{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Intro","Input","WACC","Assets","Analysis","Forecast revenues","Chart1","Equity raising cost-capex","X factor","Chart2"],"not_rendered":{"charts":4,"images":1,"macros":1,"external_links":2,"defined_names":500,"comments":6,"pivot_tables":0},"unopened":[{"sheet":"Chart1","index":6,"reason":"not_a_worksheet"},{"sheet":"Chart2","index":9,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"Input","index":1,"n_rows":98,"n_cols":17,"rows_kept":98,"cut":false,"hidden":false,"merged":[[79,4,79,5],[90,4,90,5],[91,4,91,5],[92,4,92,5],[86,4,86,5],[89,4,89,5],[87,4,87,5],[88,4,88,5],[37,4,37,5],[38,4,38,5],[39,4,39,5],[40,4,40,5],[85,4,85,5],[81,4,81,5],[76,4,76,5],[77,4,77,5],[78,4,78,5],[80,4,80,5],[54,4,54,5],[55,4,55,5],[56,4,56,5],[57,4,57,5],[50,4,50,5],[51,4,51,5],[48,4,48,5],[49,4,49,5],[71,4,71,5],[69,4,69,5],[70,4,70,5],[58,4,58,5],[52,4,52,5],[53,4,53,5],[72,4,72,5],[62,4,62,5],[63,4,63,5],[64,4,64,5],[65,4,65,5],[66,4,66,5],[67,4,67,5],[68,4,68,5],[1,6,1,7],[5,6,5,8],[21,4,21,5],[22,4,22,5],[23,4,23,5],[20,4,20,5],[6,4,6,5],[7,4,7,5],[8,4,8,5],[9,4,9,5],[10,4,10,5],[11,4,11,5],[12,4,12,5],[13,4,13,5],[16,4,16,5],[1,4,1,5],[14,4,14,5],[15,4,15,5],[44,4,44,5],[34,4,34,5],[30,4,30,5],[35,4,35,5],[42,4,42,5],[28,4,28,5],[29,4,29,5],[24,4,24,5],[25,4,25,5],[26,4,26,5],[27,4,27,5],[41,4,41,5],[43,4,43,5],[36,4,36,5]]}
[]
[null,null,null,null,"Input Variables",null,"Input cells are in blue"]
[]
[]
[null,null,null,null,{"$f":"\"Opening Regulated Asset Base for \"&Q7&\" ($m Nominal)\"","v":"Opening Regulated Asset Base for 2014-15 ($m Nominal)"}]
[null,null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value","Assets Under Construction","Remaining Life","Standard Life","Opening Tax Value","Tax Remaining Life","Tax Standard Life","Base Financial Year"]
[null,null,null,null,"Asset Class 1",null,"Metering Capex ",null,null,94.895740708724077,null,19.7,15,88.473484866903277,14.260066039259895,25,"2014-15"]
[null,null,null,null,"Asset Class 2",null,"Equity raising costs",null,null,0.2102455240769309,null,19.7,{"$f":"A1stdlife","v":15},0.21375372677876092,{"$f":"A1taxremlife","v":14.260066039259895},{"$f":"A1taxstdlife","v":25}]
[null,null,null,null,"Asset Class 3"]
[null,null,null,null,"Asset Class 4"]
[null,null,null,null,"Asset Class 5"]
[null,null,null,null,"Asset Class 6"]
[null,null,null,null,"Asset Class 7"]
[null,null,null,null,"Asset Class 8"]
[null,null,null,null,"Asset Class 9"]
[null,null,null,null,"Asset Class 10"]
[null,null,null,null,"Total",null,null,null,null,{"$f":"SUM(J7:J16)+K17","v":95.105986232801001},{"$f":"SUM(K7:K16)","v":0},null,null,{"$f":"SUM(N7:N16)","v":88.687238593682039}]
[]
[null,null,null,null,{"$f":"\"Forecast Capital Expenditure – As Incurred ($m Real \"&CONCATENATE(LEFT(Q7, 4)-1 &\"-\" &IF(Q7>\"2009-10\",,\"0\") &RIGHT(Q7,2)-1)&\")\"","v":"Forecast Capital Expenditure – As Incurred ($m Real 2013-14)"}]
[null,null,null,null,"Year","2013-14",{"$f":"Q7","v":"2014-15"},{"$f":"CONCATENATE(LEFT(G20, 4)+1 &\"-\" &IF(G20>\"2007-08\",,\"0\") &RIGHT(G20,2)+1)","v":"2015-16"},{"$f":"CONCATENATE(LEFT(H20, 4)+1 &\"-\" &IF(H20>\"2007-08\",,\"0\") &RIGHT(H20,2)+1)","v":"2016-17"},"2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,{"$f":"Asset1","v":"Metering Capex "},null,9.0015638640545532,10.786069080278395,14.542602811370294,13.952193834896121,13.768001439638038]
[null,null,null,null,{"$f":"Asset2","v":"Equity raising costs"},null,7.6114646466919123E-2]
[null,null,null,null,{"$f":"Asset3","v":0}]
[null,null,null,null,{"$f":"Asset4","v":0}]
[null,null,null,null,{"$f":"Asset5","v":0}]
[null,null,null,null,{"$f":"Asset6","v":0}]
[null,null,null,null,{"$f":"Asset6","v":0}]
[null,null,null,null,{"$f":"Asset8","v":0}]
[null,null,null,null,{"$f":"Asset9","v":0}]
[null,null,null,null,{"$f":"Asset10","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G21:G30)","v":9.0776785105214728},10.786069080278395,14.542602811370294,13.952193834896121,13.768001439638038,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G31:P31)","v":62.126545676704325}]
[null,null,null,null,{"$f":"\"Forecast Asset Disposal – as incurred ($m Real \"&CONCATENATE(LEFT(Q7, 4)-1 &\"-\" &IF(Q7>\"2009-10\",,\"0\") &RIGHT(Q7,2)-1)&\")\"","v":"Forecast Asset Disposal – as incurred ($m Real 2013-14)"}]
[null,null,null,null,"Year",null,{"$f":"G20","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,{"$f":"Asset1","v":"Metering Capex "}]
[null,null,null,null,{"$f":"Asset2","v":"Equity raising costs"}]
[null,null,null,null,{"$f":"Asset3","v":0}]
[null,null,null,null,{"$f":"Asset4","v":0}]
[null,null,null,null,{"$f":"Asset5","v":0}]
[null,null,null,null,{"$f":"Asset6","v":0}]
[null,null,null,null,{"$f":"Asset7","v":0}]
[null,null,null,null,{"$f":"Asset8","v":0}]
[null,null,null,null,{"$f":"Asset9","v":0}]
[null,null,null,null,{"$f":"Asset10","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G35:G44)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G45:P45)","v":0}]
[null,null,null,null,{"$f":"\"Forecast Customer Contributions – As Incurred ($m Real \"&CONCATENATE(LEFT(Q7, 4)-1 &\"-\" &IF(Q7>\"2009-10\",,\"0\") &RIGHT(Q7,2)-1)&\")\"","v":"Forecast Customer Contributions – As Incurred ($m Real 2013-14)"}]
[null,null,null,null,"Year",null,{"$f":"G34","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,{"$f":"Asset1","v":"Metering Capex "},null,null,3.2165857793956558,6.7167774102224644,3.3563707856538763,3.2680163745363577]
[null,null,null,null,{"$f":"Asset2","v":"Equity raising costs"}]
[null,null,null,null,{"$f":"Asset3","v":0}]
[null,null,null,null,{"$f":"Asset4","v":0}]
[null,null,null,null,{"$f":"Asset5","v":0}]
[null,null,null,null,{"$f":"Asset6","v":0}]
[null,null,null,null,{"$f":"Asset7","v":0}]
[null,null,null,null,{"$f":"Asset8","v":0}]
[null,null,null,null,{"$f":"Asset9","v":0}]
[null,null,null,null,{"$f":"Asset10","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G49:G58)","v":0},3.2165857793956558,6.7167774102224644,3.3563707856538763,3.2680163745363577,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G63/A1taxremlife","v":0.63124278942832579},null,null,null,null,null,null,null,null,null,{"$f":"SUM(G59:P59)","v":16.557750349808355}]
[null,null,null,null,{"$f":"\"Forecast Net Capital Expenditure – As Incurred ($m Real \"&CONCATENATE(LEFT(Q7, 4)-1 &\"-\" &IF(Q7>\"2009-10\",,\"0\") &RIGHT(Q7,2)-1)&\")\"","v":"Forecast Net Capital Expenditure – As Incurred ($m Real 2013-14)"}]
[null,null,null,null,"Year",null,{"$f":"G20","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,{"$f":"Asset1","v":"Metering Capex "},null,{"$f":"G21-G35-G49","v":9.0015638640545532},7.5694833008827391,7.8258254011478297,10.595823049242245,10.499985065101679,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset2","v":"Equity raising costs"},null,{"$f":"G22-G36-G50","v":7.6114646466919123E-2},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":0},null,{"$f":"G23-G37-G51","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":0},null,{"$f":"G24-G38-G52","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset5","v":0},null,{"$f":"G25-G39-G53","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset6","v":0},null,{"$f":"G26-G40-G54","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E27","v":0},null,{"$f":"G27-G41-G55","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset8","v":0},null,{"$f":"G28-G42-G56","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset9","v":0},null,{"$f":"G29-G43-G57","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":0},null,{"$f":"G30-G44-G58","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G63:G72)","v":9.0776785105214728},7.5694833008827391,7.8258254011478297,10.595823049242245,10.499985065101679,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G73:P73)","v":45.568795326895966}]
[null,null,null,null,{"$f":"\"Forecast Operating and Maintenance Expenditure ($m Real \"&CONCATENATE(LEFT(Q7, 4)-1 &\"-\" &IF(Q7>\"2009-10\",,\"0\") &RIGHT(Q7,2)-1)&\")\"","v":"Forecast Operating and Maintenance Expenditure ($m Real 2013-14)"}]
[null,null,null,null,"Year",null,{"$f":"G20","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,"Controllable opex",null,24.605350578699348,24.468556475845521,24.350520924844393,24.09131232038736,24.193618442138373]
[]
[null,null,null,null,"Debt raising costs",null,{"$f":"(Dr*Dv*Assets!G162)/Assets!G7","v":5.6492955822283794E-2},{"$f":"(Dr*Dv*Assets!H162)/Assets!H7","v":5.9181890071872044E-2},{"$f":"(Dr*Dv*Assets!I162)/Assets!I7","v":6.0577193319120308E-2},{"$f":"(Dr*Dv*Assets!J162)/Assets!J7","v":6.1820514082231368E-2},{"$f":"(Dr*Dv*Assets!K162)/Assets!K7","v":6.4440041699254824E-2}]
[null,null,null,null,"Carry over amounts"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L77=0,0,(Dr*Dv*Assets!K161)/Assets!L7)","v":0},{"$f":"IF(M77=0,0,(Dr*Dv*Assets!L161)/Assets!M7)","v":0},{"$f":"IF(N77=0,0,(Dr*Dv*Assets!M161)/Assets!N7)","v":0},{"$f":"IF(O77=0,0,(Dr*Dv*Assets!N161)/Assets!O7)","v":0},{"$f":"IF(P77=0,0,(Dr*Dv*Assets!O161)/Assets!P7)","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G77:G81)","v":24.66184353452163},24.527738365917394,24.411098118163512,24.153132834469591,24.258058483837626,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G82:P82)","v":122.01187133690975}]
[null,null,null,null,"Cost of Capital"]
[null,null,null,null,null,null,"Value"]
[null,null,null,null,"Nominal Risk Free Rate                                      Rf",null,4.7699999999999999E-2]
[null,null,null,null,"Inflation Rate                                                             f",null,2.5000000000000001E-2]
[null,null,null,null,"Debt Risk Premium                                           DRP",null,3.2099999999999997E-2]
[null,null,null,null,"Market Risk Premium                                        MRP",null,6.5600000000000006E-2]
[null,null,null,null,"Utilisation of Imputation (Franking) Credits        g",null,0.25]
[null,null,null,null,"Proportion of Debt Funding                                D/V",null,0.6]
[null,null,null,null,"Equity Beta                                                              βe",null,0.82]
[null,null,null,null,"Debt Raising Cost Benchmark                           Dr","                          Dr",9.8999999999999999E-4]
[]
[null,null,null,null,{"$f":"\"Price/ revenue constraint for \"&CONCATENATE(LEFT(Q7, 4)-1 &\"-\" &IF(Q7>\"2009-10\",,\"0\") &RIGHT(Q7,2)-1)& \" ($m Nominal)\"","v":"Price/ revenue constraint for 2013-14 ($m Nominal)"}]
[null,null,null,null,null,null,"Value"]
[null,null,null,null,"Maximum Allowed Revenue"]
[null,null,null,null,"Revenue yield (c/kWh)"]

{"sheet":"WACC","index":2,"n_rows":38,"n_cols":7,"rows_kept":38,"cut":false,"hidden":false,"merged":[[24,2,24,3]]}
[]
[null,"Cost of Capital Parameters"]
[]
[]
[]
[null,null,null,null,null,"Input Data & Calculated Inputs","Basic Building Block Model"]
[null,"Nominal Risk Free Rate",null,"Rf",null,4.7699999999999999E-2]
[null,"Real Risk Free Rate",null,"Rrf",null,2.2146341463414876E-2]
[null,"Inflation Rate",null,"f",null,2.5000000000000001E-2]
[null,"Cost of Debt Margin",null,"DRP",null,3.2099999999999997E-2]
[null,"Nominal Pre-tax Cost of Debt",null,"Rd",null,7.9799999999999996E-2]
[null,"Real Pre-tax Cost of Debt",null,"Rrd",null,5.3463414634146611E-2]
[null,"Market Risk Premium ",null,"MRP",null,6.5600000000000006E-2]
[null,"Corporate Tax Rate",null,"T",null,0.3]
[null,"Effective Tax Rate for Equity (From Relevant Cash flows)",null,"Te",null,0.24210777606561884,0.24210777606561884]
[null,"Effective Tax Rate for Debt (Effective Debt Shield)",null,"Td",null,{"$f":"G16","v":0.29999999999999971},0.29999999999999971]
[null,"Utilisation of Imputation (Franking) Credits",null,"g",null,0.25]
[null,"Proportion of Equity Funding",null,"E/V",null,0.4]
[null,"Proportion of Debt Funding",null,"D/V",null,0.6]
[null,"Equity Beta",null,"βe",null,0.82]
[]
[null,"WACC Analysis"]
[]
[null,null,null,null,null,"Formula Approximation"]
[null,"Post-tax Nominal Return on Equity(pre-imp)",null,null,null,{"$f":"F7+F20*(F13)","v":0.101492},0.10141380399869715]
[null,"Post-tax Real Return on Equity(pre-imp)",null,null,null,{"$f":"(1+F25)/(1+F9)-1","v":7.4626341463414736E-2},7.4593486907674977E-2]
[null,"Nominal Vanilla WACC",null,null,null,{"$f":"F18*F25+F19*F11","v":8.8476799999999994E-2},8.8476800000019784E-2]
[null,"Real Vanilla WACC",null,null,null,{"$f":"F18*F26+F19*F12","v":6.1928585365853855E-2},6.196713205475346E-2]
[null,"Post-tax Nominal WACC ",null,null,null,{"$f":"F25*((1-F15)/(1-F15*(1-F17)))*F18+F11*F19*(1-F16)","v":7.1110426232291607E-2},8.5391384218913124E-2]
[null,"Post-tax Real WACC ",null,null,null,{"$f":"(1+F29)/(1+F9)-1","v":4.4985781690040749E-2},5.8956030534440096E-2]
[null,"Pre-tax Nominal WACC ",null,null,null,{"$f":"F25*(1/(1-F15*(1-F17)))*F18+F11*F19","v":9.7483921303125221E-2},9.7584913290053032E-2]
[null,"Pre-tax Real WACC ",null,null,null,{"$f":"(1+F31)/(1+F9)-1","v":7.0716020783536893E-2},7.0855986991051001E-2]
[null,"Nominal Tax Allowance",null,null,null,{"$f":"F31-F27","v":9.0071213031252262E-3},9.1081132900530382E-3]
[null,"Real Tax Allowance",null,null,null,{"$f":"F32-F28","v":8.7874354176830372E-3},8.9274016251971455E-3]
[]
[]
[null,null,null,null,null,"Numbers in White cells are calculated on this sheet from input parameters."]
[null,null,null,null,null,"Numbers in Orange cells are transferred from relevant sheets"]

{"sheet":"Assets","index":3,"n_rows":297,"n_cols":16,"rows_kept":297,"cut":false,"hidden":false,"merged":[[271,3,281,3],[232,3,242,3],[245,3,255,3],[258,3,268,3],[284,3,294,3],[219,3,229,3],[36,3,46,3],[49,3,59,3],[193,3,203,3],[62,3,72,3],[167,3,177,3],[180,3,190,3],[75,3,85,3],[206,3,216,3],[88,3,98,3],[101,3,111,3],[114,3,124,3],[127,3,137,3],[140,3,150,3]]}
[]
[null,"Asset Roll Forward"]
[null,null,null,null,null,0,{"$f":"F3+1","v":1},2,3,4,5,6,7,8,9,10]
[null,"Year",null,null,null,{"$f":"Input!F20","v":"2013-14"},{"$f":"Input!G20","v":"2014-15"},{"$f":"Input!H20","v":"2015-16"},{"$f":"Input!I20","v":"2016-17"},{"$f":"Input!J20","v":"2017-18"},{"$f":"Input!K20","v":"2018-19"},{"$f":"Input!L20","v":"2019-20"},{"$f":"Input!M20","v":"2020-21"},{"$f":"Input!N20","v":"2021-22"},{"$f":"Input!O20","v":"2022-23"},{"$f":"Input!P20","v":"2023-24"}]
[]
[null,"Inflation Assumption (CPI % increase)",null,{"$f":"f","v":2.5000000000000001E-2},null,null,{"$f":"Analysis!G7","v":2.4498886414253906E-2},{"$f":"$D$6","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Cumulative Inflation Index (CPI end period)",null,null,null,1,{"$f":"F7*(1+G6)","v":1.0244988864142539},{"$f":"G7*(1+H6)","v":1.0501113585746102},{"$f":"H7*(1+I6)","v":1.0763641425389754},{"$f":"I7*(1+J6)","v":1.1032732461024497},1.1308550772550108,1.1591264541863859,1.1881046155410455,1.2178072309295715,1.2482524117028106,{"$f":"O7*(1+P6)","v":1.2794587219953808}]
[]
[null,"Closing Regulated Asset Base",null,null,null,{"$f":"RAB","v":95.105986232801001}]
[null,"Real Capex",null,null,null,null,{"$f":"SUM(G11:G20)","v":9.3545403732051664},{"$f":"SUM(H11:H20)","v":7.8003464278161836},8.0645067550961862,10.91898709417729,10.820226128927152,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Metering Capex "},null,null,null,{"$f":"Input!G63*(1+rvanilla)^0.5","v":9.2761042914975178},{"$f":"Input!H63*(1+rvanilla)^0.5","v":7.8003464278161836},{"$f":"Input!I63*(1+rvanilla)^0.5","v":8.0645067550961862},{"$f":"Input!J63*(1+rvanilla)^0.5","v":10.91898709417729},{"$f":"Input!K63*(1+rvanilla)^0.5","v":10.820226128927152},{"$f":"Input!L63*(1+rvanilla)^0.5","v":0},{"$f":"Input!M63*(1+rvanilla)^0.5","v":0},{"$f":"Input!N63*(1+rvanilla)^0.5","v":0},{"$f":"Input!O63*(1+rvanilla)^0.5","v":0},{"$f":"Input!P63*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset2","v":"Equity raising costs"},null,null,null,{"$f":"Input!G64*(1+rvanilla)^0.5","v":7.8436081707649152E-2},{"$f":"Input!H64*(1+rvanilla)^0.5","v":0},{"$f":"Input!I64*(1+rvanilla)^0.5","v":0},{"$f":"Input!J64*(1+rvanilla)^0.5","v":0},{"$f":"Input!K64*(1+rvanilla)^0.5","v":0},{"$f":"Input!L64*(1+rvanilla)^0.5","v":0},{"$f":"Input!M64*(1+rvanilla)^0.5","v":0},{"$f":"Input!N64*(1+rvanilla)^0.5","v":0},{"$f":"Input!O64*(1+rvanilla)^0.5","v":0},{"$f":"Input!P64*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset3","v":0},null,null,null,{"$f":"Input!G65*(1+rvanilla)^0.5","v":0},{"$f":"Input!H65*(1+rvanilla)^0.5","v":0},{"$f":"Input!I65*(1+rvanilla)^0.5","v":0},{"$f":"Input!J65*(1+rvanilla)^0.5","v":0},{"$f":"Input!K65*(1+rvanilla)^0.5","v":0},{"$f":"Input!L65*(1+rvanilla)^0.5","v":0},{"$f":"Input!M65*(1+rvanilla)^0.5","v":0},{"$f":"Input!N65*(1+rvanilla)^0.5","v":0},{"$f":"Input!O65*(1+rvanilla)^0.5","v":0},{"$f":"Input!P65*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset4","v":0},null,null,null,{"$f":"Input!G66*(1+rvanilla)^0.5","v":0},{"$f":"Input!H66*(1+rvanilla)^0.5","v":0},{"$f":"Input!I66*(1+rvanilla)^0.5","v":0},{"$f":"Input!J66*(1+rvanilla)^0.5","v":0},{"$f":"Input!K66*(1+rvanilla)^0.5","v":0},{"$f":"Input!L66*(1+rvanilla)^0.5","v":0},{"$f":"Input!M66*(1+rvanilla)^0.5","v":0},{"$f":"Input!N66*(1+rvanilla)^0.5","v":0},{"$f":"Input!O66*(1+rvanilla)^0.5","v":0},{"$f":"Input!P66*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset5","v":0},null,null,null,{"$f":"Input!G67*(1+rvanilla)^0.5","v":0},{"$f":"Input!H67*(1+rvanilla)^0.5","v":0},{"$f":"Input!I67*(1+rvanilla)^0.5","v":0},{"$f":"Input!J67*(1+rvanilla)^0.5","v":0},{"$f":"Input!K67*(1+rvanilla)^0.5","v":0},{"$f":"Input!L67*(1+rvanilla)^0.5","v":0},{"$f":"Input!M67*(1+rvanilla)^0.5","v":0},{"$f":"Input!N67*(1+rvanilla)^0.5","v":0},{"$f":"Input!O67*(1+rvanilla)^0.5","v":0},{"$f":"Input!P67*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset6","v":0},null,null,null,{"$f":"Input!G68*(1+rvanilla)^0.5","v":0},{"$f":"Input!H68*(1+rvanilla)^0.5","v":0},{"$f":"Input!I68*(1+rvanilla)^0.5","v":0},{"$f":"Input!J68*(1+rvanilla)^0.5","v":0},{"$f":"Input!K68*(1+rvanilla)^0.5","v":0},{"$f":"Input!L68*(1+rvanilla)^0.5","v":0},{"$f":"Input!M68*(1+rvanilla)^0.5","v":0},{"$f":"Input!N68*(1+rvanilla)^0.5","v":0},{"$f":"Input!O68*(1+rvanilla)^0.5","v":0},{"$f":"Input!P68*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"Input!G69*(1+rvanilla)^0.5","v":0},{"$f":"Input!H69*(1+rvanilla)^0.5","v":0},{"$f":"Input!I69*(1+rvanilla)^0.5","v":0},{"$f":"Input!J69*(1+rvanilla)^0.5","v":0},{"$f":"Input!K69*(1+rvanilla)^0.5","v":0},{"$f":"Input!L69*(1+rvanilla)^0.5","v":0},{"$f":"Input!M69*(1+rvanilla)^0.5","v":0},{"$f":"Input!N69*(1+rvanilla)^0.5","v":0},{"$f":"Input!O69*(1+rvanilla)^0.5","v":0},{"$f":"Input!P69*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"Input!G70*(1+rvanilla)^0.5","v":0},{"$f":"Input!H70*(1+rvanilla)^0.5","v":0},{"$f":"Input!I70*(1+rvanilla)^0.5","v":0},{"$f":"Input!J70*(1+rvanilla)^0.5","v":0},{"$f":"Input!K70*(1+rvanilla)^0.5","v":0},{"$f":"Input!L70*(1+rvanilla)^0.5","v":0},{"$f":"Input!M70*(1+rvanilla)^0.5","v":0},{"$f":"Input!N70*(1+rvanilla)^0.5","v":0},{"$f":"Input!O70*(1+rvanilla)^0.5","v":0},{"$f":"Input!P70*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"Input!G71*(1+rvanilla)^0.5","v":0},{"$f":"Input!H71*(1+rvanilla)^0.5","v":0},{"$f":"Input!I71*(1+rvanilla)^0.5","v":0},{"$f":"Input!J71*(1+rvanilla)^0.5","v":0},{"$f":"Input!K71*(1+rvanilla)^0.5","v":0},{"$f":"Input!L71*(1+rvanilla)^0.5","v":0},{"$f":"Input!M71*(1+rvanilla)^0.5","v":0},{"$f":"Input!N71*(1+rvanilla)^0.5","v":0},{"$f":"Input!O71*(1+rvanilla)^0.5","v":0},{"$f":"Input!P71*(1+rvanilla)^0.5","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"Input!G72*(1+rvanilla)^0.5","v":0},{"$f":"Input!H72*(1+rvanilla)^0.5","v":0},{"$f":"Input!I72*(1+rvanilla)^0.5","v":0},{"$f":"Input!J72*(1+rvanilla)^0.5","v":0},{"$f":"Input!K72*(1+rvanilla)^0.5","v":0},{"$f":"Input!L72*(1+rvanilla)^0.5","v":0},{"$f":"Input!M72*(1+rvanilla)^0.5","v":0},{"$f":"Input!N72*(1+rvanilla)^0.5","v":0},{"$f":"Input!O72*(1+rvanilla)^0.5","v":0},{"$f":"Input!P72*(1+rvanilla)^0.5","v":0}]
[null,"Nominal Capex",null,null,null,null,{"$f":"SUM(G22:G31)","v":9.5837161952658718},8.1912323846666606,8.6803458984488806,12.046626335543733,12.2361076549446,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Metering Capex "},null,null,null,{"$f":"G11*G$7","v":9.5033585169016881},8.1912323846666606,8.6803458984488806,12.046626335543733,12.2361076549446,0,0,0,0,0]
[null,null,{"$f":"Asset2","v":"Equity raising costs"},null,null,null,{"$f":"G12*G$7","v":8.035767836418399E-2},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset3","v":0},null,null,null,{"$f":"G13*G$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset4","v":0},null,null,null,{"$f":"G14*G$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset5","v":0},null,null,null,{"$f":"G15*G$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset6","v":0},null,null,null,{"$f":"G16*G$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"G17*G$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"G18*G$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"G19*G$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"G20*G$7","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Real Asset Values"]
[]
[null,"Real Straight-line Depreciation",null,null,null,null,{"$f":"G48+G61+G74+G87+G100+G113+G126+G139+G152","v":4.8277150371980211},{"$f":"H48+H61+H74+H87+H100+H113+H126+H139+H152","v":5.4513510620783654},5.9713741572661112,6.5090079409391901,7.2369404138843425,7.9582888224794859,7.9582888224794859,7.9582888224794859,7.9582888224794859,7.9582888224794859]
[null,{"$f":"C48","v":"Metering Capex "},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A1remlife,A1value-SUM($F36:F36),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":4.8170426755697502},{"$f":"IF(H$3>A1remlife,A1value-SUM($F36:G36),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":4.8170426755697502},{"$f":"IF(I$3>A1remlife,A1value-SUM($F36:H36),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":4.8170426755697502},{"$f":"IF(J$3>A1remlife,A1value-SUM($F36:I36),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":4.8170426755697502},{"$f":"IF(K$3>A1remlife,A1value-SUM($F36:J36),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":4.8170426755697502},{"$f":"IF(L$3>A1remlife,A1value-SUM($F36:K36),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":4.8170426755697502},{"$f":"IF(M$3>A1remlife,A1value-SUM($F36:L36),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":4.8170426755697502},{"$f":"IF(N$3>A1remlife,A1value-SUM($F36:M36),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":4.8170426755697502},{"$f":"IF(O$3>A1remlife,A1value-SUM($F36:N36),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":4.8170426755697502},{"$f":"IF(P$3>A1remlife,A1value-SUM($F36:O36),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":4.8170426755697502}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(H$3>(A1stdlife+$E38),(Input!$G$63*(1+rvanilla)^0.5)-SUM($G38:G38),(Input!$G$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.61840695276650115},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(I$3>(A1stdlife+$E38),(Input!$G$63*(1+rvanilla)^0.5)-SUM($G38:H38),(Input!$G$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.61840695276650115},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$E38),(Input!$G$63*(1+rvanilla)^0.5)-SUM($G38:I38),(Input!$G$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.61840695276650115},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$E38),(Input!$G$63*(1+rvanilla)^0.5)-SUM($G38:J38),(Input!$G$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.61840695276650115},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$E38),(Input!$G$63*(1+rvanilla)^0.5)-SUM($G38:K38),(Input!$G$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.61840695276650115},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$E38),(Input!$G$63*(1+rvanilla)^0.5)-SUM($G38:L38),(Input!$G$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.61840695276650115},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E38),(Input!$G$63*(1+rvanilla)^0.5)-SUM($G38:M38),(Input!$G$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.61840695276650115},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E38),(Input!$G$63*(1+rvanilla)^0.5)-SUM($G38:N38),(Input!$G$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.61840695276650115},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E38),(Input!$G$63*(1+rvanilla)^0.5)-SUM($G38:O38),(Input!$G$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.61840695276650115}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(I$3>(A1stdlife+$E39),(Input!$H$63*(1+rvanilla)^0.5)-SUM($H39:H39),(Input!$H$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.52002309518774559},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$E39),(Input!$H$63*(1+rvanilla)^0.5)-SUM($H39:I39),(Input!$H$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.52002309518774559},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$E39),(Input!$H$63*(1+rvanilla)^0.5)-SUM($H39:J39),(Input!$H$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.52002309518774559},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$E39),(Input!$H$63*(1+rvanilla)^0.5)-SUM($H39:K39),(Input!$H$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.52002309518774559},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$E39),(Input!$H$63*(1+rvanilla)^0.5)-SUM($H39:L39),(Input!$H$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.52002309518774559},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E39),(Input!$H$63*(1+rvanilla)^0.5)-SUM($H39:M39),(Input!$H$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.52002309518774559},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E39),(Input!$H$63*(1+rvanilla)^0.5)-SUM($H39:N39),(Input!$H$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.52002309518774559},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E39),(Input!$H$63*(1+rvanilla)^0.5)-SUM($H39:O39),(Input!$H$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.52002309518774559}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$E40),(Input!$I$63*(1+rvanilla)^0.5)-SUM($I40:I40),(Input!$I$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.53763378367307912},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$E40),(Input!$I$63*(1+rvanilla)^0.5)-SUM($I40:J40),(Input!$I$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.53763378367307912},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$E40),(Input!$I$63*(1+rvanilla)^0.5)-SUM($I40:K40),(Input!$I$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.53763378367307912},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$E40),(Input!$I$63*(1+rvanilla)^0.5)-SUM($I40:L40),(Input!$I$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.53763378367307912},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E40),(Input!$I$63*(1+rvanilla)^0.5)-SUM($I40:M40),(Input!$I$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.53763378367307912},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E40),(Input!$I$63*(1+rvanilla)^0.5)-SUM($I40:N40),(Input!$I$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.53763378367307912},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E40),(Input!$I$63*(1+rvanilla)^0.5)-SUM($I40:O40),(Input!$I$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.53763378367307912}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$E41),(Input!$J$63*(1+rvanilla)^0.5)-SUM($J41:J41),(Input!$J$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.72793247294515262},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$E41),(Input!$J$63*(1+rvanilla)^0.5)-SUM($J41:K41),(Input!$J$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.72793247294515262},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$E41),(Input!$J$63*(1+rvanilla)^0.5)-SUM($J41:L41),(Input!$J$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.72793247294515262},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E41),(Input!$J$63*(1+rvanilla)^0.5)-SUM($J41:M41),(Input!$J$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.72793247294515262},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E41),(Input!$J$63*(1+rvanilla)^0.5)-SUM($J41:N41),(Input!$J$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.72793247294515262},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E41),(Input!$J$63*(1+rvanilla)^0.5)-SUM($J41:O41),(Input!$J$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.72793247294515262}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$E42),(Input!$K$63*(1+rvanilla)^0.5)-SUM($K42:K42),(Input!$K$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.72134840859514349},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$E42),(Input!$K$63*(1+rvanilla)^0.5)-SUM($K42:L42),(Input!$K$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.72134840859514349},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E42),(Input!$K$63*(1+rvanilla)^0.5)-SUM($K42:M42),(Input!$K$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.72134840859514349},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E42),(Input!$K$63*(1+rvanilla)^0.5)-SUM($K42:N42),(Input!$K$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.72134840859514349},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E42),(Input!$K$63*(1+rvanilla)^0.5)-SUM($K42:O42),(Input!$K$63*(1+rvanilla)^0.5)/A1stdlife))","v":0.72134840859514349}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$E43),(Input!$L$63*(1+rvanilla)^0.5)-SUM($L43:L43),(Input!$L$63*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E43),(Input!$L$63*(1+rvanilla)^0.5)-SUM($L43:M43),(Input!$L$63*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E43),(Input!$L$63*(1+rvanilla)^0.5)-SUM($L43:N43),(Input!$L$63*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E43),(Input!$L$63*(1+rvanilla)^0.5)-SUM($L43:O43),(Input!$L$63*(1+rvanilla)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E44),(Input!$M$63*(1+rvanilla)^0.5)-SUM($M44:M44),(Input!$M$63*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E44),(Input!$M$63*(1+rvanilla)^0.5)-SUM($M44:N44),(Input!$M$63*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E44),(Input!$M$63*(1+rvanilla)^0.5)-SUM($M44:O44),(Input!$M$63*(1+rvanilla)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E45),(Input!$N$63*(1+rvanilla)^0.5)-SUM($N45:N45),(Input!$N$63*(1+rvanilla)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E45),(Input!$N$63*(1+rvanilla)^0.5)-SUM($N45:O45),(Input!$N$63*(1+rvanilla)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E46),(Input!$O$63*(1+rvanilla)^0.5)-SUM($O46:O46),(Input!$O$63*(1+rvanilla)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset1","v":"Metering Capex "},null,null,null,{"$f":"SUM(G36:G47)","v":4.8170426755697502},{"$f":"SUM(H36:H47)","v":5.4354496283362517},{"$f":"SUM(I36:I47)","v":5.9554727235239975},6.4931065071970764,7.2210389801422288,7.9423873887373722,7.9423873887373722,7.9423873887373722,7.9423873887373722,7.9423873887373722]
[null,{"$f":"C61","v":"Equity raising costs"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A2remlife,A2value-SUM($F49:F49),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":1.0672361628270604E-2},{"$f":"IF(H$3>A2remlife,A2value-SUM($F49:G49),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":1.0672361628270604E-2},{"$f":"IF(I$3>A2remlife,A2value-SUM($F49:H49),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":1.0672361628270604E-2},{"$f":"IF(J$3>A2remlife,A2value-SUM($F49:I49),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":1.0672361628270604E-2},{"$f":"IF(K$3>A2remlife,A2value-SUM($F49:J49),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":1.0672361628270604E-2},{"$f":"IF(L$3>A2remlife,A2value-SUM($F49:K49),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":1.0672361628270604E-2},{"$f":"IF(M$3>A2remlife,A2value-SUM($F49:L49),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":1.0672361628270604E-2},{"$f":"IF(N$3>A2remlife,A2value-SUM($F49:M49),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":1.0672361628270604E-2},{"$f":"IF(O$3>A2remlife,A2value-SUM($F49:N49),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":1.0672361628270604E-2},{"$f":"IF(P$3>A2remlife,A2value-SUM($F49:O49),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":1.0672361628270604E-2}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(H$3>(A2stdlife+$E51),(Input!$G$64*(1+rvanilla)^0.5)-SUM($G51:G51),(Input!$G$64*(1+rvanilla)^0.5)/A2stdlife))","v":5.2290721138432772E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(I$3>(A2stdlife+$E51),(Input!$G$64*(1+rvanilla)^0.5)-SUM($G51:H51),(Input!$G$64*(1+rvanilla)^0.5)/A2stdlife))","v":5.2290721138432772E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$E51),(Input!$G$64*(1+rvanilla)^0.5)-SUM($G51:I51),(Input!$G$64*(1+rvanilla)^0.5)/A2stdlife))","v":5.2290721138432772E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$E51),(Input!$G$64*(1+rvanilla)^0.5)-SUM($G51:J51),(Input!$G$64*(1+rvanilla)^0.5)/A2stdlife))","v":5.2290721138432772E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$E51),(Input!$G$64*(1+rvanilla)^0.5)-SUM($G51:K51),(Input!$G$64*(1+rvanilla)^0.5)/A2stdlife))","v":5.2290721138432772E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$E51),(Input!$G$64*(1+rvanilla)^0.5)-SUM($G51:L51),(Input!$G$64*(1+rvanilla)^0.5)/A2stdlife))","v":5.2290721138432772E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E51),(Input!$G$64*(1+rvanilla)^0.5)-SUM($G51:M51),(Input!$G$64*(1+rvanilla)^0.5)/A2stdlife))","v":5.2290721138432772E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E51),(Input!$G$64*(1+rvanilla)^0.5)-SUM($G51:N51),(Input!$G$64*(1+rvanilla)^0.5)/A2stdlife))","v":5.2290721138432772E-3},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E51),(Input!$G$64*(1+rvanilla)^0.5)-SUM($G51:O51),(Input!$G$64*(1+rvanilla)^0.5)/A2stdlife))","v":5.2290721138432772E-3}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(I$3>(A2stdlife+$E52),(Input!$H$64*(1+rvanilla)^0.5)-SUM($H52:H52),(Input!$H$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$E52),(Input!$H$64*(1+rvanilla)^0.5)-SUM($H52:I52),(Input!$H$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$E52),(Input!$H$64*(1+rvanilla)^0.5)-SUM($H52:J52),(Input!$H$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$E52),(Input!$H$64*(1+rvanilla)^0.5)-SUM($H52:K52),(Input!$H$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$E52),(Input!$H$64*(1+rvanilla)^0.5)-SUM($H52:L52),(Input!$H$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E52),(Input!$H$64*(1+rvanilla)^0.5)-SUM($H52:M52),(Input!$H$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E52),(Input!$H$64*(1+rvanilla)^0.5)-SUM($H52:N52),(Input!$H$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E52),(Input!$H$64*(1+rvanilla)^0.5)-SUM($H52:O52),(Input!$H$64*(1+rvanilla)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$E53),(Input!$I$64*(1+rvanilla)^0.5)-SUM($I53:I53),(Input!$I$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$E53),(Input!$I$64*(1+rvanilla)^0.5)-SUM($I53:J53),(Input!$I$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$E53),(Input!$I$64*(1+rvanilla)^0.5)-SUM($I53:K53),(Input!$I$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$E53),(Input!$I$64*(1+rvanilla)^0.5)-SUM($I53:L53),(Input!$I$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E53),(Input!$I$64*(1+rvanilla)^0.5)-SUM($I53:M53),(Input!$I$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E53),(Input!$I$64*(1+rvanilla)^0.5)-SUM($I53:N53),(Input!$I$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E53),(Input!$I$64*(1+rvanilla)^0.5)-SUM($I53:O53),(Input!$I$64*(1+rvanilla)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$E54),(Input!$J$64*(1+rvanilla)^0.5)-SUM($J54:J54),(Input!$J$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$E54),(Input!$J$64*(1+rvanilla)^0.5)-SUM($J54:K54),(Input!$J$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$E54),(Input!$J$64*(1+rvanilla)^0.5)-SUM($J54:L54),(Input!$J$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E54),(Input!$J$64*(1+rvanilla)^0.5)-SUM($J54:M54),(Input!$J$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E54),(Input!$J$64*(1+rvanilla)^0.5)-SUM($J54:N54),(Input!$J$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E54),(Input!$J$64*(1+rvanilla)^0.5)-SUM($J54:O54),(Input!$J$64*(1+rvanilla)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$E55),(Input!$K$64*(1+rvanilla)^0.5)-SUM($K55:K55),(Input!$K$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$E55),(Input!$K$64*(1+rvanilla)^0.5)-SUM($K55:L55),(Input!$K$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E55),(Input!$K$64*(1+rvanilla)^0.5)-SUM($K55:M55),(Input!$K$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E55),(Input!$K$64*(1+rvanilla)^0.5)-SUM($K55:N55),(Input!$K$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E55),(Input!$K$64*(1+rvanilla)^0.5)-SUM($K55:O55),(Input!$K$64*(1+rvanilla)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$E56),(Input!$L$64*(1+rvanilla)^0.5)-SUM($L56:L56),(Input!$L$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E56),(Input!$L$64*(1+rvanilla)^0.5)-SUM($L56:M56),(Input!$L$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E56),(Input!$L$64*(1+rvanilla)^0.5)-SUM($L56:N56),(Input!$L$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E56),(Input!$L$64*(1+rvanilla)^0.5)-SUM($L56:O56),(Input!$L$64*(1+rvanilla)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E57),(Input!$M$64*(1+rvanilla)^0.5)-SUM($M57:M57),(Input!$M$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E57),(Input!$M$64*(1+rvanilla)^0.5)-SUM($M57:N57),(Input!$M$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E57),(Input!$M$64*(1+rvanilla)^0.5)-SUM($M57:O57),(Input!$M$64*(1+rvanilla)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E58),(Input!$N$64*(1+rvanilla)^0.5)-SUM($N58:N58),(Input!$N$64*(1+rvanilla)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E58),(Input!$N$64*(1+rvanilla)^0.5)-SUM($N58:O58),(Input!$N$64*(1+rvanilla)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E59),(Input!$O$64*(1+rvanilla)^0.5)-SUM($O59:O59),(Input!$O$64*(1+rvanilla)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset2","v":"Equity raising costs"},null,null,null,{"$f":"SUM(G49:G60)","v":1.0672361628270604E-2},{"$f":"SUM(H49:H60)","v":1.590143374211388E-2},1.590143374211388E-2,1.590143374211388E-2,1.590143374211388E-2,1.590143374211388E-2,1.590143374211388E-2,1.590143374211388E-2,1.590143374211388E-2,1.590143374211388E-2]
[null,{"$f":"C74","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A3remlife,A3value-SUM($F62:F62),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(H$3>A3remlife,A3value-SUM($F62:G62),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(I$3>A3remlife,A3value-SUM($F62:H62),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(J$3>A3remlife,A3value-SUM($F62:I62),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(K$3>A3remlife,A3value-SUM($F62:J62),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(L$3>A3remlife,A3value-SUM($F62:K62),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(M$3>A3remlife,A3value-SUM($F62:L62),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(N$3>A3remlife,A3value-SUM($F62:M62),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(O$3>A3remlife,A3value-SUM($F62:N62),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(P$3>A3remlife,A3value-SUM($F62:O62),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(H$3>(A3stdlife+$E64),(Input!$G$65*(1+rvanilla)^0.5)-SUM($G64:G64),(Input!$G$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(I$3>(A3stdlife+$E64),(Input!$G$65*(1+rvanilla)^0.5)-SUM($G64:H64),(Input!$G$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$E64),(Input!$G$65*(1+rvanilla)^0.5)-SUM($G64:I64),(Input!$G$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$E64),(Input!$G$65*(1+rvanilla)^0.5)-SUM($G64:J64),(Input!$G$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$E64),(Input!$G$65*(1+rvanilla)^0.5)-SUM($G64:K64),(Input!$G$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$E64),(Input!$G$65*(1+rvanilla)^0.5)-SUM($G64:L64),(Input!$G$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E64),(Input!$G$65*(1+rvanilla)^0.5)-SUM($G64:M64),(Input!$G$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E64),(Input!$G$65*(1+rvanilla)^0.5)-SUM($G64:N64),(Input!$G$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E64),(Input!$G$65*(1+rvanilla)^0.5)-SUM($G64:O64),(Input!$G$65*(1+rvanilla)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(I$3>(A3stdlife+$E65),(Input!$H$65*(1+rvanilla)^0.5)-SUM($H65:H65),(Input!$H$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$E65),(Input!$H$65*(1+rvanilla)^0.5)-SUM($H65:I65),(Input!$H$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$E65),(Input!$H$65*(1+rvanilla)^0.5)-SUM($H65:J65),(Input!$H$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$E65),(Input!$H$65*(1+rvanilla)^0.5)-SUM($H65:K65),(Input!$H$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$E65),(Input!$H$65*(1+rvanilla)^0.5)-SUM($H65:L65),(Input!$H$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E65),(Input!$H$65*(1+rvanilla)^0.5)-SUM($H65:M65),(Input!$H$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E65),(Input!$H$65*(1+rvanilla)^0.5)-SUM($H65:N65),(Input!$H$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E65),(Input!$H$65*(1+rvanilla)^0.5)-SUM($H65:O65),(Input!$H$65*(1+rvanilla)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$E66),(Input!$I$65*(1+rvanilla)^0.5)-SUM($I66:I66),(Input!$I$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$E66),(Input!$I$65*(1+rvanilla)^0.5)-SUM($I66:J66),(Input!$I$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$E66),(Input!$I$65*(1+rvanilla)^0.5)-SUM($I66:K66),(Input!$I$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$E66),(Input!$I$65*(1+rvanilla)^0.5)-SUM($I66:L66),(Input!$I$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E66),(Input!$I$65*(1+rvanilla)^0.5)-SUM($I66:M66),(Input!$I$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E66),(Input!$I$65*(1+rvanilla)^0.5)-SUM($I66:N66),(Input!$I$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E66),(Input!$I$65*(1+rvanilla)^0.5)-SUM($I66:O66),(Input!$I$65*(1+rvanilla)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$E67),(Input!$J$65*(1+rvanilla)^0.5)-SUM($J67:J67),(Input!$J$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$E67),(Input!$J$65*(1+rvanilla)^0.5)-SUM($J67:K67),(Input!$J$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$E67),(Input!$J$65*(1+rvanilla)^0.5)-SUM($J67:L67),(Input!$J$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E67),(Input!$J$65*(1+rvanilla)^0.5)-SUM($J67:M67),(Input!$J$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E67),(Input!$J$65*(1+rvanilla)^0.5)-SUM($J67:N67),(Input!$J$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E67),(Input!$J$65*(1+rvanilla)^0.5)-SUM($J67:O67),(Input!$J$65*(1+rvanilla)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$E68),(Input!$K$65*(1+rvanilla)^0.5)-SUM($K68:K68),(Input!$K$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$E68),(Input!$K$65*(1+rvanilla)^0.5)-SUM($K68:L68),(Input!$K$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E68),(Input!$K$65*(1+rvanilla)^0.5)-SUM($K68:M68),(Input!$K$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E68),(Input!$K$65*(1+rvanilla)^0.5)-SUM($K68:N68),(Input!$K$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E68),(Input!$K$65*(1+rvanilla)^0.5)-SUM($K68:O68),(Input!$K$65*(1+rvanilla)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$E69),(Input!$L$65*(1+rvanilla)^0.5)-SUM($L69:L69),(Input!$L$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E69),(Input!$L$65*(1+rvanilla)^0.5)-SUM($L69:M69),(Input!$L$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E69),(Input!$L$65*(1+rvanilla)^0.5)-SUM($L69:N69),(Input!$L$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E69),(Input!$L$65*(1+rvanilla)^0.5)-SUM($L69:O69),(Input!$L$65*(1+rvanilla)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E70),(Input!$M$65*(1+rvanilla)^0.5)-SUM($M70:M70),(Input!$M$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E70),(Input!$M$65*(1+rvanilla)^0.5)-SUM($M70:N70),(Input!$M$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E70),(Input!$M$65*(1+rvanilla)^0.5)-SUM($M70:O70),(Input!$M$65*(1+rvanilla)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E71),(Input!$N$65*(1+rvanilla)^0.5)-SUM($N71:N71),(Input!$N$65*(1+rvanilla)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E71),(Input!$N$65*(1+rvanilla)^0.5)-SUM($N71:O71),(Input!$N$65*(1+rvanilla)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E72),(Input!$O$65*(1+rvanilla)^0.5)-SUM($O72:O72),(Input!$O$65*(1+rvanilla)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset3","v":0},null,null,null,{"$f":"SUM(G62:G73)","v":0},{"$f":"SUM(H62:H73)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"C87","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A4remlife,A4value-SUM($F75:F75),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(H$3>A4remlife,A4value-SUM($F75:G75),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(I$3>A4remlife,A4value-SUM($F75:H75),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(J$3>A4remlife,A4value-SUM($F75:I75),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(K$3>A4remlife,A4value-SUM($F75:J75),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(L$3>A4remlife,A4value-SUM($F75:K75),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(M$3>A4remlife,A4value-SUM($F75:L75),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(N$3>A4remlife,A4value-SUM($F75:M75),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(O$3>A4remlife,A4value-SUM($F75:N75),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(P$3>A4remlife,A4value-SUM($F75:O75),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(H$3>(A4stdlife+$E77),(Input!$G$66*(1+rvanilla)^0.5)-SUM($G77:G77),(Input!$G$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(I$3>(A4stdlife+$E77),(Input!$G$66*(1+rvanilla)^0.5)-SUM($G77:H77),(Input!$G$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$E77),(Input!$G$66*(1+rvanilla)^0.5)-SUM($G77:I77),(Input!$G$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$E77),(Input!$G$66*(1+rvanilla)^0.5)-SUM($G77:J77),(Input!$G$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$E77),(Input!$G$66*(1+rvanilla)^0.5)-SUM($G77:K77),(Input!$G$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$E77),(Input!$G$66*(1+rvanilla)^0.5)-SUM($G77:L77),(Input!$G$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E77),(Input!$G$66*(1+rvanilla)^0.5)-SUM($G77:M77),(Input!$G$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E77),(Input!$G$66*(1+rvanilla)^0.5)-SUM($G77:N77),(Input!$G$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E77),(Input!$G$66*(1+rvanilla)^0.5)-SUM($G77:O77),(Input!$G$66*(1+rvanilla)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(I$3>(A4stdlife+$E78),(Input!$H$66*(1+rvanilla)^0.5)-SUM($H78:H78),(Input!$H$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$E78),(Input!$H$66*(1+rvanilla)^0.5)-SUM($H78:I78),(Input!$H$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$E78),(Input!$H$66*(1+rvanilla)^0.5)-SUM($H78:J78),(Input!$H$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$E78),(Input!$H$66*(1+rvanilla)^0.5)-SUM($H78:K78),(Input!$H$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$E78),(Input!$H$66*(1+rvanilla)^0.5)-SUM($H78:L78),(Input!$H$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E78),(Input!$H$66*(1+rvanilla)^0.5)-SUM($H78:M78),(Input!$H$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E78),(Input!$H$66*(1+rvanilla)^0.5)-SUM($H78:N78),(Input!$H$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E78),(Input!$H$66*(1+rvanilla)^0.5)-SUM($H78:O78),(Input!$H$66*(1+rvanilla)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$E79),(Input!$I$66*(1+rvanilla)^0.5)-SUM($I79:I79),(Input!$I$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$E79),(Input!$I$66*(1+rvanilla)^0.5)-SUM($I79:J79),(Input!$I$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$E79),(Input!$I$66*(1+rvanilla)^0.5)-SUM($I79:K79),(Input!$I$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$E79),(Input!$I$66*(1+rvanilla)^0.5)-SUM($I79:L79),(Input!$I$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E79),(Input!$I$66*(1+rvanilla)^0.5)-SUM($I79:M79),(Input!$I$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E79),(Input!$I$66*(1+rvanilla)^0.5)-SUM($I79:N79),(Input!$I$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E79),(Input!$I$66*(1+rvanilla)^0.5)-SUM($I79:O79),(Input!$I$66*(1+rvanilla)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$E80),(Input!$J$66*(1+rvanilla)^0.5)-SUM($J80:J80),(Input!$J$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$E80),(Input!$J$66*(1+rvanilla)^0.5)-SUM($J80:K80),(Input!$J$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$E80),(Input!$J$66*(1+rvanilla)^0.5)-SUM($J80:L80),(Input!$J$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E80),(Input!$J$66*(1+rvanilla)^0.5)-SUM($J80:M80),(Input!$J$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E80),(Input!$J$66*(1+rvanilla)^0.5)-SUM($J80:N80),(Input!$J$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E80),(Input!$J$66*(1+rvanilla)^0.5)-SUM($J80:O80),(Input!$J$66*(1+rvanilla)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$E81),(Input!$K$66*(1+rvanilla)^0.5)-SUM($K81:K81),(Input!$K$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$E81),(Input!$K$66*(1+rvanilla)^0.5)-SUM($K81:L81),(Input!$K$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E81),(Input!$K$66*(1+rvanilla)^0.5)-SUM($K81:M81),(Input!$K$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E81),(Input!$K$66*(1+rvanilla)^0.5)-SUM($K81:N81),(Input!$K$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E81),(Input!$K$66*(1+rvanilla)^0.5)-SUM($K81:O81),(Input!$K$66*(1+rvanilla)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$E82),(Input!$L$66*(1+rvanilla)^0.5)-SUM($L82:L82),(Input!$L$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E82),(Input!$L$66*(1+rvanilla)^0.5)-SUM($L82:M82),(Input!$L$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E82),(Input!$L$66*(1+rvanilla)^0.5)-SUM($L82:N82),(Input!$L$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E82),(Input!$L$66*(1+rvanilla)^0.5)-SUM($L82:O82),(Input!$L$66*(1+rvanilla)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E83),(Input!$M$66*(1+rvanilla)^0.5)-SUM($M83:M83),(Input!$M$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E83),(Input!$M$66*(1+rvanilla)^0.5)-SUM($M83:N83),(Input!$M$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E83),(Input!$M$66*(1+rvanilla)^0.5)-SUM($M83:O83),(Input!$M$66*(1+rvanilla)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E84),(Input!$N$66*(1+rvanilla)^0.5)-SUM($N84:N84),(Input!$N$66*(1+rvanilla)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E84),(Input!$N$66*(1+rvanilla)^0.5)-SUM($N84:O84),(Input!$N$66*(1+rvanilla)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E85),(Input!$O$66*(1+rvanilla)^0.5)-SUM($O85:O85),(Input!$O$66*(1+rvanilla)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset4","v":0},null,null,null,{"$f":"SUM(G75:G86)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C100","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A5remlife,A5value-SUM($F88:F88),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(H$3>A5remlife,A5value-SUM($F88:G88),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(I$3>A5remlife,A5value-SUM($F88:H88),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(J$3>A5remlife,A5value-SUM($F88:I88),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(K$3>A5remlife,A5value-SUM($F88:J88),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(L$3>A5remlife,A5value-SUM($F88:K88),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(M$3>A5remlife,A5value-SUM($F88:L88),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(N$3>A5remlife,A5value-SUM($F88:M88),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(O$3>A5remlife,A5value-SUM($F88:N88),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(P$3>A5remlife,A5value-SUM($F88:O88),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(H$3>(A5stdlife+$E90),(Input!$G$67*(1+rvanilla)^0.5)-SUM($G90:G90),(Input!$G$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(I$3>(A5stdlife+$E90),(Input!$G$67*(1+rvanilla)^0.5)-SUM($G90:H90),(Input!$G$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$E90),(Input!$G$67*(1+rvanilla)^0.5)-SUM($G90:I90),(Input!$G$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$E90),(Input!$G$67*(1+rvanilla)^0.5)-SUM($G90:J90),(Input!$G$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$E90),(Input!$G$67*(1+rvanilla)^0.5)-SUM($G90:K90),(Input!$G$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$E90),(Input!$G$67*(1+rvanilla)^0.5)-SUM($G90:L90),(Input!$G$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E90),(Input!$G$67*(1+rvanilla)^0.5)-SUM($G90:M90),(Input!$G$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E90),(Input!$G$67*(1+rvanilla)^0.5)-SUM($G90:N90),(Input!$G$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E90),(Input!$G$67*(1+rvanilla)^0.5)-SUM($G90:O90),(Input!$G$67*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(I$3>(A5stdlife+$E91),(Input!$H$67*(1+rvanilla)^0.5)-SUM($H91:H91),(Input!$H$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$E91),(Input!$H$67*(1+rvanilla)^0.5)-SUM($H91:I91),(Input!$H$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$E91),(Input!$H$67*(1+rvanilla)^0.5)-SUM($H91:J91),(Input!$H$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$E91),(Input!$H$67*(1+rvanilla)^0.5)-SUM($H91:K91),(Input!$H$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$E91),(Input!$H$67*(1+rvanilla)^0.5)-SUM($H91:L91),(Input!$H$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E91),(Input!$H$67*(1+rvanilla)^0.5)-SUM($H91:M91),(Input!$H$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E91),(Input!$H$67*(1+rvanilla)^0.5)-SUM($H91:N91),(Input!$H$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E91),(Input!$H$67*(1+rvanilla)^0.5)-SUM($H91:O91),(Input!$H$67*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$E92),(Input!$I$67*(1+rvanilla)^0.5)-SUM($I92:I92),(Input!$I$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$E92),(Input!$I$67*(1+rvanilla)^0.5)-SUM($I92:J92),(Input!$I$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$E92),(Input!$I$67*(1+rvanilla)^0.5)-SUM($I92:K92),(Input!$I$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$E92),(Input!$I$67*(1+rvanilla)^0.5)-SUM($I92:L92),(Input!$I$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E92),(Input!$I$67*(1+rvanilla)^0.5)-SUM($I92:M92),(Input!$I$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E92),(Input!$I$67*(1+rvanilla)^0.5)-SUM($I92:N92),(Input!$I$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E92),(Input!$I$67*(1+rvanilla)^0.5)-SUM($I92:O92),(Input!$I$67*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$E93),(Input!$J$67*(1+rvanilla)^0.5)-SUM($J93:J93),(Input!$J$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$E93),(Input!$J$67*(1+rvanilla)^0.5)-SUM($J93:K93),(Input!$J$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$E93),(Input!$J$67*(1+rvanilla)^0.5)-SUM($J93:L93),(Input!$J$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E93),(Input!$J$67*(1+rvanilla)^0.5)-SUM($J93:M93),(Input!$J$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E93),(Input!$J$67*(1+rvanilla)^0.5)-SUM($J93:N93),(Input!$J$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E93),(Input!$J$67*(1+rvanilla)^0.5)-SUM($J93:O93),(Input!$J$67*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$E94),(Input!$K$67*(1+rvanilla)^0.5)-SUM($K94:K94),(Input!$K$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$E94),(Input!$K$67*(1+rvanilla)^0.5)-SUM($K94:L94),(Input!$K$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E94),(Input!$K$67*(1+rvanilla)^0.5)-SUM($K94:M94),(Input!$K$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E94),(Input!$K$67*(1+rvanilla)^0.5)-SUM($K94:N94),(Input!$K$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E94),(Input!$K$67*(1+rvanilla)^0.5)-SUM($K94:O94),(Input!$K$67*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$E95),(Input!$L$67*(1+rvanilla)^0.5)-SUM($L95:L95),(Input!$L$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E95),(Input!$L$67*(1+rvanilla)^0.5)-SUM($L95:M95),(Input!$L$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E95),(Input!$L$67*(1+rvanilla)^0.5)-SUM($L95:N95),(Input!$L$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E95),(Input!$L$67*(1+rvanilla)^0.5)-SUM($L95:O95),(Input!$L$67*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E96),(Input!$M$67*(1+rvanilla)^0.5)-SUM($M96:M96),(Input!$M$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E96),(Input!$M$67*(1+rvanilla)^0.5)-SUM($M96:N96),(Input!$M$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E96),(Input!$M$67*(1+rvanilla)^0.5)-SUM($M96:O96),(Input!$M$67*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E97),(Input!$N$67*(1+rvanilla)^0.5)-SUM($N97:N97),(Input!$N$67*(1+rvanilla)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E97),(Input!$N$67*(1+rvanilla)^0.5)-SUM($N97:O97),(Input!$N$67*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E98),(Input!$O$67*(1+rvanilla)^0.5)-SUM($O98:O98),(Input!$O$67*(1+rvanilla)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset5","v":0},null,null,null,{"$f":"SUM(G88:G99)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C113","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A6remlife,A6value-SUM($F101:F101),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(H$3>A6remlife,A6value-SUM($F101:G101),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(I$3>A6remlife,A6value-SUM($F101:H101),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(J$3>A6remlife,A6value-SUM($F101:I101),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(K$3>A6remlife,A6value-SUM($F101:J101),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(L$3>A6remlife,A6value-SUM($F101:K101),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(M$3>A6remlife,A6value-SUM($F101:L101),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(N$3>A6remlife,A6value-SUM($F101:M101),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(O$3>A6remlife,A6value-SUM($F101:N101),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(P$3>A6remlife,A6value-SUM($F101:O101),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(H$3>(A6stdlife+$E103),(Input!$G$68*(1+rvanilla)^0.5)-SUM($G103:G103),(Input!$G$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(I$3>(A6stdlife+$E103),(Input!$G$68*(1+rvanilla)^0.5)-SUM($G103:H103),(Input!$G$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$E103),(Input!$G$68*(1+rvanilla)^0.5)-SUM($G103:I103),(Input!$G$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$E103),(Input!$G$68*(1+rvanilla)^0.5)-SUM($G103:J103),(Input!$G$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$E103),(Input!$G$68*(1+rvanilla)^0.5)-SUM($G103:K103),(Input!$G$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$E103),(Input!$G$68*(1+rvanilla)^0.5)-SUM($G103:L103),(Input!$G$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E103),(Input!$G$68*(1+rvanilla)^0.5)-SUM($G103:M103),(Input!$G$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E103),(Input!$G$68*(1+rvanilla)^0.5)-SUM($G103:N103),(Input!$G$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E103),(Input!$G$68*(1+rvanilla)^0.5)-SUM($G103:O103),(Input!$G$68*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(I$3>(A6stdlife+$E104),(Input!$H$68*(1+rvanilla)^0.5)-SUM($H104:H104),(Input!$H$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$E104),(Input!$H$68*(1+rvanilla)^0.5)-SUM($H104:I104),(Input!$H$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$E104),(Input!$H$68*(1+rvanilla)^0.5)-SUM($H104:J104),(Input!$H$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$E104),(Input!$H$68*(1+rvanilla)^0.5)-SUM($H104:K104),(Input!$H$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$E104),(Input!$H$68*(1+rvanilla)^0.5)-SUM($H104:L104),(Input!$H$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E104),(Input!$H$68*(1+rvanilla)^0.5)-SUM($H104:M104),(Input!$H$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E104),(Input!$H$68*(1+rvanilla)^0.5)-SUM($H104:N104),(Input!$H$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E104),(Input!$H$68*(1+rvanilla)^0.5)-SUM($H104:O104),(Input!$H$68*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$E105),(Input!$I$68*(1+rvanilla)^0.5)-SUM($I105:I105),(Input!$I$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$E105),(Input!$I$68*(1+rvanilla)^0.5)-SUM($I105:J105),(Input!$I$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$E105),(Input!$I$68*(1+rvanilla)^0.5)-SUM($I105:K105),(Input!$I$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$E105),(Input!$I$68*(1+rvanilla)^0.5)-SUM($I105:L105),(Input!$I$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E105),(Input!$I$68*(1+rvanilla)^0.5)-SUM($I105:M105),(Input!$I$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E105),(Input!$I$68*(1+rvanilla)^0.5)-SUM($I105:N105),(Input!$I$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E105),(Input!$I$68*(1+rvanilla)^0.5)-SUM($I105:O105),(Input!$I$68*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$E106),(Input!$J$68*(1+rvanilla)^0.5)-SUM($J106:J106),(Input!$J$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$E106),(Input!$J$68*(1+rvanilla)^0.5)-SUM($J106:K106),(Input!$J$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$E106),(Input!$J$68*(1+rvanilla)^0.5)-SUM($J106:L106),(Input!$J$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E106),(Input!$J$68*(1+rvanilla)^0.5)-SUM($J106:M106),(Input!$J$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E106),(Input!$J$68*(1+rvanilla)^0.5)-SUM($J106:N106),(Input!$J$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E106),(Input!$J$68*(1+rvanilla)^0.5)-SUM($J106:O106),(Input!$J$68*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$E107),(Input!$K$68*(1+rvanilla)^0.5)-SUM($K107:K107),(Input!$K$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$E107),(Input!$K$68*(1+rvanilla)^0.5)-SUM($K107:L107),(Input!$K$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E107),(Input!$K$68*(1+rvanilla)^0.5)-SUM($K107:M107),(Input!$K$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E107),(Input!$K$68*(1+rvanilla)^0.5)-SUM($K107:N107),(Input!$K$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E107),(Input!$K$68*(1+rvanilla)^0.5)-SUM($K107:O107),(Input!$K$68*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$E108),(Input!$L$68*(1+rvanilla)^0.5)-SUM($L108:L108),(Input!$L$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E108),(Input!$L$68*(1+rvanilla)^0.5)-SUM($L108:M108),(Input!$L$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E108),(Input!$L$68*(1+rvanilla)^0.5)-SUM($L108:N108),(Input!$L$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E108),(Input!$L$68*(1+rvanilla)^0.5)-SUM($L108:O108),(Input!$L$68*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E109),(Input!$M$68*(1+rvanilla)^0.5)-SUM($M109:M109),(Input!$M$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E109),(Input!$M$68*(1+rvanilla)^0.5)-SUM($M109:N109),(Input!$M$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E109),(Input!$M$68*(1+rvanilla)^0.5)-SUM($M109:O109),(Input!$M$68*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E110),(Input!$N$68*(1+rvanilla)^0.5)-SUM($N110:N110),(Input!$N$68*(1+rvanilla)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E110),(Input!$N$68*(1+rvanilla)^0.5)-SUM($N110:O110),(Input!$N$68*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E111),(Input!$O$68*(1+rvanilla)^0.5)-SUM($O111:O111),(Input!$O$68*(1+rvanilla)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset6","v":0},null,null,null,{"$f":"SUM(G101:G112)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C126","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A7remlife,A7value-SUM($F114:F114),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(H$3>A7remlife,A7value-SUM($F114:G114),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(I$3>A7remlife,A7value-SUM($F114:H114),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(J$3>A7remlife,A7value-SUM($F114:I114),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(K$3>A7remlife,A7value-SUM($F114:J114),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(L$3>A7remlife,A7value-SUM($F114:K114),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(M$3>A7remlife,A7value-SUM($F114:L114),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(N$3>A7remlife,A7value-SUM($F114:M114),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(O$3>A7remlife,A7value-SUM($F114:N114),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(P$3>A7remlife,A7value-SUM($F114:O114),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(H$3>(A7stdlife+$E116),(Input!$G$69*(1+rvanilla)^0.5)-SUM($G116:G116),(Input!$G$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(I$3>(A7stdlife+$E116),(Input!$G$69*(1+rvanilla)^0.5)-SUM($G116:H116),(Input!$G$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$E116),(Input!$G$69*(1+rvanilla)^0.5)-SUM($G116:I116),(Input!$G$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$E116),(Input!$G$69*(1+rvanilla)^0.5)-SUM($G116:J116),(Input!$G$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$E116),(Input!$G$69*(1+rvanilla)^0.5)-SUM($G116:K116),(Input!$G$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$E116),(Input!$G$69*(1+rvanilla)^0.5)-SUM($G116:L116),(Input!$G$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E116),(Input!$G$69*(1+rvanilla)^0.5)-SUM($G116:M116),(Input!$G$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E116),(Input!$G$69*(1+rvanilla)^0.5)-SUM($G116:N116),(Input!$G$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E116),(Input!$G$69*(1+rvanilla)^0.5)-SUM($G116:O116),(Input!$G$69*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(I$3>(A7stdlife+$E117),(Input!$H$69*(1+rvanilla)^0.5)-SUM($H117:H117),(Input!$H$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$E117),(Input!$H$69*(1+rvanilla)^0.5)-SUM($H117:I117),(Input!$H$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$E117),(Input!$H$69*(1+rvanilla)^0.5)-SUM($H117:J117),(Input!$H$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$E117),(Input!$H$69*(1+rvanilla)^0.5)-SUM($H117:K117),(Input!$H$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$E117),(Input!$H$69*(1+rvanilla)^0.5)-SUM($H117:L117),(Input!$H$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E117),(Input!$H$69*(1+rvanilla)^0.5)-SUM($H117:M117),(Input!$H$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E117),(Input!$H$69*(1+rvanilla)^0.5)-SUM($H117:N117),(Input!$H$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E117),(Input!$H$69*(1+rvanilla)^0.5)-SUM($H117:O117),(Input!$H$69*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$E118),(Input!$I$69*(1+rvanilla)^0.5)-SUM($I118:I118),(Input!$I$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$E118),(Input!$I$69*(1+rvanilla)^0.5)-SUM($I118:J118),(Input!$I$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$E118),(Input!$I$69*(1+rvanilla)^0.5)-SUM($I118:K118),(Input!$I$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$E118),(Input!$I$69*(1+rvanilla)^0.5)-SUM($I118:L118),(Input!$I$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E118),(Input!$I$69*(1+rvanilla)^0.5)-SUM($I118:M118),(Input!$I$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E118),(Input!$I$69*(1+rvanilla)^0.5)-SUM($I118:N118),(Input!$I$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E118),(Input!$I$69*(1+rvanilla)^0.5)-SUM($I118:O118),(Input!$I$69*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$E119),(Input!$J$69*(1+rvanilla)^0.5)-SUM($J119:J119),(Input!$J$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$E119),(Input!$J$69*(1+rvanilla)^0.5)-SUM($J119:K119),(Input!$J$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$E119),(Input!$J$69*(1+rvanilla)^0.5)-SUM($J119:L119),(Input!$J$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E119),(Input!$J$69*(1+rvanilla)^0.5)-SUM($J119:M119),(Input!$J$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E119),(Input!$J$69*(1+rvanilla)^0.5)-SUM($J119:N119),(Input!$J$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E119),(Input!$J$69*(1+rvanilla)^0.5)-SUM($J119:O119),(Input!$J$69*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$E120),(Input!$K$69*(1+rvanilla)^0.5)-SUM($K120:K120),(Input!$K$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$E120),(Input!$K$69*(1+rvanilla)^0.5)-SUM($K120:L120),(Input!$K$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E120),(Input!$K$69*(1+rvanilla)^0.5)-SUM($K120:M120),(Input!$K$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E120),(Input!$K$69*(1+rvanilla)^0.5)-SUM($K120:N120),(Input!$K$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E120),(Input!$K$69*(1+rvanilla)^0.5)-SUM($K120:O120),(Input!$K$69*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$E121),(Input!$L$69*(1+rvanilla)^0.5)-SUM($L121:L121),(Input!$L$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E121),(Input!$L$69*(1+rvanilla)^0.5)-SUM($L121:M121),(Input!$L$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E121),(Input!$L$69*(1+rvanilla)^0.5)-SUM($L121:N121),(Input!$L$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E121),(Input!$L$69*(1+rvanilla)^0.5)-SUM($L121:O121),(Input!$L$69*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E122),(Input!$M$69*(1+rvanilla)^0.5)-SUM($M122:M122),(Input!$M$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E122),(Input!$M$69*(1+rvanilla)^0.5)-SUM($M122:N122),(Input!$M$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E122),(Input!$M$69*(1+rvanilla)^0.5)-SUM($M122:O122),(Input!$M$69*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E123),(Input!$N$69*(1+rvanilla)^0.5)-SUM($N123:N123),(Input!$N$69*(1+rvanilla)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E123),(Input!$N$69*(1+rvanilla)^0.5)-SUM($N123:O123),(Input!$N$69*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E124),(Input!$O$69*(1+rvanilla)^0.5)-SUM($O124:O124),(Input!$O$69*(1+rvanilla)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"SUM(G114:G125)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C139","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A8remlife,A8value-SUM($F127:F127),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(H$3>A8remlife,A8value-SUM($F127:G127),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(I$3>A8remlife,A8value-SUM($F127:H127),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(J$3>A8remlife,A8value-SUM($F127:I127),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(K$3>A8remlife,A8value-SUM($F127:J127),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(L$3>A8remlife,A8value-SUM($F127:K127),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(M$3>A8remlife,A8value-SUM($F127:L127),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(N$3>A8remlife,A8value-SUM($F127:M127),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(O$3>A8remlife,A8value-SUM($F127:N127),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(P$3>A8remlife,A8value-SUM($F127:O127),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(H$3>(A8stdlife+$E129),(Input!$G$70*(1+rvanilla)^0.5)-SUM($G129:G129),(Input!$G$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(I$3>(A8stdlife+$E129),(Input!$G$70*(1+rvanilla)^0.5)-SUM($G129:H129),(Input!$G$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$E129),(Input!$G$70*(1+rvanilla)^0.5)-SUM($G129:I129),(Input!$G$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$E129),(Input!$G$70*(1+rvanilla)^0.5)-SUM($G129:J129),(Input!$G$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$E129),(Input!$G$70*(1+rvanilla)^0.5)-SUM($G129:K129),(Input!$G$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$E129),(Input!$G$70*(1+rvanilla)^0.5)-SUM($G129:L129),(Input!$G$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E129),(Input!$G$70*(1+rvanilla)^0.5)-SUM($G129:M129),(Input!$G$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E129),(Input!$G$70*(1+rvanilla)^0.5)-SUM($G129:N129),(Input!$G$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E129),(Input!$G$70*(1+rvanilla)^0.5)-SUM($G129:O129),(Input!$G$70*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(I$3>(A8stdlife+$E130),(Input!$H$70*(1+rvanilla)^0.5)-SUM($H130:H130),(Input!$H$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$E130),(Input!$H$70*(1+rvanilla)^0.5)-SUM($H130:I130),(Input!$H$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$E130),(Input!$H$70*(1+rvanilla)^0.5)-SUM($H130:J130),(Input!$H$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$E130),(Input!$H$70*(1+rvanilla)^0.5)-SUM($H130:K130),(Input!$H$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$E130),(Input!$H$70*(1+rvanilla)^0.5)-SUM($H130:L130),(Input!$H$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E130),(Input!$H$70*(1+rvanilla)^0.5)-SUM($H130:M130),(Input!$H$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E130),(Input!$H$70*(1+rvanilla)^0.5)-SUM($H130:N130),(Input!$H$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E130),(Input!$H$70*(1+rvanilla)^0.5)-SUM($H130:O130),(Input!$H$70*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$E131),(Input!$I$70*(1+rvanilla)^0.5)-SUM($I131:I131),(Input!$I$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$E131),(Input!$I$70*(1+rvanilla)^0.5)-SUM($I131:J131),(Input!$I$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$E131),(Input!$I$70*(1+rvanilla)^0.5)-SUM($I131:K131),(Input!$I$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$E131),(Input!$I$70*(1+rvanilla)^0.5)-SUM($I131:L131),(Input!$I$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E131),(Input!$I$70*(1+rvanilla)^0.5)-SUM($I131:M131),(Input!$I$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E131),(Input!$I$70*(1+rvanilla)^0.5)-SUM($I131:N131),(Input!$I$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E131),(Input!$I$70*(1+rvanilla)^0.5)-SUM($I131:O131),(Input!$I$70*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$E132),(Input!$J$70*(1+rvanilla)^0.5)-SUM($J132:J132),(Input!$J$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$E132),(Input!$J$70*(1+rvanilla)^0.5)-SUM($J132:K132),(Input!$J$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$E132),(Input!$J$70*(1+rvanilla)^0.5)-SUM($J132:L132),(Input!$J$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E132),(Input!$J$70*(1+rvanilla)^0.5)-SUM($J132:M132),(Input!$J$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E132),(Input!$J$70*(1+rvanilla)^0.5)-SUM($J132:N132),(Input!$J$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E132),(Input!$J$70*(1+rvanilla)^0.5)-SUM($J132:O132),(Input!$J$70*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$E133),(Input!$K$70*(1+rvanilla)^0.5)-SUM($K133:K133),(Input!$K$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$E133),(Input!$K$70*(1+rvanilla)^0.5)-SUM($K133:L133),(Input!$K$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E133),(Input!$K$70*(1+rvanilla)^0.5)-SUM($K133:M133),(Input!$K$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E133),(Input!$K$70*(1+rvanilla)^0.5)-SUM($K133:N133),(Input!$K$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E133),(Input!$K$70*(1+rvanilla)^0.5)-SUM($K133:O133),(Input!$K$70*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$E134),(Input!$L$70*(1+rvanilla)^0.5)-SUM($L134:L134),(Input!$L$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E134),(Input!$L$70*(1+rvanilla)^0.5)-SUM($L134:M134),(Input!$L$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E134),(Input!$L$70*(1+rvanilla)^0.5)-SUM($L134:N134),(Input!$L$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E134),(Input!$L$70*(1+rvanilla)^0.5)-SUM($L134:O134),(Input!$L$70*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E135),(Input!$M$70*(1+rvanilla)^0.5)-SUM($M135:M135),(Input!$M$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E135),(Input!$M$70*(1+rvanilla)^0.5)-SUM($M135:N135),(Input!$M$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E135),(Input!$M$70*(1+rvanilla)^0.5)-SUM($M135:O135),(Input!$M$70*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E136),(Input!$N$70*(1+rvanilla)^0.5)-SUM($N136:N136),(Input!$N$70*(1+rvanilla)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E136),(Input!$N$70*(1+rvanilla)^0.5)-SUM($N136:O136),(Input!$N$70*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E137),(Input!$O$70*(1+rvanilla)^0.5)-SUM($O137:O137),(Input!$O$70*(1+rvanilla)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"SUM(G127:G138)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C152","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A9remlife,A9value-SUM($F140:F140),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(H$3>A9remlife,A9value-SUM($F140:G140),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(I$3>A9remlife,A9value-SUM($F140:H140),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(J$3>A9remlife,A9value-SUM($F140:I140),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(K$3>A9remlife,A9value-SUM($F140:J140),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(L$3>A9remlife,A9value-SUM($F140:K140),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(M$3>A9remlife,A9value-SUM($F140:L140),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(N$3>A9remlife,A9value-SUM($F140:M140),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(O$3>A9remlife,A9value-SUM($F140:N140),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(P$3>A9remlife,A9value-SUM($F140:O140),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(H$3>(A9stdlife+$E142),(Input!$G$71*(1+rvanilla)^0.5)-SUM($G142:G142),(Input!$G$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(I$3>(A9stdlife+$E142),(Input!$G$71*(1+rvanilla)^0.5)-SUM($G142:H142),(Input!$G$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$E142),(Input!$G$71*(1+rvanilla)^0.5)-SUM($G142:I142),(Input!$G$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$E142),(Input!$G$71*(1+rvanilla)^0.5)-SUM($G142:J142),(Input!$G$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$E142),(Input!$G$71*(1+rvanilla)^0.5)-SUM($G142:K142),(Input!$G$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$E142),(Input!$G$71*(1+rvanilla)^0.5)-SUM($G142:L142),(Input!$G$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E142),(Input!$G$71*(1+rvanilla)^0.5)-SUM($G142:M142),(Input!$G$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E142),(Input!$G$71*(1+rvanilla)^0.5)-SUM($G142:N142),(Input!$G$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E142),(Input!$G$71*(1+rvanilla)^0.5)-SUM($G142:O142),(Input!$G$71*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(I$3>(A9stdlife+$E143),(Input!$H$71*(1+rvanilla)^0.5)-SUM($H143:H143),(Input!$H$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$E143),(Input!$H$71*(1+rvanilla)^0.5)-SUM($H143:I143),(Input!$H$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$E143),(Input!$H$71*(1+rvanilla)^0.5)-SUM($H143:J143),(Input!$H$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$E143),(Input!$H$71*(1+rvanilla)^0.5)-SUM($H143:K143),(Input!$H$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$E143),(Input!$H$71*(1+rvanilla)^0.5)-SUM($H143:L143),(Input!$H$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E143),(Input!$H$71*(1+rvanilla)^0.5)-SUM($H143:M143),(Input!$H$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E143),(Input!$H$71*(1+rvanilla)^0.5)-SUM($H143:N143),(Input!$H$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E143),(Input!$H$71*(1+rvanilla)^0.5)-SUM($H143:O143),(Input!$H$71*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$E144),(Input!$I$71*(1+rvanilla)^0.5)-SUM($I144:I144),(Input!$I$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$E144),(Input!$I$71*(1+rvanilla)^0.5)-SUM($I144:J144),(Input!$I$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$E144),(Input!$I$71*(1+rvanilla)^0.5)-SUM($I144:K144),(Input!$I$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$E144),(Input!$I$71*(1+rvanilla)^0.5)-SUM($I144:L144),(Input!$I$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E144),(Input!$I$71*(1+rvanilla)^0.5)-SUM($I144:M144),(Input!$I$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E144),(Input!$I$71*(1+rvanilla)^0.5)-SUM($I144:N144),(Input!$I$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E144),(Input!$I$71*(1+rvanilla)^0.5)-SUM($I144:O144),(Input!$I$71*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$E145),(Input!$J$71*(1+rvanilla)^0.5)-SUM($J145:J145),(Input!$J$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$E145),(Input!$J$71*(1+rvanilla)^0.5)-SUM($J145:K145),(Input!$J$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$E145),(Input!$J$71*(1+rvanilla)^0.5)-SUM($J145:L145),(Input!$J$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E145),(Input!$J$71*(1+rvanilla)^0.5)-SUM($J145:M145),(Input!$J$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E145),(Input!$J$71*(1+rvanilla)^0.5)-SUM($J145:N145),(Input!$J$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E145),(Input!$J$71*(1+rvanilla)^0.5)-SUM($J145:O145),(Input!$J$71*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$E146),(Input!$K$71*(1+rvanilla)^0.5)-SUM($K146:K146),(Input!$K$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$E146),(Input!$K$71*(1+rvanilla)^0.5)-SUM($K146:L146),(Input!$K$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E146),(Input!$K$71*(1+rvanilla)^0.5)-SUM($K146:M146),(Input!$K$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E146),(Input!$K$71*(1+rvanilla)^0.5)-SUM($K146:N146),(Input!$K$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E146),(Input!$K$71*(1+rvanilla)^0.5)-SUM($K146:O146),(Input!$K$71*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$E147),(Input!$L$71*(1+rvanilla)^0.5)-SUM($L147:L147),(Input!$L$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E147),(Input!$L$71*(1+rvanilla)^0.5)-SUM($L147:M147),(Input!$L$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E147),(Input!$L$71*(1+rvanilla)^0.5)-SUM($L147:N147),(Input!$L$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E147),(Input!$L$71*(1+rvanilla)^0.5)-SUM($L147:O147),(Input!$L$71*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E148),(Input!$M$71*(1+rvanilla)^0.5)-SUM($M148:M148),(Input!$M$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E148),(Input!$M$71*(1+rvanilla)^0.5)-SUM($M148:N148),(Input!$M$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E148),(Input!$M$71*(1+rvanilla)^0.5)-SUM($M148:O148),(Input!$M$71*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E149),(Input!$N$71*(1+rvanilla)^0.5)-SUM($N149:N149),(Input!$N$71*(1+rvanilla)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E149),(Input!$N$71*(1+rvanilla)^0.5)-SUM($N149:O149),(Input!$N$71*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E150),(Input!$O$71*(1+rvanilla)^0.5)-SUM($O150:O150),(Input!$O$71*(1+rvanilla)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"SUM(G140:G151)","v":0},{"$f":"SUM(H140:H151)","v":0},0,0,0,0,0,0,0,0]
[null,"Real Residual RAB (end period)",null,null,null,{"$f":"F9","v":95.105986232801001},{"$f":"F153-G35+G10","v":99.632811568808151},101.98180693454597,104.07493953237605,108.48491868561416,112.06820440065697,104.10991557817748,96.15162675569799,88.193337933218501,80.235049110739013,72.276760288259524]
[null,"Real Residual RAB (start period)",null,null,null,0,{"$f":"F153","v":95.105986232801001},{"$f":"G153","v":99.632811568808151},{"$f":"H153","v":101.98180693454597},104.07493953237605,108.48491868561416,112.06820440065697,104.10991557817748,96.15162675569799,88.193337933218501,{"$f":"O153","v":80.235049110739013}]
[]
[null,"Nominal Asset Values"]
[]
[null,"Inflation on Opening RAB",null,null,null,null,{"$f":"F161*G6","v":2.3299907540329876},2.5518426125641289,2.6773063457482422,2.8005633262390415,2.9922127097859459,3.1683224486333819,3.0169139322444209,2.8559547885056169,2.6850621163722193,2.5038398388893359]
[null,"Nominal Straight-line Depreciation",null,null,null,null,{"$f":"G35*G7","v":4.9459886795347208},5.7245256698662565,6.4273730245651342,7.1812143199066023,8.1839308108330879,9.2246631041917944,9.4552796817965898,9.6916616738415033,9.9339532156875396,10.182302046079727]
[null,"Nominal Regulatory Depreciation",null,null,null,null,{"$f":"G159-G158","v":2.6159979255017332},{"$f":"H159-H158","v":3.1726830573021276},{"$f":"I159-I158","v":3.7500666788168919},4.3806509936675608,5.191718101047142,6.0563406555584125,6.4383657495521689,6.8357068853358864,7.2488910993153208,7.6784622071903907]
[null,"Nominal Residual RAB (end period)",null,null,null,{"$f":"F$7*F153","v":95.105986232801001},{"$f":"G$7*G153","v":102.07370450256515},{"$f":"H$7*H153","v":107.09225382992967},{"$f":"I$7*I153","v":112.02253304956166},119.68850839143784,126.73289794533527,120.67655728977684,114.23819154022466,107.40248465488877,100.15359355557342,92.475131348383016]
[null,"Inflated Nominal Residual RAB (start period)",null,null,null,{"$f":"F$7*F154","v":0},{"$f":"G$7*G154","v":97.435976986833992},104.62554711512927,{"$f":"I$7*I154","v":109.76956017567791},114.82309637580069,122.68072110122377,129.90122039396863,123.69347122202126,117.09414632873028,110.08754677126097,102.65743339446276]
[]
[null,"Nominal Tax Values"]
[]
[null,"Tax Depreciation",null,null,null,null,{"$f":"G179+G192+G205+G218+G231+G244+G257+G270+G283+G296","v":6.2192726421823039},{"$f":"H179+H192+H205+H218+H231+H244+H257+H270+H283+H296","v":6.5912755031925387},7.0443384494153687,7.6704638976291877,8.2861871849282434,8.908971758195003,8.908971758195003,8.908971758195003,8.908971758195003,8.908971758195003]
[null,{"$f":"C179","v":"Metering Capex "},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A1taxremlife,A1taxvalue-SUM($F167:F167),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":6.2042829691898884},{"$f":"IF(H$3>A1taxremlife,A1taxvalue-SUM($F167:G167),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":6.2042829691898884},{"$f":"IF(I$3>A1taxremlife,A1taxvalue-SUM($F167:H167),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":6.2042829691898884},{"$f":"IF(J$3>A1taxremlife,A1taxvalue-SUM($F167:I167),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":6.2042829691898884},{"$f":"IF(K$3>A1taxremlife,A1taxvalue-SUM($F167:J167),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":6.2042829691898884},{"$f":"IF(L$3>A1taxremlife,A1taxvalue-SUM($F167:K167),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":6.2042829691898884},{"$f":"IF(M$3>A1taxremlife,A1taxvalue-SUM($F167:L167),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":6.2042829691898884},{"$f":"IF(N$3>A1taxremlife,A1taxvalue-SUM($F167:M167),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":6.2042829691898884},{"$f":"IF(O$3>A1taxremlife,A1taxvalue-SUM($F167:N167),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":6.2042829691898884},{"$f":"IF(P$3>A1taxremlife,A1taxvalue-SUM($F167:O167),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":6.2042829691898884}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A1taxstdlife+$E169),((Input!$G$63+Input!$G$49)*$G$7)-SUM($G169:G169),((Input!$G$63+Input!$G$49)*$G$7)/A1taxstdlife))","v":0.3688836861884271},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A1taxstdlife+$E169),((Input!$G$63+Input!$G$49)*$G$7)-SUM($G169:H169),((Input!$G$63+Input!$G$49)*$G$7)/A1taxstdlife))","v":0.3688836861884271},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E169),((Input!$G$63+Input!$G$49)*$G$7)-SUM($G169:I169),((Input!$G$63+Input!$G$49)*$G$7)/A1taxstdlife))","v":0.3688836861884271},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E169),((Input!$G$63+Input!$G$49)*$G$7)-SUM($G169:J169),((Input!$G$63+Input!$G$49)*$G$7)/A1taxstdlife))","v":0.3688836861884271},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E169),((Input!$G$63+Input!$G$49)*$G$7)-SUM($G169:K169),((Input!$G$63+Input!$G$49)*$G$7)/A1taxstdlife))","v":0.3688836861884271},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E169),((Input!$G$63+Input!$G$49)*$G$7)-SUM($G169:L169),((Input!$G$63+Input!$G$49)*$G$7)/A1taxstdlife))","v":0.3688836861884271},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E169),((Input!$G$63+Input!$G$49)*$G$7)-SUM($G169:M169),((Input!$G$63+Input!$G$49)*$G$7)/A1taxstdlife))","v":0.3688836861884271},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E169),((Input!$G$63+Input!$G$49)*$G$7)-SUM($G169:N169),((Input!$G$63+Input!$G$49)*$G$7)/A1taxstdlife))","v":0.3688836861884271},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E169),((Input!$G$63+Input!$G$49)*$G$7)-SUM($G169:O169),((Input!$G$63+Input!$G$49)*$G$7)/A1taxstdlife))","v":0.3688836861884271}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A1taxstdlife+$E170),((Input!$H$63+Input!$H$49)*$H$7)-SUM($H170:H170),((Input!$H$63+Input!$H$49)*$H$7)/A1taxstdlife))","v":0.45306294622282972},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E170),((Input!$H$63+Input!$H$49)*$H$7)-SUM($H170:I170),((Input!$H$63+Input!$H$49)*$H$7)/A1taxstdlife))","v":0.45306294622282972},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E170),((Input!$H$63+Input!$H$49)*$H$7)-SUM($H170:J170),((Input!$H$63+Input!$H$49)*$H$7)/A1taxstdlife))","v":0.45306294622282972},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E170),((Input!$H$63+Input!$H$49)*$H$7)-SUM($H170:K170),((Input!$H$63+Input!$H$49)*$H$7)/A1taxstdlife))","v":0.45306294622282972},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E170),((Input!$H$63+Input!$H$49)*$H$7)-SUM($H170:L170),((Input!$H$63+Input!$H$49)*$H$7)/A1taxstdlife))","v":0.45306294622282972},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E170),((Input!$H$63+Input!$H$49)*$H$7)-SUM($H170:M170),((Input!$H$63+Input!$H$49)*$H$7)/A1taxstdlife))","v":0.45306294622282972},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E170),((Input!$H$63+Input!$H$49)*$H$7)-SUM($H170:N170),((Input!$H$63+Input!$H$49)*$H$7)/A1taxstdlife))","v":0.45306294622282972},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E170),((Input!$H$63+Input!$H$49)*$H$7)-SUM($H170:O170),((Input!$H$63+Input!$H$49)*$H$7)/A1taxstdlife))","v":0.45306294622282972}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E171),((Input!$I$63+Input!$I$49)*$I$7)-SUM($I171:I171),((Input!$I$63+Input!$I$49)*$I$7)/A1taxstdlife))","v":0.62612544821381921},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E171),((Input!$I$63+Input!$I$49)*$I$7)-SUM($I171:J171),((Input!$I$63+Input!$I$49)*$I$7)/A1taxstdlife))","v":0.62612544821381921},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E171),((Input!$I$63+Input!$I$49)*$I$7)-SUM($I171:K171),((Input!$I$63+Input!$I$49)*$I$7)/A1taxstdlife))","v":0.62612544821381921},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E171),((Input!$I$63+Input!$I$49)*$I$7)-SUM($I171:L171),((Input!$I$63+Input!$I$49)*$I$7)/A1taxstdlife))","v":0.62612544821381921},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E171),((Input!$I$63+Input!$I$49)*$I$7)-SUM($I171:M171),((Input!$I$63+Input!$I$49)*$I$7)/A1taxstdlife))","v":0.62612544821381921},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E171),((Input!$I$63+Input!$I$49)*$I$7)-SUM($I171:N171),((Input!$I$63+Input!$I$49)*$I$7)/A1taxstdlife))","v":0.62612544821381921},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E171),((Input!$I$63+Input!$I$49)*$I$7)-SUM($I171:O171),((Input!$I$63+Input!$I$49)*$I$7)/A1taxstdlife))","v":0.62612544821381921}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E172),((Input!$J$63+Input!$J$49)*$J$7)-SUM($J172:J172),((Input!$J$63+Input!$J$49)*$J$7)/A1taxstdlife))","v":0.61572328729905723},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E172),((Input!$J$63+Input!$J$49)*$J$7)-SUM($J172:K172),((Input!$J$63+Input!$J$49)*$J$7)/A1taxstdlife))","v":0.61572328729905723},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E172),((Input!$J$63+Input!$J$49)*$J$7)-SUM($J172:L172),((Input!$J$63+Input!$J$49)*$J$7)/A1taxstdlife))","v":0.61572328729905723},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E172),((Input!$J$63+Input!$J$49)*$J$7)-SUM($J172:M172),((Input!$J$63+Input!$J$49)*$J$7)/A1taxstdlife))","v":0.61572328729905723},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E172),((Input!$J$63+Input!$J$49)*$J$7)-SUM($J172:N172),((Input!$J$63+Input!$J$49)*$J$7)/A1taxstdlife))","v":0.61572328729905723},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E172),((Input!$J$63+Input!$J$49)*$J$7)-SUM($J172:O172),((Input!$J$63+Input!$J$49)*$J$7)/A1taxstdlife))","v":0.61572328729905723}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E173),((Input!$K$63+Input!$K$49)*$K$7)-SUM($K173:K173),((Input!$K$63+Input!$K$49)*$K$7)/A1taxstdlife))","v":0.62278457326675896},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E173),((Input!$K$63+Input!$K$49)*$K$7)-SUM($K173:L173),((Input!$K$63+Input!$K$49)*$K$7)/A1taxstdlife))","v":0.62278457326675896},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E173),((Input!$K$63+Input!$K$49)*$K$7)-SUM($K173:M173),((Input!$K$63+Input!$K$49)*$K$7)/A1taxstdlife))","v":0.62278457326675896},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E173),((Input!$K$63+Input!$K$49)*$K$7)-SUM($K173:N173),((Input!$K$63+Input!$K$49)*$K$7)/A1taxstdlife))","v":0.62278457326675896},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E173),((Input!$K$63+Input!$K$49)*$K$7)-SUM($K173:O173),((Input!$K$63+Input!$K$49)*$K$7)/A1taxstdlife))","v":0.62278457326675896}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E174),((Input!$L$63+Input!$L$49)*$L$7)-SUM($L174:L174),((Input!$L$63+Input!$L$49)*$L$7)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E174),((Input!$L$63+Input!$L$49)*$L$7)-SUM($L174:M174),((Input!$L$63+Input!$L$49)*$L$7)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E174),((Input!$L$63+Input!$L$49)*$L$7)-SUM($L174:N174),((Input!$L$63+Input!$L$49)*$L$7)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E174),((Input!$L$63+Input!$L$49)*$L$7)-SUM($L174:O174),((Input!$L$63+Input!$L$49)*$L$7)/A1taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E175),((Input!$M$63+Input!$M$49)*$M$7)-SUM($M175:M175),((Input!$M$63+Input!$M$49)*$M$7)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E175),((Input!$M$63+Input!$M$49)*$M$7)-SUM($M175:N175),((Input!$M$63+Input!$M$49)*$M$7)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E175),((Input!$M$63+Input!$M$49)*$M$7)-SUM($M175:O175),((Input!$M$63+Input!$M$49)*$M$7)/A1taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E176),((Input!$N$63+Input!$N$49)*$N$7)-SUM($N176:N176),((Input!$N$63+Input!$N$49)*$N$7)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E176),((Input!$N$63+Input!$N$49)*$N$7)-SUM($N176:O176),((Input!$N$63+Input!$N$49)*$N$7)/A1taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E177),((Input!$O$63+Input!$O$49)*$O$7)-SUM($O177:O177),((Input!$O$63+Input!$O$49)*$O$7)/A1taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset1","v":"Metering Capex "},null,null,null,{"$f":"SUM(G167:G178)","v":6.2042829691898884},{"$f":"SUM(H167:H178)","v":6.5731666553783157},7.0262296016011456,7.6523550498149646,8.2680783371140212,8.8908629103807808,8.8908629103807808,8.8908629103807808,8.8908629103807808,8.8908629103807808]
[null,{"$f":"C192","v":"Equity raising costs"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A2taxremlife,A2taxvalue-SUM($F180:F180),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":1.4989672992415879E-2},{"$f":"IF(H$3>A2taxremlife,A2taxvalue-SUM($F180:G180),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":1.4989672992415879E-2},{"$f":"IF(I$3>A2taxremlife,A2taxvalue-SUM($F180:H180),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":1.4989672992415879E-2},{"$f":"IF(J$3>A2taxremlife,A2taxvalue-SUM($F180:I180),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":1.4989672992415879E-2},{"$f":"IF(K$3>A2taxremlife,A2taxvalue-SUM($F180:J180),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":1.4989672992415879E-2},{"$f":"IF(L$3>A2taxremlife,A2taxvalue-SUM($F180:K180),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":1.4989672992415879E-2},{"$f":"IF(M$3>A2taxremlife,A2taxvalue-SUM($F180:L180),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":1.4989672992415879E-2},{"$f":"IF(N$3>A2taxremlife,A2taxvalue-SUM($F180:M180),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":1.4989672992415879E-2},{"$f":"IF(O$3>A2taxremlife,A2taxvalue-SUM($F180:N180),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":1.4989672992415879E-2},{"$f":"IF(P$3>A2taxremlife,A2taxvalue-SUM($F180:O180),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":1.4989672992415879E-2}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A2taxstdlife+$E182),((Input!$G$64+Input!$G$50)*$G$7)-SUM($G182:G182),((Input!$G$64+Input!$G$50)*$G$7)/A2taxstdlife))","v":3.1191748218069304E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A2taxstdlife+$E182),((Input!$G$64+Input!$G$50)*$G$7)-SUM($G182:H182),((Input!$G$64+Input!$G$50)*$G$7)/A2taxstdlife))","v":3.1191748218069304E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E182),((Input!$G$64+Input!$G$50)*$G$7)-SUM($G182:I182),((Input!$G$64+Input!$G$50)*$G$7)/A2taxstdlife))","v":3.1191748218069304E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E182),((Input!$G$64+Input!$G$50)*$G$7)-SUM($G182:J182),((Input!$G$64+Input!$G$50)*$G$7)/A2taxstdlife))","v":3.1191748218069304E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E182),((Input!$G$64+Input!$G$50)*$G$7)-SUM($G182:K182),((Input!$G$64+Input!$G$50)*$G$7)/A2taxstdlife))","v":3.1191748218069304E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E182),((Input!$G$64+Input!$G$50)*$G$7)-SUM($G182:L182),((Input!$G$64+Input!$G$50)*$G$7)/A2taxstdlife))","v":3.1191748218069304E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E182),((Input!$G$64+Input!$G$50)*$G$7)-SUM($G182:M182),((Input!$G$64+Input!$G$50)*$G$7)/A2taxstdlife))","v":3.1191748218069304E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E182),((Input!$G$64+Input!$G$50)*$G$7)-SUM($G182:N182),((Input!$G$64+Input!$G$50)*$G$7)/A2taxstdlife))","v":3.1191748218069304E-3},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E182),((Input!$G$64+Input!$G$50)*$G$7)-SUM($G182:O182),((Input!$G$64+Input!$G$50)*$G$7)/A2taxstdlife))","v":3.1191748218069304E-3}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A2taxstdlife+$E183),((Input!$H$64+Input!$H$50)*$H$7)-SUM($H183:H183),((Input!$H$64+Input!$H$50)*$H$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E183),((Input!$H$64+Input!$H$50)*$H$7)-SUM($H183:I183),((Input!$H$64+Input!$H$50)*$H$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E183),((Input!$H$64+Input!$H$50)*$H$7)-SUM($H183:J183),((Input!$H$64+Input!$H$50)*$H$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E183),((Input!$H$64+Input!$H$50)*$H$7)-SUM($H183:K183),((Input!$H$64+Input!$H$50)*$H$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E183),((Input!$H$64+Input!$H$50)*$H$7)-SUM($H183:L183),((Input!$H$64+Input!$H$50)*$H$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E183),((Input!$H$64+Input!$H$50)*$H$7)-SUM($H183:M183),((Input!$H$64+Input!$H$50)*$H$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E183),((Input!$H$64+Input!$H$50)*$H$7)-SUM($H183:N183),((Input!$H$64+Input!$H$50)*$H$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E183),((Input!$H$64+Input!$H$50)*$H$7)-SUM($H183:O183),((Input!$H$64+Input!$H$50)*$H$7)/A2taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E184),((Input!$I$64+Input!$I$50)*$I$7)-SUM($I184:I184),((Input!$I$64+Input!$I$50)*$I$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E184),((Input!$I$64+Input!$I$50)*$I$7)-SUM($I184:J184),((Input!$I$64+Input!$I$50)*$I$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E184),((Input!$I$64+Input!$I$50)*$I$7)-SUM($I184:K184),((Input!$I$64+Input!$I$50)*$I$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E184),((Input!$I$64+Input!$I$50)*$I$7)-SUM($I184:L184),((Input!$I$64+Input!$I$50)*$I$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E184),((Input!$I$64+Input!$I$50)*$I$7)-SUM($I184:M184),((Input!$I$64+Input!$I$50)*$I$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E184),((Input!$I$64+Input!$I$50)*$I$7)-SUM($I184:N184),((Input!$I$64+Input!$I$50)*$I$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E184),((Input!$I$64+Input!$I$50)*$I$7)-SUM($I184:O184),((Input!$I$64+Input!$I$50)*$I$7)/A2taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E185),((Input!$J$64+Input!$J$50)*$J$7)-SUM($J185:J185),((Input!$J$64+Input!$J$50)*$J$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E185),((Input!$J$64+Input!$J$50)*$J$7)-SUM($J185:K185),((Input!$J$64+Input!$J$50)*$J$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E185),((Input!$J$64+Input!$J$50)*$J$7)-SUM($J185:L185),((Input!$J$64+Input!$J$50)*$J$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E185),((Input!$J$64+Input!$J$50)*$J$7)-SUM($J185:M185),((Input!$J$64+Input!$J$50)*$J$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E185),((Input!$J$64+Input!$J$50)*$J$7)-SUM($J185:N185),((Input!$J$64+Input!$J$50)*$J$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E185),((Input!$J$64+Input!$J$50)*$J$7)-SUM($J185:O185),((Input!$J$64+Input!$J$50)*$J$7)/A2taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E186),((Input!$K$64+Input!$K$50)*$K$7)-SUM($K186:K186),((Input!$K$64+Input!$K$50)*$K$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E186),((Input!$K$64+Input!$K$50)*$K$7)-SUM($K186:L186),((Input!$K$64+Input!$K$50)*$K$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E186),((Input!$K$64+Input!$K$50)*$K$7)-SUM($K186:M186),((Input!$K$64+Input!$K$50)*$K$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E186),((Input!$K$64+Input!$K$50)*$K$7)-SUM($K186:N186),((Input!$K$64+Input!$K$50)*$K$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E186),((Input!$K$64+Input!$K$50)*$K$7)-SUM($K186:O186),((Input!$K$64+Input!$K$50)*$K$7)/A2taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E187),((Input!$L$64+Input!$L$50)*$L$7)-SUM($L187:L187),((Input!$L$64+Input!$L$50)*$L$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E187),((Input!$L$64+Input!$L$50)*$L$7)-SUM($L187:M187),((Input!$L$64+Input!$L$50)*$L$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E187),((Input!$L$64+Input!$L$50)*$L$7)-SUM($L187:N187),((Input!$L$64+Input!$L$50)*$L$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E187),((Input!$L$64+Input!$L$50)*$L$7)-SUM($L187:O187),((Input!$L$64+Input!$L$50)*$L$7)/A2taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E188),((Input!$M$64+Input!$M$50)*$M$7)-SUM($M188:M188),((Input!$M$64+Input!$M$50)*$M$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E188),((Input!$M$64+Input!$M$50)*$M$7)-SUM($M188:N188),((Input!$M$64+Input!$M$50)*$M$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E188),((Input!$M$64+Input!$M$50)*$M$7)-SUM($M188:O188),((Input!$M$64+Input!$M$50)*$M$7)/A2taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E189),((Input!$N$64+Input!$N$50)*$N$7)-SUM($N189:N189),((Input!$N$64+Input!$N$50)*$N$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E189),((Input!$N$64+Input!$N$50)*$N$7)-SUM($N189:O189),((Input!$N$64+Input!$N$50)*$N$7)/A2taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E190),((Input!$O$64+Input!$O$50)*$O$7)-SUM($O190:O190),((Input!$O$64+Input!$O$50)*$O$7)/A2taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset2","v":"Equity raising costs"},null,null,null,{"$f":"SUM(G180:G191)","v":1.4989672992415879E-2},{"$f":"SUM(H180:H191)","v":1.8108847814222812E-2},1.8108847814222812E-2,1.8108847814222812E-2,1.8108847814222812E-2,1.8108847814222812E-2,1.8108847814222812E-2,1.8108847814222812E-2,1.8108847814222812E-2,1.8108847814222812E-2]
[null,{"$f":"C205","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A3taxremlife,A3taxvalue-SUM($F193:F193),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(H$3>A3taxremlife,A3taxvalue-SUM($F193:G193),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(I$3>A3taxremlife,A3taxvalue-SUM($F193:H193),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(J$3>A3taxremlife,A3taxvalue-SUM($F193:I193),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(K$3>A3taxremlife,A3taxvalue-SUM($F193:J193),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(L$3>A3taxremlife,A3taxvalue-SUM($F193:K193),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(M$3>A3taxremlife,A3taxvalue-SUM($F193:L193),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(N$3>A3taxremlife,A3taxvalue-SUM($F193:M193),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(O$3>A3taxremlife,A3taxvalue-SUM($F193:N193),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(P$3>A3taxremlife,A3taxvalue-SUM($F193:O193),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A3taxstdlife+$E195),((Input!$G$65+Input!$G$51)*$G$7)-SUM($G195:G195),((Input!$G$65+Input!$G$51)*$G$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A3taxstdlife+$E195),((Input!$G$65+Input!$G$51)*$G$7)-SUM($G195:H195),((Input!$G$65+Input!$G$51)*$G$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E195),((Input!$G$65+Input!$G$51)*$G$7)-SUM($G195:I195),((Input!$G$65+Input!$G$51)*$G$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E195),((Input!$G$65+Input!$G$51)*$G$7)-SUM($G195:J195),((Input!$G$65+Input!$G$51)*$G$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E195),((Input!$G$65+Input!$G$51)*$G$7)-SUM($G195:K195),((Input!$G$65+Input!$G$51)*$G$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E195),((Input!$G$65+Input!$G$51)*$G$7)-SUM($G195:L195),((Input!$G$65+Input!$G$51)*$G$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E195),((Input!$G$65+Input!$G$51)*$G$7)-SUM($G195:M195),((Input!$G$65+Input!$G$51)*$G$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E195),((Input!$G$65+Input!$G$51)*$G$7)-SUM($G195:N195),((Input!$G$65+Input!$G$51)*$G$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E195),((Input!$G$65+Input!$G$51)*$G$7)-SUM($G195:O195),((Input!$G$65+Input!$G$51)*$G$7)/A3taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A3taxstdlife+$E196),((Input!$H$65+Input!$H$51)*$H$7)-SUM($H196:H196),((Input!$H$65+Input!$H$51)*$H$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E196),((Input!$H$65+Input!$H$51)*$H$7)-SUM($H196:I196),((Input!$H$65+Input!$H$51)*$H$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E196),((Input!$H$65+Input!$H$51)*$H$7)-SUM($H196:J196),((Input!$H$65+Input!$H$51)*$H$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E196),((Input!$H$65+Input!$H$51)*$H$7)-SUM($H196:K196),((Input!$H$65+Input!$H$51)*$H$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E196),((Input!$H$65+Input!$H$51)*$H$7)-SUM($H196:L196),((Input!$H$65+Input!$H$51)*$H$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E196),((Input!$H$65+Input!$H$51)*$H$7)-SUM($H196:M196),((Input!$H$65+Input!$H$51)*$H$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E196),((Input!$H$65+Input!$H$51)*$H$7)-SUM($H196:N196),((Input!$H$65+Input!$H$51)*$H$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E196),((Input!$H$65+Input!$H$51)*$H$7)-SUM($H196:O196),((Input!$H$65+Input!$H$51)*$H$7)/A3taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E197),((Input!$I$65+Input!$I$51)*$I$7)-SUM($I197:I197),((Input!$I$65+Input!$I$51)*$I$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E197),((Input!$I$65+Input!$I$51)*$I$7)-SUM($I197:J197),((Input!$I$65+Input!$I$51)*$I$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E197),((Input!$I$65+Input!$I$51)*$I$7)-SUM($I197:K197),((Input!$I$65+Input!$I$51)*$I$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E197),((Input!$I$65+Input!$I$51)*$I$7)-SUM($I197:L197),((Input!$I$65+Input!$I$51)*$I$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E197),((Input!$I$65+Input!$I$51)*$I$7)-SUM($I197:M197),((Input!$I$65+Input!$I$51)*$I$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E197),((Input!$I$65+Input!$I$51)*$I$7)-SUM($I197:N197),((Input!$I$65+Input!$I$51)*$I$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E197),((Input!$I$65+Input!$I$51)*$I$7)-SUM($I197:O197),((Input!$I$65+Input!$I$51)*$I$7)/A3taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E198),((Input!$J$65+Input!$J$51)*$J$7)-SUM($J198:J198),((Input!$J$65+Input!$J$51)*$J$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E198),((Input!$J$65+Input!$J$51)*$J$7)-SUM($J198:K198),((Input!$J$65+Input!$J$51)*$J$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E198),((Input!$J$65+Input!$J$51)*$J$7)-SUM($J198:L198),((Input!$J$65+Input!$J$51)*$J$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E198),((Input!$J$65+Input!$J$51)*$J$7)-SUM($J198:M198),((Input!$J$65+Input!$J$51)*$J$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E198),((Input!$J$65+Input!$J$51)*$J$7)-SUM($J198:N198),((Input!$J$65+Input!$J$51)*$J$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E198),((Input!$J$65+Input!$J$51)*$J$7)-SUM($J198:O198),((Input!$J$65+Input!$J$51)*$J$7)/A3taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E199),((Input!$K$65+Input!$K$51)*$K$7)-SUM($K199:K199),((Input!$K$65+Input!$K$51)*$K$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E199),((Input!$K$65+Input!$K$51)*$K$7)-SUM($K199:L199),((Input!$K$65+Input!$K$51)*$K$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E199),((Input!$K$65+Input!$K$51)*$K$7)-SUM($K199:M199),((Input!$K$65+Input!$K$51)*$K$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E199),((Input!$K$65+Input!$K$51)*$K$7)-SUM($K199:N199),((Input!$K$65+Input!$K$51)*$K$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E199),((Input!$K$65+Input!$K$51)*$K$7)-SUM($K199:O199),((Input!$K$65+Input!$K$51)*$K$7)/A3taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E200),((Input!$L$65+Input!$L$51)*$L$7)-SUM($L200:L200),((Input!$L$65+Input!$L$51)*$L$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E200),((Input!$L$65+Input!$L$51)*$L$7)-SUM($L200:M200),((Input!$L$65+Input!$L$51)*$L$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E200),((Input!$L$65+Input!$L$51)*$L$7)-SUM($L200:N200),((Input!$L$65+Input!$L$51)*$L$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E200),((Input!$L$65+Input!$L$51)*$L$7)-SUM($L200:O200),((Input!$L$65+Input!$L$51)*$L$7)/A3taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E201),((Input!$M$65+Input!$M$51)*$M$7)-SUM($M201:M201),((Input!$M$65+Input!$M$51)*$M$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E201),((Input!$M$65+Input!$M$51)*$M$7)-SUM($M201:N201),((Input!$M$65+Input!$M$51)*$M$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E201),((Input!$M$65+Input!$M$51)*$M$7)-SUM($M201:O201),((Input!$M$65+Input!$M$51)*$M$7)/A3taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E202),((Input!$N$65+Input!$N$51)*$N$7)-SUM($N202:N202),((Input!$N$65+Input!$N$51)*$N$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E202),((Input!$N$65+Input!$N$51)*$N$7)-SUM($N202:O202),((Input!$N$65+Input!$N$51)*$N$7)/A3taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E203),((Input!$O$65+Input!$O$51)*$O$7)-SUM($O203:O203),((Input!$O$65+Input!$O$51)*$O$7)/A3taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset3","v":0},null,null,null,{"$f":"SUM(G193:G204)","v":0},{"$f":"SUM(H193:H204)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"C218","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A4taxremlife,A4taxvalue-SUM($F206:F206),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(H$3>A4taxremlife,A4taxvalue-SUM($F206:G206),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(I$3>A4taxremlife,A4taxvalue-SUM($F206:H206),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(J$3>A4taxremlife,A4taxvalue-SUM($F206:I206),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(K$3>A4taxremlife,A4taxvalue-SUM($F206:J206),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(L$3>A4taxremlife,A4taxvalue-SUM($F206:K206),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(M$3>A4taxremlife,A4taxvalue-SUM($F206:L206),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(N$3>A4taxremlife,A4taxvalue-SUM($F206:M206),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(O$3>A4taxremlife,A4taxvalue-SUM($F206:N206),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(P$3>A4taxremlife,A4taxvalue-SUM($F206:O206),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A4taxstdlife+$E208),((Input!$G$66+Input!$G$52)*$G$7)-SUM($G208:G208),((Input!$G$66+Input!$G$52)*$G$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A4taxstdlife+$E208),((Input!$G$66+Input!$G$52)*$G$7)-SUM($G208:H208),((Input!$G$66+Input!$G$52)*$G$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E208),((Input!$G$66+Input!$G$52)*$G$7)-SUM($G208:I208),((Input!$G$66+Input!$G$52)*$G$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E208),((Input!$G$66+Input!$G$52)*$G$7)-SUM($G208:J208),((Input!$G$66+Input!$G$52)*$G$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E208),((Input!$G$66+Input!$G$52)*$G$7)-SUM($G208:K208),((Input!$G$66+Input!$G$52)*$G$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E208),((Input!$G$66+Input!$G$52)*$G$7)-SUM($G208:L208),((Input!$G$66+Input!$G$52)*$G$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E208),((Input!$G$66+Input!$G$52)*$G$7)-SUM($G208:M208),((Input!$G$66+Input!$G$52)*$G$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E208),((Input!$G$66+Input!$G$52)*$G$7)-SUM($G208:N208),((Input!$G$66+Input!$G$52)*$G$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E208),((Input!$G$66+Input!$G$52)*$G$7)-SUM($G208:O208),((Input!$G$66+Input!$G$52)*$G$7)/A4taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A4taxstdlife+$E209),((Input!$H$66+Input!$H$52)*$H$7)-SUM($H209:H209),((Input!$H$66+Input!$H$52)*$H$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E209),((Input!$H$66+Input!$H$52)*$H$7)-SUM($H209:I209),((Input!$H$66+Input!$H$52)*$H$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E209),((Input!$H$66+Input!$H$52)*$H$7)-SUM($H209:J209),((Input!$H$66+Input!$H$52)*$H$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E209),((Input!$H$66+Input!$H$52)*$H$7)-SUM($H209:K209),((Input!$H$66+Input!$H$52)*$H$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E209),((Input!$H$66+Input!$H$52)*$H$7)-SUM($H209:L209),((Input!$H$66+Input!$H$52)*$H$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E209),((Input!$H$66+Input!$H$52)*$H$7)-SUM($H209:M209),((Input!$H$66+Input!$H$52)*$H$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E209),((Input!$H$66+Input!$H$52)*$H$7)-SUM($H209:N209),((Input!$H$66+Input!$H$52)*$H$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E209),((Input!$H$66+Input!$H$52)*$H$7)-SUM($H209:O209),((Input!$H$66+Input!$H$52)*$H$7)/A4taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E210),((Input!$I$66+Input!$I$52)*$I$7)-SUM($I210:I210),((Input!$I$66+Input!$I$52)*$I$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E210),((Input!$I$66+Input!$I$52)*$I$7)-SUM($I210:J210),((Input!$I$66+Input!$I$52)*$I$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E210),((Input!$I$66+Input!$I$52)*$I$7)-SUM($I210:K210),((Input!$I$66+Input!$I$52)*$I$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E210),((Input!$I$66+Input!$I$52)*$I$7)-SUM($I210:L210),((Input!$I$66+Input!$I$52)*$I$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E210),((Input!$I$66+Input!$I$52)*$I$7)-SUM($I210:M210),((Input!$I$66+Input!$I$52)*$I$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E210),((Input!$I$66+Input!$I$52)*$I$7)-SUM($I210:N210),((Input!$I$66+Input!$I$52)*$I$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E210),((Input!$I$66+Input!$I$52)*$I$7)-SUM($I210:O210),((Input!$I$66+Input!$I$52)*$I$7)/A4taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E211),((Input!$J$66+Input!$J$52)*$J$7)-SUM($J211:J211),((Input!$J$66+Input!$J$52)*$J$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E211),((Input!$J$66+Input!$J$52)*$J$7)-SUM($J211:K211),((Input!$J$66+Input!$J$52)*$J$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E211),((Input!$J$66+Input!$J$52)*$J$7)-SUM($J211:L211),((Input!$J$66+Input!$J$52)*$J$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E211),((Input!$J$66+Input!$J$52)*$J$7)-SUM($J211:M211),((Input!$J$66+Input!$J$52)*$J$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E211),((Input!$J$66+Input!$J$52)*$J$7)-SUM($J211:N211),((Input!$J$66+Input!$J$52)*$J$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E211),((Input!$J$66+Input!$J$52)*$J$7)-SUM($J211:O211),((Input!$J$66+Input!$J$52)*$J$7)/A4taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E212),((Input!$K$66+Input!$K$52)*$K$7)-SUM($K212:K212),((Input!$K$66+Input!$K$52)*$K$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E212),((Input!$K$66+Input!$K$52)*$K$7)-SUM($K212:L212),((Input!$K$66+Input!$K$52)*$K$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E212),((Input!$K$66+Input!$K$52)*$K$7)-SUM($K212:M212),((Input!$K$66+Input!$K$52)*$K$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E212),((Input!$K$66+Input!$K$52)*$K$7)-SUM($K212:N212),((Input!$K$66+Input!$K$52)*$K$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E212),((Input!$K$66+Input!$K$52)*$K$7)-SUM($K212:O212),((Input!$K$66+Input!$K$52)*$K$7)/A4taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E213),((Input!$L$66+Input!$L$52)*$L$7)-SUM($L213:L213),((Input!$L$66+Input!$L$52)*$L$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E213),((Input!$L$66+Input!$L$52)*$L$7)-SUM($L213:M213),((Input!$L$66+Input!$L$52)*$L$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E213),((Input!$L$66+Input!$L$52)*$L$7)-SUM($L213:N213),((Input!$L$66+Input!$L$52)*$L$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E213),((Input!$L$66+Input!$L$52)*$L$7)-SUM($L213:O213),((Input!$L$66+Input!$L$52)*$L$7)/A4taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E214),((Input!$M$66+Input!$M$52)*$M$7)-SUM($M214:M214),((Input!$M$66+Input!$M$52)*$M$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E214),((Input!$M$66+Input!$M$52)*$M$7)-SUM($M214:N214),((Input!$M$66+Input!$M$52)*$M$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E214),((Input!$M$66+Input!$M$52)*$M$7)-SUM($M214:O214),((Input!$M$66+Input!$M$52)*$M$7)/A4taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E215),((Input!$N$66+Input!$N$52)*$N$7)-SUM($N215:N215),((Input!$N$66+Input!$N$52)*$N$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E215),((Input!$N$66+Input!$N$52)*$N$7)-SUM($N215:O215),((Input!$N$66+Input!$N$52)*$N$7)/A4taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E216),((Input!$O$66+Input!$O$52)*$O$7)-SUM($O216:O216),((Input!$O$66+Input!$O$52)*$O$7)/A4taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset4","v":0},null,null,null,{"$f":"SUM(G206:G217)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C231","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A5taxremlife,A5taxvalue-SUM($F219:F219),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(H$3>A5taxremlife,A5taxvalue-SUM($F219:G219),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(I$3>A5taxremlife,A5taxvalue-SUM($F219:H219),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(J$3>A5taxremlife,A5taxvalue-SUM($F219:I219),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(K$3>A5taxremlife,A5taxvalue-SUM($F219:J219),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(L$3>A5taxremlife,A5taxvalue-SUM($F219:K219),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(M$3>A5taxremlife,A5taxvalue-SUM($F219:L219),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(N$3>A5taxremlife,A5taxvalue-SUM($F219:M219),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(O$3>A5taxremlife,A5taxvalue-SUM($F219:N219),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(P$3>A5taxremlife,A5taxvalue-SUM($F219:O219),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A5taxstdlife+$E221),((Input!$G$67+Input!$G$53)*$G$7)-SUM($G221:G221),((Input!$G$67+Input!$G$53)*$G$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A5taxstdlife+$E221),((Input!$G$67+Input!$G$53)*$G$7)-SUM($G221:H221),((Input!$G$67+Input!$G$53)*$G$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E221),((Input!$G$67+Input!$G$53)*$G$7)-SUM($G221:I221),((Input!$G$67+Input!$G$53)*$G$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E221),((Input!$G$67+Input!$G$53)*$G$7)-SUM($G221:J221),((Input!$G$67+Input!$G$53)*$G$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E221),((Input!$G$67+Input!$G$53)*$G$7)-SUM($G221:K221),((Input!$G$67+Input!$G$53)*$G$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E221),((Input!$G$67+Input!$G$53)*$G$7)-SUM($G221:L221),((Input!$G$67+Input!$G$53)*$G$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E221),((Input!$G$67+Input!$G$53)*$G$7)-SUM($G221:M221),((Input!$G$67+Input!$G$53)*$G$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E221),((Input!$G$67+Input!$G$53)*$G$7)-SUM($G221:N221),((Input!$G$67+Input!$G$53)*$G$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E221),((Input!$G$67+Input!$G$53)*$G$7)-SUM($G221:O221),((Input!$G$67+Input!$G$53)*$G$7)/A5taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A5taxstdlife+$E222),((Input!$H$67+Input!$H$53)*$H$7)-SUM($H222:H222),((Input!$H$67+Input!$H$53)*$H$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E222),((Input!$H$67+Input!$H$53)*$H$7)-SUM($H222:I222),((Input!$H$67+Input!$H$53)*$H$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E222),((Input!$H$67+Input!$H$53)*$H$7)-SUM($H222:J222),((Input!$H$67+Input!$H$53)*$H$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E222),((Input!$H$67+Input!$H$53)*$H$7)-SUM($H222:K222),((Input!$H$67+Input!$H$53)*$H$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E222),((Input!$H$67+Input!$H$53)*$H$7)-SUM($H222:L222),((Input!$H$67+Input!$H$53)*$H$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E222),((Input!$H$67+Input!$H$53)*$H$7)-SUM($H222:M222),((Input!$H$67+Input!$H$53)*$H$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E222),((Input!$H$67+Input!$H$53)*$H$7)-SUM($H222:N222),((Input!$H$67+Input!$H$53)*$H$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E222),((Input!$H$67+Input!$H$53)*$H$7)-SUM($H222:O222),((Input!$H$67+Input!$H$53)*$H$7)/A5taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E223),((Input!$I$67+Input!$I$53)*$I$7)-SUM($I223:I223),((Input!$I$67+Input!$I$53)*$I$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E223),((Input!$I$67+Input!$I$53)*$I$7)-SUM($I223:J223),((Input!$I$67+Input!$I$53)*$I$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E223),((Input!$I$67+Input!$I$53)*$I$7)-SUM($I223:K223),((Input!$I$67+Input!$I$53)*$I$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E223),((Input!$I$67+Input!$I$53)*$I$7)-SUM($I223:L223),((Input!$I$67+Input!$I$53)*$I$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E223),((Input!$I$67+Input!$I$53)*$I$7)-SUM($I223:M223),((Input!$I$67+Input!$I$53)*$I$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E223),((Input!$I$67+Input!$I$53)*$I$7)-SUM($I223:N223),((Input!$I$67+Input!$I$53)*$I$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E223),((Input!$I$67+Input!$I$53)*$I$7)-SUM($I223:O223),((Input!$I$67+Input!$I$53)*$I$7)/A5taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E224),((Input!$J$67+Input!$J$53)*$J$7)-SUM($J224:J224),((Input!$J$67+Input!$J$53)*$J$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E224),((Input!$J$67+Input!$J$53)*$J$7)-SUM($J224:K224),((Input!$J$67+Input!$J$53)*$J$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E224),((Input!$J$67+Input!$J$53)*$J$7)-SUM($J224:L224),((Input!$J$67+Input!$J$53)*$J$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E224),((Input!$J$67+Input!$J$53)*$J$7)-SUM($J224:M224),((Input!$J$67+Input!$J$53)*$J$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E224),((Input!$J$67+Input!$J$53)*$J$7)-SUM($J224:N224),((Input!$J$67+Input!$J$53)*$J$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E224),((Input!$J$67+Input!$J$53)*$J$7)-SUM($J224:O224),((Input!$J$67+Input!$J$53)*$J$7)/A5taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E225),((Input!$K$67+Input!$K$53)*$K$7)-SUM($K225:K225),((Input!$K$67+Input!$K$53)*$K$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E225),((Input!$K$67+Input!$K$53)*$K$7)-SUM($K225:L225),((Input!$K$67+Input!$K$53)*$K$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E225),((Input!$K$67+Input!$K$53)*$K$7)-SUM($K225:M225),((Input!$K$67+Input!$K$53)*$K$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E225),((Input!$K$67+Input!$K$53)*$K$7)-SUM($K225:N225),((Input!$K$67+Input!$K$53)*$K$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E225),((Input!$K$67+Input!$K$53)*$K$7)-SUM($K225:O225),((Input!$K$67+Input!$K$53)*$K$7)/A5taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E226),((Input!$L$67+Input!$L$53)*$L$7)-SUM($L226:L226),((Input!$L$67+Input!$L$53)*$L$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E226),((Input!$L$67+Input!$L$53)*$L$7)-SUM($L226:M226),((Input!$L$67+Input!$L$53)*$L$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E226),((Input!$L$67+Input!$L$53)*$L$7)-SUM($L226:N226),((Input!$L$67+Input!$L$53)*$L$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E226),((Input!$L$67+Input!$L$53)*$L$7)-SUM($L226:O226),((Input!$L$67+Input!$L$53)*$L$7)/A5taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E227),((Input!$M$67+Input!$M$53)*$M$7)-SUM($M227:M227),((Input!$M$67+Input!$M$53)*$M$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E227),((Input!$M$67+Input!$M$53)*$M$7)-SUM($M227:N227),((Input!$M$67+Input!$M$53)*$M$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E227),((Input!$M$67+Input!$M$53)*$M$7)-SUM($M227:O227),((Input!$M$67+Input!$M$53)*$M$7)/A5taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E228),((Input!$N$67+Input!$N$53)*$N$7)-SUM($N228:N228),((Input!$N$67+Input!$N$53)*$N$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E228),((Input!$N$67+Input!$N$53)*$N$7)-SUM($N228:O228),((Input!$N$67+Input!$N$53)*$N$7)/A5taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E229),((Input!$O$67+Input!$O$53)*$O$7)-SUM($O229:O229),((Input!$O$67+Input!$O$53)*$O$7)/A5taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset5","v":0},null,null,null,{"$f":"SUM(G219:G230)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C244","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A6taxremlife,A6taxvalue-SUM($F232:F232),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(H$3>A6taxremlife,A6taxvalue-SUM($F232:G232),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(I$3>A6taxremlife,A6taxvalue-SUM($F232:H232),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(J$3>A6taxremlife,A6taxvalue-SUM($F232:I232),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(K$3>A6taxremlife,A6taxvalue-SUM($F232:J232),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(L$3>A6taxremlife,A6taxvalue-SUM($F232:K232),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(M$3>A6taxremlife,A6taxvalue-SUM($F232:L232),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(N$3>A6taxremlife,A6taxvalue-SUM($F232:M232),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(O$3>A6taxremlife,A6taxvalue-SUM($F232:N232),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(P$3>A6taxremlife,A6taxvalue-SUM($F232:O232),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A6taxstdlife+$E234),((Input!$G$68+Input!$G$54)*$G$7)-SUM($G234:G234),((Input!$G$68+Input!$G$54)*$G$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A6taxstdlife+$E234),((Input!$G$68+Input!$G$54)*$G$7)-SUM($G234:H234),((Input!$G$68+Input!$G$54)*$G$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E234),((Input!$G$68+Input!$G$54)*$G$7)-SUM($G234:I234),((Input!$G$68+Input!$G$54)*$G$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E234),((Input!$G$68+Input!$G$54)*$G$7)-SUM($G234:J234),((Input!$G$68+Input!$G$54)*$G$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E234),((Input!$G$68+Input!$G$54)*$G$7)-SUM($G234:K234),((Input!$G$68+Input!$G$54)*$G$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E234),((Input!$G$68+Input!$G$54)*$G$7)-SUM($G234:L234),((Input!$G$68+Input!$G$54)*$G$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E234),((Input!$G$68+Input!$G$54)*$G$7)-SUM($G234:M234),((Input!$G$68+Input!$G$54)*$G$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E234),((Input!$G$68+Input!$G$54)*$G$7)-SUM($G234:N234),((Input!$G$68+Input!$G$54)*$G$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E234),((Input!$G$68+Input!$G$54)*$G$7)-SUM($G234:O234),((Input!$G$68+Input!$G$54)*$G$7)/A6taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A6taxstdlife+$E235),((Input!$H$68+Input!$H$54)*$H$7)-SUM($H235:H235),((Input!$H$68+Input!$H$54)*$H$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E235),((Input!$H$68+Input!$H$54)*$H$7)-SUM($H235:I235),((Input!$H$68+Input!$H$54)*$H$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E235),((Input!$H$68+Input!$H$54)*$H$7)-SUM($H235:J235),((Input!$H$68+Input!$H$54)*$H$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E235),((Input!$H$68+Input!$H$54)*$H$7)-SUM($H235:K235),((Input!$H$68+Input!$H$54)*$H$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E235),((Input!$H$68+Input!$H$54)*$H$7)-SUM($H235:L235),((Input!$H$68+Input!$H$54)*$H$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E235),((Input!$H$68+Input!$H$54)*$H$7)-SUM($H235:M235),((Input!$H$68+Input!$H$54)*$H$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E235),((Input!$H$68+Input!$H$54)*$H$7)-SUM($H235:N235),((Input!$H$68+Input!$H$54)*$H$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E235),((Input!$H$68+Input!$H$54)*$H$7)-SUM($H235:O235),((Input!$H$68+Input!$H$54)*$H$7)/A6taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E236),((Input!$I$68+Input!$I$54)*$I$7)-SUM($I236:I236),((Input!$I$68+Input!$I$54)*$I$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E236),((Input!$I$68+Input!$I$54)*$I$7)-SUM($I236:J236),((Input!$I$68+Input!$I$54)*$I$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E236),((Input!$I$68+Input!$I$54)*$I$7)-SUM($I236:K236),((Input!$I$68+Input!$I$54)*$I$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E236),((Input!$I$68+Input!$I$54)*$I$7)-SUM($I236:L236),((Input!$I$68+Input!$I$54)*$I$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E236),((Input!$I$68+Input!$I$54)*$I$7)-SUM($I236:M236),((Input!$I$68+Input!$I$54)*$I$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E236),((Input!$I$68+Input!$I$54)*$I$7)-SUM($I236:N236),((Input!$I$68+Input!$I$54)*$I$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E236),((Input!$I$68+Input!$I$54)*$I$7)-SUM($I236:O236),((Input!$I$68+Input!$I$54)*$I$7)/A6taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E237),((Input!$J$68+Input!$J$54)*$J$7)-SUM($J237:J237),((Input!$J$68+Input!$J$54)*$J$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E237),((Input!$J$68+Input!$J$54)*$J$7)-SUM($J237:K237),((Input!$J$68+Input!$J$54)*$J$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E237),((Input!$J$68+Input!$J$54)*$J$7)-SUM($J237:L237),((Input!$J$68+Input!$J$54)*$J$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E237),((Input!$J$68+Input!$J$54)*$J$7)-SUM($J237:M237),((Input!$J$68+Input!$J$54)*$J$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E237),((Input!$J$68+Input!$J$54)*$J$7)-SUM($J237:N237),((Input!$J$68+Input!$J$54)*$J$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E237),((Input!$J$68+Input!$J$54)*$J$7)-SUM($J237:O237),((Input!$J$68+Input!$J$54)*$J$7)/A6taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E238),((Input!$K$68+Input!$K$54)*$K$7)-SUM($K238:K238),((Input!$K$68+Input!$K$54)*$K$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E238),((Input!$K$68+Input!$K$54)*$K$7)-SUM($K238:L238),((Input!$K$68+Input!$K$54)*$K$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E238),((Input!$K$68+Input!$K$54)*$K$7)-SUM($K238:M238),((Input!$K$68+Input!$K$54)*$K$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E238),((Input!$K$68+Input!$K$54)*$K$7)-SUM($K238:N238),((Input!$K$68+Input!$K$54)*$K$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E238),((Input!$K$68+Input!$K$54)*$K$7)-SUM($K238:O238),((Input!$K$68+Input!$K$54)*$K$7)/A6taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E239),((Input!$L$68+Input!$L$54)*$L$7)-SUM($L239:L239),((Input!$L$68+Input!$L$54)*$L$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E239),((Input!$L$68+Input!$L$54)*$L$7)-SUM($L239:M239),((Input!$L$68+Input!$L$54)*$L$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E239),((Input!$L$68+Input!$L$54)*$L$7)-SUM($L239:N239),((Input!$L$68+Input!$L$54)*$L$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E239),((Input!$L$68+Input!$L$54)*$L$7)-SUM($L239:O239),((Input!$L$68+Input!$L$54)*$L$7)/A6taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E240),((Input!$M$68+Input!$M$54)*$M$7)-SUM($M240:M240),((Input!$M$68+Input!$M$54)*$M$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E240),((Input!$M$68+Input!$M$54)*$M$7)-SUM($M240:N240),((Input!$M$68+Input!$M$54)*$M$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E240),((Input!$M$68+Input!$M$54)*$M$7)-SUM($M240:O240),((Input!$M$68+Input!$M$54)*$M$7)/A6taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E241),((Input!$N$68+Input!$N$54)*$N$7)-SUM($N241:N241),((Input!$N$68+Input!$N$54)*$N$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E241),((Input!$N$68+Input!$N$54)*$N$7)-SUM($N241:O241),((Input!$N$68+Input!$N$54)*$N$7)/A6taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E242),((Input!$O$68+Input!$O$54)*$O$7)-SUM($O242:O242),((Input!$O$68+Input!$O$54)*$O$7)/A6taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset6","v":0},null,null,null,{"$f":"SUM(G232:G243)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C257","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A7taxremlife,A7taxvalue-SUM($F245:F245),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(H$3>A7taxremlife,A7taxvalue-SUM($F245:G245),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(I$3>A7taxremlife,A7taxvalue-SUM($F245:H245),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(J$3>A7taxremlife,A7taxvalue-SUM($F245:I245),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(K$3>A7taxremlife,A7taxvalue-SUM($F245:J245),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(L$3>A7taxremlife,A7taxvalue-SUM($F245:K245),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(M$3>A7taxremlife,A7taxvalue-SUM($F245:L245),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(N$3>A7taxremlife,A7taxvalue-SUM($F245:M245),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(O$3>A7taxremlife,A7taxvalue-SUM($F245:N245),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(P$3>A7taxremlife,A7taxvalue-SUM($F245:O245),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A7taxstdlife+$E247),((Input!$G$69+Input!$G$55)*$G$7)-SUM($G247:G247),((Input!$G$69+Input!$G$55)*$G$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A7taxstdlife+$E247),((Input!$G$69+Input!$G$55)*$G$7)-SUM($G247:H247),((Input!$G$69+Input!$G$55)*$G$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E247),((Input!$G$69+Input!$G$55)*$G$7)-SUM($G247:I247),((Input!$G$69+Input!$G$55)*$G$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E247),((Input!$G$69+Input!$G$55)*$G$7)-SUM($G247:J247),((Input!$G$69+Input!$G$55)*$G$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E247),((Input!$G$69+Input!$G$55)*$G$7)-SUM($G247:K247),((Input!$G$69+Input!$G$55)*$G$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E247),((Input!$G$69+Input!$G$55)*$G$7)-SUM($G247:L247),((Input!$G$69+Input!$G$55)*$G$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E247),((Input!$G$69+Input!$G$55)*$G$7)-SUM($G247:M247),((Input!$G$69+Input!$G$55)*$G$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E247),((Input!$G$69+Input!$G$55)*$G$7)-SUM($G247:N247),((Input!$G$69+Input!$G$55)*$G$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E247),((Input!$G$69+Input!$G$55)*$G$7)-SUM($G247:O247),((Input!$G$69+Input!$G$55)*$G$7)/A7taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A7taxstdlife+$E248),((Input!$H$69+Input!$H$55)*$H$7)-SUM($H248:H248),((Input!$H$69+Input!$H$55)*$H$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E248),((Input!$H$69+Input!$H$55)*$H$7)-SUM($H248:I248),((Input!$H$69+Input!$H$55)*$H$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E248),((Input!$H$69+Input!$H$55)*$H$7)-SUM($H248:J248),((Input!$H$69+Input!$H$55)*$H$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E248),((Input!$H$69+Input!$H$55)*$H$7)-SUM($H248:K248),((Input!$H$69+Input!$H$55)*$H$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E248),((Input!$H$69+Input!$H$55)*$H$7)-SUM($H248:L248),((Input!$H$69+Input!$H$55)*$H$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E248),((Input!$H$69+Input!$H$55)*$H$7)-SUM($H248:M248),((Input!$H$69+Input!$H$55)*$H$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E248),((Input!$H$69+Input!$H$55)*$H$7)-SUM($H248:N248),((Input!$H$69+Input!$H$55)*$H$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E248),((Input!$H$69+Input!$H$55)*$H$7)-SUM($H248:O248),((Input!$H$69+Input!$H$55)*$H$7)/A7taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E249),((Input!$I$69+Input!$I$55)*$I$7)-SUM($I249:I249),((Input!$I$69+Input!$I$55)*$I$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E249),((Input!$I$69+Input!$I$55)*$I$7)-SUM($I249:J249),((Input!$I$69+Input!$I$55)*$I$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E249),((Input!$I$69+Input!$I$55)*$I$7)-SUM($I249:K249),((Input!$I$69+Input!$I$55)*$I$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E249),((Input!$I$69+Input!$I$55)*$I$7)-SUM($I249:L249),((Input!$I$69+Input!$I$55)*$I$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E249),((Input!$I$69+Input!$I$55)*$I$7)-SUM($I249:M249),((Input!$I$69+Input!$I$55)*$I$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E249),((Input!$I$69+Input!$I$55)*$I$7)-SUM($I249:N249),((Input!$I$69+Input!$I$55)*$I$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E249),((Input!$I$69+Input!$I$55)*$I$7)-SUM($I249:O249),((Input!$I$69+Input!$I$55)*$I$7)/A7taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E250),((Input!$J$69+Input!$J$55)*$J$7)-SUM($J250:J250),((Input!$J$69+Input!$J$55)*$J$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E250),((Input!$J$69+Input!$J$55)*$J$7)-SUM($J250:K250),((Input!$J$69+Input!$J$55)*$J$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E250),((Input!$J$69+Input!$J$55)*$J$7)-SUM($J250:L250),((Input!$J$69+Input!$J$55)*$J$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E250),((Input!$J$69+Input!$J$55)*$J$7)-SUM($J250:M250),((Input!$J$69+Input!$J$55)*$J$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E250),((Input!$J$69+Input!$J$55)*$J$7)-SUM($J250:N250),((Input!$J$69+Input!$J$55)*$J$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E250),((Input!$J$69+Input!$J$55)*$J$7)-SUM($J250:O250),((Input!$J$69+Input!$J$55)*$J$7)/A7taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E251),((Input!$K$69+Input!$K$55)*$K$7)-SUM($K251:K251),((Input!$K$69+Input!$K$55)*$K$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E251),((Input!$K$69+Input!$K$55)*$K$7)-SUM($K251:L251),((Input!$K$69+Input!$K$55)*$K$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E251),((Input!$K$69+Input!$K$55)*$K$7)-SUM($K251:M251),((Input!$K$69+Input!$K$55)*$K$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E251),((Input!$K$69+Input!$K$55)*$K$7)-SUM($K251:N251),((Input!$K$69+Input!$K$55)*$K$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E251),((Input!$K$69+Input!$K$55)*$K$7)-SUM($K251:O251),((Input!$K$69+Input!$K$55)*$K$7)/A7taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E252),((Input!$L$69+Input!$L$55)*$L$7)-SUM($L252:L252),((Input!$L$69+Input!$L$55)*$L$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E252),((Input!$L$69+Input!$L$55)*$L$7)-SUM($L252:M252),((Input!$L$69+Input!$L$55)*$L$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E252),((Input!$L$69+Input!$L$55)*$L$7)-SUM($L252:N252),((Input!$L$69+Input!$L$55)*$L$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E252),((Input!$L$69+Input!$L$55)*$L$7)-SUM($L252:O252),((Input!$L$69+Input!$L$55)*$L$7)/A7taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E253),((Input!$M$69+Input!$M$55)*$M$7)-SUM($M253:M253),((Input!$M$69+Input!$M$55)*$M$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E253),((Input!$M$69+Input!$M$55)*$M$7)-SUM($M253:N253),((Input!$M$69+Input!$M$55)*$M$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E253),((Input!$M$69+Input!$M$55)*$M$7)-SUM($M253:O253),((Input!$M$69+Input!$M$55)*$M$7)/A7taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E254),((Input!$N$69+Input!$N$55)*$N$7)-SUM($N254:N254),((Input!$N$69+Input!$N$55)*$N$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E254),((Input!$N$69+Input!$N$55)*$N$7)-SUM($N254:O254),((Input!$N$69+Input!$N$55)*$N$7)/A7taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E255),((Input!$O$69+Input!$O$55)*$O$7)-SUM($O255:O255),((Input!$O$69+Input!$O$55)*$O$7)/A7taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"SUM(G245:G256)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C270","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A8taxremlife,A8taxvalue-SUM($F258:F258),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(H$3>A8taxremlife,A8taxvalue-SUM($F258:G258),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(I$3>A8taxremlife,A8taxvalue-SUM($F258:H258),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(J$3>A8taxremlife,A8taxvalue-SUM($F258:I258),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(K$3>A8taxremlife,A8taxvalue-SUM($F258:J258),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(L$3>A8taxremlife,A8taxvalue-SUM($F258:K258),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(M$3>A8taxremlife,A8taxvalue-SUM($F258:L258),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(N$3>A8taxremlife,A8taxvalue-SUM($F258:M258),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(O$3>A8taxremlife,A8taxvalue-SUM($F258:N258),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(P$3>A8taxremlife,A8taxvalue-SUM($F258:O258),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A8taxstdlife+$E260),((Input!$G$70+Input!$G$56)*$G$7)-SUM($G260:G260),((Input!$G$70+Input!$G$56)*$G$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A8taxstdlife+$E260),((Input!$G$70+Input!$G$56)*$G$7)-SUM($G260:H260),((Input!$G$70+Input!$G$56)*$G$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E260),((Input!$G$70+Input!$G$56)*$G$7)-SUM($G260:I260),((Input!$G$70+Input!$G$56)*$G$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E260),((Input!$G$70+Input!$G$56)*$G$7)-SUM($G260:J260),((Input!$G$70+Input!$G$56)*$G$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E260),((Input!$G$70+Input!$G$56)*$G$7)-SUM($G260:K260),((Input!$G$70+Input!$G$56)*$G$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E260),((Input!$G$70+Input!$G$56)*$G$7)-SUM($G260:L260),((Input!$G$70+Input!$G$56)*$G$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E260),((Input!$G$70+Input!$G$56)*$G$7)-SUM($G260:M260),((Input!$G$70+Input!$G$56)*$G$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E260),((Input!$G$70+Input!$G$56)*$G$7)-SUM($G260:N260),((Input!$G$70+Input!$G$56)*$G$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E260),((Input!$G$70+Input!$G$56)*$G$7)-SUM($G260:O260),((Input!$G$70+Input!$G$56)*$G$7)/A8taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A8taxstdlife+$E261),((Input!$H$70+Input!$H$56)*$H$7)-SUM($H261:H261),((Input!$H$70+Input!$H$56)*$H$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E261),((Input!$H$70+Input!$H$56)*$H$7)-SUM($H261:I261),((Input!$H$70+Input!$H$56)*$H$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E261),((Input!$H$70+Input!$H$56)*$H$7)-SUM($H261:J261),((Input!$H$70+Input!$H$56)*$H$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E261),((Input!$H$70+Input!$H$56)*$H$7)-SUM($H261:K261),((Input!$H$70+Input!$H$56)*$H$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E261),((Input!$H$70+Input!$H$56)*$H$7)-SUM($H261:L261),((Input!$H$70+Input!$H$56)*$H$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E261),((Input!$H$70+Input!$H$56)*$H$7)-SUM($H261:M261),((Input!$H$70+Input!$H$56)*$H$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E261),((Input!$H$70+Input!$H$56)*$H$7)-SUM($H261:N261),((Input!$H$70+Input!$H$56)*$H$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E261),((Input!$H$70+Input!$H$56)*$H$7)-SUM($H261:O261),((Input!$H$70+Input!$H$56)*$H$7)/A8taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E262),((Input!$I$70+Input!$I$56)*$I$7)-SUM($I262:I262),((Input!$I$70+Input!$I$56)*$I$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E262),((Input!$I$70+Input!$I$56)*$I$7)-SUM($I262:J262),((Input!$I$70+Input!$I$56)*$I$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E262),((Input!$I$70+Input!$I$56)*$I$7)-SUM($I262:K262),((Input!$I$70+Input!$I$56)*$I$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E262),((Input!$I$70+Input!$I$56)*$I$7)-SUM($I262:L262),((Input!$I$70+Input!$I$56)*$I$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E262),((Input!$I$70+Input!$I$56)*$I$7)-SUM($I262:M262),((Input!$I$70+Input!$I$56)*$I$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E262),((Input!$I$70+Input!$I$56)*$I$7)-SUM($I262:N262),((Input!$I$70+Input!$I$56)*$I$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E262),((Input!$I$70+Input!$I$56)*$I$7)-SUM($I262:O262),((Input!$I$70+Input!$I$56)*$I$7)/A8taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E263),((Input!$J$70+Input!$J$56)*$J$7)-SUM($J263:J263),((Input!$J$70+Input!$J$56)*$J$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E263),((Input!$J$70+Input!$J$56)*$J$7)-SUM($J263:K263),((Input!$J$70+Input!$J$56)*$J$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E263),((Input!$J$70+Input!$J$56)*$J$7)-SUM($J263:L263),((Input!$J$70+Input!$J$56)*$J$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E263),((Input!$J$70+Input!$J$56)*$J$7)-SUM($J263:M263),((Input!$J$70+Input!$J$56)*$J$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E263),((Input!$J$70+Input!$J$56)*$J$7)-SUM($J263:N263),((Input!$J$70+Input!$J$56)*$J$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E263),((Input!$J$70+Input!$J$56)*$J$7)-SUM($J263:O263),((Input!$J$70+Input!$J$56)*$J$7)/A8taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E264),((Input!$K$70+Input!$K$56)*$K$7)-SUM($K264:K264),((Input!$K$70+Input!$K$56)*$K$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E264),((Input!$K$70+Input!$K$56)*$K$7)-SUM($K264:L264),((Input!$K$70+Input!$K$56)*$K$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E264),((Input!$K$70+Input!$K$56)*$K$7)-SUM($K264:M264),((Input!$K$70+Input!$K$56)*$K$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E264),((Input!$K$70+Input!$K$56)*$K$7)-SUM($K264:N264),((Input!$K$70+Input!$K$56)*$K$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E264),((Input!$K$70+Input!$K$56)*$K$7)-SUM($K264:O264),((Input!$K$70+Input!$K$56)*$K$7)/A8taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E265),((Input!$L$70+Input!$L$56)*$L$7)-SUM($L265:L265),((Input!$L$70+Input!$L$56)*$L$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E265),((Input!$L$70+Input!$L$56)*$L$7)-SUM($L265:M265),((Input!$L$70+Input!$L$56)*$L$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E265),((Input!$L$70+Input!$L$56)*$L$7)-SUM($L265:N265),((Input!$L$70+Input!$L$56)*$L$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E265),((Input!$L$70+Input!$L$56)*$L$7)-SUM($L265:O265),((Input!$L$70+Input!$L$56)*$L$7)/A8taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E266),((Input!$M$70+Input!$M$56)*$M$7)-SUM($M266:M266),((Input!$M$70+Input!$M$56)*$M$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E266),((Input!$M$70+Input!$M$56)*$M$7)-SUM($M266:N266),((Input!$M$70+Input!$M$56)*$M$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E266),((Input!$M$70+Input!$M$56)*$M$7)-SUM($M266:O266),((Input!$M$70+Input!$M$56)*$M$7)/A8taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E267),((Input!$N$70+Input!$N$56)*$N$7)-SUM($N267:N267),((Input!$N$70+Input!$N$56)*$N$7)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E267),((Input!$N$70+Input!$N$56)*$N$7)-SUM($N267:O267),((Input!$N$70+Input!$N$56)*$N$7)/A8taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E268),((Input!$O$70+Input!$O$56)*$O$7)-SUM($O268:O268),((Input!$O$70+Input!$O$56)*$O$7)/A8taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"SUM(G258:G269)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C283","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A9taxremlife,A9taxvalue-SUM($F271:F271),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(H$3>A9taxremlife,A9taxvalue-SUM($F271:G271),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(I$3>A9taxremlife,A9taxvalue-SUM($F271:H271),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(J$3>A9taxremlife,A9taxvalue-SUM($F271:I271),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(K$3>A9taxremlife,A9taxvalue-SUM($F271:J271),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(L$3>A9taxremlife,A9taxvalue-SUM($F271:K271),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(M$3>A9taxremlife,A9taxvalue-SUM($F271:L271),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(N$3>A9taxremlife,A9taxvalue-SUM($F271:M271),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(O$3>A9taxremlife,A9taxvalue-SUM($F271:N271),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(P$3>A9taxremlife,A9taxvalue-SUM($F271:O271),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A9taxstdlife+$E273),((Input!$G$71+Input!$G$57)*$G$7)-SUM($G273:G273),((Input!$G$71+Input!$G$57)*$G$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A9taxstdlife+$E273),((Input!$G$71+Input!$G$57)*$G$7)-SUM($G273:H273),((Input!$G$71+Input!$G$57)*$G$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E273),((Input!$G$71+Input!$G$57)*$G$7)-SUM($G273:I273),((Input!$G$71+Input!$G$57)*$G$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E273),((Input!$G$71+Input!$G$57)*$G$7)-SUM($G273:J273),((Input!$G$71+Input!$G$57)*$G$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E273),((Input!$G$71+Input!$G$57)*$G$7)-SUM($G273:K273),((Input!$G$71+Input!$G$57)*$G$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E273),((Input!$G$71+Input!$G$57)*$G$7)-SUM($G273:L273),((Input!$G$71+Input!$G$57)*$G$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E273),((Input!$G$71+Input!$G$57)*$G$7)-SUM($G273:M273),((Input!$G$71+Input!$G$57)*$G$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E273),((Input!$G$71+Input!$G$57)*$G$7)-SUM($G273:N273),((Input!$G$71+Input!$G$57)*$G$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E273),((Input!$G$71+Input!$G$57)*$G$7)-SUM($G273:O273),((Input!$G$71+Input!$G$57)*$G$7)/A9taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A9taxstdlife+$E274),((Input!$H$71+Input!$H$57)*$H$7)-SUM($H274:H274),((Input!$H$71+Input!$H$57)*$H$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E274),((Input!$H$71+Input!$H$57)*$H$7)-SUM($H274:I274),((Input!$H$71+Input!$H$57)*$H$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E274),((Input!$H$71+Input!$H$57)*$H$7)-SUM($H274:J274),((Input!$H$71+Input!$H$57)*$H$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E274),((Input!$H$71+Input!$H$57)*$H$7)-SUM($H274:K274),((Input!$H$71+Input!$H$57)*$H$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E274),((Input!$H$71+Input!$H$57)*$H$7)-SUM($H274:L274),((Input!$H$71+Input!$H$57)*$H$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E274),((Input!$H$71+Input!$H$57)*$H$7)-SUM($H274:M274),((Input!$H$71+Input!$H$57)*$H$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E274),((Input!$H$71+Input!$H$57)*$H$7)-SUM($H274:N274),((Input!$H$71+Input!$H$57)*$H$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E274),((Input!$H$71+Input!$H$57)*$H$7)-SUM($H274:O274),((Input!$H$71+Input!$H$57)*$H$7)/A9taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E275),((Input!$I$71+Input!$I$57)*$I$7)-SUM($I275:I275),((Input!$I$71+Input!$I$57)*$I$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E275),((Input!$I$71+Input!$I$57)*$I$7)-SUM($I275:J275),((Input!$I$71+Input!$I$57)*$I$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E275),((Input!$I$71+Input!$I$57)*$I$7)-SUM($I275:K275),((Input!$I$71+Input!$I$57)*$I$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E275),((Input!$I$71+Input!$I$57)*$I$7)-SUM($I275:L275),((Input!$I$71+Input!$I$57)*$I$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E275),((Input!$I$71+Input!$I$57)*$I$7)-SUM($I275:M275),((Input!$I$71+Input!$I$57)*$I$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E275),((Input!$I$71+Input!$I$57)*$I$7)-SUM($I275:N275),((Input!$I$71+Input!$I$57)*$I$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E275),((Input!$I$71+Input!$I$57)*$I$7)-SUM($I275:O275),((Input!$I$71+Input!$I$57)*$I$7)/A9taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E276),((Input!$J$71+Input!$J$57)*$J$7)-SUM($J276:J276),((Input!$J$71+Input!$J$57)*$J$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E276),((Input!$J$71+Input!$J$57)*$J$7)-SUM($J276:K276),((Input!$J$71+Input!$J$57)*$J$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E276),((Input!$J$71+Input!$J$57)*$J$7)-SUM($J276:L276),((Input!$J$71+Input!$J$57)*$J$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E276),((Input!$J$71+Input!$J$57)*$J$7)-SUM($J276:M276),((Input!$J$71+Input!$J$57)*$J$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E276),((Input!$J$71+Input!$J$57)*$J$7)-SUM($J276:N276),((Input!$J$71+Input!$J$57)*$J$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E276),((Input!$J$71+Input!$J$57)*$J$7)-SUM($J276:O276),((Input!$J$71+Input!$J$57)*$J$7)/A9taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E277),((Input!$K$71+Input!$K$57)*$K$7)-SUM($K277:K277),((Input!$K$71+Input!$K$57)*$K$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E277),((Input!$K$71+Input!$K$57)*$K$7)-SUM($K277:L277),((Input!$K$71+Input!$K$57)*$K$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E277),((Input!$K$71+Input!$K$57)*$K$7)-SUM($K277:M277),((Input!$K$71+Input!$K$57)*$K$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E277),((Input!$K$71+Input!$K$57)*$K$7)-SUM($K277:N277),((Input!$K$71+Input!$K$57)*$K$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E277),((Input!$K$71+Input!$K$57)*$K$7)-SUM($K277:O277),((Input!$K$71+Input!$K$57)*$K$7)/A9taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E278),((Input!$L$71+Input!$L$57)*$L$7)-SUM($L278:L278),((Input!$L$71+Input!$L$57)*$L$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E278),((Input!$L$71+Input!$L$57)*$L$7)-SUM($L278:M278),((Input!$L$71+Input!$L$57)*$L$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E278),((Input!$L$71+Input!$L$57)*$L$7)-SUM($L278:N278),((Input!$L$71+Input!$L$57)*$L$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E278),((Input!$L$71+Input!$L$57)*$L$7)-SUM($L278:O278),((Input!$L$71+Input!$L$57)*$L$7)/A9taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E279),((Input!$M$71+Input!$M$57)*$M$7)-SUM($M279:M279),((Input!$M$71+Input!$M$57)*$M$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E279),((Input!$M$71+Input!$M$57)*$M$7)-SUM($M279:N279),((Input!$M$71+Input!$M$57)*$M$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E279),((Input!$M$71+Input!$M$57)*$M$7)-SUM($M279:O279),((Input!$M$71+Input!$M$57)*$M$7)/A9taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E280),((Input!$N$71+Input!$N$57)*$N$7)-SUM($N280:N280),((Input!$N$71+Input!$N$57)*$N$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E280),((Input!$N$71+Input!$N$57)*$N$7)-SUM($N280:O280),((Input!$N$71+Input!$N$57)*$N$7)/A9taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E281),((Input!$O$71+Input!$O$57)*$O$7)-SUM($O281:O281),((Input!$O$71+Input!$O$57)*$O$7)/A9taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"SUM(G271:G282)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C296","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A10taxremlife,A10taxvalue-SUM($F284:F284),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(H$3>A10taxremlife,A10taxvalue-SUM($F284:G284),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(I$3>A10taxremlife,A10taxvalue-SUM($F284:H284),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(J$3>A10taxremlife,A10taxvalue-SUM($F284:I284),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(K$3>A10taxremlife,A10taxvalue-SUM($F284:J284),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(L$3>A10taxremlife,A10taxvalue-SUM($F284:K284),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(M$3>A10taxremlife,A10taxvalue-SUM($F284:L284),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(N$3>A10taxremlife,A10taxvalue-SUM($F284:M284),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(O$3>A10taxremlife,A10taxvalue-SUM($F284:N284),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(P$3>A10taxremlife,A10taxvalue-SUM($F284:O284),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A10taxstdlife+$E286),((Input!$G$72+Input!$G$58)*$G$7)-SUM($G286:G286),((Input!$G$72+Input!$G$58)*$G$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A10taxstdlife+$E286),((Input!$G$72+Input!$G$58)*$G$7)-SUM($G286:H286),((Input!$G$72+Input!$G$58)*$G$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E286),((Input!$G$72+Input!$G$58)*$G$7)-SUM($G286:I286),((Input!$G$72+Input!$G$58)*$G$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E286),((Input!$G$72+Input!$G$58)*$G$7)-SUM($G286:J286),((Input!$G$72+Input!$G$58)*$G$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E286),((Input!$G$72+Input!$G$58)*$G$7)-SUM($G286:K286),((Input!$G$72+Input!$G$58)*$G$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E286),((Input!$G$72+Input!$G$58)*$G$7)-SUM($G286:L286),((Input!$G$72+Input!$G$58)*$G$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E286),((Input!$G$72+Input!$G$58)*$G$7)-SUM($G286:M286),((Input!$G$72+Input!$G$58)*$G$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E286),((Input!$G$72+Input!$G$58)*$G$7)-SUM($G286:N286),((Input!$G$72+Input!$G$58)*$G$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E286),((Input!$G$72+Input!$G$58)*$G$7)-SUM($G286:O286),((Input!$G$72+Input!$G$58)*$G$7)/A10taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A10taxstdlife+$E287),((Input!$H$72+Input!$H$58)*$H$7)-SUM($H287:H287),((Input!$H$72+Input!$H$58)*$H$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E287),((Input!$H$72+Input!$H$58)*$H$7)-SUM($H287:I287),((Input!$H$72+Input!$H$58)*$H$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E287),((Input!$H$72+Input!$H$58)*$H$7)-SUM($H287:J287),((Input!$H$72+Input!$H$58)*$H$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E287),((Input!$H$72+Input!$H$58)*$H$7)-SUM($H287:K287),((Input!$H$72+Input!$H$58)*$H$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E287),((Input!$H$72+Input!$H$58)*$H$7)-SUM($H287:L287),((Input!$H$72+Input!$H$58)*$H$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E287),((Input!$H$72+Input!$H$58)*$H$7)-SUM($H287:M287),((Input!$H$72+Input!$H$58)*$H$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E287),((Input!$H$72+Input!$H$58)*$H$7)-SUM($H287:N287),((Input!$H$72+Input!$H$58)*$H$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E287),((Input!$H$72+Input!$H$58)*$H$7)-SUM($H287:O287),((Input!$H$72+Input!$H$58)*$H$7)/A10taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E288),((Input!$I$72+Input!$I$58)*$I$7)-SUM($I288:I288),((Input!$I$72+Input!$I$58)*$I$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E288),((Input!$I$72+Input!$I$58)*$I$7)-SUM($I288:J288),((Input!$I$72+Input!$I$58)*$I$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E288),((Input!$I$72+Input!$I$58)*$I$7)-SUM($I288:K288),((Input!$I$72+Input!$I$58)*$I$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E288),((Input!$I$72+Input!$I$58)*$I$7)-SUM($I288:L288),((Input!$I$72+Input!$I$58)*$I$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E288),((Input!$I$72+Input!$I$58)*$I$7)-SUM($I288:M288),((Input!$I$72+Input!$I$58)*$I$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E288),((Input!$I$72+Input!$I$58)*$I$7)-SUM($I288:N288),((Input!$I$72+Input!$I$58)*$I$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E288),((Input!$I$72+Input!$I$58)*$I$7)-SUM($I288:O288),((Input!$I$72+Input!$I$58)*$I$7)/A10taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E289),((Input!$J$72+Input!$J$58)*$J$7)-SUM($J289:J289),((Input!$J$72+Input!$J$58)*$J$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E289),((Input!$J$72+Input!$J$58)*$J$7)-SUM($J289:K289),((Input!$J$72+Input!$J$58)*$J$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E289),((Input!$J$72+Input!$J$58)*$J$7)-SUM($J289:L289),((Input!$J$72+Input!$J$58)*$J$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E289),((Input!$J$72+Input!$J$58)*$J$7)-SUM($J289:M289),((Input!$J$72+Input!$J$58)*$J$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E289),((Input!$J$72+Input!$J$58)*$J$7)-SUM($J289:N289),((Input!$J$72+Input!$J$58)*$J$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E289),((Input!$J$72+Input!$J$58)*$J$7)-SUM($J289:O289),((Input!$J$72+Input!$J$58)*$J$7)/A10taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E290),((Input!$K$72+Input!$K$58)*$K$7)-SUM($K290:K290),((Input!$K$72+Input!$K$58)*$K$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E290),((Input!$K$72+Input!$K$58)*$K$7)-SUM($K290:L290),((Input!$K$72+Input!$K$58)*$K$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E290),((Input!$K$72+Input!$K$58)*$K$7)-SUM($K290:M290),((Input!$K$72+Input!$K$58)*$K$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E290),((Input!$K$72+Input!$K$58)*$K$7)-SUM($K290:N290),((Input!$K$72+Input!$K$58)*$K$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E290),((Input!$K$72+Input!$K$58)*$K$7)-SUM($K290:O290),((Input!$K$72+Input!$K$58)*$K$7)/A10taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E291),((Input!$L$72+Input!$L$58)*$L$7)-SUM($L291:L291),((Input!$L$72+Input!$L$58)*$L$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E291),((Input!$L$72+Input!$L$58)*$L$7)-SUM($L291:M291),((Input!$L$72+Input!$L$58)*$L$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E291),((Input!$L$72+Input!$L$58)*$L$7)-SUM($L291:N291),((Input!$L$72+Input!$L$58)*$L$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E291),((Input!$L$72+Input!$L$58)*$L$7)-SUM($L291:O291),((Input!$L$72+Input!$L$58)*$L$7)/A10taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E292),((Input!$M$72+Input!$M$58)*$M$7)-SUM($M292:M292),((Input!$M$72+Input!$M$58)*$M$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E292),((Input!$M$72+Input!$M$58)*$M$7)-SUM($M292:N292),((Input!$M$72+Input!$M$58)*$M$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E292),((Input!$M$72+Input!$M$58)*$M$7)-SUM($M292:O292),((Input!$M$72+Input!$M$58)*$M$7)/A10taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E293),((Input!$N$72+Input!$N$58)*$N$7)-SUM($N293:N293),((Input!$N$72+Input!$N$58)*$N$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E293),((Input!$N$72+Input!$N$58)*$N$7)-SUM($N293:O293),((Input!$N$72+Input!$N$58)*$N$7)/A10taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E294),((Input!$O$72+Input!$O$58)*$O$7)-SUM($O294:O294),((Input!$O$72+Input!$O$58)*$O$7)/A10taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"SUM(G284:G295)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Residual Tax Value (end period)",null,null,null,{"$f":"Input!N17","v":88.687238593682039},{"$f":"F297-G166+(Input!G73+Input!G59)*G7","v":91.76803747675558},{"$f":"G297-H166+(Input!H73+Input!H59)*H7","v":96.503335629133787},{"$f":"H297-I166+(Input!I73+Input!I59)*I7","v":105.1121333850639},{"$f":"I297-J166+(Input!J73+Input!J59)*J7","v":112.83475166991114},{"$f":"J297-K166+(Input!K73+Input!K59)*K7","v":120.11817881665188},{"$f":"K297-L166+(Input!L73+Input!L59)*L7","v":111.20920705845687},{"$f":"L297-M166+(Input!M73+Input!M59)*M7","v":102.30023530026186},{"$f":"M297-N166+(Input!N73+Input!N59)*N7","v":93.391263542066852},{"$f":"N297-O166+(Input!O73+Input!O59)*O7","v":84.482291783871844},{"$f":"O297-P166+(Input!P73+Input!P59)*P7","v":75.573320025676836}]

{"sheet":"Analysis","index":4,"n_rows":116,"n_cols":16,"rows_kept":116,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Post-Tax Building Block Cash Flow Model"]
[]
[]
[null,"Year",null,null,null,{"$f":"Assets!F4","v":"2013-14"},{"$f":"Assets!G4","v":"2014-15"},{"$f":"Assets!H4","v":"2015-16"},{"$f":"Assets!I4","v":"2016-17"},{"$f":"Assets!J4","v":"2017-18"},{"$f":"Assets!K4","v":"2018-19"},{"$f":"Assets!L4","v":"2019-20"},{"$f":"Assets!M4","v":"2020-21"},{"$f":"Assets!N4","v":"2021-22"},{"$f":"Assets!O4","v":"2022-23"},{"$f":"Assets!P4","v":"2023-24"}]
[]
[null,"Inflation Assumption (CPI % increase)",null,null,null,null,2.4498886414253906E-2,{"$f":"f","v":2.5000000000000001E-2},{"$f":"H7","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Cumulative Inflation Index (CPI end period)",null,null,null,1,{"$f":"F8*(1+G7)","v":1.0244988864142539},{"$f":"G8*(1+H7)","v":1.0501113585746102},1.0763641425389754,1.1032732461024497,1.1308550772550108,1.1591264541863859,1.1881046155410455,1.2178072309295715,1.2482524117028106,{"$f":"O8*(1+P7)","v":1.2794587219953808}]
[]
[null,"RAB (start period)",null,"(nominal value)",null,null,{"$f":"Assets!F161","v":95.105986232801001},{"$f":"Assets!G161","v":102.07370450256515},{"$f":"Assets!H161","v":107.09225382992967},{"$f":"Assets!I161","v":112.02253304956166},{"$f":"Assets!J161","v":119.68850839143784},{"$f":"Assets!K161","v":126.73289794533527},{"$f":"Assets!L161","v":120.67655728977684},{"$f":"Assets!M161","v":114.23819154022466},{"$f":"Assets!N161","v":107.40248465488877},{"$f":"Assets!O161","v":100.15359355557342}]
[null," - Equity",null,{"$f":"WACC!F18","v":0.4},null,null,{"$f":"$D11*G$10","v":38.042394493120405},{"$f":"$D11*H$10","v":40.829481801026063},{"$f":"$D11*I$10","v":42.836901531971876},44.809013219824664,47.875403356575134,50.69315917813411,48.270622915910735,45.69527661608987,42.960993861955508,40.061437422229375]
[null," - Debt",null,{"$f":"WACC!F19","v":0.6},null,null,{"$f":"$D12*G$10","v":57.063591739680597},61.244222701539087,64.255352297957799,67.213519829736995,71.813105034862701,76.039738767201158,72.405934373866103,68.542914924134791,64.441490792933251,60.092156133344048]
[]
[null,"Revenue Building Blocks"]
[null,"Nominal Vanilla WACC",null,{"$f":"D11*D17+D12*D18","v":8.8476799999999994E-2},null,null,{"$f":"SUM(G17:G18)","v":8.4146733227222867},{"$f":"SUM(H17:H18)","v":9.0311547385325568},{"$f":"SUM(I17:I18)","v":9.4751799236599226},9.9113952521194566,10.589656219247566,11.21292126492984,10.677075624016126,10.10742962526615,9.5026281543136619,8.8612694662977578]
[null,"Return on Asset"]
[null," - Return on Equity",null,{"$f":"WACC!$F$25","v":0.101492},null,null,{"$f":"$D17*G11","v":3.8609987018957761},{"$f":"$D17*H11","v":4.1438657669497374},{"$f":"$D17*I11","v":4.3476028102828899},4.5477563697064447,4.8589704374655236,5.1449501113071872,4.8990820609816126,4.6377050143201934,4.3601971890375886,4.0659154068569032]
[null," - Return on Debt",null,{"$f":"WACC!$F$11","v":7.9799999999999996E-2},null,null,{"$f":"$D18*G12","v":4.5536746208265111},4.8872889715828185,{"$f":"$D18*I12","v":5.1275771133770318},5.3636388824130119,5.7306857817820429,6.0679711536226524,5.7779935630345145,5.4697246109459563,5.1424309652760734,4.7953540594408546]
[]
[null,"Return of Asset (regulatory depreciation)",null,null,null,null,{"$f":"Assets!G$160","v":2.6159979255017332},{"$f":"Assets!H$160","v":3.1726830573021276},{"$f":"Assets!I$160","v":3.7500666788168919},{"$f":"Assets!J$160","v":4.3806509936675608},{"$f":"Assets!K$160","v":5.191718101047142},{"$f":"Assets!L$160","v":6.0563406555584125},{"$f":"Assets!M$160","v":6.4383657495521689},{"$f":"Assets!N$160","v":6.8357068853358864},{"$f":"Assets!O$160","v":7.2488910993153208},{"$f":"Assets!P$160","v":7.6784622071903907}]
[]
[null,"Opex (includes carry-over amounts)",null,null,null,null,{"$f":"Input!G82*G$8","v":25.266031238039979},{"$f":"Input!H82*H$8","v":25.756856658196106},{"$f":"Input!I82*I$8","v":26.275230694391865},{"$f":"Input!J82*J$8","v":26.647505265828929},{"$f":"Input!K82*K$8","v":27.432348600796768},{"$f":"Input!L82*L$8","v":0},{"$f":"Input!M82*M$8","v":0},{"$f":"Input!N82*N$8","v":0},{"$f":"Input!O82*O$8","v":0},{"$f":"Input!P82*P$8","v":0}]
[]
[null,"Tax Payable",null,null,null,null,{"$f":"G44","v":9.9764123309109859E-2},{"$f":"H44","v":1.5882760969673262},{"$f":"I44","v":3.2063339603085206},1.9203629255057795,2.1136081019153705,0.88734929367894033,0.94005524606662327,0.99268650637203038,1.0452063987708031,1.0975764603299187]
[null,"Less Value of Imputation Credits",null,{"$f":"WACC!$F$17","v":0.25},null,null,{"$f":"-G24*$D$25","v":-2.4941030827277465E-2},{"$f":"-H24*$D$25","v":-0.39706902424183155},-0.80158349007713015,-0.48009073137644487,-0.52840202547884263,-0.22183732341973508,-0.23501381151665582,-0.24817162659300759,-0.26130159969270078,-0.27439411508247968]
[]
[null,"Annual Revenue Requirement",null,null,null,null,{"$f":"SUM(G17:G26)","v":36.371525578745825},{"$f":"SUM(H17:H26)","v":39.151901526756284},{"$f":"SUM(I17:I26)","v":41.905227767100072},42.379823705745281,44.798928997528002,17.934773890747458,17.820482808118264,17.687651390381063,17.535424052707086,17.362914018735587]
[]
[null,"Additional tax income"]
[null," - capital contributions",null,null,null,null,{"$f":"Input!G59*Analysis!G8","v":0},{"$f":"Input!H59*Analysis!H8","v":3.3777732627729438},{"$f":"Input!I59*Analysis!I8","v":7.2296983577792631},{"$f":"Input!J59*Analysis!J8","v":3.7029940918117816},{"$f":"Input!K59*Analysis!K8","v":3.6956529096969533},{"$f":"Input!L59*Analysis!L8","v":0},{"$f":"Input!M59*Analysis!M8","v":0},{"$f":"Input!N59*Analysis!N8","v":0},{"$f":"Input!O59*Analysis!O8","v":0},{"$f":"Input!P59*Analysis!P8","v":0}]
[]
[null,"Tax Expenses"]
[null," - Opex",null,null,null,null,{"$f":"G22-(SUM(Input!G80)*G8)","v":25.266031238039979},{"$f":"H22-(SUM(Input!H80)*H8)","v":25.756856658196106},{"$f":"I22-(SUM(Input!I80)*I8)","v":26.275230694391865},{"$f":"J22-(SUM(Input!J80)*J8)","v":26.647505265828929},{"$f":"K22-(SUM(Input!K80)*K8)","v":27.432348600796768},{"$f":"L22-(SUM(Input!L80)*L8)","v":0},{"$f":"M22-(SUM(Input!M80)*M8)","v":0},{"$f":"N22-(SUM(Input!N80)*N8)","v":0},{"$f":"O22-(SUM(Input!O80)*O8)","v":0},{"$f":"P22-(SUM(Input!P80)*P8)","v":0}]
[null," - Tax Depreciation",null,null,null,null,{"$f":"Assets!G166","v":6.2192726421823039},{"$f":"Assets!H166","v":6.5912755031925387},{"$f":"Assets!I166","v":7.0443384494153687},{"$f":"Assets!J166","v":7.6704638976291877},{"$f":"Assets!K166","v":8.2861871849282434},{"$f":"Assets!L166","v":8.908971758195003},{"$f":"Assets!M166","v":8.908971758195003},{"$f":"Assets!N166","v":8.908971758195003},{"$f":"Assets!O166","v":8.908971758195003},{"$f":"Assets!P166","v":8.908971758195003}]
[null," - Interest",null,null,null,null,{"$f":"G18","v":4.5536746208265111},{"$f":"H18","v":4.8872889715828185},{"$f":"I18","v":5.1275771133770318},5.3636388824130119,5.7306857817820429,6.0679711536226524,5.7779935630345145,5.4697246109459563,5.1424309652760734,4.7953540594408546]
[null,"Total Tax Expenses",null,null,null,null,{"$f":"SUM(G33:G35)","v":36.038978501048796},{"$f":"SUM(H33:H35)","v":37.235421132971467},{"$f":"SUM(I33:I35)","v":38.447146257184265},39.68160804587113,41.449221567507053,14.976942911817655,14.686965321229518,14.378696369140959,14.051402723471076,{"$f":"SUM(P33:P35)","v":13.704325817635858}]
[]
[null,"Tax Calculation"]
[null,"Taxable Income",null,null,null,null,{"$f":"G40+F41","v":0.33254707769702918},{"$f":"H40+G41","v":5.2942536565577569},{"$f":"I40+H41","v":10.68777986769507},6.4012097516859328,7.0453603397179023,2.9578309789298025,3.1335174868887457,3.308955021240104,3.4840213292360094,3.6585882010997288]
[null," - Pre-tax Income",null,null,null,null,{"$f":"G27+G30-G36","v":0.33254707769702918},{"$f":"H27+H30-H36","v":5.2942536565577569},{"$f":"I27+I30-I36","v":10.68777986769507},6.4012097516859328,7.0453603397179023,2.9578309789298025,3.1335174868887457,3.308955021240104,3.4840213292360094,3.6585882010997288]
[null," - Tax Loss Carried Forward",null,null,null,0,{"$f":"IF(G39<0,G39,0)","v":0},{"$f":"IF(H39<0,H39,0)","v":0},{"$f":"IF(I39<0,I39,0)","v":0},{"$f":"IF(J39<0,J39,0)","v":0},0,0,0,0,0,0]
[null,"Tax Payable",null,{"$f":"WACC!F14","v":0.3},null,null,{"$f":"IF(G39>0,$D$42*G39,0)","v":9.9764123309108749E-2},{"$f":"IF(H39>0,$D$42*H39,0)","v":1.5882760969673271},{"$f":"IF(I39>0,$D$42*I39,0)","v":3.206333960308521},{"$f":"IF(J39>0,$D$42*J39,0)","v":1.9203629255057797},2.1136081019153705,0.88734929367894078,0.94005524606662361,0.99268650637203115,1.0452063987708027,1.0975764603299185]
[null,"Value of Imputation Credits",null,{"$f":"WACC!$F$17","v":0.25},null,null,{"$f":"$D$43*G42","v":2.4941030827277187E-2},0.39706902424183177,0.80158349007713026,0.48009073137644492,0.52840202547884263,0.22183732341973519,0.2350138115166559,0.24817162659300779,0.26130159969270067,0.27439411508247963]
[null,null,null,"(intermediate tax calculation)",null,null,{"$f":"MAX(0,(G17+G18+G20+G22+G30-G36+F41)*$D$42/(1-(1-$D$25)*$D$42))","v":9.9764123309109859E-2},1.5882760969673262,3.2063339603085206,1.9203629255057795,2.1136081019153705,0.88734929367894033,0.94005524606662327,0.99268650637203038,1.0452063987708031,1.0975764603299187]
[]
[null,"Cash Flow Analysis Below This Line"]
[]
[null,"Net Present Values",null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,"RAB (start period)",null,"Project NPV Check",null,{"$f":"F50-F51-G49+F52","v":-39.612585395079641},{"$f":"Assets!F161","v":95.105986232801001},{"$f":"Assets!G161","v":102.07370450256515},{"$f":"Assets!H161","v":107.09225382992967},{"$f":"Assets!I161","v":112.02253304956166},{"$f":"Assets!J161","v":119.68850839143784},{"$f":"Assets!K161","v":126.73289794533527},{"$f":"Assets!L161","v":120.67655728977684},{"$f":"Assets!M161","v":114.23819154022466},{"$f":"Assets!N161","v":107.40248465488877},{"$f":"Assets!O161","v":100.15359355557342}]
[null,"PV for Returns on and of Asset Only",null,null,null,{"$f":"NPV(vanilla,OFFSET(G50,0,0,1,10+1))","v":94.533244148005309},{"$f":"SUM(G17:G18,G20)","v":11.030671248224021},{"$f":"SUM(H17:H18,H20)","v":12.203837795834684},13.225246602476815,14.292046245787017,15.781374320294708,17.269261920488251,17.115441373568295,16.943136510602038,16.751519253628985,16.539731673488149]
[null,"PV for Capex Only",null,null,null,{"$f":"NPV(vanilla,OFFSET(G51,0,0,1,10+1))","v":39.039843310283949},{"$f":"Assets!G21","v":9.5837161952658718},{"$f":"Assets!H21","v":8.1912323846666606},{"$f":"Assets!I21","v":8.6803458984488806},{"$f":"Assets!J21","v":12.046626335543733},{"$f":"Assets!K21","v":12.2361076549446},{"$f":"Assets!L21","v":0},{"$f":"Assets!M21","v":0},{"$f":"Assets!N21","v":0},{"$f":"Assets!O21","v":0},{"$f":"Assets!P21","v":0}]
[null,"PV for end of period assets",null,null,null,{"$f":"NPV(vanilla,G52:P52)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nominal Cash Flow Analysis"]
[null,"Capital Expenditure",null,null,null,{"$f":"Assets!F9+Assets!F21","v":95.105986232801001},{"$f":"Assets!G9+Assets!G21","v":9.5837161952658718},{"$f":"Assets!H9+Assets!H21","v":8.1912323846666606},{"$f":"Assets!I9+Assets!I21","v":8.6803458984488806},{"$f":"Assets!J9+Assets!J21","v":12.046626335543733},{"$f":"Assets!K9+Assets!K21","v":12.2361076549446},{"$f":"Assets!L9+Assets!L21","v":0},{"$f":"Assets!M9+Assets!M21","v":0},{"$f":"Assets!N9+Assets!N21","v":0},{"$f":"Assets!O9+Assets!O21","v":0},{"$f":"Assets!P9+Assets!P21","v":0}]
[null,"Interest Payments",null,null,null,{"$f":"F18","v":0},{"$f":"G18","v":4.5536746208265111},{"$f":"H18","v":4.8872889715828185},5.1275771133770318,5.3636388824130119,5.7306857817820429,6.0679711536226524,5.7779935630345145,5.4697246109459563,5.1424309652760734,{"$f":"P18","v":4.7953540594408546}]
[null,"Repayment of Debt",null,null,null,{"$f":"F12-G12","v":-57.063591739680597},{"$f":"G12-H12","v":-4.1806309618584905},{"$f":"H12-I12","v":-3.0111295964187121},-2.9581675317791962,-4.599585205125706,-4.2266337323384562,3.6338043933350548,3.8630194497313113,4.10142413120154,4.3493346595892035,60.092156133344048]
[]
[null,"Nominal Cash Flow to Equity Holders"]
[null," -  Pre-tax","Te  =",{"$f":"1-E61/E60","v":{"$error":"#NUM!"}},{"$f":"IRR(OFFSET(F60,0,0,1,10+1))","v":{"$error":"#NUM!"}},{"$f":"F27-F22-F55-F56-F57","v":-38.042394493120405},{"$f":"G27-G22-G55-G56-G57","v":1.1487344864719535},3.3276531087294101,4.7802415926614907,2.9216384270853126,3.6264206923430464,8.2329983437897507,8.1794697953524391,8.1165026482335669,8.0436584278418088,-47.524596174049314]
[null," -  Post-tax ",null,null,{"$f":"IRR(OFFSET(F61,0,0,1,10+1))","v":{"$error":"#NUM!"}},{"$f":"F60-F42","v":-38.042394493120405},1.0489703631628449,1.739377011762083,1.5739076323529697,1.0012755015795329,1.5128125904276759,7.3456490501108096,7.2394145492858151,7.1238161418615356,6.9984520290710064,-48.622172634379233]
[null," -  Post-tax + Value of Imputation Credits",null,null,{"$f":"IRR(OFFSET(F62,0,0,1,10+1))","v":{"$error":"#NUM!"}},{"$f":"F61-F25","v":-38.042394493120405},1.0739113939901224,2.1364460360039148,2.3754911224301001,1.4813662329559778,2.0412146159065188,7.5674863735305449,7.4744283608024711,7.3719877684545434,7.2597536287637068,-48.347778519296753]
[null,"Real Cash Flow to Equity"]
[null," -  Pre-tax",null,null,{"$f":"IRR(OFFSET(F64,0,0,1,10+1))","v":{"$error":"#NUM!"}},{"$f":"F60/F$8","v":-38.042394493120405},1.121264748751972,3.1688573612290671,4.441100742529053,2.6481548767783769,3.2067952519129728,7.1027611474613934,6.8844693374308861,6.6648501027852429,6.4439358197345733,{"$f":"P60/P$8","v":-37.144298098130349}]
[null," -  Post-tax ",null,null,{"$f":"IRR(OFFSET(F65,0,0,1,10+1))","v":{"$error":"#NUM!"}},{"$f":"F61/F$8","v":-38.042394493120405},1.0238862892611247,1.6563738669802233,1.4622445789027927,0.90754987952146415,1.3377599135866396,6.3372283701926788,6.0932467179997367,5.849707540678514,5.606600046158956,{"$f":"P61/P$8","v":-38.002142467363456}]
[null," -  Post-tax + Value of Imputation Credits",null,null,{"$f":"IRR(OFFSET(F66,0,0,1,10+1))","v":{"$error":"#NUM!"}},-38.042394493120405,1.0482309041338369,2.0344947405424341,2.2069586198093578,1.3427011288356923,1.8050187481682232,6.5286115645098572,6.2910523728575241,6.0534931812051962,5.8159339895528603,{"$f":"P62/P$8","v":-37.787681375055179}]
[null,"Net Cash Flow to Debt"]
[null,"Deduction Utilised to Reduce Tax",null,null,null,null,{"$f":"MAX(0,MIN(G35+G40,F69+G35))","v":4.5536746208265111},4.8872889715828185,5.1275771133770318,5.3636388824130119,5.7306857817820429,6.0679711536226524,5.7779935630345145,5.4697246109459563,5.1424309652760734,4.7953540594408546]
[null,"Unutilised Deductions Carried Forward",null,null,null,null,{"$f":"MAX(0,F69+G35-G68)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Net Cash Flow to Debt","Td  =",{"$f":"1-E70/$D$18","v":0.29999999999999971},{"$f":"IRR(OFFSET(F70,0,0,1,10+1))","v":5.5860000000000021E-2},{"$f":"F57","v":-57.063591739680597},{"$f":"G35-G68*$D$42+G57","v":-0.99305872727993272},0.40997268368926054,0.63113644758472631,-0.84503798743659786,-0.2151536850910265,7.8813842008709116,7.9076149438554717,7.9302313588637094,7.9490363352824547,63.448903974952643]
[null,"Nominal Cash Flows to Assets"]
[null,"Cash flow to Asset",null,null,{"$f":"IRR(OFFSET(F72,0,0,1,10+1))","v":2.2222435453842948E-2},{"$f":"F27-F55-F22","v":-95.105986232801001},1.5217781454399741,5.2038124838935147,6.9496511742593299,3.6856921043726167,5.1304727417866367,17.934773890747458,17.820482808118264,17.687651390381063,17.535424052707086,17.362914018735587]
[null,"Cash flow to Asset Post-tax",null,null,2.6263419806324961E-3,{"$f":"F72-F42","v":-95.105986232801001},1.4220140221308655,3.6155363869261876,3.7433172139508089,1.765329178866837,3.0168646398712662,17.047424597068517,16.88042756205164,16.694964884009032,16.490217653936284,16.265337558405669]
[null,"Cash flow to Asset Real",null,null,-2.6391395090424874E-3,{"$f":"F72/F$8","v":-95.105986232801001},{"$f":"G72/G$8","v":1.4853877984838009},{"$f":"H72/H$8","v":4.9554863314277586},6.4565985613996624,3.3406883719813907,4.5368083364316911,15.472663768455043,14.999085581367829,14.524179969665477,14.047979309558102,{"$f":"P72/P$8","v":13.570515187592173}]
[null,"Cash flow to Asset Real Post-tax",null,null,-2.1762262734583482E-2,{"$f":"F73/F$8","v":-95.105986232801001},{"$f":"G73/G$8","v":1.3880093389929535},3.4430028371789145,3.4777423977734028,1.6000833747244778,2.6677729981053577,14.707130991186329,14.20786296193668,13.709037407558748,13.210643535982486,{"$f":"P73/P$8","v":12.71267081835907}]
[null,"Check on Vanilla WACC Cash Flow (nom)",null,null,7.571349713799691E-3,{"$f":"F74/F$8","v":-95.105986232801001},{"$f":"(G72-G42+G43)","v":1.4469550529581428},4.0126054111680194,4.5449007040279392,2.2454199102432821,3.545266665350109,17.269261920488251,17.115441373568295,16.943136510602038,16.751519253628985,16.539731673488149]
[null,"Check on Vanilla WACC Cash Flow (real)",null,null,-1.6936620706811789E-2,{"$f":"F76/F$8","v":-95.105986232801001},{"$f":"G76/G$8","v":1.4123539538656653},3.8211237107411256,4.2224564386799681,2.035234624038706,3.1350318326869413,14.898514185503506,14.405668616794467,13.912823048085428,13.41997747937639,{"$f":"P76/P$8","v":12.927131910667347}]
[]
[null,"Further Dissection of Cash Flows"]
[]
[null,"Return on Equity"]
[null,"Cash flow with Imputation",null,null,null,null,{"$f":"G62","v":1.0739113939901224},{"$f":"H62","v":2.1364460360039148},2.3754911224301001,1.4813662329559778,2.0412146159065188,7.5674863735305449,7.4744283608024711,7.3719877684545434,7.2597536287637068,-48.347778519296753]
[null,"Add back Capex",null,null,null,null,{"$f":"G55","v":9.5837161952658718},{"$f":"H55","v":8.1912323846666606},8.6803458984488806,12.046626335543733,12.2361076549446,0,0,0,0,0]
[null,"Less Nominal Depreciation of RAB",null,null,null,null,{"$f":"-Assets!G160","v":-2.6159979255017332},{"$f":"-Assets!H160","v":-3.1726830573021276},{"$f":"-Assets!I160","v":-3.7500666788168919},{"$f":"-Assets!J160","v":-4.3806509936675608},{"$f":"-Assets!K160","v":-5.191718101047142},{"$f":"-Assets!L160","v":-6.0563406555584125},{"$f":"-Assets!M160","v":-6.4383657495521689},{"$f":"-Assets!N160","v":-6.8357068853358864},{"$f":"-Assets!O160","v":-7.2488910993153208},{"$f":"-Assets!P160","v":-7.6784622071903907}]
[null,"Add Debt Repayment",null,null,null,null,{"$f":"G57","v":-4.1806309618584905},{"$f":"H57","v":-3.0111295964187121},-2.9581675317791962,-4.599585205125706,-4.2266337323384562,3.6338043933350548,3.8630194497313113,4.10142413120154,4.3493346595892035,60.092156133344048]
[null,"Gives Nominal Return to Equity",null,null,null,null,{"$f":"SUM(G82:G85)","v":3.8609987018957703},4.1438657669497365,4.3476028102828925,4.5477563697064447,4.8589704374655209,5.1449501113071872,4.8990820609816135,4.637705014320197,4.3601971890375895,4.0659154068569023]
[null,"Less Inflation in Equity Component",null,null,null,null,{"$f":"-$D$11*(Assets!G162-Assets!F161)","v":-0.93199630161319647},{"$f":"-$D$11*(Assets!H162-Assets!G161)","v":-1.0207370450256463},{"$f":"-$D$11*(Assets!I162-Assets!H161)","v":-1.0709225382992942},{"$f":"-$D$11*(Assets!J162-Assets!I161)","v":-1.1202253304956116},{"$f":"-$D$11*(Assets!K162-Assets!J161)","v":-1.1968850839143728},{"$f":"-$D$11*(Assets!L162-Assets!K161)","v":-1.2673289794533447},{"$f":"-$D$11*(Assets!M162-Assets!L161)","v":-1.2067655728977684},{"$f":"-$D$11*(Assets!N162-Assets!M161)","v":-1.1423819154022454},{"$f":"-$D$11*(Assets!O162-Assets!N161)","v":-1.0740248465488833},{"$f":"-$D$11*(Assets!P162-Assets!O161)","v":-1.0015359355557336}]
[null,"Gives Real Return to Equity",null,null,null,null,{"$f":"G86+G87","v":2.9290024002825739},{"$f":"H86+H87","v":3.1231287219240902},3.2766802719835981,3.4275310392108329,3.6620853535511482,3.8776211318538425,3.6923164880838453,3.4953230989179516,3.2861723424887064,{"$f":"P86+P87","v":3.0643794713011685}]
[null,"%ROE (1 year)",null,null,null,null,{"$f":"G86/G92","v":0.10149199999999985},0.10149199999999999,0.10149200000000007,0.101492,0.10149199999999994,0.101492,0.10149200000000003,0.10149200000000008,0.10149200000000003,0.10149199999999997]
[null,"%real ROE (1 year)",null,null,null,null,{"$f":"G88/G92/(1+G$7)","v":7.5151973913043291E-2},{"$f":"H88/H92/(1+H$7)","v":7.462634146341475E-2},7.4626341463414764E-2,7.4626341463414736E-2,7.4626341463414694E-2,7.4626341463414791E-2,7.4626341463414667E-2,7.462634146341475E-2,7.4626341463414764E-2,7.4626341463414611E-2]
[]
[null,"Equity at Start of Period",null,null,null,null,{"$f":"G11","v":38.042394493120405},{"$f":"H11","v":40.829481801026063},42.836901531971876,44.809013219824664,47.875403356575134,50.69315917813411,48.270622915910735,45.69527661608987,42.960993861955508,40.061437422229375]
[]
[null,"Regulatory Control Period Analysis"]
[]
[null,"Revenue",null,null,null,{"$f":"F27","v":0},{"$f":"G27","v":36.371525578745825},39.151901526756284,41.905227767100072,42.379823705745281,44.798928997528002,17.934773890747458,17.820482808118264,17.687651390381063,17.535424052707086,17.362914018735587]
[null,"Less Opex",null,null,null,{"$f":"-F22","v":0},{"$f":"-G22","v":-25.266031238039979},-25.756856658196106,-26.275230694391865,-26.647505265828929,-27.432348600796768,0,0,0,0,0]
[null,"Less Interest",null,null,null,null,{"$f":"-G35","v":-4.5536746208265111},{"$f":"-H35","v":-4.8872889715828185},-5.1275771133770318,-5.3636388824130119,-5.7306857817820429,-6.0679711536226524,-5.7779935630345145,-5.4697246109459563,-5.1424309652760734,-4.7953540594408546]
[null,"Less Tax",null,null,null,{"$f":"-F42","v":0},{"$f":"-G42","v":-9.9764123309108749E-2},-1.5882760969673271,-3.206333960308521,-1.9203629255057797,-2.1136081019153705,-0.88734929367894078,-0.94005524606662361,-0.99268650637203115,-1.0452063987708027,-1.0975764603299185]
[null,"Plus Imputation Credits",null,null,null,{"$f":"+F43","v":0},{"$f":"+G43","v":2.4941030827277187E-2},0.39706902424183177,0.80158349007713026,0.48009073137644492,0.52840202547884263,0.22183732341973519,0.2350138115166559,0.24817162659300779,0.26130159969270067,0.27439411508247963]
[null,"Less Capex",null,null,null,{"$f":"-F55","v":-95.105986232801001},-9.5837161952658718,-8.1912323846666606,-8.6803458984488806,-12.046626335543733,-12.2361076549446,0,0,0,0,0]
[null,"Less Loan Repayments",null,null,null,{"$f":"-F57","v":57.063591739680597},{"$f":"-G57","v":4.1806309618584905},3.0111295964187121,2.9581675317791962,4.599585205125706,4.2266337323384562,-3.6338043933350548,-3.8630194497313113,-4.10142413120154,-4.3493346595892035,-60.092156133344048]
[null,"RAB Residual Value",null,null,null,null,null,null,null,null,{"$f":"IF(L97=0, L11, 0)","v":50.69315917813411},{"$f":"IF(M97=0, IF(L97=0, 0, M11), 0)","v":0},{"$f":"IF(N97=0, IF(M97=0, 0, N11), 0)","v":0},{"$f":"IF(O97=0, IF(N97=0, 0, O11), 0)","v":0},{"$f":"IF(P97=0, IF(O97=0, 0, P11), 0)","v":0},{"$f":"IF(#REF!=0, IF(P97=0, 0,#REF!), 0)","v":{"$error":"#REF!"}}]
[null,"Post-tax Return on Equity",null,null,null,{"$f":"SUM(F96:F103)","v":-38.042394493120405},1.0739113939901213,2.1364460360039139,2.3754911224300983,1.4813662329559776,52.734373794040629,{"$f":"IF(L97=0, 0, SUM(L96:L103))","v":0},{"$f":"IF(M97=0, 0, SUM(M96:M103))","v":0},{"$f":"IF(N97=0, 0, SUM(N96:N103))","v":0},{"$f":"IF(O97=0, 0, SUM(O96:O103))","v":0},{"$f":"IF(P97=0, 0, SUM(P96:P103))","v":0}]
[]
[null,"IRR (during regulatory control period)",null,null,{"$f":"IRR(F104:P104)","v":0.1014919999995969}]
[null,"Target (during regulatory control period)",null,null,{"$f":"WACC!F25","v":0.101492}]
[]
[]
[null,"GRAPH DATA",null,null,null,"Return on Capital",{"$f":"G17+G18","v":8.4146733227222867},9.0311547385325568,9.4751799236599226,9.9113952521194566,10.589656219247566,11.21292126492984,10.677075624016126,10.10742962526615,9.5026281543136619,8.8612694662977578]
[null,null,null,null,null,"Opex (excludes carry-over amounts)",{"$f":"G22-G112","v":25.266031238039979},{"$f":"H22-H112","v":25.756856658196106},26.275230694391865,26.647505265828929,27.432348600796768,0,0,0,0,0]
[null,null,null,null,null,"carry-over amounts",{"$f":"G8*Input!G80","v":0},{"$f":"H8*Input!H80","v":0},{"$f":"I8*Input!I80","v":0},{"$f":"J8*Input!J80","v":0},{"$f":"K8*Input!K80","v":0},{"$f":"L8*Input!L80","v":0},{"$f":"M8*Input!M80","v":0},{"$f":"N8*Input!N80","v":0},{"$f":"O8*Input!O80","v":0},{"$f":"P8*Input!P80","v":0}]
[null,null,null,null,null,"Return of Capital",{"$f":"G20","v":2.6159979255017332},{"$f":"H20","v":3.1726830573021276},3.7500666788168919,4.3806509936675608,5.191718101047142,6.0563406555584125,6.4383657495521689,6.8357068853358864,7.2488910993153208,7.6784622071903907]
[null,null,null,null,null,"Net Tax Costs",{"$f":"G24+G25","v":7.4823092481832387E-2},1.1912070727254946,2.4047504702313907,1.4402721941293346,1.5852060764365279,0.66551197025920528,0.70504143454996748,0.74451487977902275,0.78390479907810229,0.82318234524743905]
[]
[null,null,null,null,null,"Revenue Forecasts in Absence of Corporate Tax",{"$f":"G110+G111+G113","v":36.296702486263996},37.960694454030794,39.500477296868681,40.939551511615946,43.213722921091474,17.269261920488251,17.115441373568295,16.943136510602038,16.751519253628985,16.539731673488149]

{"sheet":"Forecast revenues","index":5,"n_rows":7,"n_cols":8,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Forecast Revenues"]
[]
[]
[]
[null,null,{"$f":"Input!F$20","v":"2013-14"},{"$f":"Input!G$20","v":"2014-15"},{"$f":"Input!H$20","v":"2015-16"},{"$f":"Input!I$20","v":"2016-17"},{"$f":"Input!J$20","v":"2017-18"},{"$f":"Input!K$20","v":"2018-19"}]
[null,"TOTAL REVENUE",{"$f":"C62","v":0},0,0,0,0,0]

{"sheet":"Equity raising cost-capex","index":7,"n_rows":57,"n_cols":30,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Essential Energy"]
[null,null,null,null,null,{"$f":"\"Equity Raising Costs - PTRM \"&[1]Intro!L4","v":"Equity Raising Costs - PTRM Version: 2.0"}]
[null,null,null,null,null,"Regulatory Control Period Cash Flow Analysis",null,null,null,null,null,null,null,null,null,null,null,null,"Regulatory Control Period Cash Flow Analysis"]
[]
[null,null,null,null,null,{"$f":"[1]Assets!B4","v":"Year"},{"$f":"Assets!G4","v":"2014-15"},{"$f":"Assets!H4","v":"2015-16"},{"$f":"Assets!I4","v":"2016-17"},{"$f":"Assets!J4","v":"2017-18"},{"$f":"Assets!K4","v":"2018-19"},{"$f":"Assets!L4","v":"2019-20"},{"$f":"Assets!M4","v":"2020-21"},{"$f":"Assets!N4","v":"2021-22"},{"$f":"Assets!O4","v":"2022-23"},{"$f":"Assets!P4","v":"2023-24"},"Total",null,{"$f":"[1]Assets!B4","v":"Year"},{"$f":"[1]Assets!G4","v":"2012-13"},{"$f":"[1]Assets!H4","v":"2013-14"},{"$f":"[1]Assets!I4","v":"2014-15"},{"$f":"[1]Assets!J4","v":"2015-16"},{"$f":"[1]Assets!K4","v":"2016-17"},{"$f":"[1]Assets!L4","v":"2017-18"},{"$f":"[1]Assets!M4","v":"2018-19"},{"$f":"[1]Assets!N4","v":"2019-20"},{"$f":"[1]Assets!O4","v":"2020-21"},{"$f":"[1]Assets!P4","v":"2021-22"},"Total"]
[null,null,null,null,null,"RAB and Capex ($m Nominal)",null,null,null,null,null,null,null,null,null,null,null,null,"RAB and Capex ($m Nominal)"]
[]
[null,null,null,null,null,"Opening RAB",{"$f":"Assets!F161","v":95.105986232801001},{"$f":"Assets!G161","v":102.07370450256515},{"$f":"Assets!H161","v":107.09225382992967},{"$f":"Assets!I161","v":112.02253304956166},{"$f":"Assets!J161","v":119.68850839143784},{"$f":"IF(COUNT($G$8:K8)>=[1]Input!$R$7,0,[1]Assets!K474)","v":0},{"$f":"IF(COUNT($G$8:L8)>=[1]Input!$R$7,0,[1]Assets!L474)","v":0},{"$f":"IF(COUNT($G$8:M8)>=[1]Input!$R$7,0,[1]Assets!M474)","v":0},{"$f":"IF(COUNT($G$8:N8)>=[1]Input!$R$7,0,[1]Assets!N474)","v":0},{"$f":"IF(COUNT($G$8:O8)>=[1]Input!$R$7,0,[1]Assets!O474)","v":0},{"$f":"SUM(G8:P8)","v":535.98298600629528},null,"Opening RAB",{"$f":"[1]Assets!F474","v":6428.7842982700167},{"$f":"[1]Assets!G474","v":7096.1494444298896},{"$f":"[1]Assets!H474","v":7641.9932215015306},{"$f":"[1]Assets!I474","v":8002.5061922551549},{"$f":"[1]Assets!J474","v":8406.8674736543289},{"$f":"IF(COUNT($T$8:X8)>=[1]Input!$R$7,0,[1]Assets!K474)","v":0},{"$f":"IF(COUNT($T$8:Y8)>=[1]Input!$R$7,0,[1]Assets!L474)","v":0},{"$f":"IF(COUNT($T$8:Z8)>=[1]Input!$R$7,0,[1]Assets!M474)","v":0},{"$f":"IF(COUNT($T$8:AA8)>=[1]Input!$R$7,0,[1]Assets!N474)","v":0},{"$f":"IF(COUNT($T$8:AB8)>=[1]Input!$R$7,0,[1]Assets!O474)","v":0},{"$f":"SUM(T8:AC8)","v":37576.30063011092}]
[null,null,null,null,null,"Capex",{"$f":"Assets!G21","v":9.5837161952658718},{"$f":"Assets!H21","v":8.1912323846666606},{"$f":"Assets!I21","v":8.6803458984488806},{"$f":"Assets!J21","v":12.046626335543733},{"$f":"Assets!K21","v":12.2361076549446},{"$f":"IF(COUNT($G$9:K9)>=[1]Input!$R$7,0,[1]Assets!L41)","v":0},{"$f":"IF(COUNT($G$9:L9)>=[1]Input!$R$7,0,[1]Assets!M41)","v":0},{"$f":"IF(COUNT($G$9:M9)>=[1]Input!$R$7,0,[1]Assets!N41)","v":0},{"$f":"IF(COUNT($G$9:N9)>=[1]Input!$R$7,0,[1]Assets!O41)","v":0},{"$f":"IF(COUNT($G$9:O9)>=[1]Input!$R$7,0,[1]Assets!P41)","v":0},{"$f":"SUM(G9:P9)","v":50.738028468869743},null,"Capex",{"$f":"[1]Assets!G41","v":708.32002557729038},{"$f":"[1]Assets!H41","v":599.43741517433114},{"$f":"[1]Assets!I41","v":437.7813841994631},{"$f":"[1]Assets!J41","v":499.60163749003806},{"$f":"[1]Assets!K41","v":580.39737312721206},{"$f":"IF(COUNT($T$9:X9)>=[1]Input!$R$7,0,[1]Assets!L41)","v":0},{"$f":"IF(COUNT($T$9:Y9)>=[1]Input!$R$7,0,[1]Assets!M41)","v":0},{"$f":"IF(COUNT($T$9:Z9)>=[1]Input!$R$7,0,[1]Assets!N41)","v":0},{"$f":"IF(COUNT($T$9:AA9)>=[1]Input!$R$7,0,[1]Assets!O41)","v":0},{"$f":"IF(COUNT($T$9:AB9)>=[1]Input!$R$7,0,[1]Assets!P41)","v":0},{"$f":"SUM(T9:AC9)","v":2825.5378355683351}]
[null,null,null,null,null,"Capex Rate",{"$f":"G9/G8","v":0.10076880094389426},{"$f":"H9/H8","v":8.0248213039635613E-2},{"$f":"I9/I8","v":8.1054843725988854E-2},{"$f":"J9/J8","v":0.10753752845611869},{"$f":"K9/K8","v":0.10223293630602164},{"$f":"IF(COUNT($G$10:K10)>=[1]Input!$R$7,0,L9/L8)","v":0},{"$f":"IF(COUNT($G$10:L10)>=[1]Input!$R$7,0,M9/M8)","v":0},{"$f":"IF(COUNT($G$10:M10)>=[1]Input!$R$7,0,N9/N8)","v":0},{"$f":"IF(COUNT($G$10:N10)>=[1]Input!$R$7,0,O9/O8)","v":0},{"$f":"IF(COUNT($G$10:O10)>=[1]Input!$R$7,0,P9/P8)","v":0},{"$f":"Q9/Q8","v":9.4663505733508138E-2},null,"Capex Rate",{"$f":"T9/T8","v":0.11017946671004331},{"$f":"U9/U8","v":8.4473617680763266E-2},{"$f":"V9/V8","v":5.7286282715839153E-2},{"$f":"W9/W8","v":6.2430646785822393E-2},{"$f":"X9/X8","v":6.9038482519925198E-2},{"$f":"IF(COUNT($G$10:X10)>=[1]Input!$R$7,0,Y9/Y8)","v":0},{"$f":"IF(COUNT($G$10:Y10)>=[1]Input!$R$7,0,Z9/Z8)","v":0},{"$f":"IF(COUNT($G$10:Z10)>=[1]Input!$R$7,0,AA9/AA8)","v":0},{"$f":"IF(COUNT($G$10:AA10)>=[1]Input!$R$7,0,AB9/AB8)","v":0},{"$f":"IF(COUNT($G$10:AB10)>=[1]Input!$R$7,0,AC9/AC8)","v":0},{"$f":"AD9/AD8","v":7.5194678246324073E-2}]
[]
[null,null,null,null,null,"Dividend Assessment ($m Nominal)",null,null,null,null,null,null,null,null,null,null,null,null,"Dividend Assessment ($m Nominal)"]
[]
[null,null,null,null,null,"Tax Payable",{"$f":"Analysis!G24","v":9.9764123309109859E-2},{"$f":"Analysis!H24","v":1.5882760969673262},{"$f":"Analysis!I24","v":3.2063339603085206},{"$f":"Analysis!J24","v":1.9203629255057795},{"$f":"Analysis!K24","v":2.1136081019153705},{"$f":"IF(COUNT($G$14:K14)>=[1]Input!$R$7,0,[1]Analysis!L26)","v":0},{"$f":"IF(COUNT($G$14:L14)>=[1]Input!$R$7,0,[1]Analysis!M26)","v":0},{"$f":"IF(COUNT($G$14:M14)>=[1]Input!$R$7,0,[1]Analysis!N26)","v":0},{"$f":"IF(COUNT($G$14:N14)>=[1]Input!$R$7,0,[1]Analysis!O26)","v":0},{"$f":"IF(COUNT($G$14:O14)>=[1]Input!$R$7,0,[1]Analysis!P26)","v":0},{"$f":"SUM(G14:P14)","v":8.9283452080061068},null,"Tax Payable",{"$f":"[1]Analysis!G26","v":32.791063336111321},{"$f":"[1]Analysis!H26","v":35.608225193295532},{"$f":"[1]Analysis!I26","v":38.330421467989964},{"$f":"[1]Analysis!J26","v":43.986466988743295},{"$f":"[1]Analysis!K26","v":48.534994256503857},{"$f":"IF(COUNT($T$14:X14)>=[1]Input!$R$7,0,[1]Analysis!L26)","v":0},{"$f":"IF(COUNT($T$14:Y14)>=[1]Input!$R$7,0,[1]Analysis!M26)","v":0},{"$f":"IF(COUNT($T$14:Z14)>=[1]Input!$R$7,0,[1]Analysis!N26)","v":0},{"$f":"IF(COUNT($T$14:AA14)>=[1]Input!$R$7,0,[1]Analysis!O26)","v":0},{"$f":"IF(COUNT($T$14:AB14)>=[1]Input!$R$7,0,[1]Analysis!P26)","v":0},{"$f":"SUM(T14:AC14)","v":199.25117124264398}]
[null,null,null,null,null,"Dividends",{"$f":"(G14/WACC!$G$16)*(1-WACC!$G$16)*0.7","v":0.16294806807154633},{"$f":"(H14/WACC!$G$16)*(1-WACC!$G$16)*0.7","v":2.5941842917133027},{"$f":"(I14/WACC!$G$16)*(1-WACC!$G$16)*0.7","v":5.2370121351705912},{"$f":"(J14/WACC!$G$16)*(1-WACC!$G$16)*0.7","v":3.1365927783261109},{"$f":"(K14/WACC!$G$16)*(1-WACC!$G$16)*0.7","v":3.4522265664617766},0,0,0,0,0,{"$f":"SUM(G15:P15)","v":14.582963839743329},null,"Dividends",0.23278295438792301,3.7059775595904276,7.4814459073865471,4.4808468261801524,4.9317522378025309,0,0,0,0,0,{"$f":"SUM(T15:AC15)","v":20.832805485347581}]
[null,null,null,null,null,"Dividend Reinvestment",{"$f":"G15*$H$57","v":4.8884420421463896E-2},{"$f":"H15*$H$57","v":0.77825528751399076},{"$f":"I15*$H$57","v":1.5711036405511773},{"$f":"J15*$H$57","v":0.94097783349783326},{"$f":"K15*$H$57","v":1.0356679699385329},0,0,0,0,0,{"$f":"SUM(G16:P16)","v":4.3748891519229982},null,"Dividend Reinvestment",6.9834886316376896E-2,1.1117932678771283,2.244433772215964,1.3442540478540457,1.4795256713407592,0,0,0,0,0,{"$f":"SUM(T16:AC16)","v":6.249841645604274}]
[]
[null,null,null,null,null,"Benchmark Cash Flows ($m Nominal)",null,null,null,null,null,null,null,null,null,null,null,null,"Benchmark Cash Flows ($m Nominal)"]
[]
[null,null,null,null,null,"Revenue (smoothed)",{"$f":"'X factor'!E$16","v":36.371525578745832},{"$f":"'X factor'!F$16","v":39.151901526756284},{"$f":"'X factor'!G$16","v":41.905227767100072},{"$f":"'X factor'!H$16","v":42.379823705745281},{"$f":"'X factor'!I$16","v":44.798928997528002},{"$f":"'[1]Revenue summary'!L21","v":0},{"$f":"'[1]Revenue summary'!M21","v":0},{"$f":"'[1]Revenue summary'!N21","v":0},{"$f":"'[1]Revenue summary'!O21","v":0},{"$f":"'[1]Revenue summary'!P21","v":0},{"$f":"SUM(G20:P20)","v":204.6074075758755},null,"Revenue (smoothed)",{"$f":"'[1]Revenue summary'!G21","v":835},{"$f":"'[1]Revenue summary'!H21","v":882.61906438484391},{"$f":"'[1]Revenue summary'!I21","v":932.95378780308636},{"$f":"'[1]Revenue summary'!J21","v":986.15904108389975},{"$f":"'[1]Revenue summary'!K21","v":1042.3985271570375},{"$f":"'[1]Revenue summary'!L21","v":0},{"$f":"'[1]Revenue summary'!M21","v":0},{"$f":"'[1]Revenue summary'!N21","v":0},{"$f":"'[1]Revenue summary'!O21","v":0},{"$f":"'[1]Revenue summary'!P21","v":0},{"$f":"SUM(T20:AC20)","v":4679.1304204288681}]
[null,null,null,null,null,"Opex",{"$f":"Analysis!G$111","v":25.266031238039979},{"$f":"Analysis!H$111","v":25.756856658196106},{"$f":"Analysis!I$111","v":26.275230694391865},{"$f":"Analysis!J$111","v":26.647505265828929},{"$f":"Analysis!K$111","v":27.432348600796768},{"$f":"IF(COUNT($G$21:K21)>=[1]Input!$R$7,0,[1]Analysis!L110)","v":0},{"$f":"IF(COUNT($G$21:L21)>=[1]Input!$R$7,0,[1]Analysis!M110)","v":0},{"$f":"IF(COUNT($G$21:M21)>=[1]Input!$R$7,0,[1]Analysis!N110)","v":0},{"$f":"IF(COUNT($G$21:N21)>=[1]Input!$R$7,0,[1]Analysis!O110)","v":0},{"$f":"IF(COUNT($G$21:O21)>=[1]Input!$R$7,0,[1]Analysis!P110)","v":0},131.37797245725363,null,"Opex",{"$f":"[1]Analysis!G110","v":181.82898956033182},{"$f":"[1]Analysis!H110","v":193.65214872985663},{"$f":"[1]Analysis!I110","v":203.74369498598497},{"$f":"[1]Analysis!J110","v":216.86852663133328},{"$f":"[1]Analysis!K110","v":228.95711633326991},{"$f":"IF(COUNT($T$21:X21)>=[1]Input!$R$7,0,[1]Analysis!L110)","v":0},{"$f":"IF(COUNT($T$21:Y21)>=[1]Input!$R$7,0,[1]Analysis!M110)","v":0},{"$f":"IF(COUNT($T$21:Z21)>=[1]Input!$R$7,0,[1]Analysis!N110)","v":0},{"$f":"IF(COUNT($T$21:AA21)>=[1]Input!$R$7,0,[1]Analysis!O110)","v":0},{"$f":"IF(COUNT($T$21:AB21)>=[1]Input!$R$7,0,[1]Analysis!P110)","v":0},1025.0504762407766]
[null,null,null,null,null,"Interest Payment",{"$f":"Analysis!G$56","v":4.5536746208265111},{"$f":"Analysis!H$56","v":4.8872889715828185},{"$f":"Analysis!I$56","v":5.1275771133770318},{"$f":"Analysis!J$56","v":5.3636388824130119},{"$f":"Analysis!K$56","v":5.7306857817820429},{"$f":"IF(COUNT($G$22:K22)>=[1]Input!$R$7,0,[1]Analysis!L55)","v":0},{"$f":"IF(COUNT($G$22:L22)>=[1]Input!$R$7,0,[1]Analysis!M55)","v":0},{"$f":"IF(COUNT($G$22:M22)>=[1]Input!$R$7,0,[1]Analysis!N55)","v":0},{"$f":"IF(COUNT($G$22:N22)>=[1]Input!$R$7,0,[1]Analysis!O55)","v":0},{"$f":"IF(COUNT($G$22:O22)>=[1]Input!$R$7,0,[1]Analysis!P55)","v":0},25.662865369981418,null,"Interest Payment",{"$f":"[1]Analysis!G55","v":312.39262964897529},{"$f":"[1]Analysis!H55","v":344.82177072329273},{"$f":"[1]Analysis!I55","v":371.34584821377956},{"$f":"[1]Analysis!J55","v":388.86418289901633},{"$f":"[1]Analysis!K55","v":408.5132297737901},{"$f":"IF(COUNT($T$22:X22)>=[1]Input!$R$7,0,[1]Analysis!L55)","v":0},{"$f":"IF(COUNT($G$22:Y22)>=[1]Input!$R$7,0,[1]Analysis!Z55)","v":0},{"$f":"IF(COUNT($G$22:Z22)>=[1]Input!$R$7,0,[1]Analysis!AA55)","v":0},{"$f":"IF(COUNT($G$22:AA22)>=[1]Input!$R$7,0,[1]Analysis!AB55)","v":0},{"$f":"IF(COUNT($G$22:AB22)>=[1]Input!$R$7,0,[1]Analysis!AC55)","v":0},1825.937661258854]
[null,null,null,null,null,"Tax Payable",{"$f":"Analysis!G$24","v":9.9764123309109859E-2},{"$f":"Analysis!H$24","v":1.5882760969673262},{"$f":"Analysis!I$24","v":3.2063339603085206},{"$f":"Analysis!J$24","v":1.9203629255057795},{"$f":"Analysis!K$24","v":2.1136081019153705},{"$f":"IF(COUNT($G$23:K23)>=[1]Input!$R$7,0,[1]Analysis!L26)","v":0},{"$f":"IF(COUNT($G$23:L23)>=[1]Input!$R$7,0,[1]Analysis!M26)","v":0},{"$f":"IF(COUNT($G$23:M23)>=[1]Input!$R$7,0,[1]Analysis!N26)","v":0},{"$f":"IF(COUNT($G$23:N23)>=[1]Input!$R$7,0,[1]Analysis!O26)","v":0},{"$f":"IF(COUNT($G$23:O23)>=[1]Input!$R$7,0,[1]Analysis!P26)","v":0},8.9283452080061068,null,"Tax Payable",{"$f":"[1]Analysis!G26","v":32.791063336111321},{"$f":"[1]Analysis!H26","v":35.608225193295532},{"$f":"[1]Analysis!I26","v":38.330421467989964},{"$f":"[1]Analysis!J26","v":43.986466988743295},{"$f":"[1]Analysis!K26","v":48.534994256503857},{"$f":"IF(COUNT($T$23:X23)>=[1]Input!$R$7,0,[1]Analysis!L26)","v":0},{"$f":"IF(COUNT($T$23:Y23)>=[1]Input!$R$7,0,[1]Analysis!M26)","v":0},{"$f":"IF(COUNT($T$23:Z23)>=[1]Input!$R$7,0,[1]Analysis!N26)","v":0},{"$f":"IF(COUNT($T$23:AA23)>=[1]Input!$R$7,0,[1]Analysis!O26)","v":0},{"$f":"IF(COUNT($T$23:AB23)>=[1]Input!$R$7,0,[1]Analysis!P26)","v":0},199.25117124264398]
[null,null,null,null,null,"Internal Cash Flow",{"$f":"G20-G21-G22-G23","v":6.452055596570232},6.9194798000100315,7.2960859990226536,8.4483166319975602,9.5222865130338192,0,0,0,0,0,38.638224540634297,null,"Internal Cash Flow",{"$f":"T20-T21-T22-T23","v":307.98731745458156},308.53691973839898,319.53382313533189,336.43986456480678,356.3931867934736,0,0,0,0,0,1628.8911116865929]
[null,null,null,null,null,"Dividends",{"$f":"G15","v":0.16294806807154633},{"$f":"H15","v":2.5941842917133027},5.2370121351705912,3.1365927783261109,3.4522265664617766,0,0,0,0,0,14.582963839743329,null,"Dividends",{"$f":"T15","v":0.23278295438792301},{"$f":"U15","v":3.7059775595904276},7.4814459073865471,4.4808468261801524,4.9317522378025309,0,0,0,0,0,20.832805485347581]
[null,null,null,null,null,"Retained Cash Flow (excl. dividend reinvestment)",{"$f":"G24-G25","v":6.2891075284986853},{"$f":"H24-H25","v":4.3252955082967288},2.0590738638520625,5.3117238536714488,6.0700599465720426,0,0,0,0,0,24.055260700890969,null,"Dividend Reinvestment",{"$f":"T16","v":6.9834886316376896E-2},1.1117932678771283,2.244433772215964,1.3442540478540457,1.4795256713407592,0,0,0,0,0,6.249841645604274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retained Cash Flow",{"$f":"T24-T25+T26","v":307.82436938651},305.94273544668567,314.29681100016131,333.30327178648071,352.94096022701183,0,0,0,0,0,1614.3081478468496]
[null,null,null,null,null,"Benchmark Capex Funding ($m Nominal)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benchmark Capex Funding ($m Nominal)"]
[null,null,null,null,null,"Capex Funding Requirement",9.1961370615183515,7.8599672796396574,8.3293003462431976,11.559443607614405,11.741262032566144,0,0,0,0,0,{"$f":"SUM(G30:P30)","v":48.686110327581758}]
[null,null,null,null,null,"Debt Component",{"$f":"-Analysis!G$57","v":4.1806309618584905},{"$f":"-Analysis!H$57","v":3.0111295964187121},{"$f":"-Analysis!I$57","v":2.9581675317791962},{"$f":"-Analysis!J$57","v":4.599585205125706},{"$f":"-Analysis!K$57","v":4.2266337323384562},{"$f":"IF(COUNT($G$31:K31)>=[1]Input!$R$7,0,-[1]Analysis!L56)","v":0},{"$f":"IF(COUNT($G$31:L31)>=[1]Input!$R$7,0,-[1]Analysis!M56)","v":0},{"$f":"IF(COUNT($G$31:M31)>=[1]Input!$R$7,0,-[1]Analysis!N56)","v":0},{"$f":"IF(COUNT($G$31:N31)>=[1]Input!$R$7,0,-[1]Analysis!O56)","v":0},{"$f":"IF(COUNT($G$31:O31)>=[1]Input!$R$7,0,-[1]Analysis!P56)","v":0},{"$f":"SUM(G31:P31)","v":18.976147027520561},null,"Capex Funding Requirement",679.6745548292231,575.19531228068695,420.0768814573396,479.39703564958677,556.92527665412354,0,0,0,0,0,{"$f":"SUM(T31:AC31)","v":2711.2690608709599}]
[null,null,null,null,null,"Equity Component",{"$f":"G30-G31","v":5.0155060996598611},4.8488376832209452,5.3711328144640014,6.9598584024886989,7.5146283002276881,0,0,0,0,0,{"$f":"SUM(G32:P32)","v":29.709963300061194},null,"Debt Component",{"$f":"-[1]Analysis!G56","v":400.41908769592328},{"$f":"-[1]Analysis!H56","v":327.50626624298457},{"$f":"-[1]Analysis!I56","v":216.30778245217516},{"$f":"-[1]Analysis!J56","v":242.6167688395044},{"$f":"-[1]Analysis!K56","v":285.39905860905492},{"$f":"IF(COUNT($T$32:X32)>=[1]Input!$R$7,0,-[1]Analysis!L56)","v":0},{"$f":"IF(COUNT($T$32:Y32)>=[1]Input!$R$7,0,-[1]Analysis!M56)","v":0},{"$f":"IF(COUNT($T$32:Z32)>=[1]Input!$R$7,0,-[1]Analysis!N56)","v":0},{"$f":"IF(COUNT($T$32:AA32)>=[1]Input!$R$7,0,-[1]Analysis!O56)","v":0},{"$f":"IF(COUNT($T$32:AB32)>=[1]Input!$R$7,0,-[1]Analysis!P56)","v":0},{"$f":"SUM(T32:AC32)","v":1472.2489638396423}]
[null,null,null,null,null,"Retained Cash Flow (excl. dividend reinvestment)",{"$f":"G26","v":6.2891075284986853},{"$f":"H26","v":4.3252955082967288},2.0590738638520625,5.3117238536714488,6.0700599465720426,0,0,0,0,0,{"$f":"SUM(G33:P33)","v":24.055260700890969},null,"Equity Component",{"$f":"T31-T32","v":279.25546713329982},247.68904603770238,203.76909900516443,236.78026681008237,271.52621804506862,0,0,0,0,0,{"$f":"SUM(T33:AC33)","v":1239.0200970313176}]
[null,null,null,null,null,"Equity Requirement",{"$f":"G32-G33","v":-1.2736014288388242},0.5235421749242164,3.3120589506119389,1.6481345488172501,1.4445683536556455,0,0,0,0,0,{"$f":"SUM(G34:P34)","v":5.6547025991702267},null,"Retained Cash Flows",{"$f":"T27","v":307.82436938651},{"$f":"U27","v":305.94273544668567},314.29681100016131,333.30327178648071,352.94096022701183,0,0,0,0,0,{"$f":"SUM(T34:AC34)","v":1614.3081478468496}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Requirement (SEO)",{"$f":"T33-T34","v":-28.568902253210183},-58.253689408983291,-110.52771199499688,-96.52300497639834,-81.414742181943211,0,0,0,0,0,{"$f":"SUM(T35:AC35)","v":-375.2880508155319}]
[null,null,null,null,null,"Benchmark Capex Funding ($m Real 2013-14)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Raising Costs ($m Nominal)"]
[null,null,null,null,null,"Equity Component",{"$f":"G32/Analysis!G$8","v":4.8955700842332117},{"$f":"H32/Analysis!H$8","v":4.6174509433005397},{"$f":"I32/Analysis!I$8","v":4.990070369488838},{"$f":"J32/Analysis!J$8","v":6.3083723158119689},{"$f":"K32/Analysis!K$8","v":6.6450851672951545},{"$f":"L32/[1]Analysis!L8","v":0},{"$f":"M32/[1]Analysis!M8","v":0},{"$f":"N32/[1]Analysis!N8","v":0},{"$f":"O32/[1]Analysis!O8","v":0},{"$f":"P32/[1]Analysis!P8","v":0},{"$f":"SUM(G38:P38)","v":27.456548880129713}]
[null,null,null,null,null,"Retained Cash Flow (excl. dividend reinvestment)",{"$f":"G33/Analysis!G$8","v":6.1387158267302384},{"$f":"H33/Analysis!H$8","v":4.1188922231712217},{"$f":"I33/Analysis!I$8","v":1.9129900211976849},{"$f":"J33/Analysis!J$8","v":4.8145134239738496},{"$f":"K33/Analysis!K$8","v":5.3676727183347372},{"$f":"L33/[1]Analysis!L8","v":0},{"$f":"M33/[1]Analysis!M8","v":0},{"$f":"N33/[1]Analysis!N8","v":0},{"$f":"O33/[1]Analysis!O8","v":0},{"$f":"P33/[1]Analysis!P8","v":0},{"$f":"SUM(G39:P39)","v":22.35278421340773},null,"External Equity Raising Cost",-0.85706706759630547,-1.7476106822694988,-3.3158313598499061,-2.89569014929195,-2.4424422654582965,0,0,0,0,0,{"$f":"SUM(T39:AC39)","v":-11.258641524465958}]
[null,null,null,null,null,"Equity Requirement",{"$f":"G38-G39","v":-1.2431457424970267},{"$f":"H38-H39","v":0.49855872012931801},3.0770803482911528,1.4938588918381193,1.2774124489604173,0,0,0,0,0,{"$f":"SUM(G40:P40)","v":5.1037646667219807},null,"Dividend Reinvestment Plan Cost",6.9834886316376898E-4,1.1117932678771283E-2,2.2444337722159639E-2,1.3442540478540457E-2,1.4795256713407591E-2,0,0,0,0,0,{"$f":"SUM(T40:AC40)","v":6.2498416456042732E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cost of Investing Equity",{"$f":"+T39+T40","v":-0.85636871873314169},-1.7364927495907274,-3.2933870221277464,-2.8822476088134095,-2.4276470087448887,0,0,0,0,0,{"$f":"SUM(T41:AC41)","v":-11.196143108009913}]
[null,null,null,null,null,"Dividend Reinvestment",{"$f":"G16/Analysis!G$8","v":4.7715445150515845E-2},{"$f":"H16/Analysis!H$8","v":0.74111691218193398},{"$f":"I16/Analysis!I$8","v":1.4596395201768693},{"$f":"J16/Analysis!J$8","v":0.85289644865588832},{"$f":"K16/Analysis!K$8","v":0.91582731577990439},{"$f":"L16/[1]Analysis!L8","v":0},{"$f":"M16/[1]Analysis!M8","v":0},{"$f":"N16/[1]Analysis!N8","v":0},{"$f":"O16/[1]Analysis!O8","v":0},{"$f":"P16/[1]Analysis!P8","v":0},{"$f":"SUM(G42:P42)","v":4.0171956419451114}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Equity Raising Costs \"&[1]Smoothing!D22","v":"Equity Raising Costs ($m Real 2011-12)"}]
[null,null,null,null,null,"Equity Raising Costs ($m Real 2013-14)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Raising Cost",{"$f":"T41/(1+[1]WACC!$F$9)^1","v":-0.83466736718629797},{"$f":"U41/(1+[1]WACC!$F$9)^2","v":-1.6495984990545309},{"$f":"V41/(1+[1]WACC!$F$9)^3","v":-3.0493037472779263},{"$f":"W41/(1+[1]WACC!$F$9)^4","v":-2.6010089371678244},{"$f":"X41/(1+[1]WACC!$F$9)^5","v":-2.1352500202694951},{"$f":"Y41/(1+[1]WACC!$F$9)^6","v":0},{"$f":"Z41/(1+[1]WACC!$F$9)^7","v":0},{"$f":"AA41/(1+[1]WACC!$F$9)^8","v":0},{"$f":"AB41/(1+[1]WACC!$F$9)^9","v":0},{"$f":"AC41/(1+[1]WACC!$F$9)^10","v":0},{"$f":"SUM(T45:AC45)","v":-10.269828570956076}]
[null,null,null,null,null,"Dividend Reinvestment Plan Requirement",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q40>0,MIN(Q40,Q42),0)","v":4.0171956419451114}]
[null,null,null,null,null,"External Equity (SEO) Requirement",null,null,null,null,null,null,null,null,null,null,{"$f":"IF((Q40-Q42)>0,(Q40-Q42),0)","v":1.0865690247768693}]
[null,null,null,null,null,"Total Equity Requirement",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q46:Q47)","v":5.1037646667219807}]
[]
[null,null,null,null,null,"Dividend Reinvestment Plan Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"Q46*H56","v":4.0171956419451114E-2}]
[null,null,null,null,null,"External Equity Raising (SEO) Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"Q47*H55","v":3.2597070743306082E-2}]
[null,null,null,null,null,"Total Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q50:Q51)","v":7.2769027162757197E-2}]
[]
[]
[null,null,null,null,null,"Subsequent Equity Raising Cost                      SEO",null,0.03]
[null,null,null,null,null,"Dividend Reinvestment Plan Cost                DRPC",null,0.01]
[null,null,null,null,null,"Dividend Reinvestment Plan Take Up          DRPT",null,0.3]

{"sheet":"X factor","index":8,"n_rows":97,"n_cols":11,"rows_kept":97,"cut":false,"hidden":false,"merged":[[89,1,89,2],[90,1,90,2],[96,1,96,2],[80,1,80,2],[76,1,76,2],[77,1,77,2],[78,1,78,2],[79,1,79,2],[88,1,88,2]]}
[]
[null,"X factor calculations"]
[]
[null,"Year",null,{"$f":"Input!F20","v":"2013-14"},{"$f":"Input!G20","v":"2014-15"},{"$f":"Input!H20","v":"2015-16"},{"$f":"Input!I20","v":"2016-17"},{"$f":"Input!J20","v":"2017-18"},{"$f":"Input!K20","v":"2018-19"}]
[]
[]
[null,"Discount rate",{"$f":"WACC!$F$27","v":8.8476799999999994E-2}]
[null,"Forecast inflation",{"$f":"f","v":2.5000000000000001E-2}]
[]
[null,null,"Building block components"]
[null,null,"Return on capital",null,{"$f":"Analysis!G17+Analysis!G18","v":8.4146733227222867},{"$f":"Analysis!H17+Analysis!H18","v":9.0311547385325568},{"$f":"Analysis!I17+Analysis!I18","v":9.4751799236599226},{"$f":"Analysis!J17+Analysis!J18","v":9.9113952521194566},{"$f":"Analysis!K17+Analysis!K18","v":10.589656219247566}]
[null,null,"Return of capital",null,{"$f":"Analysis!G20","v":2.6159979255017332},{"$f":"Analysis!H20","v":3.1726830573021276},{"$f":"Analysis!I20","v":3.7500666788168919},{"$f":"Analysis!J20","v":4.3806509936675608},{"$f":"Analysis!K20","v":5.191718101047142}]
[null,null,"O&M",null,{"$f":"Analysis!G111","v":25.266031238039979},{"$f":"Analysis!H111","v":25.756856658196106},{"$f":"Analysis!I111","v":26.275230694391865},{"$f":"Analysis!J111","v":26.647505265828929},{"$f":"Analysis!K111","v":27.432348600796768}]
[null,null,"Carry-over amounts",null,{"$f":"Analysis!G112","v":0},{"$f":"Analysis!H112","v":0},{"$f":"Analysis!I112","v":0},{"$f":"Analysis!J112","v":0},{"$f":"Analysis!K112","v":0}]
[null,null,"Benchmark Tax liability",null,{"$f":"Analysis!G24+Analysis!G25","v":7.4823092481832387E-2},{"$f":"Analysis!H24+Analysis!H25","v":1.1912070727254946},{"$f":"Analysis!I24+Analysis!I25","v":2.4047504702313907},{"$f":"Analysis!J24+Analysis!J25","v":1.4402721941293346},{"$f":"Analysis!K24+Analysis!K25","v":1.5852060764365279}]
[null,null,null,null,{"$f":"SUM(E11:E15)","v":36.371525578745832},{"$f":"SUM(F11:F15)","v":39.151901526756284},{"$f":"SUM(G11:G15)","v":41.905227767100072},{"$f":"SUM(H11:H15)","v":42.379823705745281},{"$f":"SUM(I11:I15)","v":44.798928997528002}]
[]
[]
[]
[null,"Price cap calculation"]
[]
[null,"Building block requirement ($m)",null,null,{"$f":"E16","v":36.371525578745832},{"$f":"F16","v":39.151901526756284},{"$f":"G16","v":41.905227767100072},{"$f":"H16","v":42.379823705745281},{"$f":"I16","v":44.798928997528002},{"$f":"SUM(E22:I22)","v":204.6074075758755}]
[null,null,"NPV",{"$f":"NPV($C$7,E22:I22)","v":158.46716295912441}]
[]
[null,"Smoothed Forecast Revenue ($m)",null,{"$f":"'Forecast revenues'!C7/1000000","v":0},{"$f":"'Forecast revenues'!D7/1000000","v":0},{"$f":"'Forecast revenues'!E7/1000000","v":0},{"$f":"'Forecast revenues'!F7/1000000","v":0},{"$f":"'Forecast revenues'!G7/1000000","v":0},{"$f":"'Forecast revenues'!H7/1000000","v":0},{"$f":"SUM(E25:I25)","v":0}]
[null,null,"NPV",{"$f":"NPV($C$7,E25:I25)","v":0}]
[]
[null,null,"Difference in NPVs",{"$f":"(D23-D26)","v":158.46716295912441},null,null,null,"Difference between final year revenue and requirement",{"$f":"I25/I22-1","v":-1}]
[null,"WACC"]
[null,8.8499999999999995E-2,null,null,"P_0","X_1","X_2","X_3","X_4"]
[null,null,null,null,null,null,null,null,null,null,"positive P0, X imply real decrease in price/ revenue constraint"]
[]
[]
[]
[]
[]
[]
[null,"Revenue cap calculation"]
[]
[null,{"$f":"B22","v":"Building block requirement ($m)"},null,null,{"$f":"E22","v":36.371525578745832},{"$f":"F22","v":39.151901526756284},{"$f":"G22","v":41.905227767100072},{"$f":"H22","v":42.379823705745281},{"$f":"I22","v":44.798928997528002}]
[null,null,"NPV",{"$f":"NPV($C$7,E40:I40)","v":158.46716295912441}]
[]
[null,"Smoothed revenue cap ($m)",null,{"$f":"Input!G97","v":0},{"$f":"D43*(1-E50)*(1+$C$8)","v":0},{"$f":"E43*(1-F50)*(1+$C$8)","v":0},{"$f":"F43*(1-G50)*(1+$C$8)","v":0},{"$f":"G43*(1-H50)*(1+$C$8)","v":0},{"$f":"H43*(1-I50)*(1+$C$8)","v":0}]
[null,null,"NPV",{"$f":"NPV($C$7,E43:I43)","v":0}]
[]
[null,null,"Difference in NPVs",{"$f":"D44-D41","v":-158.46716295912441},null,null,null,"Difference between final year revenue and requirement",{"$f":"I43/I40-1","v":-1}]
[]
[]
[null,null,null,null,"P_0","X_1","X_2","X_3","X_4"]
[null,null,null,null,null,null,null,null,null,"positive P0, X imply real decrease in price/ revenue constraint"]
[]
[]
[]
[null,"Revenue yield/ Average revenue cap calculation"]
[]
[null,{"$f":"B40","v":"Building block requirement ($m)"},null,null,{"$f":"E40","v":36.371525578745832},{"$f":"F40","v":39.151901526756284},{"$f":"G40","v":41.905227767100072},{"$f":"H40","v":42.379823705745281},{"$f":"I40","v":44.798928997528002}]
[null,null,"NPV",{"$f":"NPV($C$7,E56:I56)","v":158.46716295912441}]
[]
[]
[null,"Forecast energy throughput (MWh)"]
[]
[null,"Revenue yield ($/MWh)",null,{"$f":"Input!G98","v":0},{"$f":"D62*(1-E70)*(1+$C$8)","v":0},{"$f":"E62*(1-F70)*(1+$C$8)","v":0},{"$f":"F62*(1-G70)*(1+$C$8)","v":0},{"$f":"G62*(1-H70)*(1+$C$8)","v":0},{"$f":"H62*(1-I70)*(1+$C$8)","v":0}]
[]
[null,"Smoothed revenue requirement ($M)",null,{"$f":"D62*D60/1000000","v":0},{"$f":"E62*E60/1000000","v":0},0,{"$f":"G62*G60/1000000","v":0},0,0]
[null,null,"NPV",{"$f":"NPV($C$7,E64:I64)","v":0}]
[]
[null,null,"Difference in NPVs",{"$f":"D65-D57","v":-158.46716295912441},null,null,null,"Difference between final year revenue and requirement",{"$f":"I64/I56-1","v":-1}]
[]
[null,null,null,null,"P_0","X_1","X_2","X_3","X_4"]
[null,null,null,null,null,null,null,null,null,"positive P0, X imply real decrease in price/ revenue constraint"]
[]
[]
[]
[]
[null,"Summary"]
[]
[null,"Revenues ($m, nominal)",null,"NPV",{"$f":"E4","v":"2014-15"},{"$f":"F4","v":"2015-16"},{"$f":"G4","v":"2016-17"},{"$f":"H4","v":"2017-18"},{"$f":"I4","v":"2018-19"}]
[null,"WAPC",null,{"$f":"NPV($C$7,E78:I78)","v":0},{"$f":"E25","v":0},{"$f":"F25","v":0},{"$f":"G25","v":0},{"$f":"H25","v":0},{"$f":"I25","v":0}]
[null,"Revenue cap",null,{"$f":"NPV($C$7,E79:I79)","v":0},{"$f":"E43","v":0},{"$f":"F43","v":0},{"$f":"G43","v":0},{"$f":"H43","v":0},{"$f":"I43","v":0}]
[null,"Revenue yield",null,{"$f":"NPV($C$7,E80:I80)","v":0},{"$f":"E64","v":0},{"$f":"F64","v":0},{"$f":"G64","v":0},{"$f":"H64","v":0},{"$f":"I64","v":0}]
[null,"Building block requirement",null,{"$f":"NPV($C$7,E81:I81)","v":158.46716295912441},{"$f":"E22","v":36.371525578745832},{"$f":"F22","v":39.151901526756284},{"$f":"G22","v":41.905227767100072},{"$f":"H22","v":42.379823705745281},{"$f":"I22","v":44.798928997528002}]
[]
[null,null,null,"X factors",{"$f":"E77","v":"2014-15"},{"$f":"F77","v":"2015-16"},{"$f":"G77","v":"2016-17"},{"$f":"H77","v":"2017-18"},{"$f":"I77","v":"2018-19"}]
[null,null,null,{"$f":"B78","v":"WAPC"},{"$f":"P_0","v":0},{"$f":"x_1","v":0},{"$f":"X_2","v":0},{"$f":"X_3","v":0},{"$f":"X_4","v":0}]
[null,null,null,{"$f":"B79","v":"Revenue cap"},{"$f":"E50","v":0},{"$f":"F50","v":0},{"$f":"G50","v":0},{"$f":"H50","v":0},{"$f":"I50","v":0}]
[null,null,null,{"$f":"B80","v":"Revenue yield"},{"$f":"E70","v":0},{"$f":"F70","v":0},{"$f":"G70","v":0},{"$f":"H70","v":0},{"$f":"I70","v":0}]
[]
[null,null,null,{"$f":"D4","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19"]
[null,"Nominal unsmoothed revenues ($M)",null,{"$f":"'X factor'!D25","v":0},{"$f":"'X factor'!E22","v":36.371525578745832},{"$f":"'X factor'!F22","v":39.151901526756284},{"$f":"'X factor'!G22","v":41.905227767100072},{"$f":"'X factor'!H22","v":42.379823705745281},{"$f":"'X factor'!I22","v":44.798928997528002}]
[null,"Nominal smoothed revenues ($M)",null,{"$f":"'X factor'!D25","v":0},{"$f":"'X factor'!E25","v":0},{"$f":"'X factor'!F25","v":0},{"$f":"'X factor'!G25","v":0},{"$f":"'X factor'!H25","v":0},{"$f":"'X factor'!I25","v":0}]
[null,"Nominal price path $/MWh",null,{"$f":"'X factor'!D62","v":0},{"$f":"'X factor'!E62","v":0},{"$f":"'X factor'!F62","v":0},{"$f":"'X factor'!G62","v":0},{"$f":"'X factor'!H62","v":0},{"$f":"'X factor'!I62","v":0}]
[]
[null,"inflation index",null,{"$f":"Analysis!F8","v":1},{"$f":"Analysis!G8","v":1.0244988864142539},{"$f":"Analysis!H8","v":1.0501113585746102},{"$f":"Analysis!I8","v":1.0763641425389754},{"$f":"Analysis!J8","v":1.1032732461024497},{"$f":"Analysis!K8","v":1.1308550772550108}]
[]
[null,{"$f":"\"Real unsmoothed revenues ($M \"&CONCATENATE(LEFT(Input!Q7, 4)-1 &\"-\" & \"0\"& RIGHT(Input!Q7,2)-1)&\")\"","v":"Real unsmoothed revenues ($M 2013-014)"},null,{"$f":"D89/D93","v":0},{"$f":"E89/E93","v":35.501771706210604},37.283571125161338,{"$f":"G89/G93","v":38.932203434659357},38.412808300628278,39.615092949196466]
[null,{"$f":"\"Real smoothed revenues ($M \"&CONCATENATE(LEFT(Input!Q7, 4)-1 &\"-\" & \"0\"& RIGHT(Input!Q7,2)-1)&\")\"","v":"Real smoothed revenues ($M 2013-014)"},null,{"$f":"D90/D93","v":0},0,0,{"$f":"G90/G93","v":0},0,0]
[null,{"$f":"\"Real price path ($/MWh \"&CONCATENATE(LEFT(Input!Q7, 4)-1 &\"-\" & \"0\"& RIGHT(Input!Q7,2)-1)&\")\"","v":"Real price path ($/MWh 2013-014)"},null,{"$f":"D91/D93","v":0},0,0,0,0,0]