,1979.7461024015431,2094.8120446910589,2221.3718571021718,2360.5992465462778,2513.4922668263853,2681.400690672308,2864.5957278479564,3064.5771091475699,3282.5648907923587,3520.2674924213125,3777.8418049758075,4057.178234961274,4359.746319590161,4687.680889798673,5040.9491479875405,5421.9062321465099,5832.2999215063319,6274.7685210313712]
["Switchgear unserved energy risk costs","Switchgear unserved energy risk costs",null,{"$f":"D9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Switchgear Repair Costs","Switchgear Repair Costs",null,{"$f":"SUM(D33:D34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Switchgear safety risk costs","Switchgear safety risk costs",null,{"$f":"D57","v":0},{"$f":"E57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X57","v":0}]
[]
["Total Risk Costs","Total Risk Costs",null,{"$f":"SUM(D63:D68)","v":378832.68847433297},{"$f":"SUM(E63:E68)","v":401769.22337544942},426288.57268090657,450321.22530403064,474733.68603529688,501790.93987062533,530647.14111840818,562510.56928212929,600160.17362222075,641601.24344903987,688176.3268646556,741565.23756698624,796437.57812292757,856221.11039354384,923150.31102376792,995001.2303862666,1080134.3164789251,1161789.1363753933,1248914.5166147347,1336732.0560639258,{"$f":"SUM(X63:X68)","v":1445481.4751549119}]

{"sheet":"Output (DO NOT TOUCH)","index":7,"n_rows":35,"n_cols":93,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,"Value of EUE ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Safety risk cost ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repair risk cost ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental risk cost ($)"]
["Project Name","Reg ID","Project Cost","Discount Rate","Deferral Benefit","VCR","Gate 3 date","Proposed date","Need Date",{"$f":"Summary!E52","v":2022},{"$f":"Summary!F52","v":2023},{"$f":"Summary!G52","v":2024},{"$f":"Summary!H52","v":2025},{"$f":"Summary!I52","v":2026},{"$f":"Summary!J52","v":2027},{"$f":"Summary!K52","v":2028},{"$f":"Summary!L52","v":2029},{"$f":"Summary!M52","v":2030},{"$f":"Summary!N52","v":2031},{"$f":"Summary!O52","v":2032},{"$f":"Summary!P52","v":2033},{"$f":"Summary!Q52","v":2034},{"$f":"Summary!R52","v":2035},{"$f":"Summary!S52","v":2036},{"$f":"Summary!T52","v":2037},{"$f":"Summary!U52","v":2038},{"$f":"Summary!V52","v":2039},{"$f":"Summary!W52","v":2040},{"$f":"Summary!X52","v":2041},{"$f":"Summary!Y52","v":2042},{"$f":"Summary!E52","v":2022},{"$f":"Summary!F52","v":2023},{"$f":"Summary!G52","v":2024},{"$f":"Summary!H52","v":2025},{"$f":"Summary!I52","v":2026},{"$f":"Summary!J52","v":2027},{"$f":"Summary!K52","v":2028},{"$f":"Summary!L52","v":2029},{"$f":"Summary!M52","v":2030},{"$f":"Summary!N52","v":2031},{"$f":"Summary!O52","v":2032},{"$f":"Summary!P52","v":2033},{"$f":"Summary!Q52","v":2034},{"$f":"Summary!R52","v":2035},{"$f":"Summary!S52","v":2036},{"$f":"Summary!T52","v":2037},{"$f":"Summary!U52","v":2038},{"$f":"Summary!V52","v":2039},{"$f":"Summary!W52","v":2040},{"$f":"Summary!X52","v":2041},{"$f":"Summary!Y52","v":2042},{"$f":"Summary!E52","v":2022},{"$f":"Summary!F52","v":2023},{"$f":"Summary!G52","v":2024},{"$f":"Summary!H52","v":2025},{"$f":"Summary!I52","v":2026},{"$f":"Summary!J52","v":2027},{"$f":"Summary!K52","v":2028},{"$f":"Summary!L52","v":2029},{"$f":"Summary!M52","v":2030},{"$f":"Summary!N52","v":2031},{"$f":"Summary!O52","v":2032},{"$f":"Summary!P52","v":2033},{"$f":"Summary!Q52","v":2034},{"$f":"Summary!R52","v":2035},{"$f":"Summary!S52","v":2036},{"$f":"Summary!T52","v":2037},{"$f":"Summary!U52","v":2038},{"$f":"Summary!V52","v":2039},{"$f":"Summary!W52","v":2040},{"$f":"Summary!X52","v":2041},{"$f":"Summary!Y52","v":2042},{"$f":"Summary!E52","v":2022},{"$f":"Summary!F52","v":2023},{"$f":"Summary!G52","v":2024},{"$f":"Summary!H52","v":2025},{"$f":"Summary!I52","v":2026},{"$f":"Summary!J52","v":2027},{"$f":"Summary!K52","v":2028},{"$f":"Summary!L52","v":2029},{"$f":"Summary!M52","v":2030},{"$f":"Summary!N52","v":2031},{"$f":"Summary!O52","v":2032},{"$f":"Summary!P52","v":2033},{"$f":"Summary!Q52","v":2034},{"$f":"Summary!R52","v":2035},{"$f":"Summary!S52","v":2036},{"$f":"Summary!T52","v":2037},{"$f":"Summary!U52","v":2038},{"$f":"Summary!V52","v":2039},{"$f":"Summary!W52","v":2040},{"$f":"Summary!X52","v":2041},{"$f":"Summary!Y52","v":2042}]
[{"$f":"Summary!B3","v":"REP 132KV FDRS 9E1 & 9E2 SYD EAST-KURINGAI"},"ARA_01.1.0042A",{"$f":"Summary!D3","v":7967409.863921308},{"$f":"Summary!E9","v":3.44E-2},{"$f":"'Global inputs'!D26","v":264964.1331389143},{"$f":"Summary!E10","v":46025},null,null,{"$f":"Summary!F3","v":2022},{"$f":"B28","v":342591.56508224085},{"$f":"C28","v":364985.42295626388},388904.77799153124,412274.72057631548,435957.56936151232,462214.63242498477,490193.79412515846,521096.5688981876,557696.88048063929,597995.93522661005,643328.4461051831,695365.88030560745,748771.89693198504,806969.88032315788,872184.63459041226,942182.04739253491,1025315.624721993,1104820.4211551645,1189633.4454319677,1274964.0616352854,1381043.9660730036,{"$f":"B29","v":0},{"$f":"C29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B30","v":34543.52585261286},{"$f":"C30","v":35001.735211725754},35507.947381848593,36066.758625313618,36681.304629093487,37354.935588538428,38092.747746703404,38900.508117115358,39781.892450909145,40740.71249458185,41783.303650324873,42916.792370586409,44145.413698521224,45473.388265410264,46908.498198394409,48459.436674141529,50131.010867133562,51927.76607224124,53859.164950620499,55935.694507134103,58162.740560876948,{"$f":"B31","v":1697.5975394792522},{"$f":"C31","v":1782.0652074597804},1875.8473075267268,1979.7461024015431,2094.8120446910589,2221.3718571021718,2360.5992465462778,2513.4922668263853,2681.400690672308,2864.5957278479564,3064.5771091475699,3282.5648907923587,3520.2674924213125,3777.8418049758075,4057.178234961274,4359.746319590161,4687.680889798673,5040.9491479875405,5421.9062321465099,5832.2999215063319,6274.7685210313712]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["(Data for the graph)"]
["Year",{"$f":"Summary!E52","v":2022},{"$f":"Summary!F52","v":2023},{"$f":"Summary!G52","v":2024},{"$f":"Summary!H52","v":2025},{"$f":"Summary!I52","v":2026},{"$f":"Summary!J52","v":2027},{"$f":"Summary!K52","v":2028},{"$f":"Summary!L52","v":2029},{"$f":"Summary!M52","v":2030},{"$f":"Summary!N52","v":2031},{"$f":"Summary!O52","v":2032},{"$f":"Summary!P52","v":2033},{"$f":"Summary!Q52","v":2034},{"$f":"Summary!R52","v":2035},{"$f":"Summary!S52","v":2036},{"$f":"Summary!T52","v":2037},{"$f":"Summary!U52","v":2038},{"$f":"Summary!V52","v":2039},{"$f":"Summary!W52","v":2040},{"$f":"Summary!X52","v":2041},{"$f":"Summary!Y52","v":2042}]
["Value of Unserved Energy (AER VCR)",{"$f":"Summary!E55","v":342591.56508224085},{"$f":"Summary!F55","v":364985.42295626388},{"$f":"Summary!G55","v":388904.77799153124},{"$f":"Summary!H55","v":412274.72057631548},{"$f":"Summary!I55","v":435957.56936151232},{"$f":"Summary!J55","v":462214.63242498477},{"$f":"Summary!K55","v":490193.79412515846},{"$f":"Summary!L55","v":521096.5688981876},{"$f":"Summary!M55","v":557696.88048063929},{"$f":"Summary!N55","v":597995.93522661005},{"$f":"Summary!O55","v":643328.4461051831},{"$f":"Summary!P55","v":695365.88030560745},{"$f":"Summary!Q55","v":748771.89693198504},{"$f":"Summary!R55","v":806969.88032315788},{"$f":"Summary!S55","v":872184.63459041226},{"$f":"Summary!T55","v":942182.04739253491},{"$f":"Summary!U55","v":1025315.624721993},{"$f":"Summary!V55","v":1104820.4211551645},{"$f":"Summary!W55","v":1189633.4454319677},{"$f":"Summary!X55","v":1274964.0616352854},{"$f":"Summary!Y55","v":1381043.9660730036}]
["Annual Value of Safety Risk",{"$f":"Summary!E57","v":0},{"$f":"Summary!F57","v":0},{"$f":"Summary!G57","v":0},{"$f":"Summary!H57","v":0},{"$f":"Summary!I57","v":0},{"$f":"Summary!J57","v":0},{"$f":"Summary!K57","v":0},{"$f":"Summary!L57","v":0},{"$f":"Summary!M57","v":0},{"$f":"Summary!N57","v":0},{"$f":"Summary!O57","v":0},{"$f":"Summary!P57","v":0},{"$f":"Summary!Q57","v":0},{"$f":"Summary!R57","v":0},{"$f":"Summary!S57","v":0},{"$f":"Summary!T57","v":0},{"$f":"Summary!U57","v":0},{"$f":"Summary!V57","v":0},{"$f":"Summary!W57","v":0},{"$f":"Summary!X57","v":0},{"$f":"Summary!Y57","v":0}]
["Annual Value of major repairs",{"$f":"Summary!E53+Summary!E56","v":34543.52585261286},{"$f":"Summary!F53+Summary!F56","v":35001.735211725754},{"$f":"Summary!G53+Summary!G56","v":35507.947381848593},{"$f":"Summary!H53+Summary!H56","v":36066.758625313618},{"$f":"Summary!I53+Summary!I56","v":36681.304629093487},{"$f":"Summary!J53+Summary!J56","v":37354.935588538428},{"$f":"Summary!K53+Summary!K56","v":38092.747746703404},{"$f":"Summary!L53+Summary!L56","v":38900.508117115358},{"$f":"Summary!M53+Summary!M56","v":39781.892450909145},{"$f":"Summary!N53+Summary!N56","v":40740.71249458185},{"$f":"Summary!O53+Summary!O56","v":41783.303650324873},{"$f":"Summary!P53+Summary!P56","v":42916.792370586409},{"$f":"Summary!Q53+Summary!Q56","v":44145.413698521224},{"$f":"Summary!R53+Summary!R56","v":45473.388265410264},{"$f":"Summary!S53+Summary!S56","v":46908.498198394409},{"$f":"Summary!T53+Summary!T56","v":48459.436674141529},{"$f":"Summary!U53+Summary!U56","v":50131.010867133562},{"$f":"Summary!V53+Summary!V56","v":51927.76607224124},{"$f":"Summary!W53+Summary!W56","v":53859.164950620499},{"$f":"Summary!X53+Summary!X56","v":55935.694507134103},{"$f":"Summary!Y53+Summary!Y56","v":58162.740560876948}]
["Avoided environmental risk",{"$f":"Summary!E54","v":1697.5975394792522},{"$f":"Summary!F54","v":1782.0652074597804},{"$f":"Summary!G54","v":1875.8473075267268},{"$f":"Summary!H54","v":1979.7461024015431},{"$f":"Summary!I54","v":2094.8120446910589},{"$f":"Summary!J54","v":2221.3718571021718},{"$f":"Summary!K54","v":2360.5992465462778},{"$f":"Summary!L54","v":2513.4922668263853},{"$f":"Summary!M54","v":2681.400690672308},{"$f":"Summary!N54","v":2864.5957278479564},{"$f":"Summary!O54","v":3064.5771091475699},{"$f":"Summary!P54","v":3282.5648907923587},{"$f":"Summary!Q54","v":3520.2674924213125},{"$f":"Summary!R54","v":3777.8418049758075},{"$f":"Summary!S54","v":4057.178234961274},{"$f":"Summary!T54","v":4359.746319590161},{"$f":"Summary!U54","v":4687.680889798673},{"$f":"Summary!V54","v":5040.9491479875405},{"$f":"Summary!W54","v":5421.9062321465099},{"$f":"Summary!X54","v":5832.2999215063319},{"$f":"Summary!Y54","v":6274.7685210313712}]
["TOTAL (AER VCR)",{"$f":"Summary!E58","v":378832.68847433297},{"$f":"Summary!F58","v":401769.22337544942},{"$f":"Summary!G58","v":426288.57268090657},{"$f":"Summary!H58","v":450321.22530403064},{"$f":"Summary!I58","v":474733.68603529688},{"$f":"Summary!J58","v":501790.93987062539},{"$f":"Summary!K58","v":530647.14111840818},{"$f":"Summary!L58","v":562510.56928212929},{"$f":"Summary!M58","v":600160.17362222075},{"$f":"Summary!N58","v":641601.24344903987},{"$f":"Summary!O58","v":688176.3268646556},{"$f":"Summary!P58","v":741565.23756698624},{"$f":"Summary!Q58","v":796437.57812292757},{"$f":"Summary!R58","v":856221.11039354396},{"$f":"Summary!S58","v":923150.31102376792},{"$f":"Summary!T58","v":995001.2303862666},{"$f":"Summary!U58","v":1080134.3164789253},{"$f":"Summary!V58","v":1161789.1363753933},{"$f":"Summary!W58","v":1248914.5166147347},{"$f":"Summary!X58","v":1336732.0560639258},{"$f":"Summary!Y58","v":1445481.4751549119}]
["Annual Project Cost",{"$f":"Summary!E60","v":264964.1331389143},{"$f":"Summary!F60","v":264964.1331389143},{"$f":"Summary!G60","v":264964.1331389143},{"$f":"Summary!H60","v":264964.1331389143},{"$f":"Summary!I60","v":264964.1331389143},{"$f":"Summary!J60","v":264964.1331389143},{"$f":"Summary!K60","v":264964.1331389143},{"$f":"Summary!L60","v":264964.1331389143},{"$f":"Summary!M60","v":264964.1331389143},{"$f":"Summary!N60","v":264964.1331389143},{"$f":"Summary!O60","v":264964.1331389143},{"$f":"Summary!P60","v":264964.1331389143},{"$f":"Summary!Q60","v":264964.1331389143},{"$f":"Summary!R60","v":264964.1331389143},{"$f":"Summary!S60","v":264964.1331389143},{"$f":"Summary!T60","v":264964.1331389143},{"$f":"Summary!U60","v":264964.1331389143},{"$f":"Summary!V60","v":264964.1331389143},{"$f":"Summary!W60","v":264964.1331389143},{"$f":"Summary!X60","v":264964.1331389143},{"$f":"Summary!Y60","v":264964.1331389143}]
[]
[null,{"$f":"SUM(B28:B31)","v":378832.68847433297},{"$f":"SUM(C28:C31)","v":401769.22337544942},426288.57268090657,450321.22530403064,474733.68603529688,501790.93987062533,530647.14111840818,562510.56928212929,600160.17362222075,641601.24344903987,688176.3268646556,741565.23756698624,796437.57812292757,856221.11039354384,923150.31102376792,995001.2303862666,1080134.3164789251,1161789.1363753933,1248914.5166147347,1336732.0560639258,1445481.4751549119]