{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Intro","Change Log","Input","WACC","Assets","Analysis","Forecast revenues","X factors","Revenue summary","Equity raising cost","Chart 1-Revenue","Chart 2-Price path","Chart 3-Building blocks"],"not_rendered":{"charts":7,"images":1,"macros":1,"external_links":0,"defined_names":336,"comments":8,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Intro","index":0,"n_rows":59,"n_cols":12,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Electricity Distribution Network Service Provider"]
[null,null,null,null,null,null,null,"Post-Tax Revenue Model"]
[null,null,null,null,null,null,null,null,null,null,"Version:","3 (Networks NSW submission)"]
[null,null,null,null,null,null,null,null,null,null,"Date:","October 2014"]
[]
[]
[null," Introduction",null,null,null,null,null,null,null,"Electricity Distribution Module"]
[]
[]
[]
[]
[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,"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 value (regulatory and tax purposes)"]
[null,null,null,null,"remaining asset life (regulatory and tax purposes)"]
[null,null,null,null,"standard asset life (regulatory and tax purposes)"]
[null,null,null,null,"forecast capex"]
[null,null,null,null,"forecast disposals"]
[null,null,null,null,"forecast customer contributions"]
[null,null,null,"regulatory control period information"]
[null,null,null,"forecast total opex"]
[null,null,null,"other revenue adjustments"]
[null,null,null,"expected tax rates"]
[null,null,null,"WACC parameters"]
[null,null,null,"transactions costs of financing parameters"]
[null,null,null,"current actual prices for each tariff component"]
[null,null,null,"forecast quantities for each tariff component"]
[null,null,null,"forecast energy"]
[]
[null,null,"Input expenditure data should be valued in real dollar terms of the year indicated, as at the end of that year."]
[]
[null,null,"2. Select X factors and P_0 in the 'X factors' sheet"]
[null,null,"Clause 6.2.6 requires that the form of control applicable to standard 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,"The X factor values may differ for each year of the regulatory control period but must be set such that the NPV of expected revenues (smoothed) is equal to the NPV of the total annual revenue requirement (unsmoothed) for that period."]
[null,null,"The X factors sheet provides input values for each X factor and contains macro buttons which can be used to goal seek a value of P_0 (or an X factor value for a specific year) for each form of control to equate the NPVs of smoothed and unsmoothed 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"]
[]
[null,null,"The sheet Change Log lists alterations made to implement the Rate of return guideline (particularly annual return on debt update)"]

{"sheet":"Change Log","index":1,"n_rows":82,"n_cols":7,"rows_kept":82,"cut":false,"hidden":false,"merged":[[7,2,7,6],[8,2,8,6],[2,2,2,6],[3,2,3,6],[4,2,4,6],[5,2,5,6],[6,2,6,6]]}
[null,"Detailed log of changes made to Distribution PTRM template to produce the new version of the PTRM"]
[]
[null,"Category of change","Category Description"]
[null,"General spreadsheet layout and management","These changes relate to either: the process of updating the PTRM itself; changes (including standardisation) to layout or format; accommodation of current use scenarios; or other miscellaneous causes"]
[null,"Align with new legislation (rate of return)","These changes result from the substantial legislative changes to the determination of the rate of return - in brief: the adoption of the overarching allowed rate of retrun objective, the removal of prescriptive material relating to the CAPM, allowing return on debt to vary year by year. As a result, many calculations related to the determination of the WACC which were previously in the PTRM have been removed (while these calculations might still be necessary elsewhere, only the final outcome from the entire RoE/RoD process is required as an input into the PTRM). However, the adoption of a time varying WACC has then resulted in subsequent additions and alterations elsewhere in the PTRM."]
[null,"Align with new legislation (revenue adjustments)","These changes accommodate the new building block specification (section 6.4.3 for Distribution) which includes additional categories in the building block requirements that expand on the types of revenue adjustments that should be included in the annual revenue requirement."]
[null,"Standardisation with Transmission PTRM (equity raising costs)","These changes automate the process of calculating equity raising costs (ERC), which is done iteratively in conjunction with the smoothing operation for total revenue. Note the calculation of ERC was previously included in the transmission model (but not Distribution), though we have signifcantly improved the process - which previously required several manual steps"]
[null,"Standardisation with Transmission PTRM (period length)","These changes allow use of a regulatory period between 2 and 10 years in length (integer only), rather than assuming it will be exactly 5 years. Note the Transmission PTRM previously included this input (although not all calculations and display tables correctly reflected the length entered)"]
[null,"Standardisation with Transmission PTRM (tax rates)","These changes allow the tax rate to change year-by-year across the regulatory period, when previously the PTRM was hard-coded to use one value (30%) every year."]
[]
[null,"Category","Old Sheet","Old Cell","New Sheet","New Cell","Change Description"]
[null,"General spreadsheet layout and management","All","B2, E2","All","B2, D2, E2","The name of each sheet now shows the overall version number (based on input on the Intro sheet). In most cases this is cell B2 or E2 (but there are exceptions)"]
[null,"General spreadsheet layout and management","Intro","K3","Intro","K3","Updated version number - to reflect new version of model"]
[null,"Standardisation with Transmission PTRM (equity raising costs)",null,null,"Input","E215:G221","New section allows user input of parameters that determine equity raising cost calculation - all as per the existing transmission PTRM. Note label change (from Trans) to cell E217 to clarify type of payout ratio."]
[null,"General spreadsheet layout and management","Input","G198","Input","E226","Label changed to indicate $/MWh (was incorrectly labelled c/KWh previously)"]
[null,"Align with new legislation (rate of return)","Input","E176:G193","Input","F202:Q210","Removal of most WACC inputs from the old PTRM, as they are no longer required here - intent is that the PTRM has only the minimum necessary final outputs of the WACC assessment. Labelling has been adjusted to reflect legislation. Also allows the ability to input a different return on debt each year (noting that this section also accommodates the use of a constant return on debt if this were required). Also note the debt raising cost benchmark has been moved (cell G221) consistent with the Transmission PTRM"]
[null,"General spreadsheet layout and management","Input","G40:P40, F202","Input","G40:P40, F229","Changed formula to update years in either calendar (20XX) or financial (20XX-YY) format. Note that these base cells provide the year labels that are referenced frequently throughout the document"]
[null,"Standardisation with Transmission PTRM (equity raising costs)","Input","G70","Input","G70","Equity raising costs now reside on the last asset row class. Further, the year 1 capex input cell is now a defined name range, which allows the macro to update equity raising costs under the new system."]
[null,"Align with new legislation (rate of return)","Input","G186","Input",null,"Removed input cells for risk free rate - no longer required as separate input"]
[null,"Align with new legislation (rate of return)","Input","G188","Input",null,"Removed input cell for debt risk premium (DRP) presumed constant across the regulatory period"]
[null,"Align with new legislation (rate of return)",null,null,"Input","G205","New input location for overall cost of equity, as the final output from consideration of models/other information (as per Guideline). Note Re is fixed for entire period."]
[null,"Align with new legislation (rate of return)",null,null,"Input","G211:Q213","Context-sensitive cautions designed to assist the user when updating the return on debt within the regulatory control period."]
[null,"General spreadsheet layout and management","Input","Q7","Input","Q7","Allow user to input either calendar year (20XX) or financial year (20XX-YY)"]
[null,"Align with new legislation (revenue adjustments)","Input","Q177 (button)","Input","Q177, Q186, Q193","Buttons and associated Macro changed - the additional revenue adjustment sections required reworking of the existing 'insert new row' macro to accommodate different multiple insertion locations. This also includes the definitions of new defined name ranges (the last row of each input panel)."]
[null,"Standardisation with Transmission PTRM (period length)",null,null,"Input","R6:R7","Allow user to enter length of regulatory control period, an integer between 2 and 10."]
[null,"General spreadsheet layout and management","Input","Col E","Input","Col E","Changed formula for section headings, which now reports calendar or financial year based on user input"]
[null,"Standardisation with Transmission PTRM (period length)","Input","Col Q","Input","Col Q","Formula change to category subtotals, include only those years in the regulatory control period (length set in R7)"]
[null,"Standardisation with Transmission PTRM (equity raising costs)","Input","Row 36","Input","Row 36","Equity raising costs now reside on the last asset row class - this standardises with Transmission PTRM and allows new ERC integration (via macro when smoothing)."]
[null,"Align with new legislation (revenue adjustments)",null,null,"Input","Row 184:189, Row 191:196","Two new input panels for revenue adjustments as allowed under the new legislation 6.4.3. Note that the two input areas are identical here but have different treatment on the analysis page (i.e. the tax status of the increment/decrement)"]
[null,"Standardisation with Transmission PTRM (period length)",null,null,"Input","Row 198:200","Allow user to input the tax rate for each year of the regulatory period (which may vary year-by-year). Previously this was presumed constant and hard coded on the WACC tab."]
[null,"Align with new legislation (rate of return)",null,null,"Input","Row 209:210","New section allows the input of different trailing average portfolio cost of debt for different years within the period. Only the first year (start of the regulatory period) is required at the time of the final decision - annual updates after this will require entry of cost of debt for later years (as per Guideline)"]
[null,"Align with new legislation (rate of return)",null,null,"Input","Row 211:213","New section includes error checking and context sensitive help based on the Cost of Debt input (rows 196:197) and year of annual debt update (X factor tab, cell D14)"]
[null,"General spreadsheet layout and management",null,null,"Input","Row 295:328","New section allows user to input expected quantity for year 6 - 10, should they be required. Note that the format has been chosen to keep the year 1-5 input panels as per previous PTRM. The year 5 values are repeated in the year 6-10 section as a reference point. There is context sensitive caution if the user has entered data here but not expanded the grouped rows."]
[null,"Align with new legislation (rate of return)","WACC","B7:F20","WACC","B6:P26","Substantial reorganisation of this page. Major changes to align with new rate of return approach. Removed unnecessary parameters (MRP, beta, DRP). Implement rounding of Re (as per guideline). Switch to year-by-year presentation of parameters and calculations to allow time-varying Rd (and WACC). Group layout into fixed parameters, time-varying parameters, and time-varying WACC sections. Added underlying defined name ranges for real vanilla WACC (rvanilla01, rvanilla02, ..., rvanilla10) and vanilla WACC (vanilla01, vanilla02, ..., vanilla03) to enable calculations on later worksheets. Also note labelling changes (clarifications and corrections)"]
[null,"Align with new legislation (rate of return)","WACC","F7:F8","WACC",null,"Removed calculation of nominal and real risk free rate"]
[null,"Align with new legislation (rate of return)","WACC","F27","WACC","G19:P19","Nominal Vanilla WACC calculation for each year - Defined these variables as 'vanilla01', 'vanilla02', …, 'vanilla10', to replace previously single definition of 'vanilla' variable"]
[null,"Align with new legislation (rate of return)","WACC","F28","WACC","G20:P20","Real Vanilla WACC calculation for each year - Defined these variables as 'rvanilla01', 'rvanilla02', …, 'rvanilla10', to replace previously single definition of 'rvanilla' variable"]
[null,"Align with new legislation (rate of return)","WACC","G15:G16","WACC","G28:G29","Changed the operation of these cells (effective tax rates for debt and equity). Previously there was a background macro that updated values from the cashflow calculations (R28 and R29). However, since the cashflow calculations should not be used during a regulatory period (after an annual cost of debt update) we now hard code the values here at the time of the final decision. There is a button to make this process easier for the user."]
[null,"Align with new legislation (rate of return)",null,null,"WACC","G32 (and macro)","This button will run a macro that copies the values from R28 and R29 (effective tax rates for equity and debt) and places them in cells G28 and G29 . Also added user guidance on use of this macro (at final decision stage only)."]
[null,"Align with new legislation (rate of return)",null,null,"WACC","R11","The calculation of an overall cost of equity (ie not just for any one year) is based on the cashflow calculations on the analysis sheet (as before). Note that this considers the return to equity across the 55-year modelling period."]
[null,"Align with new legislation (rate of return)","WACC","G15:G34","WACC","R11:R29","These cashflow-derived calculations of WACC parameters are drawn from the Analysis tab; but have changed location and calculation basis in some cases - as described on Analysis tab."]
[null,"Align with new legislation (rate of return)",null,null,"WACC","Col H:P","New colums added to allow a separate WACC calculation for each year, which holds the final decision Re constant and updates the portfolio cost of debt each year. "]
[null,"Standardisation with Transmission PTRM (period length)",null,null,"WACC","Col L:P","Allow up to 10 year regulatory control period, with year-by-year WACC each year. Note grouping for display purposes (hide years 6-10). For year 11 onwards, year 10 WACC will be used."]
[null,"Align with new legislation (rate of return)","WACC","Col G","WACC","Col R","This column moved from previous location. Still shows (in orange) checks of key parameters that are based on cashflow calculations in the Analysis sheet. However, because these checks presume a constant WACC, they are only relevant for the final decision stage (prior to any annual debt updates) "]
[null,"Align with new legislation (rate of return)",null,null,"WACC","Row 10","Reports unrounded cost of equity (from input sheet). Note there is no longer calculation of Re from CAPM components"]
[null,"Align with new legislation (rate of return)",null,null,"WACC","Row 11","Reports final Re to one decimal place. This is the rounding specified in the Guideline. This row (in particular cell G11) is the key input to all other tabs requiring cost of equity. Note Re is fixed across regulatory period."]
[null,"Standardisation with Transmission PTRM (tax rates)","WACC","F14","WACC","Row 14","Apply year-by-year tax rates (drawn from Input tab). Previously this assumed single tax rate for all years (hard coded). Some error checking (filling in blank values and zero values with the last available data point)"]
[null,"Align with new legislation (rate of return)","WACC","F10:F12","WACC","Row 15:16","Previous cost of debt calculations (from risk free rate and debt risk premium) have been deleted. Return on debt figures are shown on rows 15:16. Where the return on debt for a particular year is not yet known, the first available prior year return on debt is used instead. Some error checking performed here (blank cells, zero entry)"]
[null,"Align with new legislation (rate of return)","WACC","F15:G16","WACC","Row 28:33","Calculation of effective tax rates (equity and debt) has changed. Cashflow calculations as reported on the Analysis tab. New macro (run by button) will copy cashflow-derived Te and Td as pasted-value used to convert WACC values. This allows user to update Te/Td at time of final decision (but not after varying Rd/WACC within the regulatory period)."]
[null,"Align with new legislation (rate of return)","Assets","Row 76:645","Assets","G76:BI465","Changed whole-of-period real vanilla WACC references (variable 'rvanilla') to use the specific WACC for the relevant year (variables 'rvanilla01', 'rvanilla02',...,'rvanilla10'). In this block, each row uses a specific rvanilla (based on the year of the underlying capital expenditure)"]
[null,"Align with new legislation (rate of return)","Assets","Row 11:40","Assets","Row 11:40","Changed whole-of-period real vanilla WACC references (variable 'rvanilla') to use the specific WACC for the relevant year (variables 'rvanilla01', 'rvanilla02',...,'rvanilla10'). In this block, each column uses a specific rvanilla (based on the year of the regulatory period)."]
[null,"General spreadsheet layout and management",null,null,"Assets","Row 874:880","Add new summary (Asset Roll Forward in Nominal terms) that was already present in Transmission PTRM. Include check calculation for error detection."]
[null,"General spreadsheet layout and management","Analysis","B22","Analysis","B30","Labelling change to clarify type of carryover included in opex."]
[null,"Align with new legislation (rate of return)","Analysis","D15, D18","Analysis",null,"Remove whole-of-period WACC and return of debt cashflow calculations (no longer relevant since these may vary year by year). Return on debt and overall return on capital buidling block calculations now use time-varying WACC."]
[null,"Align with new legislation (rate of return)","Analysis","D70","Analysis","D81","Calculation of the effective tax rate for debt now uses the cashflow calculation of the overall return to debt (Cell E78) instead of the user-inputed cost of debt (presumed constant)"]
[null,"Align with new legislation (rate of return)","Analysis","F50:52","Analysis","F60:F62","Removed the =NPV() formula from these cells (which presumed a constant WACC), and instead use a =Sumproduct() function using row 13 (inverse cumulative discount factor). This accommodates the use of a time varying WACC when calculating the net present value of each row."]
[null,"Align with new legislation (rate of return)",null,null,"Analysis","Row 9:13","Display and implement time-varying WACC, based on the calculation on the WACC sheet. WACC may vary year-by-year for first 10 years; year 10 WACC is used for year 11 onwards. Calculation of inverse cumulative discount factor simplifies calculations later in the analysis worksheet (allow use of sumproduct function to discount using accrued time varying WACC)."]
[null,"Align with new legislation (rate of return)",null,null,"Analysis","Row 10:11","Now shows the time varying cost of debt for each year, and then the resulting WACC for each year. Note that for year 11 onwards, the WACC for year 10 is used"]
[null,"Align with new legislation (rate of return)",null,null,"Analysis","Row 12:13","Added calculation of a discount factor that reflects the varying WACC for each year of the regulatory period (row 12). In row 13, the inverse of this discount factor is calculated (this is to allow the use of the =SumProduct() function in cells F60:F62)"]
[null,"Align with new legislation (rate of return)",null,null,"Analysis","Row 26","Changed formula references that used the (presumed) whole-of-period cost of debt (from the WACC sheet) to instead use the cost of debt for that specific year (from the WACC sheet). From year 11 on, this is the year 10 cost of debt."]
[null,"Align with new legislation (revenue adjustments)",null,null,"Analysis","Row 39","Allow new category of additional tax income - revenue adjustments (from Input sheet) which are included as tax income for tax purposes. Note that this will not necessarily include all revenue adjustments (Input sheet distinguishes two types with different taxation implications). This tax income is then included in tax calculations (row 50 and 54)"]
[null,"Standardisation with Transmission PTRM (tax rates)","Analysis","D42","Analysis","Row 48","Now displays the corporate tax rate for each year, linked to WACC page. Previously used one value (presumed constant for whole period), which has been removed. Note that for year 11 onwards, the tax rate for year 10 is used."]
[null,"Standardisation with Transmission PTRM (tax rates)",null,null,"Analysis","Row 52, 54, 81","Tax calculations (tax payable, intermediate tax, after tax cash flow to debt) now use varying corporate tax rate (from row 48) instead of one fixed value from cell $D$42. Note that for year 11 onwards, the tax rate for year 10 is used."]
[null,"Align with new legislation (rate of return)","Analysis","Row 68:71","Analysis","Row 78:81","This is a new row (row 78) that calculates the implied overall cost of debt across the modelling period (55 years) based on the cash flows. The IRR is calculated based on initial debt amount and cash flow to debt holders (interest payments received and additional debt raising) across the period. However, this row does NOT account for the tax impact of debt (interest shield). Compare with row 81 (which already existed in the model), which is the same calculation but including debt impacts. The calculation of the effective tax rate for debt (cell D81) now uses this calculated IRR rather than the constant RD assumed in the earlier PTRM. This IRR single figure will accurately calculate the return to debtholders only where return on debt is constant in the final decision (and will not be the case after annual debt updates have altered the year-by-year debt returns during the regulatory control period)."]
[null,"Align with new legislation (revenue adjustments)","Analysis","Row 110:116","Analysis","Row 121:132","Converted this section from 'hidden' graph data to formal disaggregation aligning building blocks with legislated building blocks. New rows for revenue adjustments (125 to 126) and subtotal."]
[null,"Standardisation with Transmission PTRM (period length)",null,null,"Forecast revenues","Many Col","New sections inserted for years 6 to 10 in blocks (automatically grouped and hidden) which align with existing layout for years 1-5. New sections are Columns L to Q; W to AB; AH to AM; AS to AX; BD to BI; BO to BT; BZ to CE; CK to CP; CV to DA; DG to DL."]
[null,"General spreadsheet layout and management",null,null,"X factors","E49, E64, E85","Added default smoothing (via macro accessed by button) equivalent to the default smoothing option in the Transmission PTRM"]
[null,"Align with new legislation (rate of return)",null,null,"X factors","F21","A drop down menu has been added for the year of update. The drop down menu is populated with the 10 years of the regulatory control period (in normal circumstances only the first 5 years will be used). This menu is used to trigger warnings throughout the model about necessary data inputs and the relevant year to update the X-factor."]
[null,"Align with new legislation (rate of return)","X factor","Col D","X factors","R39, R44,  R55, R60, R71, R80","NPV calculations now use the discount rate in row 8 (which allows the WACC to change each year), rather than the NPV function"]
[null,"Standardisation with Transmission PTRM (period length)","X factor","Col E:I","X factors","Col G:Q","Added columns (L to Q) for years 6 to 10. Adjusted all formulae to incorporate period lengths 2-10 years (filtering calculations and display based on period length)."]
[null,"Align with new legislation (rate of return)","X factor","B7:C8","X factors","Row 7:11","Accommodate time-varying WACC (year-by-year). Cumulative discount WACC is displayed to allow NPV calculations on this page. Note that inflation presentation has changed but inflation is still presumed constant across the regulatory period (and inflation is not updated within the regulatory control period, in contrast to the return on debt)."]
[null,"Align with new legislation (rate of return)",null,null,"X factors","Row 7:8","To allow for a changing WACC in the discount rate, we have set up a 'manual' NPV calculation. These rows show the different WACC for each year and then calculate the cumulative discount factor."]
[null,"Standardisation with Transmission PTRM (equity raising costs)",null,null,"X factors","Row 15:16","The new smoothing macros will automatically update X factors and can also iteratively setting equity raising costs as well. The drop down menu (merged cell H16:J16) added to allow user to control this behaviour."]
[null,"General spreadsheet layout and management",null,null,"X factors","Row 21:27","Added user cautions/guidance with no determinative effect on PTRM calculations. Drop down menu in F21 controls some of these cautions. Row 23 displays positive message if no other cautions are active (implemented after user testing). Row 24 displays caution if user is updating return on debt within the regulatory period. Row 25 displays caution if necessary return on debt inputs appear missing on Input sheet. Row 26 dislpays caution if ERC on input page and ERC sheet do not match."]
[null,"Align with new legislation (revenue adjustments)","X factor","Row 11:16","X factors","Row 30:35","New building block table includes additional types of revenue adjustment (row 33). This draws from disaggregated building blocks displayed at the bottom of Analysis sheet"]
[null,"General spreadsheet layout and management","X factor","Row 20:74","X factors","Row 37:86","Large scale layout change across all three forms of control. This includes reworking each section (weighted average price cap, revenue cap, revenue yield cap) to clearly identify smoothed/unsmoothed revenue, accommodate additional smoothing (macro) buttons, present first/last year differences, include content-sensitive cautions."]
[null,"Align with new legislation (rate of return)","X factor","C31, C49, C70","X factors","Row 49, 65, 85 (and macros)","Buttons call macros to implement smoothing (and update ERC). The equivalent 'set P0' button is still present, but now any year of the regulatory control period can be targetted for smoothing, and there is an additional default smoothing option across all years. Replicated across all three forms of control. Smoothing will use NPVs calculated with reference to time-varying WACC."]
[null,"General spreadsheet layout and management","X factor","Row 76:97","Revenue Summary","Row 5:99","The new sheet Revenue Summary includes content previously on the X factor sheet, with substantial additions. Building block breakdown includes the new revenue adjustments. The revenue summary and indicative price path are now presented for each of the three forms of control. Discount rates (as used in NPV calculations) and inflation rate (for conversion from real to nominal) are those on the X factors sheet. Calculations do vary between the different forms of control. The WAPC price path is based on the CPI-X formula. The revenue cap and revenue yield use the total energy demand forecast to convert from total revenue to price path (revenue cap) or price path to total revenue (revenue yield cap). Cumulative percentage changes reflect the change between first and last years of the regulatory period. Average yearly changes are geometric means."]
[null,"Standardisation with Transmission PTRM (equity raising costs)",null,null,"Equity Raising Cost","Row 1:54","Entire new sheet, based on that already included in the Transmission model. Draws from Inputs, Assets, WACC, Analysis and X Factors sheets. Accommodates period length up to 10 years. Discount rate calculation reflects time varying WACC (capex funding requirement). Key parameters controlling ERC calculation (cost of different types of equity, imputation credit payout ratio) drawn from input page. The smoothed total revenue is used for the cashflow analysis, and so the drop down menu (cell G19) controls which form of control is referenced. This drop down menu may be automatically updated by the smoothing macros on the X factors page."]
[null,"General spreadsheet layout and management","Chart 1-Revenue",null,"Chart 1-Revenue","Row 1:76","Conversion from chart object to sheet with three charts - one for each form of control. Source data is now on the revenue summary sheet. Colours and formatting updated."]
[null,"General spreadsheet layout and management","Chart 2-Price path",null,"Chart 2-Price path","Row 1:76","Conversion from chart object to sheet with three charts - one for each form of control. Source data is now on the revenue summary sheet. Colours and formatting updated."]
[null,"General spreadsheet layout and management","Chart 3-Building blocks",null,"Chart 3-Building blocks","Row 1:26","Conversion from chart object to sheet with embedded charts. Source data is on the revenue summary sheet. Colours and formatting updated."]

{"sheet":"Input","index":2,"n_rows":338,"n_cols":65,"rows_kept":338,"cut":false,"hidden":false,"merged":[[151,4,151,5],[149,4,149,5],[150,4,150,5],[130,4,130,5],[131,4,131,5],[146,4,146,5],[147,4,147,5],[148,4,148,5],[159,4,159,5],[156,4,156,5],[157,4,157,5],[158,4,158,5],[152,4,152,5],[153,4,153,5],[154,4,154,5],[155,4,155,5],[83,4,83,5],[84,4,84,5],[178,4,178,5],[125,4,125,5],[138,4,138,5],[135,4,135,5],[142,4,142,5],[143,4,143,5],[144,4,144,5],[145,4,145,5],[136,4,136,5],[137,4,137,5],[127,4,127,5],[134,4,134,5],[129,4,129,5],[132,4,132,5],[133,4,133,5],[161,4,161,5],[162,4,162,5],[163,4,163,5],[169,4,169,5],[172,4,172,5],[170,4,170,5],[171,4,171,5],[34,6,34,8],[32,6,32,8],[33,4,33,5],[34,4,34,5],[35,4,35,5],[32,4,32,5],[31,4,31,5],[85,4,85,5],[59,4,59,5],[60,4,60,5],[61,4,61,5],[62,4,62,5],[63,4,63,5],[64,4,64,5],[74,4,74,5],[70,4,70,5],[75,4,75,5],[76,4,76,5],[77,4,77,5],[78,4,78,5],[79,4,79,5],[80,4,80,5],[81,4,81,5],[82,4,82,5],[17,4,17,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[23,6,23,8],[24,6,24,8],[25,6,25,8],[20,6,20,8],[21,6,21,8],[22,6,22,8],[19,6,19,8],[14,4,14,5],[15,4,15,5],[16,4,16,5],[12,6,12,8],[13,6,13,8],[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],[1,6,1,7],[16,6,16,8],[17,6,17,8],[18,6,18,8],[15,6,15,8],[8,6,8,8],[9,6,9,8],[10,6,10,8],[11,6,11,8],[5,6,5,8],[6,6,6,8],[7,6,7,8],[14,6,14,8],[41,4,41,5],[42,4,42,5],[43,4,43,5],[44,4,44,5],[40,4,40,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[25,4,25,5],[36,4,36,5],[26,4,26,5],[27,4,27,5],[28,4,28,5],[38,4,38,6],[26,6,26,8],[27,6,27,8],[28,6,28,8],[29,6,29,8],[30,6,30,8],[29,4,29,5],[30,4,30,5],[31,6,31,8],[33,6,33,8],[45,4,45,5],[46,4,46,5],[47,4,47,5],[48,4,48,5],[65,4,65,5],[66,4,66,5],[67,4,67,5],[68,4,68,5],[69,4,69,5],[53,4,53,5],[54,4,54,5],[55,4,55,5],[57,4,57,5],[56,4,56,5],[49,4,49,5],[50,4,50,5],[51,4,51,5],[52,4,52,5],[58,4,58,5],[93,4,93,5],[90,4,90,5],[91,4,91,5],[100,4,100,5],[113,4,113,5],[118,4,118,5],[126,4,126,5],[94,4,94,5],[119,4,119,5],[120,4,120,5],[104,4,104,5],[108,4,108,5],[109,4,109,5],[121,4,121,5],[122,4,122,5],[114,4,114,5],[115,4,115,5],[116,4,116,5],[117,4,117,5],[98,4,98,5],[99,4,99,5],[309,59,309,64],[309,5,309,10],[309,11,309,16],[309,17,309,22],[309,23,309,28],[309,29,309,34],[309,35,309,40],[309,41,309,46],[309,47,309,52],[309,53,309,58],[275,59,275,64],[275,5,275,10],[275,35,275,40],[275,41,275,46],[275,47,275,52],[275,53,275,58],[275,11,275,16],[164,4,164,5],[165,4,165,5],[166,4,166,5],[167,4,167,5],[168,4,168,5],[275,17,275,22],[275,29,275,34],[275,23,275,28],[180,4,180,5],[160,4,160,5],[205,4,205,5],[242,4,242,6],[273,4,273,9],[193,4,193,7],[200,4,200,8],[198,4,198,5],[181,4,181,5],[176,4,176,5],[177,4,177,5],[183,4,183,7],[191,4,191,5],[1,4,1,5],[174,4,174,6],[140,4,140,6],[106,4,106,6],[72,4,72,5],[4,4,4,5],[179,4,179,5],[92,4,92,5],[86,4,86,5],[87,4,87,5],[88,4,88,5],[89,4,89,5],[128,4,128,5],[95,4,95,5],[96,4,96,5],[101,4,101,5],[102,4,102,5],[103,4,103,5],[97,4,97,5],[110,4,110,5],[111,4,111,5],[112,4,112,5],[123,4,123,5],[124,4,124,5]]}
[]
[null,null,null,null,{"$f":"\"Input Variables\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Input Variables - DNSP PTRM - version 3 (Networks NSW submission)"},null,"Input cells are in blue"]
[]
[]
[null,null,null,null,{"$f":"\"Opening Regulated Asset Base for \"&Q7&\" ($m Nominal)\"","v":"Opening Regulated Asset Base for 2008 ($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 Regulatory Year","Length of Regulatory Control Period (Year)"]
[null,null,null,null,"Asset Class 1",null,"Sub-transmission lines",null,null,700,null,30,50,900,30,47.5,2008,5]
[null,null,null,null,"Asset Class 2",null,"distribution lines",null,null,600,null,30,50,700,30,47.5]
[null,null,null,null,"Asset Class 3",null,"substations",null,null,300,null,20,40,200,15,35]
[null,null,null,null,"Asset Class 4",null,"distribution transformers",null,null,300,null,20,40,200,15,35]
[null,null,null,null,"Asset Class 5",null,"LVS and meters",null,null,200,null,10,15,150,5,10]
[null,null,null,null,"Asset Class 6",null,"communications",null,null,50,null,2,7,50,2,3]
[null,null,null,null,"Asset Class 7",null,"vehicles",null,null,50,null,3,5,20,1,2]
[null,null,null,null,"Asset Class 8",null,"land and easements",null,null,100,null,"n/a","n/a",20,"n/a","n/a"]
[null,null,null,null,"Asset Class 9"]
[null,null,null,null,"Asset Class 10"]
[null,null,null,null,"Asset Class 11"]
[null,null,null,null,"Asset Class 12"]
[null,null,null,null,"Asset Class 13"]
[null,null,null,null,"Asset Class 14"]
[null,null,null,null,"Asset Class 15"]
[null,null,null,null,"Asset Class 16"]
[null,null,null,null,"Asset Class 17"]
[null,null,null,null,"Asset Class 18"]
[null,null,null,null,"Asset Class 19"]
[null,null,null,null,"Asset Class 20"]
[null,null,null,null,"Asset Class 21"]
[null,null,null,null,"Asset Class 22"]
[null,null,null,null,"Asset Class 23"]
[null,null,null,null,"Asset Class 24"]
[null,null,null,null,"Asset Class 25"]
[null,null,null,null,"Asset Class 26"]
[null,null,null,null,"Asset Class 27"]
[null,null,null,null,"Asset Class 28"]
[null,null,null,null,"Asset Class 29"]
[null,null,null,null,"Asset Class 30",null,"Equity raising costs",null,null,2,null,30,35,1.8,30,5]
[null,null,null,null,"Total",null,null,null,null,{"$f":"SUM(J7:J36)+K37","v":2302},{"$f":"SUM(K7:K36)","v":0},null,null,{"$f":"SUM(N7:N36)","v":2241.8000000000002}]
[]
[null,null,null,null,{"$f":"\"Forecast Capital Expenditure – As Incurred ($m Real \"&$F$240&\")\"","v":"Forecast Capital Expenditure – As Incurred ($m Real 2007)"}]
[null,null,null,null,"Year",null,{"$f":"Q7","v":2008},{"$f":"(LEFT(G40,4)+1&IF(MID(G40,5,1)=\"\",\"\",\"-\"&TEXT(MID(G40,6,2)+1,\"00\")))","v":"2009"},{"$f":"(LEFT(H40,4)+1&IF(MID(H40,5,1)=\"\",\"\",\"-\"&TEXT(MID(H40,6,2)+1,\"00\")))","v":"2010"},"2011","2012","2013","2014","2015","2016","2017"]
[null,null,null,null,{"$f":"Asset1","v":"Sub-transmission lines"},null,250,200,160,160,250]
[null,null,null,null,{"$f":"Asset2","v":"distribution lines"},null,50,50,40,40,50]
[null,null,null,null,{"$f":"Asset3","v":"substations"},null,10,10,10,10,10]
[null,null,null,null,{"$f":"Asset4","v":"distribution transformers"},null,10,10,10,10,10]
[null,null,null,null,{"$f":"Asset5","v":"LVS and meters"},null,10,10,10,10,10]
[null,null,null,null,{"$f":"Asset6","v":"communications"},null,5,2,2,2,2]
[null,null,null,null,{"$f":"Asset7","v":"vehicles"},null,5,2,2,2,2]
[null,null,null,null,{"$f":"Asset8","v":"land and easements"},null,5,2,2,2,2]
[null,null,null,null,{"$f":"Asset9","v":0}]
[null,null,null,null,{"$f":"Asset10","v":0}]
[null,null,null,null,{"$f":"Asset11","v":0}]
[null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":"Equity raising costs"},null,2.6289338315495527]
[null,null,null,null,"Total",null,{"$f":"SUM(G41:G70)","v":347.62893383154955},286,236,236,336,0,{"$f":"SUM(M41:M70)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(G71,0,0,1,$R$7))","v":1441.6289338315496}]
[null,null,null,null,{"$f":"\"Forecast Asset Disposal – as incurred ($m Real \"&$F$240&\")\"","v":"Forecast Asset Disposal – as incurred ($m Real 2007)"}]
[null,null,null,null,{"$f":"E40","v":"Year"},null,{"$f":"G40","v":2008},{"$f":"H40","v":"2009"},"2010","2011","2012","2013","2014","2015","2016","2017"]
[null,null,null,null,{"$f":"Asset1","v":"Sub-transmission lines"}]
[null,null,null,null,{"$f":"Asset2","v":"distribution lines"}]
[null,null,null,null,{"$f":"Asset3","v":"substations"}]
[null,null,null,null,{"$f":"Asset4","v":"distribution transformers"}]
[null,null,null,null,{"$f":"Asset5","v":"LVS and meters"}]
[null,null,null,null,{"$f":"Asset6","v":"communications"}]
[null,null,null,null,{"$f":"Asset7","v":"vehicles"},null,1,1,1,1,1]
[null,null,null,null,{"$f":"Asset8","v":"land and easements"},null,1,1,1,1,1]
[null,null,null,null,{"$f":"Asset9","v":0}]
[null,null,null,null,{"$f":"Asset10","v":0}]
[null,null,null,null,{"$f":"Asset11","v":0}]
[null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G75:G104)","v":2},2,2,{"$f":"SUM(J75:J104)","v":2},2,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(G105,0,0,1,$R$7))","v":10}]
[null,null,null,null,{"$f":"\"Forecast Customer Contributions – As Incurred ($m Real \"&$F$240&\")\"","v":"Forecast Customer Contributions – As Incurred ($m Real 2007)"}]
[null,null,null,null,{"$f":"E40","v":"Year"},null,{"$f":"G74","v":2008},{"$f":"H74","v":"2009"},"2010","2011","2012","2013","2014","2015","2016","2017"]
[null,null,null,null,{"$f":"Asset1","v":"Sub-transmission lines"},null,5]
[null,null,null,null,{"$f":"Asset2","v":"distribution lines"},null,5,5,5,5,5]
[null,null,null,null,{"$f":"Asset3","v":"substations"}]
[null,null,null,null,{"$f":"Asset4","v":"distribution transformers"}]
[null,null,null,null,{"$f":"Asset5","v":"LVS and meters"},null,2,2,2,2,2]
[null,null,null,null,{"$f":"Asset6","v":"communications"}]
[null,null,null,null,{"$f":"Asset7","v":"vehicles"}]
[null,null,null,null,{"$f":"Asset8","v":"land and easements"}]
[null,null,null,null,{"$f":"Asset9","v":0}]
[null,null,null,null,{"$f":"Asset10","v":0}]
[null,null,null,null,{"$f":"Asset11","v":0}]
[null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G109:G138)","v":12},7,7,7,7,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(G139,0,0,1,$R$7))","v":40}]
[null,null,null,null,{"$f":"\"Forecast Net Capital Expenditure – As Incurred ($m Real \"&$F$240&\")\"","v":"Forecast Net Capital Expenditure – As Incurred ($m Real 2007)"}]
[null,null,null,null,{"$f":"E40","v":"Year"},null,{"$f":"G40","v":2008},{"$f":"H40","v":"2009"},"2010","2011","2012","2013","2014","2015","2016","2017"]
[null,null,null,null,{"$f":"Asset1","v":"Sub-transmission lines"},null,{"$f":"G41-G75-G109","v":245},{"$f":"H41-H75-H109","v":200},160,160,250,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset2","v":"distribution lines"},null,{"$f":"G42-G76-G110","v":45},45,35,35,45,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":"substations"},null,{"$f":"G43-G77-G111","v":10},10,10,10,10,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":"distribution transformers"},null,{"$f":"G44-G78-G112","v":10},10,10,10,10,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset5","v":"LVS and meters"},null,{"$f":"G45-G79-G113","v":8},8,8,8,8,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset6","v":"communications"},null,{"$f":"G46-G80-G114","v":5},2,2,{"$f":"J46-J80-J114","v":2},2,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset7","v":"vehicles"},null,{"$f":"G47-G81-G115","v":4},1,1,1,1,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset8","v":"land and easements"},null,{"$f":"G48-G82-G116","v":4},1,1,1,1,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset9","v":0},null,{"$f":"G49-G83-G117","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":0},null,{"$f":"G50-G84-G118","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset11","v":0},null,{"$f":"G51-G85-G119","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset12","v":0},null,{"$f":"G52-G86-G120","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset13","v":0},null,{"$f":"G53-G87-G121","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset14","v":0},null,{"$f":"G54-G88-G122","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":0},null,{"$f":"G55-G89-G123","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":0},null,{"$f":"G56-G90-G124","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset17","v":0},null,{"$f":"G57-G91-G125","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":0},null,{"$f":"G58-G92-G126","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":0},null,{"$f":"G59-G93-G127","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset20","v":0},null,{"$f":"G60-G94-G128","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset21","v":0},null,{"$f":"G61-G95-G129","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset22","v":0},null,{"$f":"G62-G96-G130","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset23","v":0},null,{"$f":"G63-G97-G131","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset24","v":0},null,{"$f":"G64-G98-G132","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset25","v":0},null,{"$f":"G65-G99-G133","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset26","v":0},null,{"$f":"G66-G100-G134","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":0},null,{"$f":"G67-G101-G135","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":0},null,{"$f":"G68-G102-G136","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":0},null,{"$f":"G69-G103-G137","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset30","v":"Equity raising costs"},null,{"$f":"G70-G104-G138","v":2.6289338315495527},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G143:G172)","v":333.62893383154955},277,{"$f":"SUM(I143:I172)","v":227},227,327,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(G173,0,0,1,$R$7))","v":1391.6289338315496}]
[null,null,null,null,{"$f":"\"Forecast Operating and Maintenance Expenditure ($m Real \"&$F$240&\")\"","v":"Forecast Operating and Maintenance Expenditure ($m Real 2007)"}]
[null,null,null,null,{"$f":"E40","v":"Year"},null,{"$f":"G40","v":2008},{"$f":"H40","v":"2009"},"2010","2011","2012","2013","2014","2015","2016","2017"]
[null,null,null,null,"Controllable opex",null,50,50,50,50,50]
[null,null,null,null,"Corporate",null,10,10,10,10,10]
[null,null,null,null,"Other",null,2,2,2,2,2]
[]
[null,null,null,null,"Debt raising costs",null,{"$f":"IF(G177=0,0,(Dr*Dv*Assets!G475)/Assets!G7)","v":1.1187719999999999},{"$f":"IF(H177=0,0,(Dr*Dv*Assets!H475)/Assets!H7)","v":1.219566616408162},{"$f":"IF(I177=0,0,(Dr*Dv*Assets!I475)/Assets!I7)","v":1.2879089962662629},{"$f":"IF(J177=0,0,(Dr*Dv*Assets!J475)/Assets!J7)","v":1.3402556819051521},{"$f":"IF(K177=0,0,(Dr*Dv*Assets!K475)/Assets!K7)","v":1.3979989745645121},{"$f":"IF(L177=0,0,(Dr*Dv*Assets!L475)/Assets!L7)","v":0},{"$f":"IF(M177=0,0,(Dr*Dv*Assets!M475)/Assets!M7)","v":0},{"$f":"IF(N177=0,0,(Dr*Dv*Assets!N475)/Assets!N7)","v":0},{"$f":"IF(O177=0,0,(Dr*Dv*Assets!O475)/Assets!O7)","v":0},{"$f":"IF(P177=0,0,(Dr*Dv*Assets!P475)/Assets!P7)","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G177:G181)","v":63.118772},63.219566616408159,63.28790899626626,63.340255681905155,63.397998974564516,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(G182,0,0,1,$R$7))","v":316.36450226914405}]
[null,null,null,null,{"$f":"\"Revenue Adjustments for application of incentives ($m Real \"&$F$240&\")\"","v":"Revenue Adjustments for application of incentives ($m Real 2007)"}]
[null,null,null,null,null,null,{"$f":"G40","v":2008},{"$f":"H40","v":"2009"},"2010","2011","2012","2013","2014","2015","2016","2017"]
[null,null,null,null,"EBSS clause 6.5.8","Revenue only",5,3,1,0,-2.5]
[null,null,null,null,"CESS clause 6.5.8A","Revenue only"]
[null,null,null,null,"STPIS clause 6.6.2","Revenue only"]
[null,null,null,null,"DMEGCIS clause 6.6.3","Tax deduction"]
[null,null,null,null,"SSIS clause 6.6.4","Revenue only"]
[]
[null,null,null,null,"Total",null,{"$f":"SUM(G186:G191)","v":5},3,1,0,-2.5,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(G192,0,0,1,$R$7))","v":6.5}]
[null,null,null,null,{"$f":"\"Revenue Adjustments from Previous Regulatory Control Period ($m Real \"&$F$240&\")\"","v":"Revenue Adjustments from Previous Regulatory Control Period ($m Real 2007)"}]
[null,null,null,null,{"$f":"E40","v":"Year"},null,{"$f":"G40","v":2008},{"$f":"H40","v":"2009"},"2010","2011","2012","2013","2014","2015","2016","2017"]
[null,null,null,null,"Carryover from previous regulatory contol period - 6.4.3(a)(6)","Revenue only",5,5,5,5,5]
[]
[]
[null,null,null,null,"Total",null,{"$f":"SUM(G196:G198)","v":5},5,5,5,5,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(G199,0,0,1,$R$7))","v":25}]
[null,null,null,null,{"$f":"\"Revenue Adjustments from Other Use of Standard Control Services Assets ($m Real \"&$F$240&\")\"","v":"Revenue Adjustments from Other Use of Standard Control Services Assets ($m Real 2007)"}]
[null,null,null,null,"Year",null,{"$f":"G40","v":2008},"2009","2010","2011","2012","2013","2014","2015","2016","2017"]
[null,null,null,null,"Decrement from shared assets - 6.4.3(a)(6A)","Revenue only",-3,-3,-3,-3,-3]
[]
[]
[null,null,null,null,"Total",null,{"$f":"SUM(G203:G205)","v":-3},-3,-3,-3,-3,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(G206,0,0,1,$R$7))","v":-15}]
[null,null,null,null,"Expected Taxation Rate (per cent)"]
[null,null,null,null,{"$f":"E40","v":"Year"},null,{"$f":"G40","v":2008},"2009","2010","2011","2012","2013","2014","2015","2016","2017"]
[null,null,null,null,"Corporate Tax Rate",null,0.3]
[null,null,null,null,"Previous end year tax loss carried forward",null,0]
[null,null,null,null,"Tax deductions from revenue adjustments and incentives",null,{"$f":"SUMIF($F$186:$F$205,\"Tax deduction\",G$186:G$205)","v":0},{"$f":"SUMIF($F$186:$F$205,\"Tax deduction\",H$186:H$205)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Cost of Capital"]
[null,null,null,null,{"$f":"E40","v":"Year"},null,{"$f":"CONCATENATE(LEFT(G40,4),\"-\",RIGHT(OFFSET(G40,0,R7-1,1,1),2))","v":"2008-12"}]
[null,null,null,null,"Inflation Rate","f",2.5000000000000001E-2]
[null,null,null,null,"Return on Equity","Re",8.8999999999999996E-2]
[null,null,null,null,"Value of imputation credits (gamma)","γ",0.5]
[null,null,null,null,"Proportion of Debt Funding","D/V",0.6]
[]
[null,null,null,null,null,null,{"$f":"G40","v":2008},"2009","2010","2011","2012","2013","2014","2015","2016","2017"]
[null,null,null,null,"Trailing Average Portfolio Return on Debt",null,7.3999999999999996E-2]
[null,null,null,null,null,null,{"$f":"IF(AND(G221<'X factors'!$F$21,ISBLANK(G222)),\"Value expected\",IF(G221='X factors'!$F$21,IF(ISBLANK(G222),\"Value expected\",\"\"),\"\"))","v":""},{"$f":"IF(AND(H221<'X factors'!$F$21,ISBLANK(H222)),\"Value expected\",IF(H221='X factors'!$F$21,IF(ISBLANK(H222),\"Value expected\",\"\"),\"\"))","v":""},{"$f":"IF(AND(I221<'X factors'!$F$21,ISBLANK(I222)),\"Value expected\",IF(I221='X factors'!$F$21,IF(ISBLANK(I222),\"Value expected\",\"\"),\"\"))","v":""},{"$f":"IF(AND(J221<'X factors'!$F$21,ISBLANK(J222)),\"Value expected\",IF(J221='X factors'!$F$21,IF(ISBLANK(J222),\"Value expected\",\"\"),\"\"))","v":""},{"$f":"IF(AND(K221<'X factors'!$F$21,ISBLANK(K222)),\"Value expected\",IF(K221='X factors'!$F$21,IF(ISBLANK(K222),\"Value expected\",\"\"),\"\"))","v":""},{"$f":"IF(AND(L221<'X factors'!$F$21,ISBLANK(L222)),\"Value expected\",IF(L221='X factors'!$F$21,IF(ISBLANK(L222),\"Value expected\",\"\"),\"\"))","v":""},{"$f":"IF(AND(M221<'X factors'!$F$21,ISBLANK(M222)),\"Value expected\",IF(M221='X factors'!$F$21,IF(ISBLANK(M222),\"Value expected\",\"\"),\"\"))","v":""},{"$f":"IF(AND(N221<'X factors'!$F$21,ISBLANK(N222)),\"Value expected\",IF(N221='X factors'!$F$21,IF(ISBLANK(N222),\"Value expected\",\"\"),\"\"))","v":""},{"$f":"IF(AND(O221<'X factors'!$F$21,ISBLANK(O222)),\"Value expected\",IF(O221='X factors'!$F$21,IF(ISBLANK(O222),\"Value expected\",\"\"),\"\"))","v":""},{"$f":"IF(AND(P221<'X factors'!$F$21,ISBLANK(P222)),\"Value expected\",IF(P221='X factors'!$F$21,IF(ISBLANK(P222),\"Value expected\",\"\"),\"\"))","v":""}]
[null,null,null,null,null,null,"The trailing average portfolio return on debt must be entered up to the year of update (ie. year 1 at the final decision, year 2 in the first annual update etc). Future years can be left blank."]
[]
[null,null,null,null,"Debt and Equity Raising Costs – Transaction Costs (per cent)"]
[null,null,null,null,null,null,"Value"]
[null,null,null,null,"Imputation Credit Payout Ratio","PR",0.7]
[null,null,null,null,"Subsequent Equity Raising Cost","SEO",0.03]
[null,null,null,null,"Dividend Reinvestment Plan Cost","DRPC",0.01]
[null,null,null,null,"Dividend Reinvestment Plan Take Up","DRPT",0.3]
[null,null,null,null,"Debt Raising Cost","DRC",8.0999999999999996E-4]
[]
[null,null,null,null,{"$f":"\"Price/Revenue Constraint for \"&$F$240& \" ($ Nominal)\"","v":"Price/Revenue Constraint for 2007 ($ Nominal)"}]
[null,null,null,null,null,null,"Value"]
[null,null,null,null,"Maximum Allowed Revenue (million)",null,{"$f":"329548000/1000000","v":329.548}]
[null,null,null,null,"Revenue yield ($/MWh)",null,{"$f":"G236*1000000/F241","v":30.741417910447762}]
[]
[null,null,null,null,"Energy Delivered Forecast (MWh)"]
[null,null,null,null,"Year",{"$f":"(LEFT(G240,4)-1&IF(MID(G240,5,1)=\"\",\"\",\"-\"&TEXT(MID(G240,6,2)-1,\"00\")))","v":"2007"},{"$f":"G40","v":2008},"2009","2010","2011","2012","2013","2014","2015","2016","2017"]
[null,null,null,null,"Energy",{"$f":"SUM(L304,R304,X304,AD304,AJ304)/100","v":10720000},10690620,10661616.359999999,10632992.759280002,10604752.966081439,10576900.839324959,{"$f":"SUM(M338,S338,Y338,AE338,AK338)/100","v":10549440.330362743},{"$f":"SUM(N338,T338,Z338,AF338,AL338)/100","v":10522375.484766196},{"$f":"SUM(O338,U338,AA338,AG338,AM338)/100","v":10495710.444149569},{"$f":"SUM(P338,V338,AB338,AH338,AN338)/100","v":10469449.448030321},{"$f":"SUM(Q338,W338,AC338,AI338,AO338)/100","v":10443596.835726947}]
[]
[null,null,null,null,{"$f":"\"Base Year Prices per Tariff Component for \"&$F$240","v":"Base Year Prices per Tariff Component for 2007"}]
[]
[null,null,null,null,null,"Standing Charge ($ per customer per year)","Non TOU Energy (c/kWh)","Peak Energy (c/KWh) BLK 1","Peak Energy (c/KWh) BLK 2","Off Peak Energy (c/kWh) BLK 1","Off Peak Energy (c/kWh) BLK 2","Peak Demand ($/kVa) BLK 1","Peak Demand ($/kVa) BLK 2","Off Peak Demand ($/kVa) BLK 1","Off Peak Demand ($/kVa) BLK 2"]
[null,null,null,null,null,{"$f":"(LEFT(G240,4)-1&IF(MID(G240,5,1)=\"\",\"\",\"-\"&TEXT(MID(G240,6,2)-1,\"00\")))","v":"2007"},{"$f":"F246","v":"2007"},{"$f":"G246","v":"2007"},"2007","2007","2007","2007","2007","2007","2007"]
[null,null,null,null,"Residential A",250,10]
[null,null,null,null,"Residential B",250,null,20,10,15,10,15,10,10,5]
[null,null,null,null,"Residential C",250,null,20,10,15,10,15,10,10,5]
[null,null,null,null,"Small Business A",500,null,30,10,15,10,15,20,10,5]
[null,null,null,null,"Small Business B",500,null,30,10,15,10,15,20,10,5]
[null,null,null,null,"Small Business C",500,null,30,10,15,10,15,20,10,5]
[null,null,null,null,"Large Business A",1000,null,50,10,15,10,15,30,10,5]
[null,null,null,null,"Large Business B",1000,null,50,10,15,10,15,30,10,5]
[null,null,null,null,"Large Business C",1000,null,50,10,15,10,15,30,10,5]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Forecast Sales Quantities (Years 1-5, including final year of previous regulatory control period)"]
[]
[null,null,null,null,"Tariff Quantities","Customer Numbers",null,null,null,null,null,"Non TOU Energy (kWh)",null,null,null,null,null,"Peak Energy (KWh) BLK 1",null,null,null,null,null,"Peak Energy (KWh) BLK 2",null,null,null,null,null,"Off Peak Energy (KWh) BLK 1",null,null,null,null,null,"Off Peak Energy (KWh) BLK 2",null,null,null,null,null,"Peak Demand (kVa) BLK 1",null,null,null,null,null,"Peak Demand (kVa) BLK 2",null,null,null,null,null,"Off Peak Demand (kVa) BLK 1",null,null,null,null,null,"Off Peak Demand (kVa) BLK 2"]
[null,null,null,null,"Year",{"$f":"F246","v":"2007"},{"$f":"G240","v":2008},{"$f":"H240","v":"2009"},{"$f":"I240","v":"2010"},{"$f":"J240","v":"2011"},{"$f":"K240","v":"2012"},{"$f":"F277","v":"2007"},2008,"2009","2010","2011","2012",{"$f":"L277","v":"2007"},2008,"2009","2010","2011","2012",{"$f":"R277","v":"2007"},2008,"2009","2010","2011","2012",{"$f":"X277","v":"2007"},2008,"2009","2010","2011","2012",{"$f":"AD277","v":"2007"},2008,"2009","2010","2011","2012",{"$f":"AJ277","v":"2007"},2008,"2009","2010","2011","2012",{"$f":"AP277","v":"2007"},2008,"2009","2010","2011","2012",{"$f":"AV277","v":"2007"},2008,"2009","2010","2011","2012",{"$f":"BB277","v":"2007"},2008,"2009","2010","2011","2012"]
[null,null,null,null,{"$f":"E247","v":"Residential A"},400000,408000,416160,424483.2,432972.864,441632.32128000003,1000000000,996000000,992016000,988047936,984095744.25600004,980159361.27897608,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,"Residential B",100000,102000,104040,106120.8,108243.216,110408.08032000001,null,0,0,0,0,0,5000000,4990000,4980020,4970059.96,4960119.8400799995,4950199.6003998397,2500000,{"$f":"X279*0.998","v":2495000},{"$f":"Y279*0.998","v":2490010},{"$f":"Z279*0.998","v":2485029.98},{"$f":"AA279*0.998","v":2480059.9200399998},{"$f":"AB279*0.998","v":2475099.8001999198},1000000,998000,996004,994011.99199999997,992023.968016,990039.92007996805,500000,499000,498002,497005.99599999998,496011.984008,495019.96003998403,10000,10200,10404,10612.08,10824.321599999999,11040.808031999999,2000,2040,2080.8000000000002,2122.4160000000002,2164.8643200000001,2208.1616064,5000,5100,5202,5306.04,5412.1607999999997,5520.4040159999995,200,204,208.08,212.24160000000001,216.48643200000001,220.81616064000002]
[null,null,null,null,"Residential C",100000,102000,104040,106120.8,108243.216,110408.08032000001,null,0,0,0,0,0,5000000,5000000,5000000,5000000,5000000,5000000,2500000,{"$f":"X280","v":2500000},{"$f":"Y280","v":2500000},{"$f":"Z280","v":2500000},{"$f":"AA280","v":2500000},{"$f":"AB280","v":2500000},1000000,1000000,1000000,1000000,1000000,1000000,500000,500000,500000,500000,500000,500000,10000,10200,10404,10612.08,10824.321599999999,11040.808031999999,2000,2040,2080.8000000000002,2122.4160000000002,2164.8643200000001,2208.1616064,5000,5100,5202,5306.04,5412.1607999999997,5520.4040159999995,200,204,208.08,212.24160000000001,216.48643200000001,220.81616064000002]
[null,null,null,null,"Small Business A",20000,20400,20808,21224.16,21648.643199999999,22081.616063999998,null,0,0,0,0,0,5000000,5100000,5202000,5306040,5412160.7999999998,5520404.0159999998,2500000,2550000,2601000,2653020,2706080.4,2760202.0079999999,1000000,1020000,1040400,1061208,1082432.1599999999,1104080.8032,500000,510000,520200,530604,541216.07999999996,552040.40159999998,10000,10200,10404,10612.08,10824.321599999999,11040.808031999999,2000,2040,2080.8000000000002,2122.4160000000002,2164.8643200000001,2208.1616064,5000,5100,5202,5306.04,5412.1607999999997,5520.4040159999995,200,204,208.08,212.24160000000001,216.48643200000001,220.81616064000002]
[null,null,null,null,"Small Business B",20000,20400,20808,21224.16,21648.643199999999,22081.616063999998,null,0,0,0,0,0,5000000,5100000,5202000,5306040,5412160.7999999998,5520404.0159999998,2500000,2550000,2601000,2653020,2706080.4,2760202.0079999999,1000000,1020000,1040400,1061208,1082432.1599999999,1104080.8032,500000,510000,520200,530604,541216.07999999996,552040.40159999998,10000,10200,10404,10612.08,10824.321599999999,11040.808031999999,2000,2040,2080.8000000000002,2122.4160000000002,2164.8643200000001,2208.1616064,5000,5100,5202,5306.04,5412.1607999999997,5520.4040159999995,200,204,208.08,212.24160000000001,216.48643200000001,220.81616064000002]
[null,null,null,null,"Small Business C",20000,20400,20808,21224.16,21648.643199999999,22081.616063999998,null,0,0,0,0,0,5000000,5100000,5202000,5306040,5412160.7999999998,5520404.0159999998,2500000,2550000,2601000,2653020,2706080.4,2760202.0079999999,1000000,1020000,1040400,1061208,1082432.1599999999,1104080.8032,500000,510000,520200,530604,541216.07999999996,552040.40159999998,10000,10200,10404,10612.08,10824.321599999999,11040.808031999999,2000,2040,2080.8000000000002,2122.4160000000002,2164.8643200000001,2208.1616064,5000,5100,5202,5306.04,5412.1607999999997,5520.4040159999995,200,204,208.08,212.24160000000001,216.48643200000001,220.81616064000002]
[null,null,null,null,"Large Business A",10000,10200,10404,10612.08,10824.321599999999,11040.808031999999,null,0,0,0,0,0,5000000,5100000,5202000,5306040,5412160.7999999998,5520404.0159999998,2500000,2550000,2601000,2653020,2706080.4,2760202.0079999999,1000000,1020000,1040400,1061208,1082432.1599999999,1104080.8032,500000,510000,520200,530604,541216.07999999996,552040.40159999998,10000,10200,10404,10612.08,10824.321599999999,11040.808031999999,2000,2040,2080.8000000000002,2122.4160000000002,2164.8643200000001,2208.1616064,5000,5100,5202,5306.04,5412.1607999999997,5520.4040159999995,200,204,208.08,212.24160000000001,216.48643200000001,220.81616064000002]
[null,null,null,null,"Large Business B",10000,10200,10404,10612.08,10824.321599999999,11040.808031999999,null,0,0,0,0,0,5000000,5100000,5202000,5306040,5412160.7999999998,5520404.0159999998,2500000,2550000,2601000,2653020,2706080.4,2760202.0079999999,1000000,1020000,1040400,1061208,1082432.1599999999,1104080.8032,500000,510000,520200,530604,541216.07999999996,552040.40159999998,10000,10200,10404,10612.08,10824.321599999999,11040.808031999999,2000,2040,2080.8000000000002,2122.4160000000002,2164.8643200000001,2208.1616064,5000,5100,5202,5306.04,5412.1607999999997,5520.4040159999995,200,204,208.08,212.24160000000001,216.48643200000001,220.81616064000002]
[null,null,null,null,"Large Business C",10000,10200,10404,10612.08,10824.321599999999,11040.808031999999,null,0,0,0,0,0,5000000,5100000,5202000,5306040,5412160.7999999998,5520404.0159999998,2500000,2550000,2601000,2653020,2706080.4,2760202.0079999999,1000000,1020000,1040400,1061208,1082432.1599999999,1104080.8032,500000,510000,520200,530604,541216.07999999996,552040.40159999998,10000,10200,10404,10612.08,10824.321599999999,11040.808031999999,2000,2040,2080.8000000000002,2122.4160000000002,2164.8643200000001,2208.1616064,5000,5100,5202,5306.04,5412.1607999999997,5520.4040159999995,200,204,208.08,212.24160000000001,216.48643200000001,220.81616064000002]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Total",{"$f":"SUM(F278:F303)","v":690000},{"$f":"SUM(G278:G303)","v":703800},{"$f":"SUM(H278:H303)","v":717876},732233.52,746878.1904000002,761815.75420799968,{"$f":"SUM(L278:L303)","v":1000000000},996000000,{"$f":"SUM(N278:N303)","v":992016000},988047936,984095744.25600004,980159361.27897608,40000000,40590000,41192020,41806299.960000001,42433084.640079997,43072623.696399838,20000000,20295000,20596010,20903149.98,21216542.320039999,21536311.848199919,8000000,8118000,8238404,8361259.9920000006,8486616.9280159995,8614524.7392799668,{"$f":"SUM(AJ278:AJ303)","v":4000000},4059000,4119202,4180629.9960000003,4243308.4640079997,4307262.3696399834,80000,81600,83232,84896.639999999999,86594.57279999998,88326.464255999992,16000,16320,16646.399999999998,16979.328000000005,17318.914560000001,17665.292851200003,{"$f":"SUM(BB278:BB303)","v":40000},40800,41616,42448.32,43297.28639999999,44163.232127999996,{"$f":"SUM(BH278:BH303)","v":1600},1632,1664.6399999999999,1697.9328000000003,1731.8914559999998,1766.5292851199997]
[]
[null,null,null,null,"Forecast Sales Quantities (Years 6-10)"]
[null,null,null,null,"If the regulatory control period is longer than 5 years, expand this section to input forecast sales quantities for years 6 through to 10."]
[null,null,null,null,{"$f":"IF(SUM(G338:K338,M338:Q338,S338:W338,Y338:AC338,AE338:AI338,AK338:AO338,AQ338:AU338,AW338:BA338,BC338:BG338,BI338:BM338)>0,IF($R$7<6,\"Caution - there appears to be data entered below for years 6 to 10, when the regulatory control period is only \"&$R$7&\" years.\",\"\"),\"\")","v":"Caution - there appears to be data entered below for years 6 to 10, when the regulatory control period is only 5 years."}]
[null,null,null,null,"Note that year 5 quantities are transferred from the table above as a reference point"]
[null,null,null,null,"Tariff Quantities",{"$f":"F276&\" [years 6-10]\"","v":"Customer Numbers [years 6-10]"},null,null,null,null,null,{"$f":"L276&\" [years 6-10]\"","v":"Non TOU Energy (kWh) [years 6-10]"},null,null,null,null,null,{"$f":"R276&\" [years 6-10]\"","v":"Peak Energy (KWh) BLK 1 [years 6-10]"},null,null,null,null,null,{"$f":"X276&\" [years 6-10]\"","v":"Peak Energy (KWh) BLK 2 [years 6-10]"},null,null,null,null,null,{"$f":"AD276&\" [years 6-10]\"","v":"Off Peak Energy (KWh) BLK 1 [years 6-10]"},null,null,null,null,null,{"$f":"AJ276&\" [years 6-10]\"","v":"Off Peak Energy (KWh) BLK 2 [years 6-10]"},null,null,null,null,null,{"$f":"AP276&\" [years 6-10]\"","v":"Peak Demand (kVa) BLK 1 [years 6-10]"},null,null,null,null,null,{"$f":"AV276&\" [years 6-10]\"","v":"Peak Demand (kVa) BLK 2 [years 6-10]"},null,null,null,null,null,{"$f":"BB276&\" [years 6-10]\"","v":"Off Peak Demand (kVa) BLK 1 [years 6-10]"},null,null,null,null,null,{"$f":"BH276&\" [years 6-10]\"","v":"Off Peak Demand (kVa) BLK 2 [years 6-10]"}]
[null,null,null,null,"Year",{"$f":"K277","v":"2012"},{"$f":"L240","v":"2013"},{"$f":"M240","v":"2014"},{"$f":"N240","v":"2015"},{"$f":"O240","v":"2016"},{"$f":"P240","v":"2017"},{"$f":"F311","v":"2012"},"2013","2014","2015","2016","2017","2012","2013","2014","2015","2016","2017","2012","2013","2014","2015","2016","2017","2012","2013","2014","2015","2016","2017","2012","2013","2014","2015","2016","2017","2012","2013",{"$f":"AL311","v":"2014"},"2015","2016","2017","2012","2013","2014","2015","2016","2017","2012","2013","2014","2015","2016","2017","2012","2013","2014","2015","2016","2017"]
[null,null,null,null,{"$f":"E278","v":"Residential A"},{"$f":"K278","v":441632.32128000003},450464.96770560002,459474.26705971203,468663.75240090629,478037.02744892443,487597.76799790293,{"$f":"Q278","v":980159361.27897608},976238723.83386016,972333768.93852472,968444433.86277068,964570656.12731957,960712373.50281024,{"$f":"W278","v":0},0,0,0,0,0,{"$f":"AC278","v":0},0,0,0,0,0,{"$f":"AI278","v":0},0,0,0,0,0,{"$f":"AO278","v":0},0,0,0,0,0,{"$f":"AU278","v":0},0,0,0,0,0,{"$f":"BA278","v":0},0,0,0,0,0,{"$f":"BG278","v":0},0,0,0,0,0,{"$f":"BM278","v":0},0,0,0,0,0]
[null,null,null,null,"Residential B",{"$f":"K279","v":110408.08032000001},112616.24192640001,114868.56676492801,117165.93810022657,119509.25686223111,121899.44199947573,{"$f":"Q279","v":0},0,0,0,0,0,{"$f":"W279","v":4950199.6003998397},4940299.2011990398,4930418.6027966421,4920557.7655910486,4910716.6500598667,4900895.2167597469,{"$f":"AC279","v":2475099.8001999198},2470149.6005995199,2465209.3013983211,2460278.8827955243,2455358.3250299334,2450447.6083798734,{"$f":"AI279","v":990039.92007996805},988059.84023980808,986083.72055932845,984111.55311820982,982143.33001197339,980179.04335194943,{"$f":"AO279","v":495019.96003998403},494029.92011990404,493041.86027966422,492055.77655910491,491071.6650059867,490089.52167597471,{"$f":"AU279","v":11040.808031999999},11261.62419264,11486.8566764928,11716.593810022656,11950.925686223109,12189.944199947571,{"$f":"BA279","v":2208.1616064},2252.3248385279999,2297.3713352985601,2343.3187620045314,2390.1851372446222,2437.9888399895149,{"$f":"BG279","v":5520.4040159999995},5630.8120963199999,5743.4283382464,5858.2969050113279,5975.4628431115543,6094.9720999737856,{"$f":"BM279","v":220.81616064000002},225.23248385280002,229.73713352985601,234.33187620045314,239.0185137244622,243.79888399895145]
[null,null,null,null,"Residential C",110408.08032000001,112616.24192640001,114868.56676492801,117165.93810022657,119509.25686223111,121899.44199947573,0,0,0,0,0,0,5000000,5000000,5000000,5000000,5000000,5000000,2500000,2500000,2500000,2500000,2500000,2500000,1000000,1000000,1000000,1000000,1000000,1000000,500000,500000,500000,500000,500000,500000,11040.808031999999,11261.62419264,11486.8566764928,11716.593810022656,11950.925686223109,12189.944199947571,2208.1616064,2252.3248385279999,2297.3713352985601,2343.3187620045314,2390.1851372446222,2437.9888399895149,5520.4040159999995,5630.8120963199999,5743.4283382464,5858.2969050113279,5975.4628431115543,6094.9720999737856,220.81616064000002,225.23248385280002,229.73713352985601,234.33187620045314,239.0185137244622,243.79888399895145]
[null,null,null,null,"Small Business A",22081.616063999998,22523.24838528,22973.7133529856,23433.187620045312,23901.851372446217,24379.888399895142,0,0,0,0,0,0,5520404.0159999998,5630812.0963199995,5743428.3382463995,5858296.9050113279,5975462.8431115542,6094972.0999737857,2760202.0079999999,2815406.0481599998,2871714.1691231998,2929148.452505664,2987731.4215557771,3047486.0499868928,1104080.8032,1126162.4192639999,1148685.6676492798,1171659.3810022655,1195092.5686223109,1218994.419994757,552040.40159999998,563081.20963199995,574342.83382463991,585829.69050113275,597546.28431115544,609497.20999737852,11040.808031999999,11261.62419264,11486.8566764928,11716.593810022656,11950.925686223109,12189.944199947571,2208.1616064,2252.3248385279999,2297.3713352985601,2343.3187620045314,2390.1851372446222,2437.9888399895149,5520.4040159999995,5630.8120963199999,5743.4283382464,5858.2969050113279,5975.4628431115543,6094.9720999737856,220.81616064000002,225.23248385280002,229.73713352985601,234.33187620045314,239.0185137244622,243.79888399895145]
[null,null,null,null,"Small Business B",22081.616063999998,22523.24838528,22973.7133529856,23433.187620045312,23901.851372446217,24379.888399895142,0,0,0,0,0,0,5520404.0159999998,5630812.0963199995,5743428.3382463995,5858296.9050113279,5975462.8431115542,6094972.0999737857,2760202.0079999999,2815406.0481599998,2871714.1691231998,2929148.452505664,2987731.4215557771,3047486.0499868928,1104080.8032,1126162.4192639999,1148685.6676492798,1171659.3810022655,1195092.5686223109,1218994.419994757,552040.40159999998,563081.20963199995,574342.83382463991,585829.69050113275,597546.28431115544,609497.20999737852,11040.808031999999,11261.62419264,11486.8566764928,11716.593810022656,11950.925686223109,12189.944199947571,2208.1616064,2252.3248385279999,2297.3713352985601,2343.3187620045314,2390.1851372446222,2437.9888399895149,5520.4040159999995,5630.8120963199999,5743.4283382464,5858.2969050113279,5975.4628431115543,6094.9720999737856,220.81616064000002,225.23248385280002,229.73713352985601,234.33187620045314,239.0185137244622,243.79888399895145]
[null,null,null,null,"Small Business C",22081.616063999998,22523.24838528,22973.7133529856,23433.187620045312,23901.851372446217,24379.888399895142,0,0,0,0,0,0,5520404.0159999998,5630812.0963199995,5743428.3382463995,5858296.9050113279,5975462.8431115542,6094972.0999737857,2760202.0079999999,2815406.0481599998,2871714.1691231998,2929148.452505664,2987731.4215557771,3047486.0499868928,1104080.8032,1126162.4192639999,1148685.6676492798,1171659.3810022655,1195092.5686223109,1218994.419994757,552040.40159999998,563081.20963199995,574342.83382463991,585829.69050113275,597546.28431115544,609497.20999737852,11040.808031999999,11261.62419264,11486.8566764928,11716.593810022656,11950.925686223109,12189.944199947571,2208.1616064,2252.3248385279999,2297.3713352985601,2343.3187620045314,2390.1851372446222,2437.9888399895149,5520.4040159999995,5630.8120963199999,5743.4283382464,5858.2969050113279,5975.4628431115543,6094.9720999737856,220.81616064000002,225.23248385280002,229.73713352985601,234.33187620045314,239.0185137244622,243.79888399895145]
[null,null,null,null,"Large Business A",11040.808031999999,11261.62419264,11486.8566764928,11716.593810022656,11950.925686223109,12189.944199947571,0,0,0,0,0,0,5520404.0159999998,5630812.0963199995,5743428.3382463995,5858296.9050113279,5975462.8431115542,6094972.0999737857,2760202.0079999999,2815406.0481599998,2871714.1691231998,2929148.452505664,2987731.4215557771,3047486.0499868928,1104080.8032,1126162.4192639999,1148685.6676492798,1171659.3810022655,1195092.5686223109,1218994.419994757,552040.40159999998,563081.20963199995,574342.83382463991,585829.69050113275,597546.28431115544,609497.20999737852,11040.808031999999,11261.62419264,11486.8566764928,11716.593810022656,11950.925686223109,12189.944199947571,2208.1616064,2252.3248385279999,2297.3713352985601,2343.3187620045314,2390.1851372446222,2437.9888399895149,5520.4040159999995,5630.8120963199999,5743.4283382464,5858.2969050113279,5975.4628431115543,6094.9720999737856,220.81616064000002,225.23248385280002,229.73713352985601,234.33187620045314,239.0185137244622,243.79888399895145]
[null,null,null,null,"Large Business B",11040.808031999999,11261.62419264,11486.8566764928,11716.593810022656,11950.925686223109,12189.944199947571,0,0,0,0,0,0,5520404.0159999998,5630812.0963199995,5743428.3382463995,5858296.9050113279,5975462.8431115542,6094972.0999737857,2760202.0079999999,2815406.0481599998,2871714.1691231998,2929148.452505664,2987731.4215557771,3047486.0499868928,1104080.8032,1126162.4192639999,1148685.6676492798,1171659.3810022655,1195092.5686223109,1218994.419994757,552040.40159999998,563081.20963199995,574342.83382463991,585829.69050113275,597546.28431115544,609497.20999737852,11040.808031999999,11261.62419264,11486.8566764928,11716.593810022656,11950.925686223109,12189.944199947571,2208.1616064,2252.3248385279999,2297.3713352985601,2343.3187620045314,2390.1851372446222,2437.9888399895149,5520.4040159999995,5630.8120963199999,5743.4283382464,5858.2969050113279,5975.4628431115543,6094.9720999737856,220.81616064000002,225.23248385280002,229.73713352985601,234.33187620045314,239.0185137244622,243.79888399895145]
[null,null,null,null,"Large Business C",11040.808031999999,11261.62419264,11486.8566764928,11716.593810022656,11950.925686223109,12189.944199947571,0,0,0,0,0,0,5520404.0159999998,5630812.0963199995,5743428.3382463995,5858296.9050113279,5975462.8431115542,6094972.0999737857,2760202.0079999999,2815406.0481599998,2871714.1691231998,2929148.452505664,2987731.4215557771,3047486.0499868928,1104080.8032,1126162.4192639999,1148685.6676492798,1171659.3810022655,1195092.5686223109,1218994.419994757,552040.40159999998,563081.20963199995,574342.83382463991,585829.69050113275,597546.28431115544,609497.20999737852,11040.808031999999,11261.62419264,11486.8566764928,11716.593810022656,11950.925686223109,12189.944199947571,2208.1616064,2252.3248385279999,2297.3713352985601,2343.3187620045314,2390.1851372446222,2437.9888399895149,5520.4040159999995,5630.8120963199999,5743.4283382464,5858.2969050113279,5975.4628431115543,6094.9720999737856,220.81616064000002,225.23248385280002,229.73713352985601,234.33187620045314,239.0185137244622,243.79888399895145]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Total",{"$f":"K304","v":761815.75420799968},{"$f":"SUM(G312:G337)","v":777052.06929215998},792593.11067800329,808444.97289156332,824613.87234939437,841106.14979638241,980159361.27897608,976238723.83386016,972333768.93852472,{"$f":"SUM(O312:O337)","v":968444433.86277068},964570656.12731957,960712373.50281024,43072623.696399838,43725171.779119045,44390988.63227503,45070339.195659012,45763493.708729185,46470727.816602454,21536311.848199919,21862585.889559522,22195494.316137515,22535169.597829506,22881746.854364593,23235363.908301227,8614524.7392799668,8745034.3558238074,8878197.7264550086,9014067.8391318042,9152698.7417458389,9294145.5633204896,4307262.3696399834,4372517.1779119037,4439098.8632275043,4507033.9195659021,4576349.3708729194,4647072.7816602448,88326.464255999992,90092.993541119984,91894.853411942386,93732.750480181247,95607.405489784884,97519.553599580555,17665.292851200003,18018.598708223999,18378.970682388481,18746.550096036251,19121.481097956977,19503.910719916119,44163.232127999996,45046.496770559992,45947.426705971193,46866.375240090623,47803.702744892442,48759.776799790277,1766.5292851199997,1801.8598708224001,1837.8970682388481,1874.6550096036249,1912.1481097956971,1950.3910719916114]

{"sheet":"WACC","index":3,"n_rows":36,"n_cols":18,"rows_kept":36,"cut":false,"hidden":false,"merged":[[5,17,9,17],[17,6,17,15]]}
[]
[null,{"$f":"\"Cost of Capital Parameters\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Cost of Capital Parameters - DNSP PTRM - version 3 (Networks NSW submission)"}]
[]
[null,"Year",null,null,null,null,{"$f":"Input!G40","v":2008},{"$f":"Input!H40","v":"2009"},{"$f":"Input!I40","v":"2010"},{"$f":"Input!J40","v":"2011"},{"$f":"Input!K40","v":"2012"},{"$f":"Input!L40","v":"2013"},{"$f":"Input!M40","v":"2014"},{"$f":"Input!N40","v":"2015"},{"$f":"Input!O40","v":"2016"},{"$f":"Input!P40","v":"2017"},null,"Final decision checks"]
[]
[null,"Inflation Rate",null,"f",null,"Constant",{"$f":"f","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-2,2.5000000000000001E-2,null,"This column contains calculations that presume a constant WACC. They are therefore to be used at the start of the regulatory period (prior to any annual debt updates)."]
[null,"Value of Imputation Credits (gamma)",null,"γ",null,"Constant",{"$f":"g","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"Proportion of Equity Funding",null,"E/V",null,"Constant",{"$f":"1-G9","v":0.4},{"$f":"1-H9","v":0.4},{"$f":"1-I9","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,{"$f":"1-P9","v":0.4}]
[null,"Proportion of Debt Funding",null,"D/V",null,"Constant",{"$f":"Dv","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Post-tax Nominal Return on Equity (unrounded)",null,null,null,"Constant",{"$f":"Input!$G$217","v":8.8999999999999996E-2},{"$f":"Input!$G$217","v":8.8999999999999996E-2},{"$f":"Input!$G$217","v":8.8999999999999996E-2},{"$f":"Input!$G$217","v":8.8999999999999996E-2},{"$f":"Input!$G$217","v":8.8999999999999996E-2},{"$f":"Input!$G$217","v":8.8999999999999996E-2},{"$f":"Input!$G$217","v":8.8999999999999996E-2},{"$f":"Input!$G$217","v":8.8999999999999996E-2},{"$f":"Input!$G$217","v":8.8999999999999996E-2},{"$f":"Input!$G$217","v":8.8999999999999996E-2}]
[null,"Post-tax Nominal Return on Equity (rounded)",null,"Re",null,"Constant",{"$f":"ROUND(G10,3)","v":8.8999999999999996E-2},{"$f":"ROUND(H10,3)","v":8.8999999999999996E-2},8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,null,{"$f":"Analysis!$E$78","v":8.8999999992362605E-2}]
[null,"Post-tax Real Return on Equity",null,"Rre",null,"Constant",{"$f":"(1+G11)/(1+G6)-1","v":6.2439024390243958E-2},{"$f":"(1+H11)/(1+H6)-1","v":6.2439024390243958E-2},6.2439024390243958E-2,6.2439024390243958E-2,6.2439024390243958E-2,6.2439024390243958E-2,6.2439024390243958E-2,6.2439024390243958E-2,6.2439024390243958E-2,6.2439024390243958E-2,null,{"$f":"Analysis!$E$82","v":6.2439024390243743E-2}]
[]
[null,"Corporate Tax Rate",null,"T",null,"Varying",{"$f":"Input!G210","v":0.3},{"$f":"IF(OR(ISBLANK(Input!H210),Input!H210=0),G14,Input!H210)","v":0.3},{"$f":"IF(OR(ISBLANK(Input!I210),Input!I210=0),H14,Input!I210)","v":0.3},{"$f":"IF(OR(ISBLANK(Input!J210),Input!J210=0),I14,Input!J210)","v":0.3},{"$f":"IF(OR(ISBLANK(Input!K210),Input!K210=0),J14,Input!K210)","v":0.3},{"$f":"IF(OR(ISBLANK(Input!L210),Input!L210=0),K14,Input!L210)","v":0.3},{"$f":"IF(OR(ISBLANK(Input!M210),Input!M210=0),L14,Input!M210)","v":0.3},{"$f":"IF(OR(ISBLANK(Input!N210),Input!N210=0),M14,Input!N210)","v":0.3},{"$f":"IF(OR(ISBLANK(Input!O210),Input!O210=0),N14,Input!O210)","v":0.3},{"$f":"IF(OR(ISBLANK(Input!P210),Input!P210=0),O14,Input!P210)","v":0.3}]
[null,"Nominal Pre-tax Return on Debt",null,"Rd",null,"Varying",{"$f":"Input!G222","v":7.3999999999999996E-2},{"$f":"IF(OR(ISBLANK(Input!H222),Input!H222=0),G15,Input!H222)","v":7.3999999999999996E-2},{"$f":"IF(OR(ISBLANK(Input!I222),Input!I222=0),H15,Input!I222)","v":7.3999999999999996E-2},{"$f":"IF(OR(ISBLANK(Input!J222),Input!J222=0),I15,Input!J222)","v":7.3999999999999996E-2},{"$f":"IF(OR(ISBLANK(Input!K222),Input!K222=0),J15,Input!K222)","v":7.3999999999999996E-2},{"$f":"IF(OR(ISBLANK(Input!L222),Input!L222=0),K15,Input!L222)","v":7.3999999999999996E-2},{"$f":"IF(OR(ISBLANK(Input!M222),Input!M222=0),L15,Input!M222)","v":7.3999999999999996E-2},{"$f":"IF(OR(ISBLANK(Input!N222),Input!N222=0),M15,Input!N222)","v":7.3999999999999996E-2},{"$f":"IF(OR(ISBLANK(Input!O222),Input!O222=0),N15,Input!O222)","v":7.3999999999999996E-2},{"$f":"IF(OR(ISBLANK(Input!P222),Input!P222=0),O15,Input!P222)","v":7.3999999999999996E-2}]
[null,"Real Pre-tax Return on Debt",null,"Rrd",null,"Varying",{"$f":"(1+G15)/(1+G6)-1","v":4.7804878048780752E-2},{"$f":"(1+H15)/(1+H6)-1","v":4.7804878048780752E-2},4.7804878048780752E-2,4.7804878048780752E-2,4.7804878048780752E-2,4.7804878048780752E-2,4.7804878048780752E-2,4.7804878048780752E-2,4.7804878048780752E-2,4.7804878048780752E-2]
[]
[null,null,null,null,null,null,"Formula approximations of WACC",null,null,null,null,null,null,null,null,null,null,"Cashflow derivations of WACC"]
[null,"Nominal Vanilla WACC",null,null,null,"Varying",{"$f":"G8*G11+G9*G15","v":7.9999999999999988E-2},{"$f":"H8*H11+H9*H15","v":7.9999999999999988E-2},7.9999999999999988E-2,7.9999999999999988E-2,7.9999999999999988E-2,7.9999999999999988E-2,7.9999999999999988E-2,7.9999999999999988E-2,7.9999999999999988E-2,7.9999999999999988E-2,null,{"$f":"Analysis!$E$96","v":8.000000000001127E-2}]
[null,"Real Vanilla WACC",null,null,null,"Varying",{"$f":"G8*G12+G9*G16","v":5.3658536585366033E-2},{"$f":"H8*H12+H9*H16","v":5.3658536585366033E-2},5.3658536585366033E-2,5.3658536585366033E-2,5.3658536585366033E-2,5.3658536585366033E-2,5.3658536585366033E-2,5.3658536585366033E-2,5.3658536585366033E-2,5.3658536585366033E-2,null,{"$f":"Analysis!$E$97","v":5.3658536585382367E-2}]
[null,"Post-tax Nominal WACC ",null,null,null,"Varying",{"$f":"G11*((1-G28)/(1-G28*(1-G7)))*G8+G15*G9*(1-G29)","v":6.373476542819155E-2},{"$f":"H11*((1-H28)/(1-H28*(1-H7)))*H8+H15*H9*(1-H29)","v":6.373476542819155E-2},6.373476542819155E-2,6.373476542819155E-2,6.373476542819155E-2,6.373476542819155E-2,6.373476542819155E-2,6.373476542819155E-2,6.373476542819155E-2,6.373476542819155E-2,null,{"$f":"Analysis!$E$93","v":7.7037303224343823E-2}]
[null,"Post-tax Real WACC ",null,null,null,"Varying",{"$f":"(1+G21)/(1+G6)-1","v":3.7790015051894166E-2},{"$f":"(1+H21)/(1+H6)-1","v":3.7790015051894166E-2},3.7790015051894166E-2,3.7790015051894166E-2,3.7790015051894166E-2,3.7790015051894166E-2,3.7790015051894166E-2,3.7790015051894166E-2,3.7790015051894166E-2,3.7790015051894166E-2,null,{"$f":"Analysis!$E$95","v":5.076810070666947E-2}]
[null,"Pre-tax Nominal WACC ",null,null,null,"Varying",{"$f":"G11*(1/(1-G28*(1-G7)))*G8+G15*G9","v":8.2945234571782628E-2},{"$f":"H11*(1/(1-H28*(1-H7)))*H8+H15*H9","v":8.2945234571782628E-2},8.2945234571782628E-2,8.2945234571782628E-2,8.2945234571782628E-2,8.2945234571782628E-2,8.2945234571782628E-2,8.2945234571782628E-2,8.2945234571782628E-2,8.2945234571782628E-2,null,{"$f":"Analysis!$E$91","v":8.2953472327653405E-2}]
[null,"Pre-tax Real WACC ",null,null,null,"Varying",{"$f":"(1+G23)/(1+G6)-1","v":5.6531936167592889E-2},{"$f":"(1+H23)/(1+H6)-1","v":5.6531936167592889E-2},5.6531936167592889E-2,5.6531936167592889E-2,5.6531936167592889E-2,5.6531936167592889E-2,5.6531936167592889E-2,5.6531936167592889E-2,5.6531936167592889E-2,5.6531936167592889E-2,null,{"$f":"Analysis!$E$94","v":5.6539973002590962E-2}]
[null,"Nominal Tax Allowance",null,null,null,"Varying",{"$f":"G23-G19","v":2.94523457178264E-3},{"$f":"H23-H19","v":2.94523457178264E-3},2.94523457178264E-3,2.94523457178264E-3,2.94523457178264E-3,2.94523457178264E-3,2.94523457178264E-3,2.94523457178264E-3,2.94523457178264E-3,2.94523457178264E-3,null,{"$f":"$R$23-$R$19","v":2.9534723276421343E-3}]
[null,"Real Tax Allowance",null,null,null,"Varying",{"$f":"G24-G20","v":2.8733995822268557E-3},{"$f":"H24-H20","v":2.8733995822268557E-3},2.8733995822268557E-3,2.8733995822268557E-3,2.8733995822268557E-3,2.8733995822268557E-3,2.8733995822268557E-3,2.8733995822268557E-3,2.8733995822268557E-3,2.8733995822268557E-3,null,{"$f":"$R$24-$R$20","v":2.8814364172085952E-3}]
[]
[null,"Effective Tax Rate for Equity (From Relevant Cash flows)",null,"Te",null,null,0.15281964707194784,{"$f":"G28","v":0.15281964707194784},{"$f":"H28","v":0.15281964707194784},0.15281964707194784,0.15281964707194784,0.15281964707194784,0.15281964707194784,0.15281964707194784,0.15281964707194784,0.15281964707194784,null,{"$f":"Analysis!$D$75","v":0.15281971526879523}]
[null,"Effective Tax Rate for Debt (Effective Debt Shield)",null,"Td",null,null,0.30000000000058147,{"$f":"G29","v":0.30000000000058147},{"$f":"H29","v":0.30000000000058147},0.30000000000058147,0.30000000000058147,0.30000000000058147,0.30000000000058147,0.30000000000058147,0.30000000000058147,0.30000000000058147,null,{"$f":"Analysis!$D$88","v":0.30000000000337257}]
[]
[null,null,null,null,null,null,null,"At the start of the regulatory control period, use this button to copy across the cashflow-calculated Te and Td."]
[null,null,null,null,null,null,null,"However, these calculations presume a constant WACC so the Te/Td should not be updated during a regulatory control period "]
[null,null,null,null,null,null,null,"when you annually update the return on debt - just use the same Te/Td from the final decision."]
[]
[null,null,null,null,null,null,"Numbers in White cells are calculated on this sheet from input parameters."]
[null,null,null,null,null,null,"Numbers in Orange cells are transferred from relevant sheets"]

{"sheet":"Assets","index":4,"n_rows":880,"n_cols":16,"rows_kept":880,"cut":false,"hidden":false,"merged":[[76,3,86,3],[89,3,99,3],[506,3,516,3],[102,3,112,3],[480,3,490,3],[493,3,503,3],[115,3,125,3],[271,3,281,3],[297,3,307,3],[128,3,138,3],[141,3,151,3],[154,3,164,3],[167,3,177,3],[180,3,190,3],[193,3,203,3],[336,3,346,3],[206,3,216,3],[219,3,229,3],[232,3,242,3],[245,3,255,3],[258,3,268,3],[284,3,294,3],[519,3,529,3],[362,3,372,3],[375,3,385,3],[388,3,398,3],[401,3,411,3],[414,3,424,3],[427,3,437,3],[440,3,450,3],[453,3,463,3],[349,3,359,3],[310,3,320,3],[323,3,333,3],[597,3,607,3],[740,3,750,3],[701,3,711,3],[714,3,724,3],[662,3,672,3],[675,3,685,3],[623,3,633,3],[636,3,646,3],[649,3,659,3],[610,3,620,3],[727,3,737,3],[584,3,594,3],[545,3,555,3],[558,3,568,3],[571,3,581,3],[532,3,542,3],[753,3,763,3],[688,3,698,3],[844,3,854,3],[805,3,815,3],[857,3,867,3],[766,3,776,3],[779,3,789,3],[792,3,802,3],[818,3,828,3],[831,3,841,3]]}
[]
[null,{"$f":"\"Asset Roll Forward\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Asset Roll Forward - DNSP PTRM - version 3 (Networks NSW submission)"}]
[null,null,null,null,null,0,{"$f":"F3+1","v":1},2,3,4,5,6,7,8,9,10]
[null,"Year",null,null,null,{"$f":"Input!F240","v":"2007"},{"$f":"Input!G40","v":2008},{"$f":"Input!H40","v":"2009"},{"$f":"Input!I40","v":"2010"},{"$f":"Input!J40","v":"2011"},{"$f":"Input!K40","v":"2012"},{"$f":"Input!L40","v":"2013"},{"$f":"Input!M40","v":"2014"},{"$f":"Input!N40","v":"2015"},{"$f":"Input!O40","v":"2016"},{"$f":"Input!P40","v":"2017"}]
[]
[null,"Inflation Assumption (CPI % increase)",null,{"$f":"f","v":2.5000000000000001E-2},null,null,{"$f":"$D$6","v":2.5000000000000001E-2},{"$f":"$D$6","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Cumulative Inflation Index (CPI end period)",null,null,null,1,{"$f":"F7*(1+G6)","v":1.0249999999999999},{"$f":"G7*(1+H6)","v":1.0506249999999999},{"$f":"H7*(1+I6)","v":1.0768906249999999},{"$f":"I7*(1+J6)","v":1.1038128906249998},1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,{"$f":"O7*(1+P6)","v":1.2800845441963566}]
[]
[null,"Opening Regulatory Asset Base (RAB)",null,null,null,{"$f":"RAB","v":2302}]
[null,"Real Net Capital Expenditure (capex)",null,null,null,null,{"$f":"SUM(G11:G40)","v":342.46299672461333},{"$f":"SUM(H11:H40)","v":284.33460192818353},{"$f":"SUM(I11:I40)","v":233.01066656208536},233.01066656208536,335.65853729428159,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Sub-transmission lines"},null,null,null,{"$f":"Input!G143*(1+rvanilla01)^0.5","v":251.48728329388067},{"$f":"Input!H143*(1+rvanilla02)^0.5","v":205.29574146439239},{"$f":"Input!I143*(1+rvanilla03)^0.5","v":164.2365931715139},{"$f":"Input!J143*(1+rvanilla04)^0.5","v":164.2365931715139},{"$f":"Input!K143*(1+rvanilla05)^0.5","v":256.61967683049045},{"$f":"Input!L143*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M143*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N143*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O143*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P143*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset2","v":"distribution lines"},null,null,null,{"$f":"Input!G144*(1+rvanilla01)^0.5","v":46.191541829488287},{"$f":"Input!H144*(1+rvanilla02)^0.5","v":46.191541829488287},{"$f":"Input!I144*(1+rvanilla03)^0.5","v":35.926754756268664},{"$f":"Input!J144*(1+rvanilla04)^0.5","v":35.926754756268664},{"$f":"Input!K144*(1+rvanilla05)^0.5","v":46.191541829488287},{"$f":"Input!L144*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M144*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N144*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O144*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P144*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset3","v":"substations"},null,null,null,{"$f":"Input!G145*(1+rvanilla01)^0.5","v":10.264787073219619},{"$f":"Input!H145*(1+rvanilla02)^0.5","v":10.264787073219619},{"$f":"Input!I145*(1+rvanilla03)^0.5","v":10.264787073219619},{"$f":"Input!J145*(1+rvanilla04)^0.5","v":10.264787073219619},{"$f":"Input!K145*(1+rvanilla05)^0.5","v":10.264787073219619},{"$f":"Input!L145*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M145*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N145*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O145*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P145*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset4","v":"distribution transformers"},null,null,null,{"$f":"Input!G146*(1+rvanilla01)^0.5","v":10.264787073219619},{"$f":"Input!H146*(1+rvanilla02)^0.5","v":10.264787073219619},{"$f":"Input!I146*(1+rvanilla03)^0.5","v":10.264787073219619},{"$f":"Input!J146*(1+rvanilla04)^0.5","v":10.264787073219619},{"$f":"Input!K146*(1+rvanilla05)^0.5","v":10.264787073219619},{"$f":"Input!L146*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M146*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N146*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O146*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P146*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset5","v":"LVS and meters"},null,null,null,{"$f":"Input!G147*(1+rvanilla01)^0.5","v":8.2118296585756951},{"$f":"Input!H147*(1+rvanilla02)^0.5","v":8.2118296585756951},{"$f":"Input!I147*(1+rvanilla03)^0.5","v":8.2118296585756951},{"$f":"Input!J147*(1+rvanilla04)^0.5","v":8.2118296585756951},{"$f":"Input!K147*(1+rvanilla05)^0.5","v":8.2118296585756951},{"$f":"Input!L147*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M147*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N147*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O147*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P147*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset6","v":"communications"},null,null,null,{"$f":"Input!G148*(1+rvanilla01)^0.5","v":5.1323935366098095},{"$f":"Input!H148*(1+rvanilla02)^0.5","v":2.0529574146439238},{"$f":"Input!I148*(1+rvanilla03)^0.5","v":2.0529574146439238},{"$f":"Input!J148*(1+rvanilla04)^0.5","v":2.0529574146439238},{"$f":"Input!K148*(1+rvanilla05)^0.5","v":2.0529574146439238},{"$f":"Input!L148*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M148*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N148*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O148*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P148*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset7","v":"vehicles"},null,null,null,{"$f":"Input!G149*(1+rvanilla01)^0.5","v":4.1059148292878476},{"$f":"Input!H149*(1+rvanilla02)^0.5","v":1.0264787073219619},{"$f":"Input!I149*(1+rvanilla03)^0.5","v":1.0264787073219619},{"$f":"Input!J149*(1+rvanilla04)^0.5","v":1.0264787073219619},{"$f":"Input!K149*(1+rvanilla05)^0.5","v":1.0264787073219619},{"$f":"Input!L149*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M149*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N149*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O149*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P149*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset8","v":"land and easements"},null,null,null,{"$f":"Input!G150*(1+rvanilla01)^0.5","v":4.1059148292878476},{"$f":"Input!H150*(1+rvanilla02)^0.5","v":1.0264787073219619},{"$f":"Input!I150*(1+rvanilla03)^0.5","v":1.0264787073219619},{"$f":"Input!J150*(1+rvanilla04)^0.5","v":1.0264787073219619},{"$f":"Input!K150*(1+rvanilla05)^0.5","v":1.0264787073219619},{"$f":"Input!L150*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M150*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N150*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O150*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P150*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"Input!G151*(1+rvanilla01)^0.5","v":0},{"$f":"Input!H151*(1+rvanilla02)^0.5","v":0},{"$f":"Input!I151*(1+rvanilla03)^0.5","v":0},{"$f":"Input!J151*(1+rvanilla04)^0.5","v":0},{"$f":"Input!K151*(1+rvanilla05)^0.5","v":0},{"$f":"Input!L151*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M151*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N151*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O151*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P151*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"Input!G152*(1+rvanilla01)^0.5","v":0},{"$f":"Input!H152*(1+rvanilla02)^0.5","v":0},{"$f":"Input!I152*(1+rvanilla03)^0.5","v":0},{"$f":"Input!J152*(1+rvanilla04)^0.5","v":0},{"$f":"Input!K152*(1+rvanilla05)^0.5","v":0},{"$f":"Input!L152*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M152*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N152*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O152*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P152*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"Input!G153*(1+rvanilla01)^0.5","v":0},{"$f":"Input!H153*(1+rvanilla02)^0.5","v":0},{"$f":"Input!I153*(1+rvanilla03)^0.5","v":0},{"$f":"Input!J153*(1+rvanilla04)^0.5","v":0},{"$f":"Input!K153*(1+rvanilla05)^0.5","v":0},{"$f":"Input!L153*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M153*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N153*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O153*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P153*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"Input!G154*(1+rvanilla01)^0.5","v":0},{"$f":"Input!H154*(1+rvanilla02)^0.5","v":0},{"$f":"Input!I154*(1+rvanilla03)^0.5","v":0},{"$f":"Input!J154*(1+rvanilla04)^0.5","v":0},{"$f":"Input!K154*(1+rvanilla05)^0.5","v":0},{"$f":"Input!L154*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M154*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N154*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O154*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P154*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"Input!G155*(1+rvanilla01)^0.5","v":0},{"$f":"Input!H155*(1+rvanilla02)^0.5","v":0},{"$f":"Input!I155*(1+rvanilla03)^0.5","v":0},{"$f":"Input!J155*(1+rvanilla04)^0.5","v":0},{"$f":"Input!K155*(1+rvanilla05)^0.5","v":0},{"$f":"Input!L155*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M155*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N155*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O155*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P155*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"Input!G156*(1+rvanilla01)^0.5","v":0},{"$f":"Input!H156*(1+rvanilla02)^0.5","v":0},{"$f":"Input!I156*(1+rvanilla03)^0.5","v":0},{"$f":"Input!J156*(1+rvanilla04)^0.5","v":0},{"$f":"Input!K156*(1+rvanilla05)^0.5","v":0},{"$f":"Input!L156*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M156*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N156*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O156*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P156*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"Input!G157*(1+rvanilla01)^0.5","v":0},{"$f":"Input!H157*(1+rvanilla02)^0.5","v":0},{"$f":"Input!I157*(1+rvanilla03)^0.5","v":0},{"$f":"Input!J157*(1+rvanilla04)^0.5","v":0},{"$f":"Input!K157*(1+rvanilla05)^0.5","v":0},{"$f":"Input!L157*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M157*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N157*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O157*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P157*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"Input!G158*(1+rvanilla01)^0.5","v":0},{"$f":"Input!H158*(1+rvanilla02)^0.5","v":0},{"$f":"Input!I158*(1+rvanilla03)^0.5","v":0},{"$f":"Input!J158*(1+rvanilla04)^0.5","v":0},{"$f":"Input!K158*(1+rvanilla05)^0.5","v":0},{"$f":"Input!L158*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M158*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N158*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O158*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P158*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"Input!G159*(1+rvanilla01)^0.5","v":0},{"$f":"Input!H159*(1+rvanilla02)^0.5","v":0},{"$f":"Input!I159*(1+rvanilla03)^0.5","v":0},{"$f":"Input!J159*(1+rvanilla04)^0.5","v":0},{"$f":"Input!K159*(1+rvanilla05)^0.5","v":0},{"$f":"Input!L159*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M159*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N159*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O159*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P159*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"Input!G160*(1+rvanilla01)^0.5","v":0},{"$f":"Input!H160*(1+rvanilla02)^0.5","v":0},{"$f":"Input!I160*(1+rvanilla03)^0.5","v":0},{"$f":"Input!J160*(1+rvanilla04)^0.5","v":0},{"$f":"Input!K160*(1+rvanilla05)^0.5","v":0},{"$f":"Input!L160*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M160*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N160*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O160*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P160*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"Input!G161*(1+rvanilla01)^0.5","v":0},{"$f":"Input!H161*(1+rvanilla02)^0.5","v":0},{"$f":"Input!I161*(1+rvanilla03)^0.5","v":0},{"$f":"Input!J161*(1+rvanilla04)^0.5","v":0},{"$f":"Input!K161*(1+rvanilla05)^0.5","v":0},{"$f":"Input!L161*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M161*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N161*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O161*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P161*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"Input!G162*(1+rvanilla01)^0.5","v":0},{"$f":"Input!H162*(1+rvanilla02)^0.5","v":0},{"$f":"Input!I162*(1+rvanilla03)^0.5","v":0},{"$f":"Input!J162*(1+rvanilla04)^0.5","v":0},{"$f":"Input!K162*(1+rvanilla05)^0.5","v":0},{"$f":"Input!L162*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M162*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N162*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O162*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P162*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"Input!G163*(1+rvanilla01)^0.5","v":0},{"$f":"Input!H163*(1+rvanilla02)^0.5","v":0},{"$f":"Input!I163*(1+rvanilla03)^0.5","v":0},{"$f":"Input!J163*(1+rvanilla04)^0.5","v":0},{"$f":"Input!K163*(1+rvanilla05)^0.5","v":0},{"$f":"Input!L163*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M163*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N163*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O163*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P163*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"Input!G164*(1+rvanilla01)^0.5","v":0},{"$f":"Input!H164*(1+rvanilla02)^0.5","v":0},{"$f":"Input!I164*(1+rvanilla03)^0.5","v":0},{"$f":"Input!J164*(1+rvanilla04)^0.5","v":0},{"$f":"Input!K164*(1+rvanilla05)^0.5","v":0},{"$f":"Input!L164*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M164*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N164*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O164*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P164*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"Input!G165*(1+rvanilla01)^0.5","v":0},{"$f":"Input!H165*(1+rvanilla02)^0.5","v":0},{"$f":"Input!I165*(1+rvanilla03)^0.5","v":0},{"$f":"Input!J165*(1+rvanilla04)^0.5","v":0},{"$f":"Input!K165*(1+rvanilla05)^0.5","v":0},{"$f":"Input!L165*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M165*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N165*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O165*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P165*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"Input!G166*(1+rvanilla01)^0.5","v":0},{"$f":"Input!H166*(1+rvanilla02)^0.5","v":0},{"$f":"Input!I166*(1+rvanilla03)^0.5","v":0},{"$f":"Input!J166*(1+rvanilla04)^0.5","v":0},{"$f":"Input!K166*(1+rvanilla05)^0.5","v":0},{"$f":"Input!L166*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M166*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N166*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O166*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P166*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"Input!G167*(1+rvanilla01)^0.5","v":0},{"$f":"Input!H167*(1+rvanilla02)^0.5","v":0},{"$f":"Input!I167*(1+rvanilla03)^0.5","v":0},{"$f":"Input!J167*(1+rvanilla04)^0.5","v":0},{"$f":"Input!K167*(1+rvanilla05)^0.5","v":0},{"$f":"Input!L167*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M167*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N167*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O167*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P167*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"Input!G168*(1+rvanilla01)^0.5","v":0},{"$f":"Input!H168*(1+rvanilla02)^0.5","v":0},{"$f":"Input!I168*(1+rvanilla03)^0.5","v":0},{"$f":"Input!J168*(1+rvanilla04)^0.5","v":0},{"$f":"Input!K168*(1+rvanilla05)^0.5","v":0},{"$f":"Input!L168*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M168*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N168*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O168*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P168*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"Input!G169*(1+rvanilla01)^0.5","v":0},{"$f":"Input!H169*(1+rvanilla02)^0.5","v":0},{"$f":"Input!I169*(1+rvanilla03)^0.5","v":0},{"$f":"Input!J169*(1+rvanilla04)^0.5","v":0},{"$f":"Input!K169*(1+rvanilla05)^0.5","v":0},{"$f":"Input!L169*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M169*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N169*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O169*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P169*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"Input!G170*(1+rvanilla01)^0.5","v":0},{"$f":"Input!H170*(1+rvanilla02)^0.5","v":0},{"$f":"Input!I170*(1+rvanilla03)^0.5","v":0},{"$f":"Input!J170*(1+rvanilla04)^0.5","v":0},{"$f":"Input!K170*(1+rvanilla05)^0.5","v":0},{"$f":"Input!L170*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M170*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N170*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O170*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P170*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"Input!G171*(1+rvanilla01)^0.5","v":0},{"$f":"Input!H171*(1+rvanilla02)^0.5","v":0},{"$f":"Input!I171*(1+rvanilla03)^0.5","v":0},{"$f":"Input!J171*(1+rvanilla04)^0.5","v":0},{"$f":"Input!K171*(1+rvanilla05)^0.5","v":0},{"$f":"Input!L171*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M171*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N171*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O171*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P171*(1+rvanilla10)^0.5","v":0}]
[null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,null,{"$f":"Input!G172*(1+rvanilla01)^0.5","v":2.6985446010439573},{"$f":"Input!H172*(1+rvanilla02)^0.5","v":0},{"$f":"Input!I172*(1+rvanilla03)^0.5","v":0},{"$f":"Input!J172*(1+rvanilla04)^0.5","v":0},{"$f":"Input!K172*(1+rvanilla05)^0.5","v":0},{"$f":"Input!L172*(1+rvanilla06)^0.5","v":0},{"$f":"Input!M172*(1+rvanilla07)^0.5","v":0},{"$f":"Input!N172*(1+rvanilla08)^0.5","v":0},{"$f":"Input!O172*(1+rvanilla09)^0.5","v":0},{"$f":"Input!P172*(1+rvanilla10)^0.5","v":0}]
[null,"Nominal Net Capex",null,null,null,null,{"$f":"SUM(G42:G71)","v":351.02457164272869},{"$f":"SUM(H42:H71)","v":298.72904115079768},250.92700234571066,257.20017740435344,379.76682582160413,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Sub-transmission lines"},null,null,null,{"$f":"G11*G$7","v":257.77446537622768},{"$f":"H11*H$7","v":215.68883837602723},176.86484746834233,181.28646865505087,290.34160995535484,0,0,0,0,0]
[null,null,{"$f":"Asset2","v":"distribution lines"},null,null,null,47.346330375225492,{"$f":"H12*H$7","v":48.529988634606127},38.689185383699879,39.656415018292371,52.261489791963875,0,0,0,0,0]
[null,null,{"$f":"Asset3","v":"substations"},null,null,null,10.521406750050108,{"$f":"H13*H$7","v":10.784441918801361},11.054052966771396,{"$f":"J13*J$7","v":11.330404290940679},11.613664398214194,0,0,0,0,0]
[null,null,{"$f":"Asset4","v":"distribution transformers"},null,null,null,10.521406750050108,{"$f":"H14*H$7","v":10.784441918801361},{"$f":"I14*I$7","v":11.054052966771396},11.330404290940679,11.613664398214194,0,0,0,0,0]
[null,null,{"$f":"Asset5","v":"LVS and meters"},null,null,null,8.4171254000400868,{"$f":"H15*H$7","v":8.6275535350410895},8.8432423734171159,9.064323432752543,9.2909315185713552,0,0,0,0,0]
[null,null,{"$f":"Asset6","v":"communications"},null,null,null,5.260703375025054,{"$f":"H16*H$7","v":2.1568883837602724},2.210810593354279,2.2660808581881358,2.3227328796428388,0,0,0,0,0]
[null,null,{"$f":"Asset7","v":"vehicles"},null,null,null,4.2085627000200434,{"$f":"H17*H$7","v":1.0784441918801362},1.1054052966771395,1.1330404290940679,1.1613664398214194,0,0,0,0,0]
[null,null,{"$f":"Asset8","v":"land and easements"},null,null,null,4.2085627000200434,{"$f":"H18*H$7","v":1.0784441918801362},1.1054052966771395,1.1330404290940679,1.1613664398214194,0,0,0,0,0]
[null,null,{"$f":"Asset9","v":0},null,null,null,0,{"$f":"H19*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset10","v":0},null,null,null,0,{"$f":"H20*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset11","v":0},null,null,null,0,{"$f":"H21*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset12","v":0},null,null,null,0,{"$f":"H22*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset13","v":0},null,null,null,0,{"$f":"H23*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset14","v":0},null,null,null,0,{"$f":"H24*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset15","v":0},null,null,null,0,{"$f":"H25*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset16","v":0},null,null,null,0,{"$f":"H26*H$7","v":0},0,0,{"$f":"K26*K$7","v":0},0,0,0,0,0]
[null,null,{"$f":"Asset17","v":0},null,null,null,0,{"$f":"H27*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset18","v":0},null,null,null,0,{"$f":"H28*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset19","v":0},null,null,null,0,{"$f":"H29*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset20","v":0},null,null,null,0,{"$f":"H30*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset21","v":0},null,null,null,0,{"$f":"H31*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset22","v":0},null,null,null,0,{"$f":"H32*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset23","v":0},null,null,null,0,{"$f":"H33*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset24","v":0},null,null,null,0,{"$f":"H34*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset25","v":0},null,null,null,0,{"$f":"H35*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset26","v":0},null,null,null,0,{"$f":"H36*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset27","v":0},null,null,null,0,{"$f":"H37*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset28","v":0},null,null,null,0,{"$f":"H38*H$7","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"G39*G$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,null,{"$f":"G40*G$7","v":2.7660082160700559},0,0,0,0,0,0,0,0,0]
[]
[null,"Real Asset Values"]
[]
[null,"Real Straight-line Depreciation",null,null,null,null,{"$f":"G88+G101+G114+G127+G140+G153+G166+G179+G192+G205+G218+G231+G244+G257+G270+G283+G296+G309+G322+G335+G348+G361+G374+G387+G400+G413+G426+G439+G452+G465","v":135.06666666666666},{"$f":"H88+H101+H114+H127+H140+H153+H166+H179+H192+H205+H218+H231+H244+H257+H270+H283+H296+H309+H322+H335+H348+H361+H374+H387+H400+H413+H426+H439+H452+H465","v":143.7124211501984},{"$f":"I88+I101+I114+I127+I140+I153+I166+I179+I192+I205+I218+I231+I244+I257+I270+I283+I296+I309+I322+I335+I348+I361+I374+I387+I400+I413+I426+I439+I452+I465","v":125.30143685243651},114.19730718068602,119.75984417560217,127.37533858516224,126.55415561930468,126.34885987784028,125.41036505971734,124.91178968758953]
[null,{"$f":"C88","v":"Sub-transmission lines"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A1remlife,A1value-SUM($F76:F76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":23.333333333333332},{"$f":"IF(H$3>A1remlife,A1value-SUM($F76:G76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":23.333333333333332},{"$f":"IF(I$3>A1remlife,A1value-SUM($F76:H76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":23.333333333333332},{"$f":"IF(J$3>A1remlife,A1value-SUM($F76:I76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":23.333333333333332},{"$f":"IF(K$3>A1remlife,A1value-SUM($F76:J76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":23.333333333333332},{"$f":"IF(L$3>A1remlife,A1value-SUM($F76:K76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":23.333333333333332},{"$f":"IF(M$3>A1remlife,A1value-SUM($F76:L76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":23.333333333333332},{"$f":"IF(N$3>A1remlife,A1value-SUM($F76:M76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":23.333333333333332},{"$f":"IF(O$3>A1remlife,A1value-SUM($F76:N76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":23.333333333333332},{"$f":"IF(P$3>A1remlife,A1value-SUM($F76:O76),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":23.333333333333332}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(H$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla01)^0.5)-SUM($G78:G78),(Input!$G$143*(1+rvanilla01)^0.5)/A1stdlife))","v":5.0297456658776136},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(I$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla01)^0.5)-SUM($G78:H78),(Input!$G$143*(1+rvanilla01)^0.5)/A1stdlife))","v":5.0297456658776136},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla01)^0.5)-SUM($G78:I78),(Input!$G$143*(1+rvanilla01)^0.5)/A1stdlife))","v":5.0297456658776136},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla01)^0.5)-SUM($G78:J78),(Input!$G$143*(1+rvanilla01)^0.5)/A1stdlife))","v":5.0297456658776136},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla01)^0.5)-SUM($G78:K78),(Input!$G$143*(1+rvanilla01)^0.5)/A1stdlife))","v":5.0297456658776136},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla01)^0.5)-SUM($G78:L78),(Input!$G$143*(1+rvanilla01)^0.5)/A1stdlife))","v":5.0297456658776136},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla01)^0.5)-SUM($G78:M78),(Input!$G$143*(1+rvanilla01)^0.5)/A1stdlife))","v":5.0297456658776136},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla01)^0.5)-SUM($G78:N78),(Input!$G$143*(1+rvanilla01)^0.5)/A1stdlife))","v":5.0297456658776136},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E78),(Input!$G$143*(1+rvanilla01)^0.5)-SUM($G78:O78),(Input!$G$143*(1+rvanilla01)^0.5)/A1stdlife))","v":5.0297456658776136}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(I$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla02)^0.5)-SUM($H79:H79),(Input!$H$143*(1+rvanilla02)^0.5)/A1stdlife))","v":4.1059148292878476},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla02)^0.5)-SUM($H79:I79),(Input!$H$143*(1+rvanilla02)^0.5)/A1stdlife))","v":4.1059148292878476},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla02)^0.5)-SUM($H79:J79),(Input!$H$143*(1+rvanilla02)^0.5)/A1stdlife))","v":4.1059148292878476},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla02)^0.5)-SUM($H79:K79),(Input!$H$143*(1+rvanilla02)^0.5)/A1stdlife))","v":4.1059148292878476},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla02)^0.5)-SUM($H79:L79),(Input!$H$143*(1+rvanilla02)^0.5)/A1stdlife))","v":4.1059148292878476},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla02)^0.5)-SUM($H79:M79),(Input!$H$143*(1+rvanilla02)^0.5)/A1stdlife))","v":4.1059148292878476},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla02)^0.5)-SUM($H79:N79),(Input!$H$143*(1+rvanilla02)^0.5)/A1stdlife))","v":4.1059148292878476},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E79),(Input!$H$143*(1+rvanilla02)^0.5)-SUM($H79:O79),(Input!$H$143*(1+rvanilla02)^0.5)/A1stdlife))","v":4.1059148292878476}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla03)^0.5)-SUM($I80:I80),(Input!$I$143*(1+rvanilla03)^0.5)/A1stdlife))","v":3.2847318634302782},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla03)^0.5)-SUM($I80:J80),(Input!$I$143*(1+rvanilla03)^0.5)/A1stdlife))","v":3.2847318634302782},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla03)^0.5)-SUM($I80:K80),(Input!$I$143*(1+rvanilla03)^0.5)/A1stdlife))","v":3.2847318634302782},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla03)^0.5)-SUM($I80:L80),(Input!$I$143*(1+rvanilla03)^0.5)/A1stdlife))","v":3.2847318634302782},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla03)^0.5)-SUM($I80:M80),(Input!$I$143*(1+rvanilla03)^0.5)/A1stdlife))","v":3.2847318634302782},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla03)^0.5)-SUM($I80:N80),(Input!$I$143*(1+rvanilla03)^0.5)/A1stdlife))","v":3.2847318634302782},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E80),(Input!$I$143*(1+rvanilla03)^0.5)-SUM($I80:O80),(Input!$I$143*(1+rvanilla03)^0.5)/A1stdlife))","v":3.2847318634302782}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla04)^0.5)-SUM($J81:J81),(Input!$J$143*(1+rvanilla04)^0.5)/A1stdlife))","v":3.2847318634302782},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla04)^0.5)-SUM($J81:K81),(Input!$J$143*(1+rvanilla04)^0.5)/A1stdlife))","v":3.2847318634302782},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla04)^0.5)-SUM($J81:L81),(Input!$J$143*(1+rvanilla04)^0.5)/A1stdlife))","v":3.2847318634302782},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla04)^0.5)-SUM($J81:M81),(Input!$J$143*(1+rvanilla04)^0.5)/A1stdlife))","v":3.2847318634302782},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla04)^0.5)-SUM($J81:N81),(Input!$J$143*(1+rvanilla04)^0.5)/A1stdlife))","v":3.2847318634302782},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E81),(Input!$J$143*(1+rvanilla04)^0.5)-SUM($J81:O81),(Input!$J$143*(1+rvanilla04)^0.5)/A1stdlife))","v":3.2847318634302782}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla05)^0.5)-SUM($K82:K82),(Input!$K$143*(1+rvanilla05)^0.5)/A1stdlife))","v":5.1323935366098086},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla05)^0.5)-SUM($K82:L82),(Input!$K$143*(1+rvanilla05)^0.5)/A1stdlife))","v":5.1323935366098086},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla05)^0.5)-SUM($K82:M82),(Input!$K$143*(1+rvanilla05)^0.5)/A1stdlife))","v":5.1323935366098086},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla05)^0.5)-SUM($K82:N82),(Input!$K$143*(1+rvanilla05)^0.5)/A1stdlife))","v":5.1323935366098086},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E82),(Input!$K$143*(1+rvanilla05)^0.5)-SUM($K82:O82),(Input!$K$143*(1+rvanilla05)^0.5)/A1stdlife))","v":5.1323935366098086}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla06)^0.5)-SUM($L83:L83),(Input!$L$143*(1+rvanilla06)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla06)^0.5)-SUM($L83:M83),(Input!$L$143*(1+rvanilla06)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla06)^0.5)-SUM($L83:N83),(Input!$L$143*(1+rvanilla06)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E83),(Input!$L$143*(1+rvanilla06)^0.5)-SUM($L83:O83),(Input!$L$143*(1+rvanilla06)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla07)^0.5)-SUM($M84:M84),(Input!$M$143*(1+rvanilla07)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla07)^0.5)-SUM($M84:N84),(Input!$M$143*(1+rvanilla07)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E84),(Input!$M$143*(1+rvanilla07)^0.5)-SUM($M84:O84),(Input!$M$143*(1+rvanilla07)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla08)^0.5)-SUM($N85:N85),(Input!$N$143*(1+rvanilla08)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E85),(Input!$N$143*(1+rvanilla08)^0.5)-SUM($N85:O85),(Input!$N$143*(1+rvanilla08)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$E86),(Input!$O$143*(1+rvanilla09)^0.5)-SUM($O86:O86),(Input!$O$143*(1+rvanilla09)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset1","v":"Sub-transmission lines"},null,null,null,{"$f":"SUM(G76:G87)","v":23.333333333333332},{"$f":"SUM(H76:H87)","v":28.363078999210945},{"$f":"SUM(I76:I87)","v":32.468993828498796},35.753725691929077,39.038457555359358,44.170851091969169,44.170851091969169,44.170851091969169,44.170851091969169,44.170851091969169]
[null,{"$f":"C101","v":"distribution lines"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A2remlife,A2value-SUM($F89:F89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":20},{"$f":"IF(H$3>A2remlife,A2value-SUM($F89:G89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":20},{"$f":"IF(I$3>A2remlife,A2value-SUM($F89:H89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":20},{"$f":"IF(J$3>A2remlife,A2value-SUM($F89:I89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":20},{"$f":"IF(K$3>A2remlife,A2value-SUM($F89:J89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":20},{"$f":"IF(L$3>A2remlife,A2value-SUM($F89:K89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":20},{"$f":"IF(M$3>A2remlife,A2value-SUM($F89:L89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":20},{"$f":"IF(N$3>A2remlife,A2value-SUM($F89:M89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":20},{"$f":"IF(O$3>A2remlife,A2value-SUM($F89:N89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":20},{"$f":"IF(P$3>A2remlife,A2value-SUM($F89:O89),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":20}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(H$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla01)^0.5)-SUM($G91:G91),(Input!$G$144*(1+rvanilla01)^0.5)/A2stdlife))","v":0.92383083658976572},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(I$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla01)^0.5)-SUM($G91:H91),(Input!$G$144*(1+rvanilla01)^0.5)/A2stdlife))","v":0.92383083658976572},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla01)^0.5)-SUM($G91:I91),(Input!$G$144*(1+rvanilla01)^0.5)/A2stdlife))","v":0.92383083658976572},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla01)^0.5)-SUM($G91:J91),(Input!$G$144*(1+rvanilla01)^0.5)/A2stdlife))","v":0.92383083658976572},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla01)^0.5)-SUM($G91:K91),(Input!$G$144*(1+rvanilla01)^0.5)/A2stdlife))","v":0.92383083658976572},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla01)^0.5)-SUM($G91:L91),(Input!$G$144*(1+rvanilla01)^0.5)/A2stdlife))","v":0.92383083658976572},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla01)^0.5)-SUM($G91:M91),(Input!$G$144*(1+rvanilla01)^0.5)/A2stdlife))","v":0.92383083658976572},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla01)^0.5)-SUM($G91:N91),(Input!$G$144*(1+rvanilla01)^0.5)/A2stdlife))","v":0.92383083658976572},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E91),(Input!$G$144*(1+rvanilla01)^0.5)-SUM($G91:O91),(Input!$G$144*(1+rvanilla01)^0.5)/A2stdlife))","v":0.92383083658976572}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(I$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla02)^0.5)-SUM($H92:H92),(Input!$H$144*(1+rvanilla02)^0.5)/A2stdlife))","v":0.92383083658976572},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla02)^0.5)-SUM($H92:I92),(Input!$H$144*(1+rvanilla02)^0.5)/A2stdlife))","v":0.92383083658976572},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla02)^0.5)-SUM($H92:J92),(Input!$H$144*(1+rvanilla02)^0.5)/A2stdlife))","v":0.92383083658976572},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla02)^0.5)-SUM($H92:K92),(Input!$H$144*(1+rvanilla02)^0.5)/A2stdlife))","v":0.92383083658976572},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla02)^0.5)-SUM($H92:L92),(Input!$H$144*(1+rvanilla02)^0.5)/A2stdlife))","v":0.92383083658976572},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla02)^0.5)-SUM($H92:M92),(Input!$H$144*(1+rvanilla02)^0.5)/A2stdlife))","v":0.92383083658976572},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla02)^0.5)-SUM($H92:N92),(Input!$H$144*(1+rvanilla02)^0.5)/A2stdlife))","v":0.92383083658976572},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E92),(Input!$H$144*(1+rvanilla02)^0.5)-SUM($H92:O92),(Input!$H$144*(1+rvanilla02)^0.5)/A2stdlife))","v":0.92383083658976572}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla03)^0.5)-SUM($I93:I93),(Input!$I$144*(1+rvanilla03)^0.5)/A2stdlife))","v":0.71853509512537328},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla03)^0.5)-SUM($I93:J93),(Input!$I$144*(1+rvanilla03)^0.5)/A2stdlife))","v":0.71853509512537328},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla03)^0.5)-SUM($I93:K93),(Input!$I$144*(1+rvanilla03)^0.5)/A2stdlife))","v":0.71853509512537328},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla03)^0.5)-SUM($I93:L93),(Input!$I$144*(1+rvanilla03)^0.5)/A2stdlife))","v":0.71853509512537328},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla03)^0.5)-SUM($I93:M93),(Input!$I$144*(1+rvanilla03)^0.5)/A2stdlife))","v":0.71853509512537328},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla03)^0.5)-SUM($I93:N93),(Input!$I$144*(1+rvanilla03)^0.5)/A2stdlife))","v":0.71853509512537328},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E93),(Input!$I$144*(1+rvanilla03)^0.5)-SUM($I93:O93),(Input!$I$144*(1+rvanilla03)^0.5)/A2stdlife))","v":0.71853509512537328}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla04)^0.5)-SUM($J94:J94),(Input!$J$144*(1+rvanilla04)^0.5)/A2stdlife))","v":0.71853509512537328},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla04)^0.5)-SUM($J94:K94),(Input!$J$144*(1+rvanilla04)^0.5)/A2stdlife))","v":0.71853509512537328},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla04)^0.5)-SUM($J94:L94),(Input!$J$144*(1+rvanilla04)^0.5)/A2stdlife))","v":0.71853509512537328},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla04)^0.5)-SUM($J94:M94),(Input!$J$144*(1+rvanilla04)^0.5)/A2stdlife))","v":0.71853509512537328},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla04)^0.5)-SUM($J94:N94),(Input!$J$144*(1+rvanilla04)^0.5)/A2stdlife))","v":0.71853509512537328},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E94),(Input!$J$144*(1+rvanilla04)^0.5)-SUM($J94:O94),(Input!$J$144*(1+rvanilla04)^0.5)/A2stdlife))","v":0.71853509512537328}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla05)^0.5)-SUM($K95:K95),(Input!$K$144*(1+rvanilla05)^0.5)/A2stdlife))","v":0.92383083658976572},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla05)^0.5)-SUM($K95:L95),(Input!$K$144*(1+rvanilla05)^0.5)/A2stdlife))","v":0.92383083658976572},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla05)^0.5)-SUM($K95:M95),(Input!$K$144*(1+rvanilla05)^0.5)/A2stdlife))","v":0.92383083658976572},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla05)^0.5)-SUM($K95:N95),(Input!$K$144*(1+rvanilla05)^0.5)/A2stdlife))","v":0.92383083658976572},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E95),(Input!$K$144*(1+rvanilla05)^0.5)-SUM($K95:O95),(Input!$K$144*(1+rvanilla05)^0.5)/A2stdlife))","v":0.92383083658976572}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla06)^0.5)-SUM($L96:L96),(Input!$L$144*(1+rvanilla06)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla06)^0.5)-SUM($L96:M96),(Input!$L$144*(1+rvanilla06)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla06)^0.5)-SUM($L96:N96),(Input!$L$144*(1+rvanilla06)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E96),(Input!$L$144*(1+rvanilla06)^0.5)-SUM($L96:O96),(Input!$L$144*(1+rvanilla06)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla07)^0.5)-SUM($M97:M97),(Input!$M$144*(1+rvanilla07)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla07)^0.5)-SUM($M97:N97),(Input!$M$144*(1+rvanilla07)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E97),(Input!$M$144*(1+rvanilla07)^0.5)-SUM($M97:O97),(Input!$M$144*(1+rvanilla07)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla08)^0.5)-SUM($N98:N98),(Input!$N$144*(1+rvanilla08)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E98),(Input!$N$144*(1+rvanilla08)^0.5)-SUM($N98:O98),(Input!$N$144*(1+rvanilla08)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$E99),(Input!$O$144*(1+rvanilla09)^0.5)-SUM($O99:O99),(Input!$O$144*(1+rvanilla09)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset2","v":"distribution lines"},null,null,null,{"$f":"SUM(G89:G100)","v":20},{"$f":"SUM(H89:H100)","v":20.923830836589765},21.84766167317953,22.566196768304902,23.284731863430274,24.208562700020039,24.208562700020039,24.208562700020039,24.208562700020039,24.208562700020039]
[null,{"$f":"C114","v":"substations"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A3remlife,A3value-SUM($F102:F102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":15},{"$f":"IF(H$3>A3remlife,A3value-SUM($F102:G102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":15},{"$f":"IF(I$3>A3remlife,A3value-SUM($F102:H102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":15},{"$f":"IF(J$3>A3remlife,A3value-SUM($F102:I102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":15},{"$f":"IF(K$3>A3remlife,A3value-SUM($F102:J102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":15},{"$f":"IF(L$3>A3remlife,A3value-SUM($F102:K102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":15},{"$f":"IF(M$3>A3remlife,A3value-SUM($F102:L102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":15},{"$f":"IF(N$3>A3remlife,A3value-SUM($F102:M102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":15},{"$f":"IF(O$3>A3remlife,A3value-SUM($F102:N102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":15},{"$f":"IF(P$3>A3remlife,A3value-SUM($F102:O102),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":15}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(H$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla01)^0.5)-SUM($G104:G104),(Input!$G$145*(1+rvanilla01)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(I$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla01)^0.5)-SUM($G104:H104),(Input!$G$145*(1+rvanilla01)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla01)^0.5)-SUM($G104:I104),(Input!$G$145*(1+rvanilla01)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla01)^0.5)-SUM($G104:J104),(Input!$G$145*(1+rvanilla01)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla01)^0.5)-SUM($G104:K104),(Input!$G$145*(1+rvanilla01)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla01)^0.5)-SUM($G104:L104),(Input!$G$145*(1+rvanilla01)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla01)^0.5)-SUM($G104:M104),(Input!$G$145*(1+rvanilla01)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla01)^0.5)-SUM($G104:N104),(Input!$G$145*(1+rvanilla01)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E104),(Input!$G$145*(1+rvanilla01)^0.5)-SUM($G104:O104),(Input!$G$145*(1+rvanilla01)^0.5)/A3stdlife))","v":0.25661967683049047}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(I$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla02)^0.5)-SUM($H105:H105),(Input!$H$145*(1+rvanilla02)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla02)^0.5)-SUM($H105:I105),(Input!$H$145*(1+rvanilla02)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla02)^0.5)-SUM($H105:J105),(Input!$H$145*(1+rvanilla02)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla02)^0.5)-SUM($H105:K105),(Input!$H$145*(1+rvanilla02)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla02)^0.5)-SUM($H105:L105),(Input!$H$145*(1+rvanilla02)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla02)^0.5)-SUM($H105:M105),(Input!$H$145*(1+rvanilla02)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla02)^0.5)-SUM($H105:N105),(Input!$H$145*(1+rvanilla02)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E105),(Input!$H$145*(1+rvanilla02)^0.5)-SUM($H105:O105),(Input!$H$145*(1+rvanilla02)^0.5)/A3stdlife))","v":0.25661967683049047}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla03)^0.5)-SUM($I106:I106),(Input!$I$145*(1+rvanilla03)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla03)^0.5)-SUM($I106:J106),(Input!$I$145*(1+rvanilla03)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla03)^0.5)-SUM($I106:K106),(Input!$I$145*(1+rvanilla03)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla03)^0.5)-SUM($I106:L106),(Input!$I$145*(1+rvanilla03)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla03)^0.5)-SUM($I106:M106),(Input!$I$145*(1+rvanilla03)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla03)^0.5)-SUM($I106:N106),(Input!$I$145*(1+rvanilla03)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E106),(Input!$I$145*(1+rvanilla03)^0.5)-SUM($I106:O106),(Input!$I$145*(1+rvanilla03)^0.5)/A3stdlife))","v":0.25661967683049047}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla04)^0.5)-SUM($J107:J107),(Input!$J$145*(1+rvanilla04)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla04)^0.5)-SUM($J107:K107),(Input!$J$145*(1+rvanilla04)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla04)^0.5)-SUM($J107:L107),(Input!$J$145*(1+rvanilla04)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla04)^0.5)-SUM($J107:M107),(Input!$J$145*(1+rvanilla04)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla04)^0.5)-SUM($J107:N107),(Input!$J$145*(1+rvanilla04)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E107),(Input!$J$145*(1+rvanilla04)^0.5)-SUM($J107:O107),(Input!$J$145*(1+rvanilla04)^0.5)/A3stdlife))","v":0.25661967683049047}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla05)^0.5)-SUM($K108:K108),(Input!$K$145*(1+rvanilla05)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla05)^0.5)-SUM($K108:L108),(Input!$K$145*(1+rvanilla05)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla05)^0.5)-SUM($K108:M108),(Input!$K$145*(1+rvanilla05)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla05)^0.5)-SUM($K108:N108),(Input!$K$145*(1+rvanilla05)^0.5)/A3stdlife))","v":0.25661967683049047},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E108),(Input!$K$145*(1+rvanilla05)^0.5)-SUM($K108:O108),(Input!$K$145*(1+rvanilla05)^0.5)/A3stdlife))","v":0.25661967683049047}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla06)^0.5)-SUM($L109:L109),(Input!$L$145*(1+rvanilla06)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla06)^0.5)-SUM($L109:M109),(Input!$L$145*(1+rvanilla06)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla06)^0.5)-SUM($L109:N109),(Input!$L$145*(1+rvanilla06)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E109),(Input!$L$145*(1+rvanilla06)^0.5)-SUM($L109:O109),(Input!$L$145*(1+rvanilla06)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla07)^0.5)-SUM($M110:M110),(Input!$M$145*(1+rvanilla07)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla07)^0.5)-SUM($M110:N110),(Input!$M$145*(1+rvanilla07)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E110),(Input!$M$145*(1+rvanilla07)^0.5)-SUM($M110:O110),(Input!$M$145*(1+rvanilla07)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla08)^0.5)-SUM($N111:N111),(Input!$N$145*(1+rvanilla08)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E111),(Input!$N$145*(1+rvanilla08)^0.5)-SUM($N111:O111),(Input!$N$145*(1+rvanilla08)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$E112),(Input!$O$145*(1+rvanilla09)^0.5)-SUM($O112:O112),(Input!$O$145*(1+rvanilla09)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset3","v":"substations"},null,null,null,{"$f":"SUM(G102:G113)","v":15},{"$f":"SUM(H102:H113)","v":15.256619676830491},15.513239353660982,15.769859030491473,16.026478707321964,16.283098384152453,16.283098384152453,16.283098384152453,16.283098384152453,16.283098384152453]
[null,{"$f":"C127","v":"distribution transformers"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A4remlife,A4value-SUM($F115:F115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":15},{"$f":"IF(H$3>A4remlife,A4value-SUM($F115:G115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":15},{"$f":"IF(I$3>A4remlife,A4value-SUM($F115:H115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":15},{"$f":"IF(J$3>A4remlife,A4value-SUM($F115:I115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":15},{"$f":"IF(K$3>A4remlife,A4value-SUM($F115:J115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":15},{"$f":"IF(L$3>A4remlife,A4value-SUM($F115:K115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":15},{"$f":"IF(M$3>A4remlife,A4value-SUM($F115:L115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":15},{"$f":"IF(N$3>A4remlife,A4value-SUM($F115:M115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":15},{"$f":"IF(O$3>A4remlife,A4value-SUM($F115:N115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":15},{"$f":"IF(P$3>A4remlife,A4value-SUM($F115:O115),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":15}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(H$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla01)^0.5)-SUM($G117:G117),(Input!$G$146*(1+rvanilla01)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(I$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla01)^0.5)-SUM($G117:H117),(Input!$G$146*(1+rvanilla01)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla01)^0.5)-SUM($G117:I117),(Input!$G$146*(1+rvanilla01)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla01)^0.5)-SUM($G117:J117),(Input!$G$146*(1+rvanilla01)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla01)^0.5)-SUM($G117:K117),(Input!$G$146*(1+rvanilla01)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla01)^0.5)-SUM($G117:L117),(Input!$G$146*(1+rvanilla01)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla01)^0.5)-SUM($G117:M117),(Input!$G$146*(1+rvanilla01)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla01)^0.5)-SUM($G117:N117),(Input!$G$146*(1+rvanilla01)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E117),(Input!$G$146*(1+rvanilla01)^0.5)-SUM($G117:O117),(Input!$G$146*(1+rvanilla01)^0.5)/A4stdlife))","v":0.25661967683049047}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(I$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla02)^0.5)-SUM($H118:H118),(Input!$H$146*(1+rvanilla02)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla02)^0.5)-SUM($H118:I118),(Input!$H$146*(1+rvanilla02)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla02)^0.5)-SUM($H118:J118),(Input!$H$146*(1+rvanilla02)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla02)^0.5)-SUM($H118:K118),(Input!$H$146*(1+rvanilla02)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla02)^0.5)-SUM($H118:L118),(Input!$H$146*(1+rvanilla02)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla02)^0.5)-SUM($H118:M118),(Input!$H$146*(1+rvanilla02)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla02)^0.5)-SUM($H118:N118),(Input!$H$146*(1+rvanilla02)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E118),(Input!$H$146*(1+rvanilla02)^0.5)-SUM($H118:O118),(Input!$H$146*(1+rvanilla02)^0.5)/A4stdlife))","v":0.25661967683049047}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla03)^0.5)-SUM($I119:I119),(Input!$I$146*(1+rvanilla03)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla03)^0.5)-SUM($I119:J119),(Input!$I$146*(1+rvanilla03)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla03)^0.5)-SUM($I119:K119),(Input!$I$146*(1+rvanilla03)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla03)^0.5)-SUM($I119:L119),(Input!$I$146*(1+rvanilla03)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla03)^0.5)-SUM($I119:M119),(Input!$I$146*(1+rvanilla03)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla03)^0.5)-SUM($I119:N119),(Input!$I$146*(1+rvanilla03)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E119),(Input!$I$146*(1+rvanilla03)^0.5)-SUM($I119:O119),(Input!$I$146*(1+rvanilla03)^0.5)/A4stdlife))","v":0.25661967683049047}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla04)^0.5)-SUM($J120:J120),(Input!$J$146*(1+rvanilla04)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla04)^0.5)-SUM($J120:K120),(Input!$J$146*(1+rvanilla04)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla04)^0.5)-SUM($J120:L120),(Input!$J$146*(1+rvanilla04)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla04)^0.5)-SUM($J120:M120),(Input!$J$146*(1+rvanilla04)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla04)^0.5)-SUM($J120:N120),(Input!$J$146*(1+rvanilla04)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E120),(Input!$J$146*(1+rvanilla04)^0.5)-SUM($J120:O120),(Input!$J$146*(1+rvanilla04)^0.5)/A4stdlife))","v":0.25661967683049047}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla05)^0.5)-SUM($K121:K121),(Input!$K$146*(1+rvanilla05)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla05)^0.5)-SUM($K121:L121),(Input!$K$146*(1+rvanilla05)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla05)^0.5)-SUM($K121:M121),(Input!$K$146*(1+rvanilla05)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla05)^0.5)-SUM($K121:N121),(Input!$K$146*(1+rvanilla05)^0.5)/A4stdlife))","v":0.25661967683049047},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E121),(Input!$K$146*(1+rvanilla05)^0.5)-SUM($K121:O121),(Input!$K$146*(1+rvanilla05)^0.5)/A4stdlife))","v":0.25661967683049047}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla06)^0.5)-SUM($L122:L122),(Input!$L$146*(1+rvanilla06)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla06)^0.5)-SUM($L122:M122),(Input!$L$146*(1+rvanilla06)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla06)^0.5)-SUM($L122:N122),(Input!$L$146*(1+rvanilla06)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E122),(Input!$L$146*(1+rvanilla06)^0.5)-SUM($L122:O122),(Input!$L$146*(1+rvanilla06)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla07)^0.5)-SUM($M123:M123),(Input!$M$146*(1+rvanilla07)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla07)^0.5)-SUM($M123:N123),(Input!$M$146*(1+rvanilla07)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E123),(Input!$M$146*(1+rvanilla07)^0.5)-SUM($M123:O123),(Input!$M$146*(1+rvanilla07)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla08)^0.5)-SUM($N124:N124),(Input!$N$146*(1+rvanilla08)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E124),(Input!$N$146*(1+rvanilla08)^0.5)-SUM($N124:O124),(Input!$N$146*(1+rvanilla08)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$E125),(Input!$O$146*(1+rvanilla09)^0.5)-SUM($O221:O221),(Input!$O$146*(1+rvanilla09)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset4","v":"distribution transformers"},null,null,null,{"$f":"SUM(G115:G126)","v":15},15.256619676830491,15.513239353660982,15.769859030491473,16.026478707321964,16.283098384152453,16.283098384152453,16.283098384152453,16.283098384152453,16.283098384152453]
[null,{"$f":"C140","v":"LVS and meters"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A5remlife,A5value-SUM($F128:F128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":20},{"$f":"IF(H$3>A5remlife,A5value-SUM($F128:G128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":20},{"$f":"IF(I$3>A5remlife,A5value-SUM($F128:H128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":20},{"$f":"IF(J$3>A5remlife,A5value-SUM($F128:I128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":20},{"$f":"IF(K$3>A5remlife,A5value-SUM($F128:J128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":20},{"$f":"IF(L$3>A5remlife,A5value-SUM($F128:K128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":20},{"$f":"IF(M$3>A5remlife,A5value-SUM($F128:L128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":20},{"$f":"IF(N$3>A5remlife,A5value-SUM($F128:M128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":20},{"$f":"IF(O$3>A5remlife,A5value-SUM($F128:N128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":20},{"$f":"IF(P$3>A5remlife,A5value-SUM($F128:O128),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":20}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(H$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla01)^0.5)-SUM($G130:G130),(Input!$G$147*(1+rvanilla01)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(I$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla01)^0.5)-SUM($G130:H130),(Input!$G$147*(1+rvanilla01)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla01)^0.5)-SUM($G130:I130),(Input!$G$147*(1+rvanilla01)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla01)^0.5)-SUM($G130:J130),(Input!$G$147*(1+rvanilla01)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla01)^0.5)-SUM($G130:K130),(Input!$G$147*(1+rvanilla01)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla01)^0.5)-SUM($G130:L130),(Input!$G$147*(1+rvanilla01)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla01)^0.5)-SUM($G130:M130),(Input!$G$147*(1+rvanilla01)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla01)^0.5)-SUM($G130:N130),(Input!$G$147*(1+rvanilla01)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E130),(Input!$G$147*(1+rvanilla01)^0.5)-SUM($G130:O130),(Input!$G$147*(1+rvanilla01)^0.5)/A5stdlife))","v":0.54745531057171304}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(I$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla02)^0.5)-SUM($H131:H131),(Input!$H$147*(1+rvanilla02)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla02)^0.5)-SUM($H131:I131),(Input!$H$147*(1+rvanilla02)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla02)^0.5)-SUM($H131:J131),(Input!$H$147*(1+rvanilla02)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla02)^0.5)-SUM($H131:K131),(Input!$H$147*(1+rvanilla02)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla02)^0.5)-SUM($H131:L131),(Input!$H$147*(1+rvanilla02)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla02)^0.5)-SUM($H131:M131),(Input!$H$147*(1+rvanilla02)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla02)^0.5)-SUM($H131:N131),(Input!$H$147*(1+rvanilla02)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E131),(Input!$H$147*(1+rvanilla02)^0.5)-SUM($H131:O131),(Input!$H$147*(1+rvanilla02)^0.5)/A5stdlife))","v":0.54745531057171304}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla03)^0.5)-SUM($I132:I132),(Input!$I$147*(1+rvanilla03)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla03)^0.5)-SUM($I132:J132),(Input!$I$147*(1+rvanilla03)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla03)^0.5)-SUM($I132:K132),(Input!$I$147*(1+rvanilla03)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla03)^0.5)-SUM($I132:L132),(Input!$I$147*(1+rvanilla03)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla03)^0.5)-SUM($I132:M132),(Input!$I$147*(1+rvanilla03)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla03)^0.5)-SUM($I132:N132),(Input!$I$147*(1+rvanilla03)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E132),(Input!$I$147*(1+rvanilla03)^0.5)-SUM($I132:O132),(Input!$I$147*(1+rvanilla03)^0.5)/A5stdlife))","v":0.54745531057171304}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla04)^0.5)-SUM($J133:J133),(Input!$J$147*(1+rvanilla04)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla04)^0.5)-SUM($J133:K133),(Input!$J$147*(1+rvanilla04)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla04)^0.5)-SUM($J133:L133),(Input!$J$147*(1+rvanilla04)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla04)^0.5)-SUM($J133:M133),(Input!$J$147*(1+rvanilla04)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla04)^0.5)-SUM($J133:N133),(Input!$J$147*(1+rvanilla04)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E133),(Input!$J$147*(1+rvanilla04)^0.5)-SUM($J133:O133),(Input!$J$147*(1+rvanilla04)^0.5)/A5stdlife))","v":0.54745531057171304}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla05)^0.5)-SUM($K134:K134),(Input!$K$147*(1+rvanilla05)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla05)^0.5)-SUM($K134:L134),(Input!$K$147*(1+rvanilla05)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla05)^0.5)-SUM($K134:M134),(Input!$K$147*(1+rvanilla05)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla05)^0.5)-SUM($K134:N134),(Input!$K$147*(1+rvanilla05)^0.5)/A5stdlife))","v":0.54745531057171304},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E134),(Input!$K$147*(1+rvanilla05)^0.5)-SUM($K134:O134),(Input!$K$147*(1+rvanilla05)^0.5)/A5stdlife))","v":0.54745531057171304}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla06)^0.5)-SUM($L135:L135),(Input!$L$147*(1+rvanilla06)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla06)^0.5)-SUM($L135:M135),(Input!$L$147*(1+rvanilla06)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla06)^0.5)-SUM($L135:N135),(Input!$L$147*(1+rvanilla06)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E135),(Input!$L$147*(1+rvanilla06)^0.5)-SUM($L135:O135),(Input!$L$147*(1+rvanilla06)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla07)^0.5)-SUM($M136:M136),(Input!$M$147*(1+rvanilla07)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla07)^0.5)-SUM($M136:N136),(Input!$M$147*(1+rvanilla07)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E136),(Input!$M$147*(1+rvanilla07)^0.5)-SUM($M136:O136),(Input!$M$147*(1+rvanilla07)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla08)^0.5)-SUM($N137:N137),(Input!$N$147*(1+rvanilla08)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E137),(Input!$N$147*(1+rvanilla08)^0.5)-SUM($N137:O137),(Input!$N$147*(1+rvanilla08)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$E138),(Input!$O$147*(1+rvanilla09)^0.5)-SUM($O138:O138),(Input!$O$147*(1+rvanilla09)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset5","v":"LVS and meters"},null,null,null,{"$f":"SUM(G128:G139)","v":20},20.547455310571713,21.094910621143427,21.64236593171514,22.189821242286854,22.737276552858567,22.737276552858567,22.737276552858567,22.737276552858567,22.737276552858567]
[null,{"$f":"C153","v":"communications"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A6remlife,A6value-SUM($F141:F141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":25},{"$f":"IF(H$3>A6remlife,A6value-SUM($F141:G141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":25},{"$f":"IF(I$3>A6remlife,A6value-SUM($F141:H141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(J$3>A6remlife,A6value-SUM($F141:I141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(K$3>A6remlife,A6value-SUM($F141:J141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(L$3>A6remlife,A6value-SUM($F141:K141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(M$3>A6remlife,A6value-SUM($F141:L141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(N$3>A6remlife,A6value-SUM($F141:M141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(O$3>A6remlife,A6value-SUM($F141:N141),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(P$3>A6remlife,A6value-SUM($F141:O141),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$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla01)^0.5)-SUM($G143:G143),(Input!$G$148*(1+rvanilla01)^0.5)/A6stdlife))","v":0.73319907665854422},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(I$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla01)^0.5)-SUM($G143:H143),(Input!$G$148*(1+rvanilla01)^0.5)/A6stdlife))","v":0.73319907665854422},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla01)^0.5)-SUM($G143:I143),(Input!$G$148*(1+rvanilla01)^0.5)/A6stdlife))","v":0.73319907665854422},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla01)^0.5)-SUM($G143:J143),(Input!$G$148*(1+rvanilla01)^0.5)/A6stdlife))","v":0.73319907665854422},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla01)^0.5)-SUM($G143:K143),(Input!$G$148*(1+rvanilla01)^0.5)/A6stdlife))","v":0.73319907665854422},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla01)^0.5)-SUM($G143:L143),(Input!$G$148*(1+rvanilla01)^0.5)/A6stdlife))","v":0.73319907665854422},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla01)^0.5)-SUM($G143:M143),(Input!$G$148*(1+rvanilla01)^0.5)/A6stdlife))","v":0.73319907665854422},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla01)^0.5)-SUM($G143:N143),(Input!$G$148*(1+rvanilla01)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E143),(Input!$G$148*(1+rvanilla01)^0.5)-SUM($G143:O143),(Input!$G$148*(1+rvanilla01)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(I$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla02)^0.5)-SUM($H144:H144),(Input!$H$148*(1+rvanilla02)^0.5)/A6stdlife))","v":0.29327963066341767},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla02)^0.5)-SUM($H144:I144),(Input!$H$148*(1+rvanilla02)^0.5)/A6stdlife))","v":0.29327963066341767},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla02)^0.5)-SUM($H144:J144),(Input!$H$148*(1+rvanilla02)^0.5)/A6stdlife))","v":0.29327963066341767},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla02)^0.5)-SUM($H144:K144),(Input!$H$148*(1+rvanilla02)^0.5)/A6stdlife))","v":0.29327963066341767},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla02)^0.5)-SUM($H144:L144),(Input!$H$148*(1+rvanilla02)^0.5)/A6stdlife))","v":0.29327963066341767},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla02)^0.5)-SUM($H144:M144),(Input!$H$148*(1+rvanilla02)^0.5)/A6stdlife))","v":0.29327963066341767},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla02)^0.5)-SUM($H144:N144),(Input!$H$148*(1+rvanilla02)^0.5)/A6stdlife))","v":0.29327963066341767},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E144),(Input!$H$148*(1+rvanilla02)^0.5)-SUM($H144:O144),(Input!$H$148*(1+rvanilla02)^0.5)/A6stdlife))","v":4.4408920985006262E-16}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla03)^0.5)-SUM($I145:I145),(Input!$I$148*(1+rvanilla03)^0.5)/A6stdlife))","v":0.29327963066341767},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla03)^0.5)-SUM($I145:J145),(Input!$I$148*(1+rvanilla03)^0.5)/A6stdlife))","v":0.29327963066341767},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla03)^0.5)-SUM($I145:K145),(Input!$I$148*(1+rvanilla03)^0.5)/A6stdlife))","v":0.29327963066341767},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla03)^0.5)-SUM($I145:L145),(Input!$I$148*(1+rvanilla03)^0.5)/A6stdlife))","v":0.29327963066341767},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla03)^0.5)-SUM($I145:M145),(Input!$I$148*(1+rvanilla03)^0.5)/A6stdlife))","v":0.29327963066341767},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla03)^0.5)-SUM($I145:N145),(Input!$I$148*(1+rvanilla03)^0.5)/A6stdlife))","v":0.29327963066341767},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E145),(Input!$I$148*(1+rvanilla03)^0.5)-SUM($I145:O145),(Input!$I$148*(1+rvanilla03)^0.5)/A6stdlife))","v":0.29327963066341767}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla04)^0.5)-SUM($J146:J146),(Input!$J$148*(1+rvanilla04)^0.5)/A6stdlife))","v":0.29327963066341767},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla04)^0.5)-SUM($J146:K146),(Input!$J$148*(1+rvanilla04)^0.5)/A6stdlife))","v":0.29327963066341767},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla04)^0.5)-SUM($J146:L146),(Input!$J$148*(1+rvanilla04)^0.5)/A6stdlife))","v":0.29327963066341767},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla04)^0.5)-SUM($J146:M146),(Input!$J$148*(1+rvanilla04)^0.5)/A6stdlife))","v":0.29327963066341767},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla04)^0.5)-SUM($J146:N146),(Input!$J$148*(1+rvanilla04)^0.5)/A6stdlife))","v":0.29327963066341767},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E146),(Input!$J$148*(1+rvanilla04)^0.5)-SUM($J146:O146),(Input!$J$148*(1+rvanilla04)^0.5)/A6stdlife))","v":0.29327963066341767}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla05)^0.5)-SUM($K147:K147),(Input!$K$148*(1+rvanilla05)^0.5)/A6stdlife))","v":0.29327963066341767},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla05)^0.5)-SUM($K147:L147),(Input!$K$148*(1+rvanilla05)^0.5)/A6stdlife))","v":0.29327963066341767},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla05)^0.5)-SUM($K147:M147),(Input!$K$148*(1+rvanilla05)^0.5)/A6stdlife))","v":0.29327963066341767},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla05)^0.5)-SUM($K147:N147),(Input!$K$148*(1+rvanilla05)^0.5)/A6stdlife))","v":0.29327963066341767},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E147),(Input!$K$148*(1+rvanilla05)^0.5)-SUM($K147:O147),(Input!$K$148*(1+rvanilla05)^0.5)/A6stdlife))","v":0.29327963066341767}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla06)^0.5)-SUM($L148:L148),(Input!$L$148*(1+rvanilla06)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla06)^0.5)-SUM($L148:M148),(Input!$L$148*(1+rvanilla06)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla06)^0.5)-SUM($L148:N148),(Input!$L$148*(1+rvanilla06)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E148),(Input!$L$148*(1+rvanilla06)^0.5)-SUM($L148:O148),(Input!$L$148*(1+rvanilla06)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla07)^0.5)-SUM($M149:M149),(Input!$M$148*(1+rvanilla07)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla07)^0.5)-SUM($M149:N149),(Input!$M$148*(1+rvanilla07)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E149),(Input!$M$148*(1+rvanilla07)^0.5)-SUM($M149:O149),(Input!$M$148*(1+rvanilla07)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla08)^0.5)-SUM($N150:N150),(Input!$N$148*(1+rvanilla08)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E150),(Input!$N$148*(1+rvanilla08)^0.5)-SUM($N150:O150),(Input!$N$148*(1+rvanilla08)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$E151),(Input!$O$148*(1+rvanilla09)^0.5)-SUM($O151:O151),(Input!$O$148*(1+rvanilla09)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset6","v":"communications"},null,null,null,{"$f":"SUM(G141:G152)","v":25},25.733199076658543,1.0264787073219619,1.3197583379853794,1.613037968648797,1.9063175993122146,1.9063175993122146,1.9063175993122146,1.1731185226536707,0.87983889199025345]
[null,{"$f":"C166","v":"vehicles"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A7remlife,A7value-SUM($F154:F154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":16.666666666666668},{"$f":"IF(H$3>A7remlife,A7value-SUM($F154:G154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":16.666666666666668},{"$f":"IF(I$3>A7remlife,A7value-SUM($F154:H154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":16.666666666666668},{"$f":"IF(J$3>A7remlife,A7value-SUM($F154:I154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(K$3>A7remlife,A7value-SUM($F154:J154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(L$3>A7remlife,A7value-SUM($F154:K154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(M$3>A7remlife,A7value-SUM($F154:L154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(N$3>A7remlife,A7value-SUM($F154:M154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(O$3>A7remlife,A7value-SUM($F154:N154),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(P$3>A7remlife,A7value-SUM($F154:O154),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$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla01)^0.5)-SUM($G156:G156),(Input!$G$149*(1+rvanilla01)^0.5)/A7stdlife))","v":0.82118296585756956},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(I$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla01)^0.5)-SUM($G156:H156),(Input!$G$149*(1+rvanilla01)^0.5)/A7stdlife))","v":0.82118296585756956},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla01)^0.5)-SUM($G156:I156),(Input!$G$149*(1+rvanilla01)^0.5)/A7stdlife))","v":0.82118296585756956},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla01)^0.5)-SUM($G156:J156),(Input!$G$149*(1+rvanilla01)^0.5)/A7stdlife))","v":0.82118296585756956},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla01)^0.5)-SUM($G156:K156),(Input!$G$149*(1+rvanilla01)^0.5)/A7stdlife))","v":0.82118296585756956},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla01)^0.5)-SUM($G156:L156),(Input!$G$149*(1+rvanilla01)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla01)^0.5)-SUM($G156:M156),(Input!$G$149*(1+rvanilla01)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla01)^0.5)-SUM($G156:N156),(Input!$G$149*(1+rvanilla01)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E156),(Input!$G$149*(1+rvanilla01)^0.5)-SUM($G156:O156),(Input!$G$149*(1+rvanilla01)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(I$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla02)^0.5)-SUM($H157:H157),(Input!$H$149*(1+rvanilla02)^0.5)/A7stdlife))","v":0.20529574146439239},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla02)^0.5)-SUM($H157:I157),(Input!$H$149*(1+rvanilla02)^0.5)/A7stdlife))","v":0.20529574146439239},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla02)^0.5)-SUM($H157:J157),(Input!$H$149*(1+rvanilla02)^0.5)/A7stdlife))","v":0.20529574146439239},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla02)^0.5)-SUM($H157:K157),(Input!$H$149*(1+rvanilla02)^0.5)/A7stdlife))","v":0.20529574146439239},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla02)^0.5)-SUM($H157:L157),(Input!$H$149*(1+rvanilla02)^0.5)/A7stdlife))","v":0.20529574146439239},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla02)^0.5)-SUM($H157:M157),(Input!$H$149*(1+rvanilla02)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla02)^0.5)-SUM($H157:N157),(Input!$H$149*(1+rvanilla02)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E157),(Input!$H$149*(1+rvanilla02)^0.5)-SUM($H157:O157),(Input!$H$149*(1+rvanilla02)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla03)^0.5)-SUM($I158:I158),(Input!$I$149*(1+rvanilla03)^0.5)/A7stdlife))","v":0.20529574146439239},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla03)^0.5)-SUM($I158:J158),(Input!$I$149*(1+rvanilla03)^0.5)/A7stdlife))","v":0.20529574146439239},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla03)^0.5)-SUM($I158:K158),(Input!$I$149*(1+rvanilla03)^0.5)/A7stdlife))","v":0.20529574146439239},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla03)^0.5)-SUM($I158:L158),(Input!$I$149*(1+rvanilla03)^0.5)/A7stdlife))","v":0.20529574146439239},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla03)^0.5)-SUM($I158:M158),(Input!$I$149*(1+rvanilla03)^0.5)/A7stdlife))","v":0.20529574146439239},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla03)^0.5)-SUM($I158:N158),(Input!$I$149*(1+rvanilla03)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E158),(Input!$I$149*(1+rvanilla03)^0.5)-SUM($I158:O158),(Input!$I$149*(1+rvanilla03)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla04)^0.5)-SUM($J159:J159),(Input!$J$149*(1+rvanilla04)^0.5)/A7stdlife))","v":0.20529574146439239},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla04)^0.5)-SUM($J159:K159),(Input!$J$149*(1+rvanilla04)^0.5)/A7stdlife))","v":0.20529574146439239},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla04)^0.5)-SUM($J159:L159),(Input!$J$149*(1+rvanilla04)^0.5)/A7stdlife))","v":0.20529574146439239},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla04)^0.5)-SUM($J159:M159),(Input!$J$149*(1+rvanilla04)^0.5)/A7stdlife))","v":0.20529574146439239},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla04)^0.5)-SUM($J159:N159),(Input!$J$149*(1+rvanilla04)^0.5)/A7stdlife))","v":0.20529574146439239},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E159),(Input!$J$149*(1+rvanilla04)^0.5)-SUM($J159:O159),(Input!$J$149*(1+rvanilla04)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla05)^0.5)-SUM($K160:K160),(Input!$K$149*(1+rvanilla05)^0.5)/A7stdlife))","v":0.20529574146439239},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla05)^0.5)-SUM($K160:L160),(Input!$K$149*(1+rvanilla05)^0.5)/A7stdlife))","v":0.20529574146439239},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla05)^0.5)-SUM($K160:M160),(Input!$K$149*(1+rvanilla05)^0.5)/A7stdlife))","v":0.20529574146439239},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla05)^0.5)-SUM($K160:N160),(Input!$K$149*(1+rvanilla05)^0.5)/A7stdlife))","v":0.20529574146439239},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E160),(Input!$K$149*(1+rvanilla05)^0.5)-SUM($K160:O160),(Input!$K$149*(1+rvanilla05)^0.5)/A7stdlife))","v":0.20529574146439239}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla06)^0.5)-SUM($L161:L161),(Input!$L$149*(1+rvanilla06)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla06)^0.5)-SUM($L161:M161),(Input!$L$149*(1+rvanilla06)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla06)^0.5)-SUM($L161:N161),(Input!$L$149*(1+rvanilla06)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E161),(Input!$L$149*(1+rvanilla06)^0.5)-SUM($L161:O161),(Input!$L$149*(1+rvanilla06)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla07)^0.5)-SUM($M162:M162),(Input!$M$149*(1+rvanilla07)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla07)^0.5)-SUM($M162:N162),(Input!$M$149*(1+rvanilla07)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E162),(Input!$M$149*(1+rvanilla07)^0.5)-SUM($M162:O162),(Input!$M$149*(1+rvanilla07)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla08)^0.5)-SUM($N163:N163),(Input!$N$149*(1+rvanilla08)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E163),(Input!$N$149*(1+rvanilla08)^0.5)-SUM($N163:O163),(Input!$N$149*(1+rvanilla08)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$E164),(Input!$O$149*(1+rvanilla09)^0.5)-SUM($O164:O164),(Input!$O$149*(1+rvanilla09)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset7","v":"vehicles"},null,null,null,{"$f":"SUM(G154:G165)","v":16.666666666666668},17.487849632524238,17.693145373988632,1.2317744487863542,1.4370701902507466,1.6423659317151389,0.82118296585756956,0.61588722439317722,0.41059148292878478,0.20529574146439239]
[null,{"$f":"C179","v":"land and easements"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A8remlife,A8value-SUM($F167:F167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(H$3>A8remlife,A8value-SUM($F167:G167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(I$3>A8remlife,A8value-SUM($F167:H167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(J$3>A8remlife,A8value-SUM($F167:I167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(K$3>A8remlife,A8value-SUM($F167:J167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(L$3>A8remlife,A8value-SUM($F167:K167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(M$3>A8remlife,A8value-SUM($F167:L167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(N$3>A8remlife,A8value-SUM($F167:M167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(O$3>A8remlife,A8value-SUM($F167:N167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"},{"$f":"IF(P$3>A8remlife,A8value-SUM($F167:O167),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":"n/a"}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(H$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla01)^0.5)-SUM($G169:G169),(Input!$G$150*(1+rvanilla01)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(I$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla01)^0.5)-SUM($G169:H169),(Input!$G$150*(1+rvanilla01)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla01)^0.5)-SUM($G169:I169),(Input!$G$150*(1+rvanilla01)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla01)^0.5)-SUM($G169:J169),(Input!$G$150*(1+rvanilla01)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla01)^0.5)-SUM($G169:K169),(Input!$G$150*(1+rvanilla01)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla01)^0.5)-SUM($G169:L169),(Input!$G$150*(1+rvanilla01)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla01)^0.5)-SUM($G169:M169),(Input!$G$150*(1+rvanilla01)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla01)^0.5)-SUM($G169:N169),(Input!$G$150*(1+rvanilla01)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E169),(Input!$G$150*(1+rvanilla01)^0.5)-SUM($G169:O169),(Input!$G$150*(1+rvanilla01)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(I$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla02)^0.5)-SUM($H170:H170),(Input!$H$150*(1+rvanilla02)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla02)^0.5)-SUM($H170:I170),(Input!$H$150*(1+rvanilla02)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla02)^0.5)-SUM($H170:J170),(Input!$H$150*(1+rvanilla02)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla02)^0.5)-SUM($H170:K170),(Input!$H$150*(1+rvanilla02)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla02)^0.5)-SUM($H170:L170),(Input!$H$150*(1+rvanilla02)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla02)^0.5)-SUM($H170:M170),(Input!$H$150*(1+rvanilla02)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla02)^0.5)-SUM($H170:N170),(Input!$H$150*(1+rvanilla02)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E170),(Input!$H$150*(1+rvanilla02)^0.5)-SUM($H170:O170),(Input!$H$150*(1+rvanilla02)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla03)^0.5)-SUM($I171:I171),(Input!$I$150*(1+rvanilla03)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla03)^0.5)-SUM($I171:J171),(Input!$I$150*(1+rvanilla03)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla03)^0.5)-SUM($I171:K171),(Input!$I$150*(1+rvanilla03)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla03)^0.5)-SUM($I171:L171),(Input!$I$150*(1+rvanilla03)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla03)^0.5)-SUM($I171:M171),(Input!$I$150*(1+rvanilla03)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla03)^0.5)-SUM($I171:N171),(Input!$I$150*(1+rvanilla03)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E171),(Input!$I$150*(1+rvanilla03)^0.5)-SUM($I171:O171),(Input!$I$150*(1+rvanilla03)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla04)^0.5)-SUM($J172:J172),(Input!$J$150*(1+rvanilla04)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla04)^0.5)-SUM($J172:K172),(Input!$J$150*(1+rvanilla04)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla04)^0.5)-SUM($J172:L172),(Input!$J$150*(1+rvanilla04)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla04)^0.5)-SUM($J172:M172),(Input!$J$150*(1+rvanilla04)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla04)^0.5)-SUM($J172:N172),(Input!$J$150*(1+rvanilla04)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E172),(Input!$J$150*(1+rvanilla04)^0.5)-SUM($J172:O172),(Input!$J$150*(1+rvanilla04)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla05)^0.5)-SUM($K173:K173),(Input!$K$150*(1+rvanilla05)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla05)^0.5)-SUM($K173:L173),(Input!$K$150*(1+rvanilla05)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla05)^0.5)-SUM($K173:M173),(Input!$K$150*(1+rvanilla05)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla05)^0.5)-SUM($K173:N173),(Input!$K$150*(1+rvanilla05)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E173),(Input!$K$150*(1+rvanilla05)^0.5)-SUM($K173:O173),(Input!$K$150*(1+rvanilla05)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla06)^0.5)-SUM($L174:L174),(Input!$L$150*(1+rvanilla06)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla06)^0.5)-SUM($L174:M174),(Input!$L$150*(1+rvanilla06)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla06)^0.5)-SUM($L174:N174),(Input!$L$150*(1+rvanilla06)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E174),(Input!$L$150*(1+rvanilla06)^0.5)-SUM($L174:O174),(Input!$L$150*(1+rvanilla06)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla07)^0.5)-SUM($M175:M175),(Input!$M$150*(1+rvanilla07)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla07)^0.5)-SUM($M175:N175),(Input!$M$150*(1+rvanilla07)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E175),(Input!$M$150*(1+rvanilla07)^0.5)-SUM($M175:O175),(Input!$M$150*(1+rvanilla07)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla08)^0.5)-SUM($N176:N176),(Input!$N$150*(1+rvanilla08)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E176),(Input!$N$150*(1+rvanilla08)^0.5)-SUM($N176:O176),(Input!$N$150*(1+rvanilla08)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$E177),(Input!$O$150*(1+rvanilla09)^0.5)-SUM($O177:O177),(Input!$O$150*(1+rvanilla09)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset8","v":"land and easements"},null,null,null,{"$f":"SUM(G167:G178)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C192","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A9remlife,A9value-SUM($F180:F180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(H$3>A9remlife,A9value-SUM($F180:G180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(I$3>A9remlife,A9value-SUM($F180:H180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(J$3>A9remlife,A9value-SUM($F180:I180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(K$3>A9remlife,A9value-SUM($F180:J180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(L$3>A9remlife,A9value-SUM($F180:K180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(M$3>A9remlife,A9value-SUM($F180:L180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(N$3>A9remlife,A9value-SUM($F180:M180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(O$3>A9remlife,A9value-SUM($F180:N180),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(P$3>A9remlife,A9value-SUM($F180:O180),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$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla01)^0.5)-SUM($G182:G182),(Input!$G$151*(1+rvanilla01)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(I$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla01)^0.5)-SUM($G182:H182),(Input!$G$151*(1+rvanilla01)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla01)^0.5)-SUM($G182:I182),(Input!$G$151*(1+rvanilla01)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla01)^0.5)-SUM($G182:J182),(Input!$G$151*(1+rvanilla01)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla01)^0.5)-SUM($G182:K182),(Input!$G$151*(1+rvanilla01)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla01)^0.5)-SUM($G182:L182),(Input!$G$151*(1+rvanilla01)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla01)^0.5)-SUM($G182:M182),(Input!$G$151*(1+rvanilla01)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla01)^0.5)-SUM($G182:N182),(Input!$G$151*(1+rvanilla01)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E182),(Input!$G$151*(1+rvanilla01)^0.5)-SUM($G182:O182),(Input!$G$151*(1+rvanilla01)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(I$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla02)^0.5)-SUM($H183:H183),(Input!$H$151*(1+rvanilla02)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla02)^0.5)-SUM($H183:I183),(Input!$H$151*(1+rvanilla02)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla02)^0.5)-SUM($H183:J183),(Input!$H$151*(1+rvanilla02)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla02)^0.5)-SUM($H183:K183),(Input!$H$151*(1+rvanilla02)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla02)^0.5)-SUM($H183:L183),(Input!$H$151*(1+rvanilla02)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla02)^0.5)-SUM($H183:M183),(Input!$H$151*(1+rvanilla02)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla02)^0.5)-SUM($H183:N183),(Input!$H$151*(1+rvanilla02)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E183),(Input!$H$151*(1+rvanilla02)^0.5)-SUM($H183:O183),(Input!$H$151*(1+rvanilla02)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla03)^0.5)-SUM($I184:I184),(Input!$I$151*(1+rvanilla03)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla03)^0.5)-SUM($I184:J184),(Input!$I$151*(1+rvanilla03)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla03)^0.5)-SUM($I184:K184),(Input!$I$151*(1+rvanilla03)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla03)^0.5)-SUM($I184:L184),(Input!$I$151*(1+rvanilla03)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla03)^0.5)-SUM($I184:M184),(Input!$I$151*(1+rvanilla03)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla03)^0.5)-SUM($I184:N184),(Input!$I$151*(1+rvanilla03)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E184),(Input!$I$151*(1+rvanilla03)^0.5)-SUM($I184:O184),(Input!$I$151*(1+rvanilla03)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla04)^0.5)-SUM($J185:J185),(Input!$J$151*(1+rvanilla04)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla04)^0.5)-SUM($J185:K185),(Input!$J$151*(1+rvanilla04)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla04)^0.5)-SUM($J185:L185),(Input!$J$151*(1+rvanilla04)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla04)^0.5)-SUM($J185:M185),(Input!$J$151*(1+rvanilla04)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla04)^0.5)-SUM($J185:N185),(Input!$J$151*(1+rvanilla04)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E185),(Input!$J$151*(1+rvanilla04)^0.5)-SUM($J185:O185),(Input!$J$151*(1+rvanilla04)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla05)^0.5)-SUM($K186:K186),(Input!$K$151*(1+rvanilla05)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla05)^0.5)-SUM($K186:L186),(Input!$K$151*(1+rvanilla05)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla05)^0.5)-SUM($K186:M186),(Input!$K$151*(1+rvanilla05)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla05)^0.5)-SUM($K186:N186),(Input!$K$151*(1+rvanilla05)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E186),(Input!$K$151*(1+rvanilla05)^0.5)-SUM($K186:O186),(Input!$K$151*(1+rvanilla05)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla06)^0.5)-SUM($L187:L187),(Input!$L$151*(1+rvanilla06)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla06)^0.5)-SUM($L187:M187),(Input!$L$151*(1+rvanilla06)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla06)^0.5)-SUM($L187:N187),(Input!$L$151*(1+rvanilla06)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E187),(Input!$L$151*(1+rvanilla06)^0.5)-SUM($L187:O187),(Input!$L$151*(1+rvanilla06)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla07)^0.5)-SUM($M188:M188),(Input!$M$151*(1+rvanilla07)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla07)^0.5)-SUM($M188:N188),(Input!$M$151*(1+rvanilla07)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E188),(Input!$M$151*(1+rvanilla07)^0.5)-SUM($M188:O188),(Input!$M$151*(1+rvanilla07)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla08)^0.5)-SUM($N189:N189),(Input!$N$151*(1+rvanilla08)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E189),(Input!$N$151*(1+rvanilla08)^0.5)-SUM($N189:O189),(Input!$N$151*(1+rvanilla08)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$E190),(Input!$O$151*(1+rvanilla09)^0.5)-SUM($O190:O190),(Input!$O$151*(1+rvanilla09)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"SUM(G180:G191)","v":0},{"$f":"SUM(H180:H191)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"C205","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A10remlife,A10value-SUM($F193:F193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(H$3>A10remlife,A10value-SUM($F193:G193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(I$3>A10remlife,A10value-SUM($F193:H193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(J$3>A10remlife,A10value-SUM($F193:I193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(K$3>A10remlife,A10value-SUM($F193:J193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(L$3>A10remlife,A10value-SUM($F193:K193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(M$3>A10remlife,A10value-SUM($F193:L193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(N$3>A10remlife,A10value-SUM($F193:M193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(O$3>A10remlife,A10value-SUM($F193:N193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(P$3>A10remlife,A10value-SUM($F193:O193),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(H$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla01)^0.5)-SUM($G195:G195),(Input!$G$152*(1+rvanilla01)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(I$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla01)^0.5)-SUM($G195:H195),(Input!$G$152*(1+rvanilla01)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla01)^0.5)-SUM($G195:I195),(Input!$G$152*(1+rvanilla01)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla01)^0.5)-SUM($G195:J195),(Input!$G$152*(1+rvanilla01)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla01)^0.5)-SUM($G195:K195),(Input!$G$152*(1+rvanilla01)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla01)^0.5)-SUM($G195:L195),(Input!$G$152*(1+rvanilla01)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla01)^0.5)-SUM($G195:M195),(Input!$G$152*(1+rvanilla01)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla01)^0.5)-SUM($G195:N195),(Input!$G$152*(1+rvanilla01)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$E195),(Input!$G$152*(1+rvanilla01)^0.5)-SUM($G195:O195),(Input!$G$152*(1+rvanilla01)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(I$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla02)^0.5)-SUM($H196:H196),(Input!$H$152*(1+rvanilla02)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla02)^0.5)-SUM($H196:I196),(Input!$H$152*(1+rvanilla02)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla02)^0.5)-SUM($H196:J196),(Input!$H$152*(1+rvanilla02)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla02)^0.5)-SUM($H196:K196),(Input!$H$152*(1+rvanilla02)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla02)^0.5)-SUM($H196:L196),(Input!$H$152*(1+rvanilla02)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla02)^0.5)-SUM($H196:M196),(Input!$H$152*(1+rvanilla02)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla02)^0.5)-SUM($H196:N196),(Input!$H$152*(1+rvanilla02)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$E196),(Input!$H$152*(1+rvanilla02)^0.5)-SUM($H196:O196),(Input!$H$152*(1+rvanilla02)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla03)^0.5)-SUM($I197:I197),(Input!$I$152*(1+rvanilla03)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla03)^0.5)-SUM($I197:J197),(Input!$I$152*(1+rvanilla03)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla03)^0.5)-SUM($I197:K197),(Input!$I$152*(1+rvanilla03)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla03)^0.5)-SUM($I197:L197),(Input!$I$152*(1+rvanilla03)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla03)^0.5)-SUM($I197:M197),(Input!$I$152*(1+rvanilla03)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla03)^0.5)-SUM($I197:N197),(Input!$I$152*(1+rvanilla03)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$E197),(Input!$I$152*(1+rvanilla03)^0.5)-SUM($I197:O197),(Input!$I$152*(1+rvanilla03)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla04)^0.5)-SUM($J198:J198),(Input!$J$152*(1+rvanilla04)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla04)^0.5)-SUM($J198:K198),(Input!$J$152*(1+rvanilla04)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla04)^0.5)-SUM($J198:L198),(Input!$J$152*(1+rvanilla04)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla04)^0.5)-SUM($J198:M198),(Input!$J$152*(1+rvanilla04)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla04)^0.5)-SUM($J198:N198),(Input!$J$152*(1+rvanilla04)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$E198),(Input!$J$152*(1+rvanilla04)^0.5)-SUM($J198:O198),(Input!$J$152*(1+rvanilla04)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla05)^0.5)-SUM($K199:K199),(Input!$K$152*(1+rvanilla05)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla05)^0.5)-SUM($K199:L199),(Input!$K$152*(1+rvanilla05)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla05)^0.5)-SUM($K199:M199),(Input!$K$152*(1+rvanilla05)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla05)^0.5)-SUM($K199:N199),(Input!$K$152*(1+rvanilla05)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$E199),(Input!$K$152*(1+rvanilla05)^0.5)-SUM($K199:O199),(Input!$K$152*(1+rvanilla05)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla06)^0.5)-SUM($L200:L200),(Input!$L$152*(1+rvanilla06)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla06)^0.5)-SUM($L200:M200),(Input!$L$152*(1+rvanilla06)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla06)^0.5)-SUM($L200:N200),(Input!$L$152*(1+rvanilla06)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$E200),(Input!$L$152*(1+rvanilla06)^0.5)-SUM($L200:O200),(Input!$L$152*(1+rvanilla06)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla07)^0.5)-SUM($M201:M201),(Input!$M$152*(1+rvanilla07)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla07)^0.5)-SUM($M201:N201),(Input!$M$152*(1+rvanilla07)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$E201),(Input!$M$152*(1+rvanilla07)^0.5)-SUM($M201:O201),(Input!$M$152*(1+rvanilla07)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla08)^0.5)-SUM($N202:N202),(Input!$N$152*(1+rvanilla08)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$E202),(Input!$N$152*(1+rvanilla08)^0.5)-SUM($N202:O202),(Input!$N$152*(1+rvanilla08)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$E203),(Input!$O$152*(1+rvanilla09)^0.5)-SUM($O203:O203),(Input!$O$152*(1+rvanilla09)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"SUM(G193:G204)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C218","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A11remlife,A11value-SUM($F206:F206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(H$3>A11remlife,A11value-SUM($F206:G206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(I$3>A11remlife,A11value-SUM($F206:H206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(J$3>A11remlife,A11value-SUM($F206:I206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(K$3>A11remlife,A11value-SUM($F206:J206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(L$3>A11remlife,A11value-SUM($F206:K206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(M$3>A11remlife,A11value-SUM($F206:L206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(N$3>A11remlife,A11value-SUM($F206:M206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(O$3>A11remlife,A11value-SUM($F206:N206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(P$3>A11remlife,A11value-SUM($F206:O206),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(H$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla01)^0.5)-SUM($G208:G208),(Input!$G$153*(1+rvanilla01)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(I$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla01)^0.5)-SUM($G208:H208),(Input!$G$153*(1+rvanilla01)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla01)^0.5)-SUM($G208:I208),(Input!$G$153*(1+rvanilla01)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla01)^0.5)-SUM($G208:J208),(Input!$G$153*(1+rvanilla01)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla01)^0.5)-SUM($G208:K208),(Input!$G$153*(1+rvanilla01)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla01)^0.5)-SUM($G208:L208),(Input!$G$153*(1+rvanilla01)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla01)^0.5)-SUM($G208:M208),(Input!$G$153*(1+rvanilla01)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla01)^0.5)-SUM($G208:N208),(Input!$G$153*(1+rvanilla01)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$E208),(Input!$G$153*(1+rvanilla01)^0.5)-SUM($G208:O208),(Input!$G$153*(1+rvanilla01)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(I$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla02)^0.5)-SUM($H209:H209),(Input!$H$153*(1+rvanilla02)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla02)^0.5)-SUM($H209:I209),(Input!$H$153*(1+rvanilla02)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla02)^0.5)-SUM($H209:J209),(Input!$H$153*(1+rvanilla02)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla02)^0.5)-SUM($H209:K209),(Input!$H$153*(1+rvanilla02)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla02)^0.5)-SUM($H209:L209),(Input!$H$153*(1+rvanilla02)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla02)^0.5)-SUM($H209:M209),(Input!$H$153*(1+rvanilla02)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla02)^0.5)-SUM($H209:N209),(Input!$H$153*(1+rvanilla02)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$E209),(Input!$H$153*(1+rvanilla02)^0.5)-SUM($H209:O209),(Input!$H$153*(1+rvanilla02)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla03)^0.5)-SUM($I210:I210),(Input!$I$153*(1+rvanilla03)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla03)^0.5)-SUM($I210:J210),(Input!$I$153*(1+rvanilla03)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla03)^0.5)-SUM($I210:K210),(Input!$I$153*(1+rvanilla03)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla03)^0.5)-SUM($I210:L210),(Input!$I$153*(1+rvanilla03)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla03)^0.5)-SUM($I210:M210),(Input!$I$153*(1+rvanilla03)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla03)^0.5)-SUM($I210:N210),(Input!$I$153*(1+rvanilla03)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$E210),(Input!$I$153*(1+rvanilla03)^0.5)-SUM($I210:O210),(Input!$I$153*(1+rvanilla03)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla04)^0.5)-SUM($J211:J211),(Input!$J$153*(1+rvanilla04)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla04)^0.5)-SUM($J211:K211),(Input!$J$153*(1+rvanilla04)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla04)^0.5)-SUM($J211:L211),(Input!$J$153*(1+rvanilla04)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla04)^0.5)-SUM($J211:M211),(Input!$J$153*(1+rvanilla04)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla04)^0.5)-SUM($J211:N211),(Input!$J$153*(1+rvanilla04)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$E211),(Input!$J$153*(1+rvanilla04)^0.5)-SUM($J211:O211),(Input!$J$153*(1+rvanilla04)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla05)^0.5)-SUM($K212:K212),(Input!$K$153*(1+rvanilla05)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla05)^0.5)-SUM($K212:L212),(Input!$K$153*(1+rvanilla05)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla05)^0.5)-SUM($K212:M212),(Input!$K$153*(1+rvanilla05)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla05)^0.5)-SUM($K212:N212),(Input!$K$153*(1+rvanilla05)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$E212),(Input!$K$153*(1+rvanilla05)^0.5)-SUM($K212:O212),(Input!$K$153*(1+rvanilla05)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla06)^0.5)-SUM($L213:L213),(Input!$L$153*(1+rvanilla06)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla06)^0.5)-SUM($L213:M213),(Input!$L$153*(1+rvanilla06)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla06)^0.5)-SUM($L213:N213),(Input!$L$153*(1+rvanilla06)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$E213),(Input!$L$153*(1+rvanilla06)^0.5)-SUM($L213:O213),(Input!$L$153*(1+rvanilla06)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla07)^0.5)-SUM($M214:M214),(Input!$M$153*(1+rvanilla07)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla07)^0.5)-SUM($M214:N214),(Input!$M$153*(1+rvanilla07)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$E214),(Input!$M$153*(1+rvanilla07)^0.5)-SUM($M214:O214),(Input!$M$153*(1+rvanilla07)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla08)^0.5)-SUM($N215:N215),(Input!$N$153*(1+rvanilla08)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$E215),(Input!$N$153*(1+rvanilla08)^0.5)-SUM($N215:O215),(Input!$N$153*(1+rvanilla08)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$E216),(Input!$O$153*(1+rvanilla09)^0.5)-SUM($O216:O216),(Input!$O$153*(1+rvanilla09)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset11","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$3>A12remlife,A12value-SUM($F219:F219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(H$3>A12remlife,A12value-SUM($F219:G219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(I$3>A12remlife,A12value-SUM($F219:H219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(J$3>A12remlife,A12value-SUM($F219:I219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(K$3>A12remlife,A12value-SUM($F219:J219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(L$3>A12remlife,A12value-SUM($F219:K219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(M$3>A12remlife,A12value-SUM($F219:L219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(N$3>A12remlife,A12value-SUM($F219:M219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(O$3>A12remlife,A12value-SUM($F219:N219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(P$3>A12remlife,A12value-SUM($F219:O219),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(H$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla01)^0.5)-SUM($G221:G221),(Input!$G$154*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(I$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla01)^0.5)-SUM($G221:H221),(Input!$G$154*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla01)^0.5)-SUM($G221:I221),(Input!$G$154*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla01)^0.5)-SUM($G221:J221),(Input!$G$154*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla01)^0.5)-SUM($G221:K221),(Input!$G$154*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla01)^0.5)-SUM($G221:L221),(Input!$G$154*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla01)^0.5)-SUM($G221:M221),(Input!$G$154*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla01)^0.5)-SUM($G221:N221),(Input!$G$154*(1+rvanilla01)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E221),(Input!$G$154*(1+rvanilla01)^0.5)-SUM($G221:O221),(Input!$G$154*(1+rvanilla01)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(I$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla02)^0.5)-SUM($H222:H222),(Input!$H$154*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla02)^0.5)-SUM($H222:I222),(Input!$H$154*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla02)^0.5)-SUM($H222:J222),(Input!$H$154*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla02)^0.5)-SUM($H222:K222),(Input!$H$154*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla02)^0.5)-SUM($H222:L222),(Input!$H$154*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla02)^0.5)-SUM($H222:M222),(Input!$H$154*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla02)^0.5)-SUM($H222:N222),(Input!$H$154*(1+rvanilla02)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E222),(Input!$H$154*(1+rvanilla02)^0.5)-SUM($H222:O222),(Input!$H$154*(1+rvanilla02)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla03)^0.5)-SUM($I223:I223),(Input!$I$154*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla03)^0.5)-SUM($I223:J223),(Input!$I$154*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla03)^0.5)-SUM($I223:K223),(Input!$I$154*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla03)^0.5)-SUM($I223:L223),(Input!$I$154*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla03)^0.5)-SUM($I223:M223),(Input!$I$154*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla03)^0.5)-SUM($I223:N223),(Input!$I$154*(1+rvanilla03)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E223),(Input!$I$154*(1+rvanilla03)^0.5)-SUM($I223:O223),(Input!$I$154*(1+rvanilla03)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla04)^0.5)-SUM($J224:J224),(Input!$J$154*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla04)^0.5)-SUM($J224:K224),(Input!$J$154*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla04)^0.5)-SUM($J224:L224),(Input!$J$154*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla04)^0.5)-SUM($J224:M224),(Input!$J$154*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla04)^0.5)-SUM($J224:N224),(Input!$J$154*(1+rvanilla04)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E224),(Input!$J$154*(1+rvanilla04)^0.5)-SUM($J224:O224),(Input!$J$154*(1+rvanilla04)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla05)^0.5)-SUM($K225:K225),(Input!$K$154*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla05)^0.5)-SUM($K225:L225),(Input!$K$154*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla05)^0.5)-SUM($K225:M225),(Input!$K$154*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla05)^0.5)-SUM($K225:N225),(Input!$K$154*(1+rvanilla05)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E225),(Input!$K$154*(1+rvanilla05)^0.5)-SUM($K225:O225),(Input!$K$154*(1+rvanilla05)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla06)^0.5)-SUM($L226:L226),(Input!$L$154*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla06)^0.5)-SUM($L226:M226),(Input!$L$154*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla06)^0.5)-SUM($L226:N226),(Input!$L$154*(1+rvanilla06)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E226),(Input!$L$154*(1+rvanilla06)^0.5)-SUM($L226:O226),(Input!$L$154*(1+rvanilla06)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla07)^0.5)-SUM($M227:M227),(Input!$M$154*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla07)^0.5)-SUM($M227:N227),(Input!$M$154*(1+rvanilla07)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E227),(Input!$M$154*(1+rvanilla07)^0.5)-SUM($M227:O227),(Input!$M$154*(1+rvanilla07)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla08)^0.5)-SUM($N228:N228),(Input!$N$154*(1+rvanilla08)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E228),(Input!$N$154*(1+rvanilla08)^0.5)-SUM($N228:O228),(Input!$N$154*(1+rvanilla08)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$E229),(Input!$O$154*(1+rvanilla09)^0.5)-SUM($O229:O229),(Input!$O$154*(1+rvanilla09)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset12","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$3>A13remlife,A13value-SUM($F232:F232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(H$3>A13remlife,A13value-SUM($F232:G232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(I$3>A13remlife,A13value-SUM($F232:H232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(J$3>A13remlife,A13value-SUM($F232:I232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(K$3>A13remlife,A13value-SUM($F232:J232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(L$3>A13remlife,A13value-SUM($F232:K232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(M$3>A13remlife,A13value-SUM($F232:L232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(N$3>A13remlife,A13value-SUM($F232:M232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(O$3>A13remlife,A13value-SUM($F232:N232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(P$3>A13remlife,A13value-SUM($F232:O232),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(H$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla01)^0.5)-SUM($G234:G234),(Input!$G$155*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(I$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla01)^0.5)-SUM($G234:H234),(Input!$G$155*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla01)^0.5)-SUM($G234:I234),(Input!$G$155*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla01)^0.5)-SUM($G234:J234),(Input!$G$155*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla01)^0.5)-SUM($G234:K234),(Input!$G$155*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla01)^0.5)-SUM($G234:L234),(Input!$G$155*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla01)^0.5)-SUM($G234:M234),(Input!$G$155*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla01)^0.5)-SUM($G234:N234),(Input!$G$155*(1+rvanilla01)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E234),(Input!$G$155*(1+rvanilla01)^0.5)-SUM($G234:O234),(Input!$G$155*(1+rvanilla01)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(I$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla02)^0.5)-SUM($H235:H235),(Input!$H$155*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla02)^0.5)-SUM($H235:I235),(Input!$H$155*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla02)^0.5)-SUM($H235:J235),(Input!$H$155*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla02)^0.5)-SUM($H235:K235),(Input!$H$155*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla02)^0.5)-SUM($H235:L235),(Input!$H$155*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla02)^0.5)-SUM($H235:M235),(Input!$H$155*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla02)^0.5)-SUM($H235:N235),(Input!$H$155*(1+rvanilla02)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E235),(Input!$H$155*(1+rvanilla02)^0.5)-SUM($H235:O235),(Input!$H$155*(1+rvanilla02)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla03)^0.5)-SUM($I236:I236),(Input!$I$155*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla03)^0.5)-SUM($I236:J236),(Input!$I$155*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla03)^0.5)-SUM($I236:K236),(Input!$I$155*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla03)^0.5)-SUM($I236:L236),(Input!$I$155*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla03)^0.5)-SUM($I236:M236),(Input!$I$155*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla03)^0.5)-SUM($I236:N236),(Input!$I$155*(1+rvanilla03)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E236),(Input!$I$155*(1+rvanilla03)^0.5)-SUM($I236:O236),(Input!$I$155*(1+rvanilla03)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla04)^0.5)-SUM($J237:J237),(Input!$J$155*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla04)^0.5)-SUM($J237:K237),(Input!$J$155*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla04)^0.5)-SUM($J237:L237),(Input!$J$155*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla04)^0.5)-SUM($J237:M237),(Input!$J$155*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla04)^0.5)-SUM($J237:N237),(Input!$J$155*(1+rvanilla04)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E237),(Input!$J$155*(1+rvanilla04)^0.5)-SUM($J237:O237),(Input!$J$155*(1+rvanilla04)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla05)^0.5)-SUM($K238:K238),(Input!$K$155*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla05)^0.5)-SUM($K238:L238),(Input!$K$155*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla05)^0.5)-SUM($K238:M238),(Input!$K$155*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla05)^0.5)-SUM($K238:N238),(Input!$K$155*(1+rvanilla05)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E238),(Input!$K$155*(1+rvanilla05)^0.5)-SUM($K238:O238),(Input!$K$155*(1+rvanilla05)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla06)^0.5)-SUM($L239:L239),(Input!$L$155*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla06)^0.5)-SUM($L239:M239),(Input!$L$155*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla06)^0.5)-SUM($L239:N239),(Input!$L$155*(1+rvanilla06)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E239),(Input!$L$155*(1+rvanilla06)^0.5)-SUM($L239:O239),(Input!$L$155*(1+rvanilla06)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla07)^0.5)-SUM($M240:M240),(Input!$M$155*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla07)^0.5)-SUM($M240:N240),(Input!$M$155*(1+rvanilla07)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E240),(Input!$M$155*(1+rvanilla07)^0.5)-SUM($M240:O240),(Input!$M$155*(1+rvanilla07)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla08)^0.5)-SUM($N241:N241),(Input!$N$155*(1+rvanilla08)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E241),(Input!$N$155*(1+rvanilla08)^0.5)-SUM($N241:O241),(Input!$N$155*(1+rvanilla08)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$E242),(Input!$O$155*(1+rvanilla09)^0.5)-SUM($O242:O242),(Input!$O$155*(1+rvanilla09)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset13","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$3>A14remlife,A14value-SUM($F245:F245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(H$3>A14remlife,A14value-SUM($F245:G245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(I$3>A14remlife,A14value-SUM($F245:H245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(J$3>A14remlife,A14value-SUM($F245:I245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(K$3>A14remlife,A14value-SUM($F245:J245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(L$3>A14remlife,A14value-SUM($F245:K245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(M$3>A14remlife,A14value-SUM($F245:L245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(N$3>A14remlife,A14value-SUM($F245:M245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(O$3>A14remlife,A14value-SUM($F245:N245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(P$3>A14remlife,A14value-SUM($F245:O245),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(H$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla01)^0.5)-SUM($G247:G247),(Input!$G$156*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(I$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla01)^0.5)-SUM($G247:H247),(Input!$G$156*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla01)^0.5)-SUM($G247:I247),(Input!$G$156*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla01)^0.5)-SUM($G247:J247),(Input!$G$156*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla01)^0.5)-SUM($G247:K247),(Input!$G$156*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla01)^0.5)-SUM($G247:L247),(Input!$G$156*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla01)^0.5)-SUM($G247:M247),(Input!$G$156*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla01)^0.5)-SUM($G247:N247),(Input!$G$156*(1+rvanilla01)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E247),(Input!$G$156*(1+rvanilla01)^0.5)-SUM($G247:O247),(Input!$G$156*(1+rvanilla01)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(I$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla02)^0.5)-SUM($H248:H248),(Input!$H$156*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla02)^0.5)-SUM($H248:I248),(Input!$H$156*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla02)^0.5)-SUM($H248:J248),(Input!$H$156*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla02)^0.5)-SUM($H248:K248),(Input!$H$156*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla02)^0.5)-SUM($H248:L248),(Input!$H$156*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla02)^0.5)-SUM($H248:M248),(Input!$H$156*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla02)^0.5)-SUM($H248:N248),(Input!$H$156*(1+rvanilla02)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E248),(Input!$H$156*(1+rvanilla02)^0.5)-SUM($H248:O248),(Input!$H$156*(1+rvanilla02)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla03)^0.5)-SUM($I249:I249),(Input!$I$156*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla03)^0.5)-SUM($I249:J249),(Input!$I$156*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla03)^0.5)-SUM($I249:K249),(Input!$I$156*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla03)^0.5)-SUM($I249:L249),(Input!$I$156*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla03)^0.5)-SUM($I249:M249),(Input!$I$156*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla03)^0.5)-SUM($I249:N249),(Input!$I$156*(1+rvanilla03)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E249),(Input!$I$156*(1+rvanilla03)^0.5)-SUM($I249:O249),(Input!$I$156*(1+rvanilla03)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla04)^0.5)-SUM($J250:J250),(Input!$J$156*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla04)^0.5)-SUM($J250:K250),(Input!$J$156*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla04)^0.5)-SUM($J250:L250),(Input!$J$156*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla04)^0.5)-SUM($J250:M250),(Input!$J$156*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla04)^0.5)-SUM($J250:N250),(Input!$J$156*(1+rvanilla04)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E250),(Input!$J$156*(1+rvanilla04)^0.5)-SUM($J250:O250),(Input!$J$156*(1+rvanilla04)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla05)^0.5)-SUM($K251:K251),(Input!$K$156*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla05)^0.5)-SUM($K251:L251),(Input!$K$156*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla05)^0.5)-SUM($K251:M251),(Input!$K$156*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla05)^0.5)-SUM($K251:N251),(Input!$K$156*(1+rvanilla05)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E251),(Input!$K$156*(1+rvanilla05)^0.5)-SUM($K251:O251),(Input!$K$156*(1+rvanilla05)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla06)^0.5)-SUM($L252:L252),(Input!$L$156*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla06)^0.5)-SUM($L252:M252),(Input!$L$156*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla06)^0.5)-SUM($L252:N252),(Input!$L$156*(1+rvanilla06)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E252),(Input!$L$156*(1+rvanilla06)^0.5)-SUM($L252:O252),(Input!$L$156*(1+rvanilla06)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla07)^0.5)-SUM($M253:M253),(Input!$M$156*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla07)^0.5)-SUM($M253:N253),(Input!$M$156*(1+rvanilla07)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E253),(Input!$M$156*(1+rvanilla07)^0.5)-SUM($M253:O253),(Input!$M$156*(1+rvanilla07)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla08)^0.5)-SUM($N254:N254),(Input!$N$156*(1+rvanilla08)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E254),(Input!$N$156*(1+rvanilla08)^0.5)-SUM($N254:O254),(Input!$N$156*(1+rvanilla08)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$E255),(Input!$O$156*(1+rvanilla09)^0.5)-SUM($O255:O255),(Input!$O$156*(1+rvanilla09)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"SUM(G245:G256)","v":0},{"$f":"SUM(H245:H256)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"C270","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A15remlife,A15value-SUM($F258:F258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(H$3>A15remlife,A15value-SUM($F258:G258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(I$3>A15remlife,A15value-SUM($F258:H258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(J$3>A15remlife,A15value-SUM($F258:I258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(K$3>A15remlife,A15value-SUM($F258:J258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(L$3>A15remlife,A15value-SUM($F258:K258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(M$3>A15remlife,A15value-SUM($F258:L258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(N$3>A15remlife,A15value-SUM($F258:M258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(O$3>A15remlife,A15value-SUM($F258:N258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(P$3>A15remlife,A15value-SUM($F258:O258),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(H$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla01)^0.5)-SUM($G260:G260),(Input!$G$157*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(I$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla01)^0.5)-SUM($G260:H260),(Input!$G$157*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla01)^0.5)-SUM($G260:I260),(Input!$G$157*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla01)^0.5)-SUM($G260:J260),(Input!$G$157*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla01)^0.5)-SUM($G260:K260),(Input!$G$157*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla01)^0.5)-SUM($G260:L260),(Input!$G$157*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla01)^0.5)-SUM($G260:M260),(Input!$G$157*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla01)^0.5)-SUM($G260:N260),(Input!$G$157*(1+rvanilla01)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E260),(Input!$G$157*(1+rvanilla01)^0.5)-SUM($G260:O260),(Input!$G$157*(1+rvanilla01)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(I$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla02)^0.5)-SUM($H261:H261),(Input!$H$157*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla02)^0.5)-SUM($H261:I261),(Input!$H$157*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla02)^0.5)-SUM($H261:J261),(Input!$H$157*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla02)^0.5)-SUM($H261:K261),(Input!$H$157*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla02)^0.5)-SUM($H261:L261),(Input!$H$157*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla02)^0.5)-SUM($H261:M261),(Input!$H$157*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla02)^0.5)-SUM($H261:N261),(Input!$H$157*(1+rvanilla02)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E261),(Input!$H$157*(1+rvanilla02)^0.5)-SUM($H261:O261),(Input!$H$157*(1+rvanilla02)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla03)^0.5)-SUM($I262:I262),(Input!$I$157*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla03)^0.5)-SUM($I262:J262),(Input!$I$157*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla03)^0.5)-SUM($I262:K262),(Input!$I$157*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla03)^0.5)-SUM($I262:L262),(Input!$I$157*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla03)^0.5)-SUM($I262:M262),(Input!$I$157*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla03)^0.5)-SUM($I262:N262),(Input!$I$157*(1+rvanilla03)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E262),(Input!$I$157*(1+rvanilla03)^0.5)-SUM($I262:O262),(Input!$I$157*(1+rvanilla03)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla04)^0.5)-SUM($J263:J263),(Input!$J$157*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla04)^0.5)-SUM($J263:K263),(Input!$J$157*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla04)^0.5)-SUM($J263:L263),(Input!$J$157*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla04)^0.5)-SUM($J263:M263),(Input!$J$157*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla04)^0.5)-SUM($J263:N263),(Input!$J$157*(1+rvanilla04)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E263),(Input!$J$157*(1+rvanilla04)^0.5)-SUM($J263:O263),(Input!$J$157*(1+rvanilla04)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla05)^0.5)-SUM($K264:K264),(Input!$K$157*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla05)^0.5)-SUM($K264:L264),(Input!$K$157*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla05)^0.5)-SUM($K264:M264),(Input!$K$157*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla05)^0.5)-SUM($K264:N264),(Input!$K$157*(1+rvanilla05)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E264),(Input!$K$157*(1+rvanilla05)^0.5)-SUM($K264:O264),(Input!$K$157*(1+rvanilla05)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla06)^0.5)-SUM($L265:L265),(Input!$L$157*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla06)^0.5)-SUM($L265:M265),(Input!$L$157*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla06)^0.5)-SUM($L265:N265),(Input!$L$157*(1+rvanilla06)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E265),(Input!$L$157*(1+rvanilla06)^0.5)-SUM($L265:O265),(Input!$L$157*(1+rvanilla06)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla07)^0.5)-SUM($M266:M266),(Input!$M$157*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla07)^0.5)-SUM($M266:N266),(Input!$M$157*(1+rvanilla07)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E266),(Input!$M$157*(1+rvanilla07)^0.5)-SUM($M266:O266),(Input!$M$157*(1+rvanilla07)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla08)^0.5)-SUM($N267:N267),(Input!$N$157*(1+rvanilla08)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E267),(Input!$N$157*(1+rvanilla08)^0.5)-SUM($N267:O267),(Input!$N$157*(1+rvanilla08)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$E268),(Input!$O$157*(1+rvanilla09)^0.5)-SUM($O268:O268),(Input!$O$157*(1+rvanilla09)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset15","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$3>A16remlife,A16value-SUM($F271:F271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(H$3>A16remlife,A16value-SUM($F271:G271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(I$3>A16remlife,A16value-SUM($F271:H271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(J$3>A16remlife,A16value-SUM($F271:I271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(K$3>A16remlife,A16value-SUM($F271:J271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(L$3>A16remlife,A16value-SUM($F271:K271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(M$3>A16remlife,A16value-SUM($F271:L271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(N$3>A16remlife,A16value-SUM($F271:M271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(O$3>A16remlife,A16value-SUM($F271:N271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(P$3>A16remlife,A16value-SUM($F271:O271),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(H$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla01)^0.5)-SUM($G273:G273),(Input!$G$158*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(I$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla01)^0.5)-SUM($G273:H273),(Input!$G$158*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla01)^0.5)-SUM($G273:I273),(Input!$G$158*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla01)^0.5)-SUM($G273:J273),(Input!$G$158*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla01)^0.5)-SUM($G273:K273),(Input!$G$158*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla01)^0.5)-SUM($G273:L273),(Input!$G$158*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla01)^0.5)-SUM($G273:M273),(Input!$G$158*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla01)^0.5)-SUM($G273:N273),(Input!$G$158*(1+rvanilla01)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E273),(Input!$G$158*(1+rvanilla01)^0.5)-SUM($G273:O273),(Input!$G$158*(1+rvanilla01)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(I$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla02)^0.5)-SUM($H274:H274),(Input!$H$158*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla02)^0.5)-SUM($H274:I274),(Input!$H$158*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla02)^0.5)-SUM($H274:J274),(Input!$H$158*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla02)^0.5)-SUM($H274:K274),(Input!$H$158*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla02)^0.5)-SUM($H274:L274),(Input!$H$158*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla02)^0.5)-SUM($H274:M274),(Input!$H$158*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla02)^0.5)-SUM($H274:N274),(Input!$H$158*(1+rvanilla02)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E274),(Input!$H$158*(1+rvanilla02)^0.5)-SUM($H274:O274),(Input!$H$158*(1+rvanilla02)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla03)^0.5)-SUM($I275:I275),(Input!$I$158*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla03)^0.5)-SUM($I275:J275),(Input!$I$158*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla03)^0.5)-SUM($I275:K275),(Input!$I$158*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla03)^0.5)-SUM($I275:L275),(Input!$I$158*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla03)^0.5)-SUM($I275:M275),(Input!$I$158*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla03)^0.5)-SUM($I275:N275),(Input!$I$158*(1+rvanilla03)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E275),(Input!$I$158*(1+rvanilla03)^0.5)-SUM($I275:O275),(Input!$I$158*(1+rvanilla03)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla04)^0.5)-SUM($J276:J276),(Input!$J$158*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla04)^0.5)-SUM($J276:K276),(Input!$J$158*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla04)^0.5)-SUM($J276:L276),(Input!$J$158*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla04)^0.5)-SUM($J276:M276),(Input!$J$158*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla04)^0.5)-SUM($J276:N276),(Input!$J$158*(1+rvanilla04)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E276),(Input!$J$158*(1+rvanilla04)^0.5)-SUM($J276:O276),(Input!$J$158*(1+rvanilla04)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla05)^0.5)-SUM($K277:K277),(Input!$K$158*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla05)^0.5)-SUM($K277:L277),(Input!$K$158*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla05)^0.5)-SUM($K277:M277),(Input!$K$158*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla05)^0.5)-SUM($K277:N277),(Input!$K$158*(1+rvanilla05)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E277),(Input!$K$158*(1+rvanilla05)^0.5)-SUM($K277:O277),(Input!$K$158*(1+rvanilla05)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla06)^0.5)-SUM($L278:L278),(Input!$L$158*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla06)^0.5)-SUM($L278:M278),(Input!$L$158*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla06)^0.5)-SUM($L278:N278),(Input!$L$158*(1+rvanilla06)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E278),(Input!$L$158*(1+rvanilla06)^0.5)-SUM($L278:O278),(Input!$L$158*(1+rvanilla06)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla07)^0.5)-SUM($M279:M279),(Input!$M$158*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla07)^0.5)-SUM($M279:N279),(Input!$M$158*(1+rvanilla07)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E279),(Input!$M$158*(1+rvanilla07)^0.5)-SUM($M279:O279),(Input!$M$158*(1+rvanilla07)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla08)^0.5)-SUM($N280:N280),(Input!$N$158*(1+rvanilla08)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E280),(Input!$N$158*(1+rvanilla08)^0.5)-SUM($N280:O280),(Input!$N$158*(1+rvanilla08)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$E281),(Input!$O$158*(1+rvanilla09)^0.5)-SUM($O281:O281),(Input!$O$158*(1+rvanilla09)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset16","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$3>A17remlife,A17value-SUM($F284:F284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(H$3>A17remlife,A17value-SUM($F284:G284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(I$3>A17remlife,A17value-SUM($F284:H284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(J$3>A17remlife,A17value-SUM($F284:I284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(K$3>A17remlife,A17value-SUM($F284:J284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(L$3>A17remlife,A17value-SUM($F284:K284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(M$3>A17remlife,A17value-SUM($F284:L284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(N$3>A17remlife,A17value-SUM($F284:M284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(O$3>A17remlife,A17value-SUM($F284:N284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(P$3>A17remlife,A17value-SUM($F284:O284),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(H$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla01)^0.5)-SUM($G286:G286),(Input!$G$159*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(I$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla01)^0.5)-SUM($G286:H286),(Input!$G$159*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla01)^0.5)-SUM($G286:I286),(Input!$G$159*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla01)^0.5)-SUM($G286:J286),(Input!$G$159*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla01)^0.5)-SUM($G286:K286),(Input!$G$159*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla01)^0.5)-SUM($G286:L286),(Input!$G$159*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla01)^0.5)-SUM($G286:M286),(Input!$G$159*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla01)^0.5)-SUM($G286:N286),(Input!$G$159*(1+rvanilla01)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E286),(Input!$G$159*(1+rvanilla01)^0.5)-SUM($G286:O286),(Input!$G$159*(1+rvanilla01)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(I$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla02)^0.5)-SUM($H287:H287),(Input!$H$159*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla02)^0.5)-SUM($H287:I287),(Input!$H$159*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla02)^0.5)-SUM($H287:J287),(Input!$H$159*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla02)^0.5)-SUM($H287:K287),(Input!$H$159*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla02)^0.5)-SUM($H287:L287),(Input!$H$159*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla02)^0.5)-SUM($H287:M287),(Input!$H$159*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla02)^0.5)-SUM($H287:N287),(Input!$H$159*(1+rvanilla02)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E287),(Input!$H$159*(1+rvanilla02)^0.5)-SUM($H287:O287),(Input!$H$159*(1+rvanilla02)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla03)^0.5)-SUM($I288:I288),(Input!$I$159*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla03)^0.5)-SUM($I288:J288),(Input!$I$159*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla03)^0.5)-SUM($I288:K288),(Input!$I$159*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla03)^0.5)-SUM($I288:L288),(Input!$I$159*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla03)^0.5)-SUM($I288:M288),(Input!$I$159*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla03)^0.5)-SUM($I288:N288),(Input!$I$159*(1+rvanilla03)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E288),(Input!$I$159*(1+rvanilla03)^0.5)-SUM($I288:O288),(Input!$I$159*(1+rvanilla03)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla04)^0.5)-SUM($J289:J289),(Input!$J$159*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla04)^0.5)-SUM($J289:K289),(Input!$J$159*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla04)^0.5)-SUM($J289:L289),(Input!$J$159*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla04)^0.5)-SUM($J289:M289),(Input!$J$159*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla04)^0.5)-SUM($J289:N289),(Input!$J$159*(1+rvanilla04)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E289),(Input!$J$159*(1+rvanilla04)^0.5)-SUM($J289:O289),(Input!$J$159*(1+rvanilla04)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla05)^0.5)-SUM($K290:K290),(Input!$K$159*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla05)^0.5)-SUM($K290:L290),(Input!$K$159*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla05)^0.5)-SUM($K290:M290),(Input!$K$159*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla05)^0.5)-SUM($K290:N290),(Input!$K$159*(1+rvanilla05)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E290),(Input!$K$159*(1+rvanilla05)^0.5)-SUM($K290:O290),(Input!$K$159*(1+rvanilla05)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla06)^0.5)-SUM($L291:L291),(Input!$L$159*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla06)^0.5)-SUM($L291:M291),(Input!$L$159*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla06)^0.5)-SUM($L291:N291),(Input!$L$159*(1+rvanilla06)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E291),(Input!$L$159*(1+rvanilla06)^0.5)-SUM($L291:O291),(Input!$L$159*(1+rvanilla06)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla07)^0.5)-SUM($M292:M292),(Input!$M$159*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla07)^0.5)-SUM($M292:N292),(Input!$M$159*(1+rvanilla07)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E292),(Input!$M$159*(1+rvanilla07)^0.5)-SUM($M292:O292),(Input!$M$159*(1+rvanilla07)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla08)^0.5)-SUM($N293:N293),(Input!$N$159*(1+rvanilla08)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E293),(Input!$N$159*(1+rvanilla08)^0.5)-SUM($N293:O293),(Input!$N$159*(1+rvanilla08)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$E294),(Input!$O$159*(1+rvanilla09)^0.5)-SUM($O294:O294),(Input!$O$159*(1+rvanilla09)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"SUM(G284:G295)","v":0},{"$f":"SUM(H284:H295)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"C309","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A18remlife,A18value-SUM($F297:F297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(H$3>A18remlife,A18value-SUM($F297:G297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(I$3>A18remlife,A18value-SUM($F297:H297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(J$3>A18remlife,A18value-SUM($F297:I297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(K$3>A18remlife,A18value-SUM($F297:J297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(L$3>A18remlife,A18value-SUM($F297:K297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(M$3>A18remlife,A18value-SUM($F297:L297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(N$3>A18remlife,A18value-SUM($F297:M297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(O$3>A18remlife,A18value-SUM($F297:N297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(P$3>A18remlife,A18value-SUM($F297:O297),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(H$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla01)^0.5)-SUM($G299:G299),(Input!$G$160*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(I$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla01)^0.5)-SUM($G299:H299),(Input!$G$160*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla01)^0.5)-SUM($G299:I299),(Input!$G$160*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla01)^0.5)-SUM($G299:J299),(Input!$G$160*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla01)^0.5)-SUM($G299:K299),(Input!$G$160*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla01)^0.5)-SUM($G299:L299),(Input!$G$160*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla01)^0.5)-SUM($G299:M299),(Input!$G$160*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla01)^0.5)-SUM($G299:N299),(Input!$G$160*(1+rvanilla01)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E299),(Input!$G$160*(1+rvanilla01)^0.5)-SUM($G299:O299),(Input!$G$160*(1+rvanilla01)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(I$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla02)^0.5)-SUM($H300:H300),(Input!$H$160*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla02)^0.5)-SUM($H300:I300),(Input!$H$160*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla02)^0.5)-SUM($H300:J300),(Input!$H$160*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla02)^0.5)-SUM($H300:K300),(Input!$H$160*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla02)^0.5)-SUM($H300:L300),(Input!$H$160*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla02)^0.5)-SUM($H300:M300),(Input!$H$160*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla02)^0.5)-SUM($H300:N300),(Input!$H$160*(1+rvanilla02)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E300),(Input!$H$160*(1+rvanilla02)^0.5)-SUM($H300:O300),(Input!$H$160*(1+rvanilla02)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla03)^0.5)-SUM($I301:I301),(Input!$I$160*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla03)^0.5)-SUM($I301:J301),(Input!$I$160*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla03)^0.5)-SUM($I301:K301),(Input!$I$160*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla03)^0.5)-SUM($I301:L301),(Input!$I$160*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla03)^0.5)-SUM($I301:M301),(Input!$I$160*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla03)^0.5)-SUM($I301:N301),(Input!$I$160*(1+rvanilla03)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E301),(Input!$I$160*(1+rvanilla03)^0.5)-SUM($I301:O301),(Input!$I$160*(1+rvanilla03)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla04)^0.5)-SUM($J302:J302),(Input!$J$160*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla04)^0.5)-SUM($J302:K302),(Input!$J$160*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla04)^0.5)-SUM($J302:L302),(Input!$J$160*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla04)^0.5)-SUM($J302:M302),(Input!$J$160*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla04)^0.5)-SUM($J302:N302),(Input!$J$160*(1+rvanilla04)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E302),(Input!$J$160*(1+rvanilla04)^0.5)-SUM($J302:O302),(Input!$J$160*(1+rvanilla04)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla05)^0.5)-SUM($K303:K303),(Input!$K$160*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla05)^0.5)-SUM($K303:L303),(Input!$K$160*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla05)^0.5)-SUM($K303:M303),(Input!$K$160*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla05)^0.5)-SUM($K303:N303),(Input!$K$160*(1+rvanilla05)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E303),(Input!$K$160*(1+rvanilla05)^0.5)-SUM($K303:O303),(Input!$K$160*(1+rvanilla05)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla06)^0.5)-SUM($L304:L304),(Input!$L$160*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla06)^0.5)-SUM($L304:M304),(Input!$L$160*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla06)^0.5)-SUM($L304:N304),(Input!$L$160*(1+rvanilla06)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E304),(Input!$L$160*(1+rvanilla06)^0.5)-SUM($L304:O304),(Input!$L$160*(1+rvanilla06)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla07)^0.5)-SUM($M305:M305),(Input!$M$160*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla07)^0.5)-SUM($M305:N305),(Input!$M$160*(1+rvanilla07)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E305),(Input!$M$160*(1+rvanilla07)^0.5)-SUM($M305:O305),(Input!$M$160*(1+rvanilla07)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla08)^0.5)-SUM($N306:N306),(Input!$N$160*(1+rvanilla08)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E306),(Input!$N$160*(1+rvanilla08)^0.5)-SUM($N306:O306),(Input!$N$160*(1+rvanilla08)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$E307),(Input!$O$160*(1+rvanilla09)^0.5)-SUM($O307:O307),(Input!$O$160*(1+rvanilla09)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"SUM(G297:G308)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C322","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A19remlife,A19value-SUM($F310:F310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(H$3>A19remlife,A19value-SUM($F310:G310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(I$3>A19remlife,A19value-SUM($F310:H310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(J$3>A19remlife,A19value-SUM($F310:I310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(K$3>A19remlife,A19value-SUM($F310:J310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(L$3>A19remlife,A19value-SUM($F310:K310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(M$3>A19remlife,A19value-SUM($F310:L310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(N$3>A19remlife,A19value-SUM($F310:M310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(O$3>A19remlife,A19value-SUM($F310:N310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(P$3>A19remlife,A19value-SUM($F310:O310),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(H$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla01)^0.5)-SUM($G312:G312),(Input!$G$161*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(I$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla01)^0.5)-SUM($G312:H312),(Input!$G$161*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla01)^0.5)-SUM($G312:I312),(Input!$G$161*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla01)^0.5)-SUM($G312:J312),(Input!$G$161*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla01)^0.5)-SUM($G312:K312),(Input!$G$161*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla01)^0.5)-SUM($G312:L312),(Input!$G$161*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla01)^0.5)-SUM($G312:M312),(Input!$G$161*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla01)^0.5)-SUM($G312:N312),(Input!$G$161*(1+rvanilla01)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E312),(Input!$G$161*(1+rvanilla01)^0.5)-SUM($G312:O312),(Input!$G$161*(1+rvanilla01)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(I$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla02)^0.5)-SUM($H313:H313),(Input!$H$161*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla02)^0.5)-SUM($H313:I313),(Input!$H$161*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla02)^0.5)-SUM($H313:J313),(Input!$H$161*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla02)^0.5)-SUM($H313:K313),(Input!$H$161*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla02)^0.5)-SUM($H313:L313),(Input!$H$161*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla02)^0.5)-SUM($H313:M313),(Input!$H$161*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla02)^0.5)-SUM($H313:N313),(Input!$H$161*(1+rvanilla02)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E313),(Input!$H$161*(1+rvanilla02)^0.5)-SUM($H313:O313),(Input!$H$161*(1+rvanilla02)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla03)^0.5)-SUM($I314:I314),(Input!$I$161*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla03)^0.5)-SUM($I314:J314),(Input!$I$161*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla03)^0.5)-SUM($I314:K314),(Input!$I$161*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla03)^0.5)-SUM($I314:L314),(Input!$I$161*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla03)^0.5)-SUM($I314:M314),(Input!$I$161*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla03)^0.5)-SUM($I314:N314),(Input!$I$161*(1+rvanilla03)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E314),(Input!$I$161*(1+rvanilla03)^0.5)-SUM($I314:O314),(Input!$I$161*(1+rvanilla03)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla04)^0.5)-SUM($J315:J315),(Input!$J$161*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla04)^0.5)-SUM($J315:K315),(Input!$J$161*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla04)^0.5)-SUM($J315:L315),(Input!$J$161*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla04)^0.5)-SUM($J315:M315),(Input!$J$161*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla04)^0.5)-SUM($J315:N315),(Input!$J$161*(1+rvanilla04)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E315),(Input!$J$161*(1+rvanilla04)^0.5)-SUM($J315:O315),(Input!$J$161*(1+rvanilla04)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla05)^0.5)-SUM($K316:K316),(Input!$K$161*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla05)^0.5)-SUM($K316:L316),(Input!$K$161*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla05)^0.5)-SUM($K316:M316),(Input!$K$161*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla05)^0.5)-SUM($K316:N316),(Input!$K$161*(1+rvanilla05)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E316),(Input!$K$161*(1+rvanilla05)^0.5)-SUM($K316:O316),(Input!$K$161*(1+rvanilla05)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla06)^0.5)-SUM($L317:L317),(Input!$L$161*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla06)^0.5)-SUM($L317:M317),(Input!$L$161*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla06)^0.5)-SUM($L317:N317),(Input!$L$161*(1+rvanilla06)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E317),(Input!$L$161*(1+rvanilla06)^0.5)-SUM($L317:O317),(Input!$L$161*(1+rvanilla06)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla07)^0.5)-SUM($M318:M318),(Input!$M$161*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla07)^0.5)-SUM($M318:N318),(Input!$M$161*(1+rvanilla07)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E318),(Input!$M$161*(1+rvanilla07)^0.5)-SUM($M318:O318),(Input!$M$161*(1+rvanilla07)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla08)^0.5)-SUM($N319:N319),(Input!$N$161*(1+rvanilla08)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E319),(Input!$N$161*(1+rvanilla08)^0.5)-SUM($N319:O319),(Input!$N$161*(1+rvanilla08)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$E320),(Input!$O$161*(1+rvanilla09)^0.5)-SUM($O320:O320),(Input!$O$161*(1+rvanilla09)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"SUM(G310:G321)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C335","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A20remlife,A20value-SUM($F323:F323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(H$3>A20remlife,A20value-SUM($F323:G323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(I$3>A20remlife,A20value-SUM($F323:H323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(J$3>A20remlife,A20value-SUM($F323:I323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(K$3>A20remlife,A20value-SUM($F323:J323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(L$3>A20remlife,A20value-SUM($F323:K323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(M$3>A20remlife,A20value-SUM($F323:L323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(N$3>A20remlife,A20value-SUM($F323:M323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(O$3>A20remlife,A20value-SUM($F323:N323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(P$3>A20remlife,A20value-SUM($F323:O323),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(H$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla01)^0.5)-SUM($G325:G325),(Input!$G$162*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(I$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla01)^0.5)-SUM($G325:H325),(Input!$G$162*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla01)^0.5)-SUM($G325:I325),(Input!$G$162*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla01)^0.5)-SUM($G325:J325),(Input!$G$162*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla01)^0.5)-SUM($G325:K325),(Input!$G$162*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla01)^0.5)-SUM($G325:L325),(Input!$G$162*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla01)^0.5)-SUM($G325:M325),(Input!$G$162*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla01)^0.5)-SUM($G325:N325),(Input!$G$162*(1+rvanilla01)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E325),(Input!$G$162*(1+rvanilla01)^0.5)-SUM($G325:O325),(Input!$G$162*(1+rvanilla01)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(I$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla02)^0.5)-SUM($H326:H326),(Input!$H$162*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla02)^0.5)-SUM($H326:I326),(Input!$H$162*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla02)^0.5)-SUM($H326:J326),(Input!$H$162*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla02)^0.5)-SUM($H326:K326),(Input!$H$162*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla02)^0.5)-SUM($H326:L326),(Input!$H$162*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla02)^0.5)-SUM($H326:M326),(Input!$H$162*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla02)^0.5)-SUM($H326:N326),(Input!$H$162*(1+rvanilla02)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E326),(Input!$H$162*(1+rvanilla02)^0.5)-SUM($H326:O326),(Input!$H$162*(1+rvanilla02)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla03)^0.5)-SUM($I327:I327),(Input!$I$162*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla03)^0.5)-SUM($I327:J327),(Input!$I$162*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla03)^0.5)-SUM($I327:K327),(Input!$I$162*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla03)^0.5)-SUM($I327:L327),(Input!$I$162*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla03)^0.5)-SUM($I327:M327),(Input!$I$162*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla03)^0.5)-SUM($I327:N327),(Input!$I$162*(1+rvanilla03)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E327),(Input!$I$162*(1+rvanilla03)^0.5)-SUM($I327:O327),(Input!$I$162*(1+rvanilla03)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla04)^0.5)-SUM($J328:J328),(Input!$J$162*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla04)^0.5)-SUM($J328:K328),(Input!$J$162*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla04)^0.5)-SUM($J328:L328),(Input!$J$162*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla04)^0.5)-SUM($J328:M328),(Input!$J$162*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla04)^0.5)-SUM($J328:N328),(Input!$J$162*(1+rvanilla04)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E328),(Input!$J$162*(1+rvanilla04)^0.5)-SUM($J328:O328),(Input!$J$162*(1+rvanilla04)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla05)^0.5)-SUM($K329:K329),(Input!$K$162*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla05)^0.5)-SUM($K329:L329),(Input!$K$162*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla05)^0.5)-SUM($K329:M329),(Input!$K$162*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla05)^0.5)-SUM($K329:N329),(Input!$K$162*(1+rvanilla05)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E329),(Input!$K$162*(1+rvanilla05)^0.5)-SUM($K329:O329),(Input!$K$162*(1+rvanilla05)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla06)^0.5)-SUM($L330:L330),(Input!$L$162*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla06)^0.5)-SUM($L330:M330),(Input!$L$162*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla06)^0.5)-SUM($L330:N330),(Input!$L$162*(1+rvanilla06)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E330),(Input!$L$162*(1+rvanilla06)^0.5)-SUM($L330:O330),(Input!$L$162*(1+rvanilla06)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla07)^0.5)-SUM($M331:M331),(Input!$M$162*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla07)^0.5)-SUM($M331:N331),(Input!$M$162*(1+rvanilla07)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E331),(Input!$M$162*(1+rvanilla07)^0.5)-SUM($M331:O331),(Input!$M$162*(1+rvanilla07)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla08)^0.5)-SUM($N332:N332),(Input!$N$162*(1+rvanilla08)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E332),(Input!$N$162*(1+rvanilla08)^0.5)-SUM($N332:O332),(Input!$N$162*(1+rvanilla08)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$E333),(Input!$O$162*(1+rvanilla09)^0.5)-SUM($O333:O333),(Input!$O$162*(1+rvanilla09)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"SUM(G323:G334)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C348","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A21remlife,A21value-SUM($F336:F336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(H$3>A21remlife,A21value-SUM($F336:G336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(I$3>A21remlife,A21value-SUM($F336:H336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(J$3>A21remlife,A21value-SUM($F336:I336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(K$3>A21remlife,A21value-SUM($F336:J336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(L$3>A21remlife,A21value-SUM($F336:K336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(M$3>A21remlife,A21value-SUM($F336:L336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(N$3>A21remlife,A21value-SUM($F336:M336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(O$3>A21remlife,A21value-SUM($F336:N336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(P$3>A21remlife,A21value-SUM($F336:O336),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(H$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla01)^0.5)-SUM($G338:G338),(Input!$G$163*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(I$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla01)^0.5)-SUM($G338:H338),(Input!$G$163*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla01)^0.5)-SUM($G338:I338),(Input!$G$163*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla01)^0.5)-SUM($G338:J338),(Input!$G$163*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla01)^0.5)-SUM($G338:K338),(Input!$G$163*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla01)^0.5)-SUM($G338:L338),(Input!$G$163*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla01)^0.5)-SUM($G338:M338),(Input!$G$163*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla01)^0.5)-SUM($G338:N338),(Input!$G$163*(1+rvanilla01)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E338),(Input!$G$163*(1+rvanilla01)^0.5)-SUM($G338:O338),(Input!$G$163*(1+rvanilla01)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(I$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla02)^0.5)-SUM($H339:H339),(Input!$H$163*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla02)^0.5)-SUM($H339:I339),(Input!$H$163*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla02)^0.5)-SUM($H339:J339),(Input!$H$163*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla02)^0.5)-SUM($H339:K339),(Input!$H$163*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla02)^0.5)-SUM($H339:L339),(Input!$H$163*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla02)^0.5)-SUM($H339:M339),(Input!$H$163*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla02)^0.5)-SUM($H339:N339),(Input!$H$163*(1+rvanilla02)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E339),(Input!$H$163*(1+rvanilla02)^0.5)-SUM($H339:O339),(Input!$H$163*(1+rvanilla02)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla03)^0.5)-SUM($I340:I340),(Input!$I$163*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla03)^0.5)-SUM($I340:J340),(Input!$I$163*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla03)^0.5)-SUM($I340:K340),(Input!$I$163*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla03)^0.5)-SUM($I340:L340),(Input!$I$163*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla03)^0.5)-SUM($I340:M340),(Input!$I$163*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla03)^0.5)-SUM($I340:N340),(Input!$I$163*(1+rvanilla03)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E340),(Input!$I$163*(1+rvanilla03)^0.5)-SUM($I340:O340),(Input!$I$163*(1+rvanilla03)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla04)^0.5)-SUM($J341:J341),(Input!$J$163*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla04)^0.5)-SUM($J341:K341),(Input!$J$163*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla04)^0.5)-SUM($J341:L341),(Input!$J$163*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla04)^0.5)-SUM($J341:M341),(Input!$J$163*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla04)^0.5)-SUM($J341:N341),(Input!$J$163*(1+rvanilla04)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E341),(Input!$J$163*(1+rvanilla04)^0.5)-SUM($J341:O341),(Input!$J$163*(1+rvanilla04)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla05)^0.5)-SUM($K342:K342),(Input!$K$163*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla05)^0.5)-SUM($K342:L342),(Input!$K$163*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla05)^0.5)-SUM($K342:M342),(Input!$K$163*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla05)^0.5)-SUM($K342:N342),(Input!$K$163*(1+rvanilla05)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E342),(Input!$K$163*(1+rvanilla05)^0.5)-SUM($K342:O342),(Input!$K$163*(1+rvanilla05)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla06)^0.5)-SUM($L343:L343),(Input!$L$163*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla06)^0.5)-SUM($L343:M343),(Input!$L$163*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla06)^0.5)-SUM($L343:N343),(Input!$L$163*(1+rvanilla06)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E343),(Input!$L$163*(1+rvanilla06)^0.5)-SUM($L343:O343),(Input!$L$163*(1+rvanilla06)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla07)^0.5)-SUM($M344:M344),(Input!$M$163*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla07)^0.5)-SUM($M344:N344),(Input!$M$163*(1+rvanilla07)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E344),(Input!$M$163*(1+rvanilla07)^0.5)-SUM($M344:O344),(Input!$M$163*(1+rvanilla07)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla08)^0.5)-SUM($N345:N345),(Input!$N$163*(1+rvanilla08)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E345),(Input!$N$163*(1+rvanilla08)^0.5)-SUM($N345:O345),(Input!$N$163*(1+rvanilla08)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$E346),(Input!$O$163*(1+rvanilla09)^0.5)-SUM($O346:O346),(Input!$O$163*(1+rvanilla09)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"SUM(G336:G347)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C361","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A22remlife,A22value-SUM($F349:F349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(H$3>A22remlife,A22value-SUM($F349:G349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(I$3>A22remlife,A22value-SUM($F349:H349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(J$3>A22remlife,A22value-SUM($F349:I349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(K$3>A22remlife,A22value-SUM($F349:J349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(L$3>A22remlife,A22value-SUM($F349:K349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(M$3>A22remlife,A22value-SUM($F349:L349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(N$3>A22remlife,A22value-SUM($F349:M349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(O$3>A22remlife,A22value-SUM($F349:N349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(P$3>A22remlife,A22value-SUM($F349:O349),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(H$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla01)^0.5)-SUM($G351:G351),(Input!$G$164*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(I$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla01)^0.5)-SUM($G351:H351),(Input!$G$164*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla01)^0.5)-SUM($G351:I351),(Input!$G$164*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla01)^0.5)-SUM($G351:J351),(Input!$G$164*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla01)^0.5)-SUM($G351:K351),(Input!$G$164*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla01)^0.5)-SUM($G351:L351),(Input!$G$164*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla01)^0.5)-SUM($G351:M351),(Input!$G$164*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla01)^0.5)-SUM($G351:N351),(Input!$G$164*(1+rvanilla01)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E351),(Input!$G$164*(1+rvanilla01)^0.5)-SUM($G351:O351),(Input!$G$164*(1+rvanilla01)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(I$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla02)^0.5)-SUM($H352:H352),(Input!$H$164*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla02)^0.5)-SUM($H352:I352),(Input!$H$164*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla02)^0.5)-SUM($H352:J352),(Input!$H$164*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla02)^0.5)-SUM($H352:K352),(Input!$H$164*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla02)^0.5)-SUM($H352:L352),(Input!$H$164*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla02)^0.5)-SUM($H352:M352),(Input!$H$164*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla02)^0.5)-SUM($H352:N352),(Input!$H$164*(1+rvanilla02)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E352),(Input!$H$164*(1+rvanilla02)^0.5)-SUM($H352:O352),(Input!$H$164*(1+rvanilla02)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla03)^0.5)-SUM($I353:I353),(Input!$I$164*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla03)^0.5)-SUM($I353:J353),(Input!$I$164*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla03)^0.5)-SUM($I353:K353),(Input!$I$164*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla03)^0.5)-SUM($I353:L353),(Input!$I$164*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla03)^0.5)-SUM($I353:M353),(Input!$I$164*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla03)^0.5)-SUM($I353:N353),(Input!$I$164*(1+rvanilla03)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E353),(Input!$I$164*(1+rvanilla03)^0.5)-SUM($I353:O353),(Input!$I$164*(1+rvanilla03)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla04)^0.5)-SUM($J354:J354),(Input!$J$164*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla04)^0.5)-SUM($J354:K354),(Input!$J$164*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla04)^0.5)-SUM($J354:L354),(Input!$J$164*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla04)^0.5)-SUM($J354:M354),(Input!$J$164*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla04)^0.5)-SUM($J354:N354),(Input!$J$164*(1+rvanilla04)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E354),(Input!$J$164*(1+rvanilla04)^0.5)-SUM($J354:O354),(Input!$J$164*(1+rvanilla04)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla05)^0.5)-SUM($K355:K355),(Input!$K$164*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla05)^0.5)-SUM($K355:L355),(Input!$K$164*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla05)^0.5)-SUM($K355:M355),(Input!$K$164*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla05)^0.5)-SUM($K355:N355),(Input!$K$164*(1+rvanilla05)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E355),(Input!$K$164*(1+rvanilla05)^0.5)-SUM($K355:O355),(Input!$K$164*(1+rvanilla05)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla06)^0.5)-SUM($L356:L356),(Input!$L$164*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla06)^0.5)-SUM($L356:M356),(Input!$L$164*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla06)^0.5)-SUM($L356:N356),(Input!$L$164*(1+rvanilla06)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E356),(Input!$L$164*(1+rvanilla06)^0.5)-SUM($L356:O356),(Input!$L$164*(1+rvanilla06)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla07)^0.5)-SUM($M357:M357),(Input!$M$164*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla07)^0.5)-SUM($M357:N357),(Input!$M$164*(1+rvanilla07)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E357),(Input!$M$164*(1+rvanilla07)^0.5)-SUM($M357:O357),(Input!$M$164*(1+rvanilla07)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla08)^0.5)-SUM($N358:N358),(Input!$N$164*(1+rvanilla08)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E358),(Input!$N$164*(1+rvanilla08)^0.5)-SUM($N358:O358),(Input!$N$164*(1+rvanilla08)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$E359),(Input!$O$164*(1+rvanilla09)^0.5)-SUM($O359:O359),(Input!$O$164*(1+rvanilla09)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"SUM(G349:G360)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C374","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A23remlife,A23value-SUM($F362:F362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(H$3>A23remlife,A23value-SUM($F362:G362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(I$3>A23remlife,A23value-SUM($F362:H362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(J$3>A23remlife,A23value-SUM($F362:I362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(K$3>A23remlife,A23value-SUM($F362:J362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(L$3>A23remlife,A23value-SUM($F362:K362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(M$3>A23remlife,A23value-SUM($F362:L362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(N$3>A23remlife,A23value-SUM($F362:M362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(O$3>A23remlife,A23value-SUM($F362:N362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(P$3>A23remlife,A23value-SUM($F362:O362),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(H$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla01)^0.5)-SUM($G364:G364),(Input!$G$165*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(I$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla01)^0.5)-SUM($G364:H364),(Input!$G$165*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla01)^0.5)-SUM($G364:I364),(Input!$G$165*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla01)^0.5)-SUM($G364:J364),(Input!$G$165*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla01)^0.5)-SUM($G364:K364),(Input!$G$165*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla01)^0.5)-SUM($G364:L364),(Input!$G$165*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla01)^0.5)-SUM($G364:M364),(Input!$G$165*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla01)^0.5)-SUM($G364:N364),(Input!$G$165*(1+rvanilla01)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$E364),(Input!$G$165*(1+rvanilla01)^0.5)-SUM($G364:O364),(Input!$G$165*(1+rvanilla01)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(I$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla02)^0.5)-SUM($H365:H365),(Input!$H$165*(1+rvanilla02)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla02)^0.5)-SUM($H365:I365),(Input!$H$165*(1+rvanilla02)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla02)^0.5)-SUM($H365:J365),(Input!$H$165*(1+rvanilla02)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla02)^0.5)-SUM($H365:K365),(Input!$H$165*(1+rvanilla02)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla02)^0.5)-SUM($H365:L365),(Input!$H$165*(1+rvanilla02)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla02)^0.5)-SUM($H365:M365),(Input!$H$165*(1+rvanilla02)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla02)^0.5)-SUM($H365:N365),(Input!$H$165*(1+rvanilla02)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$E365),(Input!$H$165*(1+rvanilla02)^0.5)-SUM($H365:O365),(Input!$H$165*(1+rvanilla02)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla03)^0.5)-SUM($I366:I366),(Input!$I$165*(1+rvanilla03)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla03)^0.5)-SUM($I366:J366),(Input!$I$165*(1+rvanilla03)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla03)^0.5)-SUM($I366:K366),(Input!$I$165*(1+rvanilla03)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla03)^0.5)-SUM($I366:L366),(Input!$I$165*(1+rvanilla03)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla03)^0.5)-SUM($I366:M366),(Input!$I$165*(1+rvanilla03)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla03)^0.5)-SUM($I366:N366),(Input!$I$165*(1+rvanilla03)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$E366),(Input!$I$165*(1+rvanilla03)^0.5)-SUM($I366:O366),(Input!$I$165*(1+rvanilla03)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla04)^0.5)-SUM($J367:J367),(Input!$J$165*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla04)^0.5)-SUM($J367:K367),(Input!$J$165*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla04)^0.5)-SUM($J367:L367),(Input!$J$165*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla04)^0.5)-SUM($J367:M367),(Input!$J$165*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla04)^0.5)-SUM($J367:N367),(Input!$J$165*(1+rvanilla04)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$E367),(Input!$J$165*(1+rvanilla04)^0.5)-SUM($J367:O367),(Input!$J$165*(1+rvanilla04)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla05)^0.5)-SUM($K368:K368),(Input!$K$165*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla05)^0.5)-SUM($K368:L368),(Input!$K$165*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla05)^0.5)-SUM($K368:M368),(Input!$K$165*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla05)^0.5)-SUM($K368:N368),(Input!$K$165*(1+rvanilla05)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$E368),(Input!$K$165*(1+rvanilla05)^0.5)-SUM($K368:O368),(Input!$K$165*(1+rvanilla05)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla06)^0.5)-SUM($L369:L369),(Input!$L$165*(1+rvanilla06)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla06)^0.5)-SUM($L369:M369),(Input!$L$165*(1+rvanilla06)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla06)^0.5)-SUM($L369:N369),(Input!$L$165*(1+rvanilla06)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$E369),(Input!$L$165*(1+rvanilla06)^0.5)-SUM($L369:O369),(Input!$L$165*(1+rvanilla06)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla07)^0.5)-SUM($M370:M370),(Input!$M$165*(1+rvanilla07)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla07)^0.5)-SUM($M370:N370),(Input!$M$165*(1+rvanilla07)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$E370),(Input!$M$165*(1+rvanilla07)^0.5)-SUM($M370:O370),(Input!$M$165*(1+rvanilla07)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla08)^0.5)-SUM($N371:N371),(Input!$N$165*(1+rvanilla08)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$E371),(Input!$N$165*(1+rvanilla08)^0.5)-SUM($N371:O371),(Input!$N$165*(1+rvanilla08)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$E372),(Input!$O$165*(1+rvanilla09)^0.5)-SUM($O372:O372),(Input!$O$165*(1+rvanilla09)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"SUM(G362:G373)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C387","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A24remlife,A24value-SUM($F375:F375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(H$3>A24remlife,A24value-SUM($F375:G375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(I$3>A24remlife,A24value-SUM($F375:H375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(J$3>A24remlife,A24value-SUM($F375:I375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(K$3>A24remlife,A24value-SUM($F375:J375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(L$3>A24remlife,A24value-SUM($F375:K375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(M$3>A24remlife,A24value-SUM($F375:L375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(N$3>A24remlife,A24value-SUM($F375:M375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(O$3>A24remlife,A24value-SUM($F375:N375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(P$3>A24remlife,A24value-SUM($F375:O375),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(H$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla01)^0.5)-SUM($G377:G377),(Input!$G$166*(1+rvanilla01)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(I$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla01)^0.5)-SUM($G377:H377),(Input!$G$166*(1+rvanilla01)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla01)^0.5)-SUM($G377:I377),(Input!$G$166*(1+rvanilla01)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla01)^0.5)-SUM($G377:J377),(Input!$G$166*(1+rvanilla01)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla01)^0.5)-SUM($G377:K377),(Input!$G$166*(1+rvanilla01)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla01)^0.5)-SUM($G377:L377),(Input!$G$166*(1+rvanilla01)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla01)^0.5)-SUM($G377:M377),(Input!$G$166*(1+rvanilla01)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla01)^0.5)-SUM($G377:N377),(Input!$G$166*(1+rvanilla01)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$E377),(Input!$G$166*(1+rvanilla01)^0.5)-SUM($G377:O377),(Input!$G$166*(1+rvanilla01)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(I$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla02)^0.5)-SUM($H378:H378),(Input!$H$166*(1+rvanilla02)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla02)^0.5)-SUM($H378:I378),(Input!$H$166*(1+rvanilla02)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla02)^0.5)-SUM($H378:J378),(Input!$H$166*(1+rvanilla02)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla02)^0.5)-SUM($H378:K378),(Input!$H$166*(1+rvanilla02)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla02)^0.5)-SUM($H378:L378),(Input!$H$166*(1+rvanilla02)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla02)^0.5)-SUM($H378:M378),(Input!$H$166*(1+rvanilla02)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla02)^0.5)-SUM($H378:N378),(Input!$H$166*(1+rvanilla02)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$E378),(Input!$H$166*(1+rvanilla02)^0.5)-SUM($H378:O378),(Input!$H$166*(1+rvanilla02)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla03)^0.5)-SUM($I379:I379),(Input!$I$166*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla03)^0.5)-SUM($I379:J379),(Input!$I$166*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla03)^0.5)-SUM($I379:K379),(Input!$I$166*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla03)^0.5)-SUM($I379:L379),(Input!$I$166*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla03)^0.5)-SUM($I379:M379),(Input!$I$166*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla03)^0.5)-SUM($I379:N379),(Input!$I$166*(1+rvanilla03)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$E379),(Input!$I$166*(1+rvanilla03)^0.5)-SUM($I379:O379),(Input!$I$166*(1+rvanilla03)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla04)^0.5)-SUM($J380:J380),(Input!$J$166*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla04)^0.5)-SUM($J380:K380),(Input!$J$166*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla04)^0.5)-SUM($J380:L380),(Input!$J$166*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla04)^0.5)-SUM($J380:M380),(Input!$J$166*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla04)^0.5)-SUM($J380:N380),(Input!$J$166*(1+rvanilla04)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$E380),(Input!$J$166*(1+rvanilla04)^0.5)-SUM($J380:O380),(Input!$J$166*(1+rvanilla04)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla05)^0.5)-SUM($K381:K381),(Input!$K$166*(1+rvanilla05)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla05)^0.5)-SUM($K381:L381),(Input!$K$166*(1+rvanilla05)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla05)^0.5)-SUM($K381:M381),(Input!$K$166*(1+rvanilla05)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla05)^0.5)-SUM($K381:N381),(Input!$K$166*(1+rvanilla05)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$E381),(Input!$K$166*(1+rvanilla05)^0.5)-SUM($K381:O381),(Input!$K$166*(1+rvanilla05)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla06)^0.5)-SUM($L382:L382),(Input!$L$166*(1+rvanilla06)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla06)^0.5)-SUM($L382:M382),(Input!$L$166*(1+rvanilla06)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla06)^0.5)-SUM($L382:N382),(Input!$L$166*(1+rvanilla06)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$E382),(Input!$L$166*(1+rvanilla06)^0.5)-SUM($L382:O382),(Input!$L$166*(1+rvanilla06)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla07)^0.5)-SUM($M383:M383),(Input!$M$166*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla07)^0.5)-SUM($M383:N383),(Input!$M$166*(1+rvanilla07)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$E383),(Input!$M$166*(1+rvanilla07)^0.5)-SUM($M383:O383),(Input!$M$166*(1+rvanilla07)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla08)^0.5)-SUM($N384:N384),(Input!$N$166*(1+rvanilla08)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$E384),(Input!$N$166*(1+rvanilla08)^0.5)-SUM($N384:O384),(Input!$N$166*(1+rvanilla08)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$E385),(Input!$O$166*(1+rvanilla09)^0.5)-SUM($O385:O385),(Input!$O$166*(1+rvanilla09)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"SUM(G375:G386)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C400","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A25remlife,A25value-SUM($F388:F388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(H$3>A25remlife,A25value-SUM($F388:G388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(I$3>A25remlife,A25value-SUM($F388:H388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(J$3>A25remlife,A25value-SUM($F388:I388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(K$3>A25remlife,A25value-SUM($F388:J388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(L$3>A25remlife,A25value-SUM($F388:K388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(M$3>A25remlife,A25value-SUM($F388:L388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(N$3>A25remlife,A25value-SUM($F388:M388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(O$3>A25remlife,A25value-SUM($F388:N388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(P$3>A25remlife,A25value-SUM($F388:O388),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(H$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla01)^0.5)-SUM($G390:G390),(Input!$G$167*(1+rvanilla01)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(I$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla01)^0.5)-SUM($G390:H390),(Input!$G$167*(1+rvanilla01)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla01)^0.5)-SUM($G390:I390),(Input!$G$167*(1+rvanilla01)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla01)^0.5)-SUM($G390:J390),(Input!$G$167*(1+rvanilla01)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla01)^0.5)-SUM($G390:K390),(Input!$G$167*(1+rvanilla01)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla01)^0.5)-SUM($G390:L390),(Input!$G$167*(1+rvanilla01)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla01)^0.5)-SUM($G390:M390),(Input!$G$167*(1+rvanilla01)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla01)^0.5)-SUM($G390:N390),(Input!$G$167*(1+rvanilla01)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$E390),(Input!$G$167*(1+rvanilla01)^0.5)-SUM($G390:O390),(Input!$G$167*(1+rvanilla01)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(I$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla02)^0.5)-SUM($H391:H391),(Input!$H$167*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla02)^0.5)-SUM($H391:I391),(Input!$H$167*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla02)^0.5)-SUM($H391:J391),(Input!$H$167*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla02)^0.5)-SUM($H391:K391),(Input!$H$167*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla02)^0.5)-SUM($H391:L391),(Input!$H$167*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla02)^0.5)-SUM($H391:M391),(Input!$H$167*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla02)^0.5)-SUM($H391:N391),(Input!$H$167*(1+rvanilla02)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$E391),(Input!$H$167*(1+rvanilla02)^0.5)-SUM($H391:O391),(Input!$H$167*(1+rvanilla02)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla03)^0.5)-SUM($I392:I392),(Input!$I$167*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla03)^0.5)-SUM($I392:J392),(Input!$I$167*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla03)^0.5)-SUM($I392:K392),(Input!$I$167*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla03)^0.5)-SUM($I392:L392),(Input!$I$167*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla03)^0.5)-SUM($I392:M392),(Input!$I$167*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla03)^0.5)-SUM($I392:N392),(Input!$I$167*(1+rvanilla03)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$E392),(Input!$I$167*(1+rvanilla03)^0.5)-SUM($I392:O392),(Input!$I$167*(1+rvanilla03)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla04)^0.5)-SUM($J393:J393),(Input!$J$167*(1+rvanilla04)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla04)^0.5)-SUM($J393:K393),(Input!$J$167*(1+rvanilla04)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla04)^0.5)-SUM($J393:L393),(Input!$J$167*(1+rvanilla04)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla04)^0.5)-SUM($J393:M393),(Input!$J$167*(1+rvanilla04)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla04)^0.5)-SUM($J393:N393),(Input!$J$167*(1+rvanilla04)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$E393),(Input!$J$167*(1+rvanilla04)^0.5)-SUM($J393:O393),(Input!$J$167*(1+rvanilla04)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla05)^0.5)-SUM($K394:K394),(Input!$K$167*(1+rvanilla05)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla05)^0.5)-SUM($K394:L394),(Input!$K$167*(1+rvanilla05)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla05)^0.5)-SUM($K394:M394),(Input!$K$167*(1+rvanilla05)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla05)^0.5)-SUM($K394:N394),(Input!$K$167*(1+rvanilla05)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$E394),(Input!$K$167*(1+rvanilla05)^0.5)-SUM($K394:O394),(Input!$K$167*(1+rvanilla05)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla06)^0.5)-SUM($L395:L395),(Input!$L$167*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla06)^0.5)-SUM($L395:M395),(Input!$L$167*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla06)^0.5)-SUM($L395:N395),(Input!$L$167*(1+rvanilla06)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$E395),(Input!$L$167*(1+rvanilla06)^0.5)-SUM($L395:O395),(Input!$L$167*(1+rvanilla06)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla07)^0.5)-SUM($M396:M396),(Input!$M$167*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla07)^0.5)-SUM($M396:N396),(Input!$M$167*(1+rvanilla07)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$E396),(Input!$M$167*(1+rvanilla07)^0.5)-SUM($M396:O396),(Input!$M$167*(1+rvanilla07)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla08)^0.5)-SUM($N397:N397),(Input!$N$167*(1+rvanilla08)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$E397),(Input!$N$167*(1+rvanilla08)^0.5)-SUM($N397:O397),(Input!$N$167*(1+rvanilla08)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$E398),(Input!$O$167*(1+rvanilla09)^0.5)-SUM($O398:O398),(Input!$O$167*(1+rvanilla09)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"SUM(G388:G399)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C413","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A26remlife,A26value-SUM($F401:F401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(H$3>A26remlife,A26value-SUM($F401:G401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(I$3>A26remlife,A26value-SUM($F401:H401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(J$3>A26remlife,A26value-SUM($F401:I401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(K$3>A26remlife,A26value-SUM($F401:J401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(L$3>A26remlife,A26value-SUM($F401:K401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(M$3>A26remlife,A26value-SUM($F401:L401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(N$3>A26remlife,A26value-SUM($F401:M401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(O$3>A26remlife,A26value-SUM($F401:N401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(P$3>A26remlife,A26value-SUM($F401:O401),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(H$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla01)^0.5)-SUM($G403:G403),(Input!$G$168*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(I$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla01)^0.5)-SUM($G403:H403),(Input!$G$168*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla01)^0.5)-SUM($G403:I403),(Input!$G$168*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla01)^0.5)-SUM($G403:J403),(Input!$G$168*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla01)^0.5)-SUM($G403:K403),(Input!$G$168*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla01)^0.5)-SUM($G403:L403),(Input!$G$168*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla01)^0.5)-SUM($G403:M403),(Input!$G$168*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla01)^0.5)-SUM($G403:N403),(Input!$G$168*(1+rvanilla01)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$E403),(Input!$G$168*(1+rvanilla01)^0.5)-SUM($G403:O403),(Input!$G$168*(1+rvanilla01)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(I$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla02)^0.5)-SUM($H404:H404),(Input!$H$168*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla02)^0.5)-SUM($H404:I404),(Input!$H$168*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla02)^0.5)-SUM($H404:J404),(Input!$H$168*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla02)^0.5)-SUM($H404:K404),(Input!$H$168*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla02)^0.5)-SUM($H404:L404),(Input!$H$168*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla02)^0.5)-SUM($H404:M404),(Input!$H$168*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla02)^0.5)-SUM($H404:N404),(Input!$H$168*(1+rvanilla02)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$E404),(Input!$H$168*(1+rvanilla02)^0.5)-SUM($H404:O404),(Input!$H$168*(1+rvanilla02)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla03)^0.5)-SUM($I405:I405),(Input!$I$168*(1+rvanilla03)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla03)^0.5)-SUM($I405:J405),(Input!$I$168*(1+rvanilla03)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla03)^0.5)-SUM($I405:K405),(Input!$I$168*(1+rvanilla03)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla03)^0.5)-SUM($I405:L405),(Input!$I$168*(1+rvanilla03)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla03)^0.5)-SUM($I405:M405),(Input!$I$168*(1+rvanilla03)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla03)^0.5)-SUM($I405:N405),(Input!$I$168*(1+rvanilla03)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$E405),(Input!$I$168*(1+rvanilla03)^0.5)-SUM($I405:O405),(Input!$I$168*(1+rvanilla03)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla04)^0.5)-SUM($J406:J406),(Input!$J$168*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla04)^0.5)-SUM($J406:K406),(Input!$J$168*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla04)^0.5)-SUM($J406:L406),(Input!$J$168*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla04)^0.5)-SUM($J406:M406),(Input!$J$168*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla04)^0.5)-SUM($J406:N406),(Input!$J$168*(1+rvanilla04)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$E406),(Input!$J$168*(1+rvanilla04)^0.5)-SUM($J406:O406),(Input!$J$168*(1+rvanilla04)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla05)^0.5)-SUM($K407:K407),(Input!$K$168*(1+rvanilla05)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla05)^0.5)-SUM($K407:L407),(Input!$K$168*(1+rvanilla05)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla05)^0.5)-SUM($K407:M407),(Input!$K$168*(1+rvanilla05)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla05)^0.5)-SUM($K407:N407),(Input!$K$168*(1+rvanilla05)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$E407),(Input!$K$168*(1+rvanilla05)^0.5)-SUM($K407:O407),(Input!$K$168*(1+rvanilla05)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla06)^0.5)-SUM($L408:L408),(Input!$L$168*(1+rvanilla06)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla06)^0.5)-SUM($L408:M408),(Input!$L$168*(1+rvanilla06)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla06)^0.5)-SUM($L408:N408),(Input!$L$168*(1+rvanilla06)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$E408),(Input!$L$168*(1+rvanilla06)^0.5)-SUM($L408:O408),(Input!$L$168*(1+rvanilla06)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla07)^0.5)-SUM($M409:M409),(Input!$M$168*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla07)^0.5)-SUM($M409:N409),(Input!$M$168*(1+rvanilla07)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$E409),(Input!$M$168*(1+rvanilla07)^0.5)-SUM($M409:O409),(Input!$M$168*(1+rvanilla07)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla08)^0.5)-SUM($N410:N410),(Input!$N$168*(1+rvanilla08)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$E410),(Input!$N$168*(1+rvanilla08)^0.5)-SUM($N410:O410),(Input!$N$168*(1+rvanilla08)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$E411),(Input!$O$168*(1+rvanilla09)^0.5)-SUM($O411:O411),(Input!$O$168*(1+rvanilla09)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"SUM(G401:G412)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C426","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A27remlife,A27value-SUM($F414:F414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(H$3>A27remlife,A27value-SUM($F414:G414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(I$3>A27remlife,A27value-SUM($F414:H414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(J$3>A27remlife,A27value-SUM($F414:I414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(K$3>A27remlife,A27value-SUM($F414:J414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(L$3>A27remlife,A27value-SUM($F414:K414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(M$3>A27remlife,A27value-SUM($F414:L414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(N$3>A27remlife,A27value-SUM($F414:M414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(O$3>A27remlife,A27value-SUM($F414:N414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(P$3>A27remlife,A27value-SUM($F414:O414),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(H$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla01)^0.5)-SUM($G416:G416),(Input!$G$169*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(I$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla01)^0.5)-SUM($G416:H416),(Input!$G$169*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla01)^0.5)-SUM($G416:I416),(Input!$G$169*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla01)^0.5)-SUM($G416:J416),(Input!$G$169*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla01)^0.5)-SUM($G416:K416),(Input!$G$169*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla01)^0.5)-SUM($G416:L416),(Input!$G$169*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla01)^0.5)-SUM($G416:M416),(Input!$G$169*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla01)^0.5)-SUM($G416:N416),(Input!$G$169*(1+rvanilla01)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$E416),(Input!$G$169*(1+rvanilla01)^0.5)-SUM($G416:O416),(Input!$G$169*(1+rvanilla01)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(I$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla02)^0.5)-SUM($H417:H417),(Input!$H$169*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla02)^0.5)-SUM($H417:I417),(Input!$H$169*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla02)^0.5)-SUM($H417:J417),(Input!$H$169*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla02)^0.5)-SUM($H417:K417),(Input!$H$169*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla02)^0.5)-SUM($H417:L417),(Input!$H$169*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla02)^0.5)-SUM($H417:M417),(Input!$H$169*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla02)^0.5)-SUM($H417:N417),(Input!$H$169*(1+rvanilla02)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$E417),(Input!$H$169*(1+rvanilla02)^0.5)-SUM($H417:O417),(Input!$H$169*(1+rvanilla02)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla03)^0.5)-SUM($I418:I418),(Input!$I$169*(1+rvanilla03)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla03)^0.5)-SUM($I418:J418),(Input!$I$169*(1+rvanilla03)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla03)^0.5)-SUM($I418:K418),(Input!$I$169*(1+rvanilla03)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla03)^0.5)-SUM($I418:L418),(Input!$I$169*(1+rvanilla03)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla03)^0.5)-SUM($I418:M418),(Input!$I$169*(1+rvanilla03)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla03)^0.5)-SUM($I418:N418),(Input!$I$169*(1+rvanilla03)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$E418),(Input!$I$169*(1+rvanilla03)^0.5)-SUM($I418:O418),(Input!$I$169*(1+rvanilla03)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla04)^0.5)-SUM($J419:J419),(Input!$J$169*(1+rvanilla04)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla04)^0.5)-SUM($J419:K419),(Input!$J$169*(1+rvanilla04)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla04)^0.5)-SUM($J419:L419),(Input!$J$169*(1+rvanilla04)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla04)^0.5)-SUM($J419:M419),(Input!$J$169*(1+rvanilla04)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla04)^0.5)-SUM($J419:N419),(Input!$J$169*(1+rvanilla04)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$E419),(Input!$J$169*(1+rvanilla04)^0.5)-SUM($J419:O419),(Input!$J$169*(1+rvanilla04)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla05)^0.5)-SUM($K420:K420),(Input!$K$169*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla05)^0.5)-SUM($K420:L420),(Input!$K$169*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla05)^0.5)-SUM($K420:M420),(Input!$K$169*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla05)^0.5)-SUM($K420:N420),(Input!$K$169*(1+rvanilla05)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$E420),(Input!$K$169*(1+rvanilla05)^0.5)-SUM($K420:O420),(Input!$K$169*(1+rvanilla05)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla06)^0.5)-SUM($L421:L421),(Input!$L$169*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla06)^0.5)-SUM($L421:M421),(Input!$L$169*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla06)^0.5)-SUM($L421:N421),(Input!$L$169*(1+rvanilla06)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$E421),(Input!$L$169*(1+rvanilla06)^0.5)-SUM($L421:O421),(Input!$L$169*(1+rvanilla06)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla07)^0.5)-SUM($M422:M422),(Input!$M$169*(1+rvanilla07)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla07)^0.5)-SUM($M422:N422),(Input!$M$169*(1+rvanilla07)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$E422),(Input!$M$169*(1+rvanilla07)^0.5)-SUM($M422:O422),(Input!$M$169*(1+rvanilla07)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla08)^0.5)-SUM($N423:N423),(Input!$N$169*(1+rvanilla08)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$E423),(Input!$N$169*(1+rvanilla08)^0.5)-SUM($N423:O423),(Input!$N$169*(1+rvanilla08)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$E424),(Input!$O$169*(1+rvanilla09)^0.5)-SUM($O424:O424),(Input!$O$169*(1+rvanilla09)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"SUM(G414:G425)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C439","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A28remlife,A28value-SUM($F427:F427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(H$3>A28remlife,A28value-SUM($F427:G427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(I$3>A28remlife,A28value-SUM($F427:H427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(J$3>A28remlife,A28value-SUM($F427:I427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(K$3>A28remlife,A28value-SUM($F427:J427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(L$3>A28remlife,A28value-SUM($F427:K427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(M$3>A28remlife,A28value-SUM($F427:L427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(N$3>A28remlife,A28value-SUM($F427:M427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(O$3>A28remlife,A28value-SUM($F427:N427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(P$3>A28remlife,A28value-SUM($F427:O427),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(H$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla01)^0.5)-SUM($G429:G429),(Input!$G$170*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(I$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla01)^0.5)-SUM($G429:H429),(Input!$G$170*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla01)^0.5)-SUM($G429:I429),(Input!$G$170*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla01)^0.5)-SUM($G429:J429),(Input!$G$170*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla01)^0.5)-SUM($G429:K429),(Input!$G$170*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla01)^0.5)-SUM($G429:L429),(Input!$G$170*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla01)^0.5)-SUM($G429:M429),(Input!$G$170*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla01)^0.5)-SUM($G429:N429),(Input!$G$170*(1+rvanilla01)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$E429),(Input!$G$170*(1+rvanilla01)^0.5)-SUM($G429:O429),(Input!$G$170*(1+rvanilla01)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(I$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla02)^0.5)-SUM($H430:H430),(Input!$H$170*(1+rvanilla02)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla02)^0.5)-SUM($H430:I430),(Input!$H$170*(1+rvanilla02)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla02)^0.5)-SUM($H430:J430),(Input!$H$170*(1+rvanilla02)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla02)^0.5)-SUM($H430:K430),(Input!$H$170*(1+rvanilla02)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla02)^0.5)-SUM($H430:L430),(Input!$H$170*(1+rvanilla02)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla02)^0.5)-SUM($H430:M430),(Input!$H$170*(1+rvanilla02)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla02)^0.5)-SUM($H430:N430),(Input!$H$170*(1+rvanilla02)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$E430),(Input!$H$170*(1+rvanilla02)^0.5)-SUM($H430:O430),(Input!$H$170*(1+rvanilla02)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla03)^0.5)-SUM($I431:I431),(Input!$I$170*(1+rvanilla03)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla03)^0.5)-SUM($I431:J431),(Input!$I$170*(1+rvanilla03)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla03)^0.5)-SUM($I431:K431),(Input!$I$170*(1+rvanilla03)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla03)^0.5)-SUM($I431:L431),(Input!$I$170*(1+rvanilla03)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla03)^0.5)-SUM($I431:M431),(Input!$I$170*(1+rvanilla03)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla03)^0.5)-SUM($I431:N431),(Input!$I$170*(1+rvanilla03)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$E431),(Input!$I$170*(1+rvanilla03)^0.5)-SUM($I431:O431),(Input!$I$170*(1+rvanilla03)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla04)^0.5)-SUM($J432:J432),(Input!$J$170*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla04)^0.5)-SUM($J432:K432),(Input!$J$170*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla04)^0.5)-SUM($J432:L432),(Input!$J$170*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla04)^0.5)-SUM($J432:M432),(Input!$J$170*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla04)^0.5)-SUM($J432:N432),(Input!$J$170*(1+rvanilla04)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$E432),(Input!$J$170*(1+rvanilla04)^0.5)-SUM($J432:O432),(Input!$J$170*(1+rvanilla04)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla05)^0.5)-SUM($K433:K433),(Input!$K$170*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla05)^0.5)-SUM($K433:L433),(Input!$K$170*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla05)^0.5)-SUM($K433:M433),(Input!$K$170*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla05)^0.5)-SUM($K433:N433),(Input!$K$170*(1+rvanilla05)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$E433),(Input!$K$170*(1+rvanilla05)^0.5)-SUM($K433:O433),(Input!$K$170*(1+rvanilla05)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla06)^0.5)-SUM($L434:L434),(Input!$L$170*(1+rvanilla06)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla06)^0.5)-SUM($L434:M434),(Input!$L$170*(1+rvanilla06)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla06)^0.5)-SUM($L434:N434),(Input!$L$170*(1+rvanilla06)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$E434),(Input!$L$170*(1+rvanilla06)^0.5)-SUM($L434:O434),(Input!$L$170*(1+rvanilla06)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla07)^0.5)-SUM($M435:M435),(Input!$M$170*(1+rvanilla07)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla07)^0.5)-SUM($M435:N435),(Input!$M$170*(1+rvanilla07)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$E435),(Input!$M$170*(1+rvanilla07)^0.5)-SUM($M435:O435),(Input!$M$170*(1+rvanilla07)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla08)^0.5)-SUM($N436:N436),(Input!$N$170*(1+rvanilla08)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$E436),(Input!$N$170*(1+rvanilla08)^0.5)-SUM($N436:O436),(Input!$N$170*(1+rvanilla08)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$E437),(Input!$O$170*(1+rvanilla09)^0.5)-SUM($O437:O437),(Input!$O$170*(1+rvanilla09)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"SUM(G427:G438)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C452","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A29remlife,A29value-SUM($F440:F440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(H$3>A29remlife,A29value-SUM($F440:G440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(I$3>A29remlife,A29value-SUM($F440:H440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(J$3>A29remlife,A29value-SUM($F440:I440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(K$3>A29remlife,A29value-SUM($F440:J440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(L$3>A29remlife,A29value-SUM($F440:K440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(M$3>A29remlife,A29value-SUM($F440:L440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(N$3>A29remlife,A29value-SUM($F440:M440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(O$3>A29remlife,A29value-SUM($F440:N440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(P$3>A29remlife,A29value-SUM($F440:O440),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(H$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla01)^0.5)-SUM($G442:G442),(Input!$G$171*(1+rvanilla01)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(I$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla01)^0.5)-SUM($G442:H442),(Input!$G$171*(1+rvanilla01)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla01)^0.5)-SUM($G442:I442),(Input!$G$171*(1+rvanilla01)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla01)^0.5)-SUM($G442:J442),(Input!$G$171*(1+rvanilla01)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla01)^0.5)-SUM($G442:K442),(Input!$G$171*(1+rvanilla01)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla01)^0.5)-SUM($G442:L442),(Input!$G$171*(1+rvanilla01)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla01)^0.5)-SUM($G442:M442),(Input!$G$171*(1+rvanilla01)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla01)^0.5)-SUM($G442:N442),(Input!$G$171*(1+rvanilla01)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$E442),(Input!$G$171*(1+rvanilla01)^0.5)-SUM($G442:O442),(Input!$G$171*(1+rvanilla01)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(I$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla02)^0.5)-SUM($H443:H443),(Input!$H$171*(1+rvanilla02)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla02)^0.5)-SUM($H443:I443),(Input!$H$171*(1+rvanilla02)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla02)^0.5)-SUM($H443:J443),(Input!$H$171*(1+rvanilla02)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla02)^0.5)-SUM($H443:K443),(Input!$H$171*(1+rvanilla02)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla02)^0.5)-SUM($H443:L443),(Input!$H$171*(1+rvanilla02)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla02)^0.5)-SUM($H443:M443),(Input!$H$171*(1+rvanilla02)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla02)^0.5)-SUM($H443:N443),(Input!$H$171*(1+rvanilla02)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$E443),(Input!$H$171*(1+rvanilla02)^0.5)-SUM($H443:O443),(Input!$H$171*(1+rvanilla02)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla03)^0.5)-SUM($I444:I444),(Input!$I$171*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla03)^0.5)-SUM($I444:J444),(Input!$I$171*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla03)^0.5)-SUM($I444:K444),(Input!$I$171*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla03)^0.5)-SUM($I444:L444),(Input!$I$171*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla03)^0.5)-SUM($I444:M444),(Input!$I$171*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla03)^0.5)-SUM($I444:N444),(Input!$I$171*(1+rvanilla03)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$E444),(Input!$I$171*(1+rvanilla03)^0.5)-SUM($I444:O444),(Input!$I$171*(1+rvanilla03)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla04)^0.5)-SUM($J445:J445),(Input!$J$171*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla04)^0.5)-SUM($J445:K445),(Input!$J$171*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla04)^0.5)-SUM($J445:L445),(Input!$J$171*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla04)^0.5)-SUM($J445:M445),(Input!$J$171*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla04)^0.5)-SUM($J445:N445),(Input!$J$171*(1+rvanilla04)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$E445),(Input!$J$171*(1+rvanilla04)^0.5)-SUM($J445:O445),(Input!$J$171*(1+rvanilla04)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla05)^0.5)-SUM($K446:K446),(Input!$K$171*(1+rvanilla05)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla05)^0.5)-SUM($K446:L446),(Input!$K$171*(1+rvanilla05)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla05)^0.5)-SUM($K446:M446),(Input!$K$171*(1+rvanilla05)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla05)^0.5)-SUM($K446:N446),(Input!$K$171*(1+rvanilla05)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$E446),(Input!$K$171*(1+rvanilla05)^0.5)-SUM($K446:O446),(Input!$K$171*(1+rvanilla05)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla06)^0.5)-SUM($L447:L447),(Input!$L$171*(1+rvanilla06)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla06)^0.5)-SUM($L447:M447),(Input!$L$171*(1+rvanilla06)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla06)^0.5)-SUM($L447:N447),(Input!$L$171*(1+rvanilla06)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$E447),(Input!$L$171*(1+rvanilla06)^0.5)-SUM($L447:O447),(Input!$L$171*(1+rvanilla06)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla07)^0.5)-SUM($M448:M448),(Input!$M$171*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla07)^0.5)-SUM($M448:N448),(Input!$M$171*(1+rvanilla07)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$E448),(Input!$M$171*(1+rvanilla07)^0.5)-SUM($M448:O448),(Input!$M$171*(1+rvanilla07)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla08)^0.5)-SUM($N449:N449),(Input!$N$171*(1+rvanilla08)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$E449),(Input!$N$171*(1+rvanilla08)^0.5)-SUM($N449:O449),(Input!$N$171*(1+rvanilla08)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$E450),(Input!$O$171*(1+rvanilla09)^0.5)-SUM($O450:O450),(Input!$O$171*(1+rvanilla09)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"SUM(G440:G451)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C465","v":"Equity raising costs"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A30remlife,A30value-SUM($F453:F453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":6.6666666666666666E-2},{"$f":"IF(H$3>A30remlife,A30value-SUM($F453:G453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":6.6666666666666666E-2},{"$f":"IF(I$3>A30remlife,A30value-SUM($F453:H453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":6.6666666666666666E-2},{"$f":"IF(J$3>A30remlife,A30value-SUM($F453:I453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":6.6666666666666666E-2},{"$f":"IF(K$3>A30remlife,A30value-SUM($F453:J453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":6.6666666666666666E-2},{"$f":"IF(L$3>A30remlife,A30value-SUM($F453:K453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":6.6666666666666666E-2},{"$f":"IF(M$3>A30remlife,A30value-SUM($F453:L453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":6.6666666666666666E-2},{"$f":"IF(N$3>A30remlife,A30value-SUM($F453:M453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":6.6666666666666666E-2},{"$f":"IF(O$3>A30remlife,A30value-SUM($F453:N453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":6.6666666666666666E-2},{"$f":"IF(P$3>A30remlife,A30value-SUM($F453:O453),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":6.6666666666666666E-2}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(H$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla01)^0.5)-SUM($G455:G455),(Input!$G$172*(1+rvanilla01)^0.5)/A30stdlife))","v":7.7101274315541632E-2},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(I$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla01)^0.5)-SUM($G455:H455),(Input!$G$172*(1+rvanilla01)^0.5)/A30stdlife))","v":7.7101274315541632E-2},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla01)^0.5)-SUM($G455:I455),(Input!$G$172*(1+rvanilla01)^0.5)/A30stdlife))","v":7.7101274315541632E-2},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla01)^0.5)-SUM($G455:J455),(Input!$G$172*(1+rvanilla01)^0.5)/A30stdlife))","v":7.7101274315541632E-2},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla01)^0.5)-SUM($G455:K455),(Input!$G$172*(1+rvanilla01)^0.5)/A30stdlife))","v":7.7101274315541632E-2},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla01)^0.5)-SUM($G455:L455),(Input!$G$172*(1+rvanilla01)^0.5)/A30stdlife))","v":7.7101274315541632E-2},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla01)^0.5)-SUM($G455:M455),(Input!$G$172*(1+rvanilla01)^0.5)/A30stdlife))","v":7.7101274315541632E-2},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla01)^0.5)-SUM($G455:N455),(Input!$G$172*(1+rvanilla01)^0.5)/A30stdlife))","v":7.7101274315541632E-2},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$E455),(Input!$G$172*(1+rvanilla01)^0.5)-SUM($G455:O455),(Input!$G$172*(1+rvanilla01)^0.5)/A30stdlife))","v":7.7101274315541632E-2}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(I$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla02)^0.5)-SUM($H456:H456),(Input!$H$172*(1+rvanilla02)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla02)^0.5)-SUM($H456:I456),(Input!$H$172*(1+rvanilla02)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla02)^0.5)-SUM($H456:J456),(Input!$H$172*(1+rvanilla02)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla02)^0.5)-SUM($H456:K456),(Input!$H$172*(1+rvanilla02)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla02)^0.5)-SUM($H456:L456),(Input!$H$172*(1+rvanilla02)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla02)^0.5)-SUM($H456:M456),(Input!$H$172*(1+rvanilla02)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla02)^0.5)-SUM($H456:N456),(Input!$H$172*(1+rvanilla02)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$E456),(Input!$H$172*(1+rvanilla02)^0.5)-SUM($H456:O456),(Input!$H$172*(1+rvanilla02)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla03)^0.5)-SUM($I457:I457),(Input!$I$172*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla03)^0.5)-SUM($I457:J457),(Input!$I$172*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla03)^0.5)-SUM($I457:K457),(Input!$I$172*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla03)^0.5)-SUM($I457:L457),(Input!$I$172*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla03)^0.5)-SUM($I457:M457),(Input!$I$172*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla03)^0.5)-SUM($I457:N457),(Input!$I$172*(1+rvanilla03)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$E457),(Input!$I$172*(1+rvanilla03)^0.5)-SUM($I457:O457),(Input!$I$172*(1+rvanilla03)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla04)^0.5)-SUM($J458:J458),(Input!$J$172*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla04)^0.5)-SUM($J458:K458),(Input!$J$172*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla04)^0.5)-SUM($J458:L458),(Input!$J$172*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla04)^0.5)-SUM($J458:M458),(Input!$J$172*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla04)^0.5)-SUM($J458:N458),(Input!$J$172*(1+rvanilla04)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$E458),(Input!$J$172*(1+rvanilla04)^0.5)-SUM($J458:O458),(Input!$J$172*(1+rvanilla04)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla05)^0.5)-SUM($K459:K459),(Input!$K$172*(1+rvanilla05)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla05)^0.5)-SUM($K459:L459),(Input!$K$172*(1+rvanilla05)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla05)^0.5)-SUM($K459:M459),(Input!$K$172*(1+rvanilla05)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla05)^0.5)-SUM($K459:N459),(Input!$K$172*(1+rvanilla05)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$E459),(Input!$K$172*(1+rvanilla05)^0.5)-SUM($K459:O459),(Input!$K$172*(1+rvanilla05)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla06)^0.5)-SUM($L460:L460),(Input!$L$172*(1+rvanilla06)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla06)^0.5)-SUM($L460:M460),(Input!$L$172*(1+rvanilla06)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla06)^0.5)-SUM($L460:N460),(Input!$L$172*(1+rvanilla06)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$E460),(Input!$L$172*(1+rvanilla06)^0.5)-SUM($L460:O460),(Input!$L$172*(1+rvanilla06)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla07)^0.5)-SUM($M461:M461),(Input!$M$172*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla07)^0.5)-SUM($M461:N461),(Input!$M$172*(1+rvanilla07)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$E461),(Input!$M$172*(1+rvanilla07)^0.5)-SUM($M461:O461),(Input!$M$172*(1+rvanilla07)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla08)^0.5)-SUM($N462:N462),(Input!$N$172*(1+rvanilla08)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$E462),(Input!$N$172*(1+rvanilla08)^0.5)-SUM($N462:O462),(Input!$N$172*(1+rvanilla08)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$E463),(Input!$O$172*(1+rvanilla09)^0.5)-SUM($O463:O463),(Input!$O$172*(1+rvanilla09)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,null,{"$f":"SUM(G453:G464)","v":6.6666666666666666E-2},0.1437679409822083,0.1437679409822083,0.1437679409822083,0.1437679409822083,0.1437679409822083,0.1437679409822083,0.1437679409822083,0.1437679409822083,0.1437679409822083]
[null,"Real Residual RAB (end period)",null,null,null,{"$f":"F9","v":2302},{"$f":"F466-G75+G10","v":2509.3963300579467},{"$f":"G466-H75+H10","v":2650.0185108359319},{"$f":"H466-I75+I10","v":2757.7277405455807},2876.5410999269798,3092.4397930456589,2965.0644544604966,2838.5102988411918,2712.1614389633514,2586.7510739036343,2461.8392842160447]
[null,"Real Residual RAB (start period)",null,null,null,0,{"$f":"F466","v":2302},{"$f":"G466","v":2509.3963300579467},{"$f":"H466","v":2650.0185108359319},2757.7277405455807,2876.5410999269798,3092.4397930456589,2965.0644544604966,2838.5102988411918,2712.1614389633514,{"$f":"O466","v":2586.7510739036343}]
[]
[null,"Nominal Asset Values"]
[]
[null,"Inflation on Opening RAB",null,null,null,null,{"$f":"F474*G6","v":57.550000000000004},{"$f":"G474*H6","v":64.303280957734884},{"$f":"H474*I6","v":69.604392448675014},74.244278752399211,79.379078662800396,87.470294493041067,85.964143310370801,84.352418846825628,82.612633893690372,80.762440716765127]
[null,"Nominal Straight-line Depreciation",null,null,null,null,{"$f":"G75*G7","v":138.44333333333333},{"$f":"H75*H7","v":150.98786247092718},{"$f":"I75*I7","v":134.93594264541838},126.05245974070408,135.49727127477775,147.71634179985105,150.43312185217741,153.94381697223517,156.62036097069949,159.89765136698921]
[null,"Nominal Regulatory Depreciation",null,null,null,null,{"$f":"G472-G471","v":80.893333333333317},{"$f":"H472-H471","v":86.684581513192299},{"$f":"I472-I471","v":65.331550196743365},51.808180988304869,56.118192611977349,60.246047306809984,64.468978541806607,69.59139812540954,74.007727077009122,79.135210650224082]
[null,"Nominal Residual RAB (end period)",null,null,null,{"$f":"F$7*F466","v":2302},{"$f":"G$7*G466","v":2572.131238309395},{"$f":"H$7*H466","v":2784.1756979470006},{"$f":"I$7*I466","v":2969.7711500959681},3175.1631465120158,3498.8117797216423,3438.5657324148319,3374.0967538730247,3304.5053557476144,3230.4976286706051,3151.3624180203806]
[null,"Inflated Nominal Residual RAB (start period)",null,null,null,{"$f":"F$7*F467","v":0},{"$f":"G$7*G467","v":2359.5499999999997},2636.4345192671299,{"$f":"I$7*I467","v":2853.7800903956759},3044.0154288483668,3254.5422251748159,3586.2820742146828,3524.5298757252021,3458.4491727198497,3387.1179896413046,3311.2600693873696]
[]
[null,"Nominal Tax Values"]
[]
[null,"Tax Depreciation",null,null,null,null,{"$f":"G492+G505+G518+G531+G544+G557+G570+G583+G596+G609+G622+G635+G648+G661+G674+G687+G700+G713+G726+G739+G752+G765+G778+G791+G804+G817+G830+G843+G856+G869","v":155.06},{"$f":"H492+H505+H518+H531+H544+H557+H570+H583+H596+H609+H622+H635+H648+H661+H674+H687+H700+H713+H726+H739+H752+H765+H778+H791+H804+H817+H830+H843+H856+H869","v":147.4416632650416},130.84797983772327,136.28088524577464,141.71721745569397,120.72199499799946,118.91323003388597,117.61165066702399,116.85737852509691,116.85737852509691]
[null,{"$f":"C492","v":"Sub-transmission lines"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A1taxremlife,A1taxvalue-SUM($F480:F480),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":30},{"$f":"IF(H$3>A1taxremlife,A1taxvalue-SUM($F480:G480),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":30},{"$f":"IF(I$3>A1taxremlife,A1taxvalue-SUM($F480:H480),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":30},{"$f":"IF(J$3>A1taxremlife,A1taxvalue-SUM($F480:I480),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":30},{"$f":"IF(K$3>A1taxremlife,A1taxvalue-SUM($F480:J480),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":30},{"$f":"IF(L$3>A1taxremlife,A1taxvalue-SUM($F480:K480),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":30},{"$f":"IF(M$3>A1taxremlife,A1taxvalue-SUM($F480:L480),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":30},{"$f":"IF(N$3>A1taxremlife,A1taxvalue-SUM($F480:M480),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":30},{"$f":"IF(O$3>A1taxremlife,A1taxvalue-SUM($F480:N480),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":30},{"$f":"IF(P$3>A1taxremlife,A1taxvalue-SUM($F480:O480),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":30}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A1taxstdlife+$E482),((Input!$G$143+Input!$G$109)*$G$7)-SUM($G482:G482),((Input!$G$143+Input!$G$109)*$G$7)/A1taxstdlife))","v":5.3947368421052628},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A1taxstdlife+$E482),((Input!$G$143+Input!$G$109)*$G$7)-SUM($G482:H482),((Input!$G$143+Input!$G$109)*$G$7)/A1taxstdlife))","v":5.3947368421052628},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E482),((Input!$G$143+Input!$G$109)*$G$7)-SUM($G482:I482),((Input!$G$143+Input!$G$109)*$G$7)/A1taxstdlife))","v":5.3947368421052628},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E482),((Input!$G$143+Input!$G$109)*$G$7)-SUM($G482:J482),((Input!$G$143+Input!$G$109)*$G$7)/A1taxstdlife))","v":5.3947368421052628},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E482),((Input!$G$143+Input!$G$109)*$G$7)-SUM($G482:K482),((Input!$G$143+Input!$G$109)*$G$7)/A1taxstdlife))","v":5.3947368421052628},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E482),((Input!$G$143+Input!$G$109)*$G$7)-SUM($G482:L482),((Input!$G$143+Input!$G$109)*$G$7)/A1taxstdlife))","v":5.3947368421052628},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E482),((Input!$G$143+Input!$G$109)*$G$7)-SUM($G482:M482),((Input!$G$143+Input!$G$109)*$G$7)/A1taxstdlife))","v":5.3947368421052628},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E482),((Input!$G$143+Input!$G$109)*$G$7)-SUM($G482:N482),((Input!$G$143+Input!$G$109)*$G$7)/A1taxstdlife))","v":5.3947368421052628},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E482),((Input!$G$143+Input!$G$109)*$G$7)-SUM($G482:O482),((Input!$G$143+Input!$G$109)*$G$7)/A1taxstdlife))","v":5.3947368421052628}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A1taxstdlife+$E483),((Input!$H$143+Input!$H$109)*$H$7)-SUM($H483:H483),((Input!$H$143+Input!$H$109)*$H$7)/A1taxstdlife))","v":4.4236842105263152},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E483),((Input!$H$143+Input!$H$109)*$H$7)-SUM($H483:I483),((Input!$H$143+Input!$H$109)*$H$7)/A1taxstdlife))","v":4.4236842105263152},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E483),((Input!$H$143+Input!$H$109)*$H$7)-SUM($H483:J483),((Input!$H$143+Input!$H$109)*$H$7)/A1taxstdlife))","v":4.4236842105263152},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E483),((Input!$H$143+Input!$H$109)*$H$7)-SUM($H483:K483),((Input!$H$143+Input!$H$109)*$H$7)/A1taxstdlife))","v":4.4236842105263152},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E483),((Input!$H$143+Input!$H$109)*$H$7)-SUM($H483:L483),((Input!$H$143+Input!$H$109)*$H$7)/A1taxstdlife))","v":4.4236842105263152},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E483),((Input!$H$143+Input!$H$109)*$H$7)-SUM($H483:M483),((Input!$H$143+Input!$H$109)*$H$7)/A1taxstdlife))","v":4.4236842105263152},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E483),((Input!$H$143+Input!$H$109)*$H$7)-SUM($H483:N483),((Input!$H$143+Input!$H$109)*$H$7)/A1taxstdlife))","v":4.4236842105263152},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E483),((Input!$H$143+Input!$H$109)*$H$7)-SUM($H483:O483),((Input!$H$143+Input!$H$109)*$H$7)/A1taxstdlife))","v":4.4236842105263152}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E484),((Input!$I$143+Input!$I$109)*$I$7)-SUM($I484:I484),((Input!$I$143+Input!$I$109)*$I$7)/A1taxstdlife))","v":3.6274210526315787},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E484),((Input!$I$143+Input!$I$109)*$I$7)-SUM($I484:J484),((Input!$I$143+Input!$I$109)*$I$7)/A1taxstdlife))","v":3.6274210526315787},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E484),((Input!$I$143+Input!$I$109)*$I$7)-SUM($I484:K484),((Input!$I$143+Input!$I$109)*$I$7)/A1taxstdlife))","v":3.6274210526315787},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E484),((Input!$I$143+Input!$I$109)*$I$7)-SUM($I484:L484),((Input!$I$143+Input!$I$109)*$I$7)/A1taxstdlife))","v":3.6274210526315787},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E484),((Input!$I$143+Input!$I$109)*$I$7)-SUM($I484:M484),((Input!$I$143+Input!$I$109)*$I$7)/A1taxstdlife))","v":3.6274210526315787},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E484),((Input!$I$143+Input!$I$109)*$I$7)-SUM($I484:N484),((Input!$I$143+Input!$I$109)*$I$7)/A1taxstdlife))","v":3.6274210526315787},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E484),((Input!$I$143+Input!$I$109)*$I$7)-SUM($I484:O484),((Input!$I$143+Input!$I$109)*$I$7)/A1taxstdlife))","v":3.6274210526315787}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E485),((Input!$J$143+Input!$J$109)*$J$7)-SUM($J485:J485),((Input!$J$143+Input!$J$109)*$J$7)/A1taxstdlife))","v":3.718106578947368},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E485),((Input!$J$143+Input!$J$109)*$J$7)-SUM($J485:K485),((Input!$J$143+Input!$J$109)*$J$7)/A1taxstdlife))","v":3.718106578947368},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E485),((Input!$J$143+Input!$J$109)*$J$7)-SUM($J485:L485),((Input!$J$143+Input!$J$109)*$J$7)/A1taxstdlife))","v":3.718106578947368},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E485),((Input!$J$143+Input!$J$109)*$J$7)-SUM($J485:M485),((Input!$J$143+Input!$J$109)*$J$7)/A1taxstdlife))","v":3.718106578947368},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E485),((Input!$J$143+Input!$J$109)*$J$7)-SUM($J485:N485),((Input!$J$143+Input!$J$109)*$J$7)/A1taxstdlife))","v":3.718106578947368},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E485),((Input!$J$143+Input!$J$109)*$J$7)-SUM($J485:O485),((Input!$J$143+Input!$J$109)*$J$7)/A1taxstdlife))","v":3.718106578947368}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E486),((Input!$K$143+Input!$K$109)*$K$7)-SUM($K486:K486),((Input!$K$143+Input!$K$109)*$K$7)/A1taxstdlife))","v":5.9547800678453928},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E486),((Input!$K$143+Input!$K$109)*$K$7)-SUM($K486:L486),((Input!$K$143+Input!$K$109)*$K$7)/A1taxstdlife))","v":5.9547800678453928},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E486),((Input!$K$143+Input!$K$109)*$K$7)-SUM($K486:M486),((Input!$K$143+Input!$K$109)*$K$7)/A1taxstdlife))","v":5.9547800678453928},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E486),((Input!$K$143+Input!$K$109)*$K$7)-SUM($K486:N486),((Input!$K$143+Input!$K$109)*$K$7)/A1taxstdlife))","v":5.9547800678453928},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E486),((Input!$K$143+Input!$K$109)*$K$7)-SUM($K486:O486),((Input!$K$143+Input!$K$109)*$K$7)/A1taxstdlife))","v":5.9547800678453928}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E487),((Input!$L$143+Input!$L$109)*$L$7)-SUM($L487:L487),((Input!$L$143+Input!$L$109)*$L$7)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E487),((Input!$L$143+Input!$L$109)*$L$7)-SUM($L487:M487),((Input!$L$143+Input!$L$109)*$L$7)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E487),((Input!$L$143+Input!$L$109)*$L$7)-SUM($L487:N487),((Input!$L$143+Input!$L$109)*$L$7)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E487),((Input!$L$143+Input!$L$109)*$L$7)-SUM($L487:O487),((Input!$L$143+Input!$L$109)*$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$3>(A1taxstdlife+$E488),((Input!$M$143+Input!$M$109)*$M$7)-SUM($M488:M488),((Input!$M$143+Input!$M$109)*$M$7)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E488),((Input!$M$143+Input!$M$109)*$M$7)-SUM($M488:N488),((Input!$M$143+Input!$M$109)*$M$7)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E488),((Input!$M$143+Input!$M$109)*$M$7)-SUM($M488:O488),((Input!$M$143+Input!$M$109)*$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$3>(A1taxstdlife+$E489),((Input!$N$143+Input!$N$109)*$N$7)-SUM($N489:N489),((Input!$N$143+Input!$N$109)*$N$7)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E489),((Input!$N$143+Input!$N$109)*$N$7)-SUM($N489:O489),((Input!$N$143+Input!$N$109)*$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$3>(A1taxstdlife+$E490),((Input!$O$143+Input!$O$109)*$O$7)-SUM($O490:O490),((Input!$O$143+Input!$O$109)*$O$7)/A1taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset1","v":"Sub-transmission lines"},null,null,null,{"$f":"SUM(G480:G491)","v":30},{"$f":"SUM(H480:H491)","v":35.39473684210526},39.818421052631578,43.445842105263154,47.163948684210524,53.118728752055915,53.118728752055915,53.118728752055915,53.118728752055915,53.118728752055915]
[null,{"$f":"C505","v":"distribution lines"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A2taxremlife,A2taxvalue-SUM($F493:F493),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":23.333333333333332},{"$f":"IF(H$3>A2taxremlife,A2taxvalue-SUM($F493:G493),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":23.333333333333332},{"$f":"IF(I$3>A2taxremlife,A2taxvalue-SUM($F493:H493),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":23.333333333333332},{"$f":"IF(J$3>A2taxremlife,A2taxvalue-SUM($F493:I493),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":23.333333333333332},{"$f":"IF(K$3>A2taxremlife,A2taxvalue-SUM($F493:J493),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":23.333333333333332},{"$f":"IF(L$3>A2taxremlife,A2taxvalue-SUM($F493:K493),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":23.333333333333332},{"$f":"IF(M$3>A2taxremlife,A2taxvalue-SUM($F493:L493),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":23.333333333333332},{"$f":"IF(N$3>A2taxremlife,A2taxvalue-SUM($F493:M493),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":23.333333333333332},{"$f":"IF(O$3>A2taxremlife,A2taxvalue-SUM($F493:N493),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":23.333333333333332},{"$f":"IF(P$3>A2taxremlife,A2taxvalue-SUM($F493:O493),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":23.333333333333332}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A2taxstdlife+$E495),((Input!$G$144+Input!$G$110)*$G$7)-SUM($G495:G495),((Input!$G$144+Input!$G$110)*$G$7)/A2taxstdlife))","v":1.0789473684210524},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A2taxstdlife+$E495),((Input!$G$144+Input!$G$110)*$G$7)-SUM($G495:H495),((Input!$G$144+Input!$G$110)*$G$7)/A2taxstdlife))","v":1.0789473684210524},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E495),((Input!$G$144+Input!$G$110)*$G$7)-SUM($G495:I495),((Input!$G$144+Input!$G$110)*$G$7)/A2taxstdlife))","v":1.0789473684210524},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E495),((Input!$G$144+Input!$G$110)*$G$7)-SUM($G495:J495),((Input!$G$144+Input!$G$110)*$G$7)/A2taxstdlife))","v":1.0789473684210524},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E495),((Input!$G$144+Input!$G$110)*$G$7)-SUM($G495:K495),((Input!$G$144+Input!$G$110)*$G$7)/A2taxstdlife))","v":1.0789473684210524},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E495),((Input!$G$144+Input!$G$110)*$G$7)-SUM($G495:L495),((Input!$G$144+Input!$G$110)*$G$7)/A2taxstdlife))","v":1.0789473684210524},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E495),((Input!$G$144+Input!$G$110)*$G$7)-SUM($G495:M495),((Input!$G$144+Input!$G$110)*$G$7)/A2taxstdlife))","v":1.0789473684210524},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E495),((Input!$G$144+Input!$G$110)*$G$7)-SUM($G495:N495),((Input!$G$144+Input!$G$110)*$G$7)/A2taxstdlife))","v":1.0789473684210524},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E495),((Input!$G$144+Input!$G$110)*$G$7)-SUM($G495:O495),((Input!$G$144+Input!$G$110)*$G$7)/A2taxstdlife))","v":1.0789473684210524}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A2taxstdlife+$E496),((Input!$H$144+Input!$H$110)*$H$7)-SUM($H496:H496),((Input!$H$144+Input!$H$110)*$H$7)/A2taxstdlife))","v":1.1059210526315788},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E496),((Input!$H$144+Input!$H$110)*$H$7)-SUM($H496:I496),((Input!$H$144+Input!$H$110)*$H$7)/A2taxstdlife))","v":1.1059210526315788},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E496),((Input!$H$144+Input!$H$110)*$H$7)-SUM($H496:J496),((Input!$H$144+Input!$H$110)*$H$7)/A2taxstdlife))","v":1.1059210526315788},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E496),((Input!$H$144+Input!$H$110)*$H$7)-SUM($H496:K496),((Input!$H$144+Input!$H$110)*$H$7)/A2taxstdlife))","v":1.1059210526315788},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E496),((Input!$H$144+Input!$H$110)*$H$7)-SUM($H496:L496),((Input!$H$144+Input!$H$110)*$H$7)/A2taxstdlife))","v":1.1059210526315788},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E496),((Input!$H$144+Input!$H$110)*$H$7)-SUM($H496:M496),((Input!$H$144+Input!$H$110)*$H$7)/A2taxstdlife))","v":1.1059210526315788},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E496),((Input!$H$144+Input!$H$110)*$H$7)-SUM($H496:N496),((Input!$H$144+Input!$H$110)*$H$7)/A2taxstdlife))","v":1.1059210526315788},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E496),((Input!$H$144+Input!$H$110)*$H$7)-SUM($H496:O496),((Input!$H$144+Input!$H$110)*$H$7)/A2taxstdlife))","v":1.1059210526315788}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E497),((Input!$I$144+Input!$I$110)*$I$7)-SUM($I497:I497),((Input!$I$144+Input!$I$110)*$I$7)/A2taxstdlife))","v":0.90685526315789466},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E497),((Input!$I$144+Input!$I$110)*$I$7)-SUM($I497:J497),((Input!$I$144+Input!$I$110)*$I$7)/A2taxstdlife))","v":0.90685526315789466},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E497),((Input!$I$144+Input!$I$110)*$I$7)-SUM($I497:K497),((Input!$I$144+Input!$I$110)*$I$7)/A2taxstdlife))","v":0.90685526315789466},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E497),((Input!$I$144+Input!$I$110)*$I$7)-SUM($I497:L497),((Input!$I$144+Input!$I$110)*$I$7)/A2taxstdlife))","v":0.90685526315789466},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E497),((Input!$I$144+Input!$I$110)*$I$7)-SUM($I497:M497),((Input!$I$144+Input!$I$110)*$I$7)/A2taxstdlife))","v":0.90685526315789466},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E497),((Input!$I$144+Input!$I$110)*$I$7)-SUM($I497:N497),((Input!$I$144+Input!$I$110)*$I$7)/A2taxstdlife))","v":0.90685526315789466},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E497),((Input!$I$144+Input!$I$110)*$I$7)-SUM($I497:O497),((Input!$I$144+Input!$I$110)*$I$7)/A2taxstdlife))","v":0.90685526315789466}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E498),((Input!$J$144+Input!$J$110)*$J$7)-SUM($J498:J498),((Input!$J$144+Input!$J$110)*$J$7)/A2taxstdlife))","v":0.92952664473684199},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E498),((Input!$J$144+Input!$J$110)*$J$7)-SUM($J498:K498),((Input!$J$144+Input!$J$110)*$J$7)/A2taxstdlife))","v":0.92952664473684199},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E498),((Input!$J$144+Input!$J$110)*$J$7)-SUM($J498:L498),((Input!$J$144+Input!$J$110)*$J$7)/A2taxstdlife))","v":0.92952664473684199},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E498),((Input!$J$144+Input!$J$110)*$J$7)-SUM($J498:M498),((Input!$J$144+Input!$J$110)*$J$7)/A2taxstdlife))","v":0.92952664473684199},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E498),((Input!$J$144+Input!$J$110)*$J$7)-SUM($J498:N498),((Input!$J$144+Input!$J$110)*$J$7)/A2taxstdlife))","v":0.92952664473684199},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E498),((Input!$J$144+Input!$J$110)*$J$7)-SUM($J498:O498),((Input!$J$144+Input!$J$110)*$J$7)/A2taxstdlife))","v":0.92952664473684199}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E499),((Input!$K$144+Input!$K$110)*$K$7)-SUM($K499:K499),((Input!$K$144+Input!$K$110)*$K$7)/A2taxstdlife))","v":1.1909560135690787},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E499),((Input!$K$144+Input!$K$110)*$K$7)-SUM($K499:L499),((Input!$K$144+Input!$K$110)*$K$7)/A2taxstdlife))","v":1.1909560135690787},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E499),((Input!$K$144+Input!$K$110)*$K$7)-SUM($K499:M499),((Input!$K$144+Input!$K$110)*$K$7)/A2taxstdlife))","v":1.1909560135690787},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E499),((Input!$K$144+Input!$K$110)*$K$7)-SUM($K499:N499),((Input!$K$144+Input!$K$110)*$K$7)/A2taxstdlife))","v":1.1909560135690787},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E499),((Input!$K$144+Input!$K$110)*$K$7)-SUM($K499:O499),((Input!$K$144+Input!$K$110)*$K$7)/A2taxstdlife))","v":1.1909560135690787}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E500),((Input!$L$144+Input!$L$110)*$L$7)-SUM($L500:L500),((Input!$L$144+Input!$L$110)*$L$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E500),((Input!$L$144+Input!$L$110)*$L$7)-SUM($L500:M500),((Input!$L$144+Input!$L$110)*$L$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E500),((Input!$L$144+Input!$L$110)*$L$7)-SUM($L500:N500),((Input!$L$144+Input!$L$110)*$L$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E500),((Input!$L$144+Input!$L$110)*$L$7)-SUM($L500:O500),((Input!$L$144+Input!$L$110)*$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$3>(A2taxstdlife+$E501),((Input!$M$144+Input!$M$110)*$M$7)-SUM($M501:M501),((Input!$M$144+Input!$M$110)*$M$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E501),((Input!$M$144+Input!$M$110)*$M$7)-SUM($M501:N501),((Input!$M$144+Input!$M$110)*$M$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E501),((Input!$M$144+Input!$M$110)*$M$7)-SUM($M501:O501),((Input!$M$144+Input!$M$110)*$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$3>(A2taxstdlife+$E502),((Input!$N$144+Input!$N$110)*$N$7)-SUM($N502:N502),((Input!$N$144+Input!$N$110)*$N$7)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E502),((Input!$N$144+Input!$N$110)*$N$7)-SUM($N502:O502),((Input!$N$144+Input!$N$110)*$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$3>(A2taxstdlife+$E503),((Input!$O$144+Input!$O$110)*$O$7)-SUM($O503:O503),((Input!$O$144+Input!$O$110)*$O$7)/A2taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset2","v":"distribution lines"},null,null,null,{"$f":"SUM(G493:G504)","v":23.333333333333332},{"$f":"SUM(H493:H504)","v":24.412280701754383},25.518201754385963,26.425057017543857,27.354583662280699,28.545539675849778,28.545539675849778,28.545539675849778,28.545539675849778,28.545539675849778]
[null,{"$f":"C518","v":"substations"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A3taxremlife,A3taxvalue-SUM($F506:F506),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":13.333333333333334},{"$f":"IF(H$3>A3taxremlife,A3taxvalue-SUM($F506:G506),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":13.333333333333334},{"$f":"IF(I$3>A3taxremlife,A3taxvalue-SUM($F506:H506),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":13.333333333333334},{"$f":"IF(J$3>A3taxremlife,A3taxvalue-SUM($F506:I506),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":13.333333333333334},{"$f":"IF(K$3>A3taxremlife,A3taxvalue-SUM($F506:J506),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":13.333333333333334},{"$f":"IF(L$3>A3taxremlife,A3taxvalue-SUM($F506:K506),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":13.333333333333334},{"$f":"IF(M$3>A3taxremlife,A3taxvalue-SUM($F506:L506),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":13.333333333333334},{"$f":"IF(N$3>A3taxremlife,A3taxvalue-SUM($F506:M506),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":13.333333333333334},{"$f":"IF(O$3>A3taxremlife,A3taxvalue-SUM($F506:N506),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":13.333333333333334},{"$f":"IF(P$3>A3taxremlife,A3taxvalue-SUM($F506:O506),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":13.333333333333334}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A3taxstdlife+$E508),((Input!$G$145+Input!$G$111)*$G$7)-SUM($G508:G508),((Input!$G$145+Input!$G$111)*$G$7)/A3taxstdlife))","v":0.29285714285714287},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A3taxstdlife+$E508),((Input!$G$145+Input!$G$111)*$G$7)-SUM($G508:H508),((Input!$G$145+Input!$G$111)*$G$7)/A3taxstdlife))","v":0.29285714285714287},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E508),((Input!$G$145+Input!$G$111)*$G$7)-SUM($G508:I508),((Input!$G$145+Input!$G$111)*$G$7)/A3taxstdlife))","v":0.29285714285714287},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E508),((Input!$G$145+Input!$G$111)*$G$7)-SUM($G508:J508),((Input!$G$145+Input!$G$111)*$G$7)/A3taxstdlife))","v":0.29285714285714287},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E508),((Input!$G$145+Input!$G$111)*$G$7)-SUM($G508:K508),((Input!$G$145+Input!$G$111)*$G$7)/A3taxstdlife))","v":0.29285714285714287},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E508),((Input!$G$145+Input!$G$111)*$G$7)-SUM($G508:L508),((Input!$G$145+Input!$G$111)*$G$7)/A3taxstdlife))","v":0.29285714285714287},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E508),((Input!$G$145+Input!$G$111)*$G$7)-SUM($G508:M508),((Input!$G$145+Input!$G$111)*$G$7)/A3taxstdlife))","v":0.29285714285714287},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E508),((Input!$G$145+Input!$G$111)*$G$7)-SUM($G508:N508),((Input!$G$145+Input!$G$111)*$G$7)/A3taxstdlife))","v":0.29285714285714287},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E508),((Input!$G$145+Input!$G$111)*$G$7)-SUM($G508:O508),((Input!$G$145+Input!$G$111)*$G$7)/A3taxstdlife))","v":0.29285714285714287}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A3taxstdlife+$E509),((Input!$H$145+Input!$H$111)*$H$7)-SUM($H509:H509),((Input!$H$145+Input!$H$111)*$H$7)/A3taxstdlife))","v":0.30017857142857141},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E509),((Input!$H$145+Input!$H$111)*$H$7)-SUM($H509:I509),((Input!$H$145+Input!$H$111)*$H$7)/A3taxstdlife))","v":0.30017857142857141},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E509),((Input!$H$145+Input!$H$111)*$H$7)-SUM($H509:J509),((Input!$H$145+Input!$H$111)*$H$7)/A3taxstdlife))","v":0.30017857142857141},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E509),((Input!$H$145+Input!$H$111)*$H$7)-SUM($H509:K509),((Input!$H$145+Input!$H$111)*$H$7)/A3taxstdlife))","v":0.30017857142857141},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E509),((Input!$H$145+Input!$H$111)*$H$7)-SUM($H509:L509),((Input!$H$145+Input!$H$111)*$H$7)/A3taxstdlife))","v":0.30017857142857141},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E509),((Input!$H$145+Input!$H$111)*$H$7)-SUM($H509:M509),((Input!$H$145+Input!$H$111)*$H$7)/A3taxstdlife))","v":0.30017857142857141},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E509),((Input!$H$145+Input!$H$111)*$H$7)-SUM($H509:N509),((Input!$H$145+Input!$H$111)*$H$7)/A3taxstdlife))","v":0.30017857142857141},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E509),((Input!$H$145+Input!$H$111)*$H$7)-SUM($H509:O509),((Input!$H$145+Input!$H$111)*$H$7)/A3taxstdlife))","v":0.30017857142857141}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E510),((Input!$I$145+Input!$I$111)*$I$7)-SUM($I510:I510),((Input!$I$145+Input!$I$111)*$I$7)/A3taxstdlife))","v":0.30768303571428568},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E510),((Input!$I$145+Input!$I$111)*$I$7)-SUM($I510:J510),((Input!$I$145+Input!$I$111)*$I$7)/A3taxstdlife))","v":0.30768303571428568},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E510),((Input!$I$145+Input!$I$111)*$I$7)-SUM($I510:K510),((Input!$I$145+Input!$I$111)*$I$7)/A3taxstdlife))","v":0.30768303571428568},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E510),((Input!$I$145+Input!$I$111)*$I$7)-SUM($I510:L510),((Input!$I$145+Input!$I$111)*$I$7)/A3taxstdlife))","v":0.30768303571428568},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E510),((Input!$I$145+Input!$I$111)*$I$7)-SUM($I510:M510),((Input!$I$145+Input!$I$111)*$I$7)/A3taxstdlife))","v":0.30768303571428568},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E510),((Input!$I$145+Input!$I$111)*$I$7)-SUM($I510:N510),((Input!$I$145+Input!$I$111)*$I$7)/A3taxstdlife))","v":0.30768303571428568},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E510),((Input!$I$145+Input!$I$111)*$I$7)-SUM($I510:O510),((Input!$I$145+Input!$I$111)*$I$7)/A3taxstdlife))","v":0.30768303571428568}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E511),((Input!$J$145+Input!$J$111)*$J$7)-SUM($J511:J511),((Input!$J$145+Input!$J$111)*$J$7)/A3taxstdlife))","v":0.31537511160714282},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E511),((Input!$J$145+Input!$J$111)*$J$7)-SUM($J511:K511),((Input!$J$145+Input!$J$111)*$J$7)/A3taxstdlife))","v":0.31537511160714282},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E511),((Input!$J$145+Input!$J$111)*$J$7)-SUM($J511:L511),((Input!$J$145+Input!$J$111)*$J$7)/A3taxstdlife))","v":0.31537511160714282},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E511),((Input!$J$145+Input!$J$111)*$J$7)-SUM($J511:M511),((Input!$J$145+Input!$J$111)*$J$7)/A3taxstdlife))","v":0.31537511160714282},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E511),((Input!$J$145+Input!$J$111)*$J$7)-SUM($J511:N511),((Input!$J$145+Input!$J$111)*$J$7)/A3taxstdlife))","v":0.31537511160714282},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E511),((Input!$J$145+Input!$J$111)*$J$7)-SUM($J511:O511),((Input!$J$145+Input!$J$111)*$J$7)/A3taxstdlife))","v":0.31537511160714282}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E512),((Input!$K$145+Input!$K$111)*$K$7)-SUM($K512:K512),((Input!$K$145+Input!$K$111)*$K$7)/A3taxstdlife))","v":0.32325948939732135},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E512),((Input!$K$145+Input!$K$111)*$K$7)-SUM($K512:L512),((Input!$K$145+Input!$K$111)*$K$7)/A3taxstdlife))","v":0.32325948939732135},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E512),((Input!$K$145+Input!$K$111)*$K$7)-SUM($K512:M512),((Input!$K$145+Input!$K$111)*$K$7)/A3taxstdlife))","v":0.32325948939732135},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E512),((Input!$K$145+Input!$K$111)*$K$7)-SUM($K512:N512),((Input!$K$145+Input!$K$111)*$K$7)/A3taxstdlife))","v":0.32325948939732135},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E512),((Input!$K$145+Input!$K$111)*$K$7)-SUM($K512:O512),((Input!$K$145+Input!$K$111)*$K$7)/A3taxstdlife))","v":0.32325948939732135}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E513),((Input!$L$145+Input!$L$111)*$L$7)-SUM($L513:L513),((Input!$L$145+Input!$L$111)*$L$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E513),((Input!$L$145+Input!$L$111)*$L$7)-SUM($L513:M513),((Input!$L$145+Input!$L$111)*$L$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E513),((Input!$L$145+Input!$L$111)*$L$7)-SUM($L513:N513),((Input!$L$145+Input!$L$111)*$L$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E513),((Input!$L$145+Input!$L$111)*$L$7)-SUM($L513:O513),((Input!$L$145+Input!$L$111)*$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$3>(A3taxstdlife+$E514),((Input!$M$145+Input!$M$111)*$M$7)-SUM($M514:M514),((Input!$M$145+Input!$M$111)*$M$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E514),((Input!$M$145+Input!$M$111)*$M$7)-SUM($M514:N514),((Input!$M$145+Input!$M$111)*$M$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E514),((Input!$M$145+Input!$M$111)*$M$7)-SUM($M514:O514),((Input!$M$145+Input!$M$111)*$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$3>(A3taxstdlife+$E515),((Input!$N$145+Input!$N$111)*$N$7)-SUM($N515:N515),((Input!$N$145+Input!$N$111)*$N$7)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E515),((Input!$N$145+Input!$N$111)*$N$7)-SUM($N515:O515),((Input!$N$145+Input!$N$111)*$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$3>(A3taxstdlife+$E516),((Input!$O$145+Input!$O$111)*$O$7)-SUM($O516:O516),((Input!$O$145+Input!$O$111)*$O$7)/A3taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset3","v":"substations"},null,null,null,{"$f":"SUM(G506:G517)","v":13.333333333333334},{"$f":"SUM(H506:H517)","v":13.626190476190477},13.926369047619048,14.234052083333333,14.549427194940476,14.872686684337797,14.872686684337797,14.872686684337797,14.872686684337797,14.872686684337797]
[null,{"$f":"C531","v":"distribution transformers"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A4taxremlife,A4taxvalue-SUM($F519:F519),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":13.333333333333334},{"$f":"IF(H$3>A4taxremlife,A4taxvalue-SUM($F519:G519),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":13.333333333333334},{"$f":"IF(I$3>A4taxremlife,A4taxvalue-SUM($F519:H519),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":13.333333333333334},{"$f":"IF(J$3>A4taxremlife,A4taxvalue-SUM($F519:I519),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":13.333333333333334},{"$f":"IF(K$3>A4taxremlife,A4taxvalue-SUM($F519:J519),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":13.333333333333334},{"$f":"IF(L$3>A4taxremlife,A4taxvalue-SUM($F519:K519),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":13.333333333333334},{"$f":"IF(M$3>A4taxremlife,A4taxvalue-SUM($F519:L519),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":13.333333333333334},{"$f":"IF(N$3>A4taxremlife,A4taxvalue-SUM($F519:M519),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":13.333333333333334},{"$f":"IF(O$3>A4taxremlife,A4taxvalue-SUM($F519:N519),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":13.333333333333334},{"$f":"IF(P$3>A4taxremlife,A4taxvalue-SUM($F519:O519),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":13.333333333333334}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A4taxstdlife+$E521),((Input!$G$146+Input!$G$112)*$G$7)-SUM($G521:G521),((Input!$G$146+Input!$G$112)*$G$7)/A4taxstdlife))","v":0.29285714285714287},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A4taxstdlife+$E521),((Input!$G$146+Input!$G$112)*$G$7)-SUM($G521:H521),((Input!$G$146+Input!$G$112)*$G$7)/A4taxstdlife))","v":0.29285714285714287},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E521),((Input!$G$146+Input!$G$112)*$G$7)-SUM($G521:I521),((Input!$G$146+Input!$G$112)*$G$7)/A4taxstdlife))","v":0.29285714285714287},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E521),((Input!$G$146+Input!$G$112)*$G$7)-SUM($G521:J521),((Input!$G$146+Input!$G$112)*$G$7)/A4taxstdlife))","v":0.29285714285714287},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E521),((Input!$G$146+Input!$G$112)*$G$7)-SUM($G521:K521),((Input!$G$146+Input!$G$112)*$G$7)/A4taxstdlife))","v":0.29285714285714287},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E521),((Input!$G$146+Input!$G$112)*$G$7)-SUM($G521:L521),((Input!$G$146+Input!$G$112)*$G$7)/A4taxstdlife))","v":0.29285714285714287},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E521),((Input!$G$146+Input!$G$112)*$G$7)-SUM($G521:M521),((Input!$G$146+Input!$G$112)*$G$7)/A4taxstdlife))","v":0.29285714285714287},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E521),((Input!$G$146+Input!$G$112)*$G$7)-SUM($G521:N521),((Input!$G$146+Input!$G$112)*$G$7)/A4taxstdlife))","v":0.29285714285714287},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E521),((Input!$G$146+Input!$G$112)*$G$7)-SUM($G521:O521),((Input!$G$146+Input!$G$112)*$G$7)/A4taxstdlife))","v":0.29285714285714287}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A4taxstdlife+$E522),((Input!$H$146+Input!$H$112)*$H$7)-SUM($H522:H522),((Input!$H$146+Input!$H$112)*$H$7)/A4taxstdlife))","v":0.30017857142857141},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E522),((Input!$H$146+Input!$H$112)*$H$7)-SUM($H522:I522),((Input!$H$146+Input!$H$112)*$H$7)/A4taxstdlife))","v":0.30017857142857141},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E522),((Input!$H$146+Input!$H$112)*$H$7)-SUM($H522:J522),((Input!$H$146+Input!$H$112)*$H$7)/A4taxstdlife))","v":0.30017857142857141},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E522),((Input!$H$146+Input!$H$112)*$H$7)-SUM($H522:K522),((Input!$H$146+Input!$H$112)*$H$7)/A4taxstdlife))","v":0.30017857142857141},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E522),((Input!$H$146+Input!$H$112)*$H$7)-SUM($H522:L522),((Input!$H$146+Input!$H$112)*$H$7)/A4taxstdlife))","v":0.30017857142857141},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E522),((Input!$H$146+Input!$H$112)*$H$7)-SUM($H522:M522),((Input!$H$146+Input!$H$112)*$H$7)/A4taxstdlife))","v":0.30017857142857141},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E522),((Input!$H$146+Input!$H$112)*$H$7)-SUM($H522:N522),((Input!$H$146+Input!$H$112)*$H$7)/A4taxstdlife))","v":0.30017857142857141},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E522),((Input!$H$146+Input!$H$112)*$H$7)-SUM($H522:O522),((Input!$H$146+Input!$H$112)*$H$7)/A4taxstdlife))","v":0.30017857142857141}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E523),((Input!$I$146+Input!$I$112)*$I$7)-SUM($I523:I523),((Input!$I$146+Input!$I$112)*$I$7)/A4taxstdlife))","v":0.30768303571428568},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E523),((Input!$I$146+Input!$I$112)*$I$7)-SUM($I523:J523),((Input!$I$146+Input!$I$112)*$I$7)/A4taxstdlife))","v":0.30768303571428568},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E523),((Input!$I$146+Input!$I$112)*$I$7)-SUM($I523:K523),((Input!$I$146+Input!$I$112)*$I$7)/A4taxstdlife))","v":0.30768303571428568},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E523),((Input!$I$146+Input!$I$112)*$I$7)-SUM($I523:L523),((Input!$I$146+Input!$I$112)*$I$7)/A4taxstdlife))","v":0.30768303571428568},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E523),((Input!$I$146+Input!$I$112)*$I$7)-SUM($I523:M523),((Input!$I$146+Input!$I$112)*$I$7)/A4taxstdlife))","v":0.30768303571428568},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E523),((Input!$I$146+Input!$I$112)*$I$7)-SUM($I523:N523),((Input!$I$146+Input!$I$112)*$I$7)/A4taxstdlife))","v":0.30768303571428568},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E523),((Input!$I$146+Input!$I$112)*$I$7)-SUM($I523:O523),((Input!$I$146+Input!$I$112)*$I$7)/A4taxstdlife))","v":0.30768303571428568}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E524),((Input!$J$146+Input!$J$112)*$J$7)-SUM($J524:J524),((Input!$J$146+Input!$J$112)*$J$7)/A4taxstdlife))","v":0.31537511160714282},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E524),((Input!$J$146+Input!$J$112)*$J$7)-SUM($J524:K524),((Input!$J$146+Input!$J$112)*$J$7)/A4taxstdlife))","v":0.31537511160714282},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E524),((Input!$J$146+Input!$J$112)*$J$7)-SUM($J524:L524),((Input!$J$146+Input!$J$112)*$J$7)/A4taxstdlife))","v":0.31537511160714282},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E524),((Input!$J$146+Input!$J$112)*$J$7)-SUM($J524:M524),((Input!$J$146+Input!$J$112)*$J$7)/A4taxstdlife))","v":0.31537511160714282},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E524),((Input!$J$146+Input!$J$112)*$J$7)-SUM($J524:N524),((Input!$J$146+Input!$J$112)*$J$7)/A4taxstdlife))","v":0.31537511160714282},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E524),((Input!$J$146+Input!$J$112)*$J$7)-SUM($J524:O524),((Input!$J$146+Input!$J$112)*$J$7)/A4taxstdlife))","v":0.31537511160714282}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E525),((Input!$K$146+Input!$K$112)*$K$7)-SUM($K525:K525),((Input!$K$146+Input!$K$112)*$K$7)/A4taxstdlife))","v":0.32325948939732135},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E525),((Input!$K$146+Input!$K$112)*$K$7)-SUM($K525:L525),((Input!$K$146+Input!$K$112)*$K$7)/A4taxstdlife))","v":0.32325948939732135},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E525),((Input!$K$146+Input!$K$112)*$K$7)-SUM($K525:M525),((Input!$K$146+Input!$K$112)*$K$7)/A4taxstdlife))","v":0.32325948939732135},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E525),((Input!$K$146+Input!$K$112)*$K$7)-SUM($K525:N525),((Input!$K$146+Input!$K$112)*$K$7)/A4taxstdlife))","v":0.32325948939732135},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E525),((Input!$K$146+Input!$K$112)*$K$7)-SUM($K525:O525),((Input!$K$146+Input!$K$112)*$K$7)/A4taxstdlife))","v":0.32325948939732135}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E526),((Input!$L$146+Input!$L$112)*$L$7)-SUM($L526:L526),((Input!$L$146+Input!$L$112)*$L$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E526),((Input!$L$146+Input!$L$112)*$L$7)-SUM($L526:M526),((Input!$L$146+Input!$L$112)*$L$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E526),((Input!$L$146+Input!$L$112)*$L$7)-SUM($L526:N526),((Input!$L$146+Input!$L$112)*$L$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E526),((Input!$L$146+Input!$L$112)*$L$7)-SUM($L526:O526),((Input!$L$146+Input!$L$112)*$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$3>(A4taxstdlife+$E527),((Input!$M$146+Input!$M$112)*$M$7)-SUM($M527:M527),((Input!$M$146+Input!$M$112)*$M$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E527),((Input!$M$146+Input!$M$112)*$M$7)-SUM($M527:N527),((Input!$M$146+Input!$M$112)*$M$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E527),((Input!$M$146+Input!$M$112)*$M$7)-SUM($M527:O527),((Input!$M$146+Input!$M$112)*$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$3>(A4taxstdlife+$E528),((Input!$N$146+Input!$N$112)*$N$7)-SUM($N528:N528),((Input!$N$146+Input!$N$112)*$N$7)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E528),((Input!$N$146+Input!$N$112)*$N$7)-SUM($N528:O528),((Input!$N$146+Input!$N$112)*$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$3>(A4taxstdlife+$E529),((Input!$O$146+Input!$O$112)*$O$7)-SUM($O529:O529),((Input!$O$146+Input!$O$112)*$O$7)/A4taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset4","v":"distribution transformers"},null,null,null,{"$f":"SUM(G519:G530)","v":13.333333333333334},13.626190476190477,13.926369047619048,14.234052083333333,14.549427194940476,14.872686684337797,14.872686684337797,14.872686684337797,14.872686684337797,14.872686684337797]
[null,{"$f":"C544","v":"LVS and meters"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A5taxremlife,A5taxvalue-SUM($F532:F532),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":30},{"$f":"IF(H$3>A5taxremlife,A5taxvalue-SUM($F532:G532),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":30},{"$f":"IF(I$3>A5taxremlife,A5taxvalue-SUM($F532:H532),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":30},{"$f":"IF(J$3>A5taxremlife,A5taxvalue-SUM($F532:I532),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":30},{"$f":"IF(K$3>A5taxremlife,A5taxvalue-SUM($F532:J532),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":30},{"$f":"IF(L$3>A5taxremlife,A5taxvalue-SUM($F532:K532),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(M$3>A5taxremlife,A5taxvalue-SUM($F532:L532),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(N$3>A5taxremlife,A5taxvalue-SUM($F532:M532),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(O$3>A5taxremlife,A5taxvalue-SUM($F532:N532),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(P$3>A5taxremlife,A5taxvalue-SUM($F532:O532),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$3>(A5taxstdlife+$E534),((Input!$G$147+Input!$G$113)*$G$7)-SUM($G534:G534),((Input!$G$147+Input!$G$113)*$G$7)/A5taxstdlife))","v":1.0249999999999999},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A5taxstdlife+$E534),((Input!$G$147+Input!$G$113)*$G$7)-SUM($G534:H534),((Input!$G$147+Input!$G$113)*$G$7)/A5taxstdlife))","v":1.0249999999999999},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E534),((Input!$G$147+Input!$G$113)*$G$7)-SUM($G534:I534),((Input!$G$147+Input!$G$113)*$G$7)/A5taxstdlife))","v":1.0249999999999999},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E534),((Input!$G$147+Input!$G$113)*$G$7)-SUM($G534:J534),((Input!$G$147+Input!$G$113)*$G$7)/A5taxstdlife))","v":1.0249999999999999},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E534),((Input!$G$147+Input!$G$113)*$G$7)-SUM($G534:K534),((Input!$G$147+Input!$G$113)*$G$7)/A5taxstdlife))","v":1.0249999999999999},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E534),((Input!$G$147+Input!$G$113)*$G$7)-SUM($G534:L534),((Input!$G$147+Input!$G$113)*$G$7)/A5taxstdlife))","v":1.0249999999999999},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E534),((Input!$G$147+Input!$G$113)*$G$7)-SUM($G534:M534),((Input!$G$147+Input!$G$113)*$G$7)/A5taxstdlife))","v":1.0249999999999999},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E534),((Input!$G$147+Input!$G$113)*$G$7)-SUM($G534:N534),((Input!$G$147+Input!$G$113)*$G$7)/A5taxstdlife))","v":1.0249999999999999},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E534),((Input!$G$147+Input!$G$113)*$G$7)-SUM($G534:O534),((Input!$G$147+Input!$G$113)*$G$7)/A5taxstdlife))","v":1.0249999999999999}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A5taxstdlife+$E535),((Input!$H$147+Input!$H$113)*$H$7)-SUM($H535:H535),((Input!$H$147+Input!$H$113)*$H$7)/A5taxstdlife))","v":1.0506249999999999},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E535),((Input!$H$147+Input!$H$113)*$H$7)-SUM($H535:I535),((Input!$H$147+Input!$H$113)*$H$7)/A5taxstdlife))","v":1.0506249999999999},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E535),((Input!$H$147+Input!$H$113)*$H$7)-SUM($H535:J535),((Input!$H$147+Input!$H$113)*$H$7)/A5taxstdlife))","v":1.0506249999999999},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E535),((Input!$H$147+Input!$H$113)*$H$7)-SUM($H535:K535),((Input!$H$147+Input!$H$113)*$H$7)/A5taxstdlife))","v":1.0506249999999999},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E535),((Input!$H$147+Input!$H$113)*$H$7)-SUM($H535:L535),((Input!$H$147+Input!$H$113)*$H$7)/A5taxstdlife))","v":1.0506249999999999},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E535),((Input!$H$147+Input!$H$113)*$H$7)-SUM($H535:M535),((Input!$H$147+Input!$H$113)*$H$7)/A5taxstdlife))","v":1.0506249999999999},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E535),((Input!$H$147+Input!$H$113)*$H$7)-SUM($H535:N535),((Input!$H$147+Input!$H$113)*$H$7)/A5taxstdlife))","v":1.0506249999999999},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E535),((Input!$H$147+Input!$H$113)*$H$7)-SUM($H535:O535),((Input!$H$147+Input!$H$113)*$H$7)/A5taxstdlife))","v":1.0506249999999999}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E536),((Input!$I$147+Input!$I$113)*$I$7)-SUM($I536:I536),((Input!$I$147+Input!$I$113)*$I$7)/A5taxstdlife))","v":1.0768906249999999},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E536),((Input!$I$147+Input!$I$113)*$I$7)-SUM($I536:J536),((Input!$I$147+Input!$I$113)*$I$7)/A5taxstdlife))","v":1.0768906249999999},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E536),((Input!$I$147+Input!$I$113)*$I$7)-SUM($I536:K536),((Input!$I$147+Input!$I$113)*$I$7)/A5taxstdlife))","v":1.0768906249999999},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E536),((Input!$I$147+Input!$I$113)*$I$7)-SUM($I536:L536),((Input!$I$147+Input!$I$113)*$I$7)/A5taxstdlife))","v":1.0768906249999999},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E536),((Input!$I$147+Input!$I$113)*$I$7)-SUM($I536:M536),((Input!$I$147+Input!$I$113)*$I$7)/A5taxstdlife))","v":1.0768906249999999},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E536),((Input!$I$147+Input!$I$113)*$I$7)-SUM($I536:N536),((Input!$I$147+Input!$I$113)*$I$7)/A5taxstdlife))","v":1.0768906249999999},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E536),((Input!$I$147+Input!$I$113)*$I$7)-SUM($I536:O536),((Input!$I$147+Input!$I$113)*$I$7)/A5taxstdlife))","v":1.0768906249999999}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E537),((Input!$J$147+Input!$J$113)*$J$7)-SUM($J537:J537),((Input!$J$147+Input!$J$113)*$J$7)/A5taxstdlife))","v":1.1038128906249998},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E537),((Input!$J$147+Input!$J$113)*$J$7)-SUM($J537:K537),((Input!$J$147+Input!$J$113)*$J$7)/A5taxstdlife))","v":1.1038128906249998},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E537),((Input!$J$147+Input!$J$113)*$J$7)-SUM($J537:L537),((Input!$J$147+Input!$J$113)*$J$7)/A5taxstdlife))","v":1.1038128906249998},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E537),((Input!$J$147+Input!$J$113)*$J$7)-SUM($J537:M537),((Input!$J$147+Input!$J$113)*$J$7)/A5taxstdlife))","v":1.1038128906249998},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E537),((Input!$J$147+Input!$J$113)*$J$7)-SUM($J537:N537),((Input!$J$147+Input!$J$113)*$J$7)/A5taxstdlife))","v":1.1038128906249998},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E537),((Input!$J$147+Input!$J$113)*$J$7)-SUM($J537:O537),((Input!$J$147+Input!$J$113)*$J$7)/A5taxstdlife))","v":1.1038128906249998}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E538),((Input!$K$147+Input!$K$113)*$K$7)-SUM($K538:K538),((Input!$K$147+Input!$K$113)*$K$7)/A5taxstdlife))","v":1.1314082128906247},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E538),((Input!$K$147+Input!$K$113)*$K$7)-SUM($K538:L538),((Input!$K$147+Input!$K$113)*$K$7)/A5taxstdlife))","v":1.1314082128906247},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E538),((Input!$K$147+Input!$K$113)*$K$7)-SUM($K538:M538),((Input!$K$147+Input!$K$113)*$K$7)/A5taxstdlife))","v":1.1314082128906247},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E538),((Input!$K$147+Input!$K$113)*$K$7)-SUM($K538:N538),((Input!$K$147+Input!$K$113)*$K$7)/A5taxstdlife))","v":1.1314082128906247},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E538),((Input!$K$147+Input!$K$113)*$K$7)-SUM($K538:O538),((Input!$K$147+Input!$K$113)*$K$7)/A5taxstdlife))","v":1.1314082128906247}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E539),((Input!$L$147+Input!$L$113)*$L$7)-SUM($L539:L539),((Input!$L$147+Input!$L$113)*$L$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E539),((Input!$L$147+Input!$L$113)*$L$7)-SUM($L539:M539),((Input!$L$147+Input!$L$113)*$L$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E539),((Input!$L$147+Input!$L$113)*$L$7)-SUM($L539:N539),((Input!$L$147+Input!$L$113)*$L$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E539),((Input!$L$147+Input!$L$113)*$L$7)-SUM($L539:O539),((Input!$L$147+Input!$L$113)*$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$3>(A5taxstdlife+$E540),((Input!$M$147+Input!$M$113)*$M$7)-SUM($M540:M540),((Input!$M$147+Input!$M$113)*$M$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E540),((Input!$M$147+Input!$M$113)*$M$7)-SUM($M540:N540),((Input!$M$147+Input!$M$113)*$M$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E540),((Input!$M$147+Input!$M$113)*$M$7)-SUM($M540:O540),((Input!$M$147+Input!$M$113)*$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$3>(A5taxstdlife+$E541),((Input!$N$147+Input!$N$113)*$N$7)-SUM($N541:N541),((Input!$N$147+Input!$N$113)*$N$7)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E541),((Input!$N$147+Input!$N$113)*$N$7)-SUM($N541:O541),((Input!$N$147+Input!$N$113)*$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$3>(A5taxstdlife+$E542),((Input!$O$147+Input!$O$113)*$O$7)-SUM($O542:O542),((Input!$O$147+Input!$O$113)*$O$7)/A5taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset5","v":"LVS and meters"},null,null,null,{"$f":"SUM(G532:G543)","v":30},31.024999999999999,32.075624999999995,33.152515624999992,34.256328515624993,5.3877367285156241,5.3877367285156241,5.3877367285156241,5.3877367285156241,5.3877367285156241]
[null,{"$f":"C557","v":"communications"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A6taxremlife,A6taxvalue-SUM($F545:F545),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":25},{"$f":"IF(H$3>A6taxremlife,A6taxvalue-SUM($F545:G545),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":25},{"$f":"IF(I$3>A6taxremlife,A6taxvalue-SUM($F545:H545),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(J$3>A6taxremlife,A6taxvalue-SUM($F545:I545),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(K$3>A6taxremlife,A6taxvalue-SUM($F545:J545),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(L$3>A6taxremlife,A6taxvalue-SUM($F545:K545),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(M$3>A6taxremlife,A6taxvalue-SUM($F545:L545),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(N$3>A6taxremlife,A6taxvalue-SUM($F545:M545),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(O$3>A6taxremlife,A6taxvalue-SUM($F545:N545),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(P$3>A6taxremlife,A6taxvalue-SUM($F545:O545),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$3>(A6taxstdlife+$E547),((Input!$G$148+Input!$G$114)*$G$7)-SUM($G547:G547),((Input!$G$148+Input!$G$114)*$G$7)/A6taxstdlife))","v":1.7083333333333333},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A6taxstdlife+$E547),((Input!$G$148+Input!$G$114)*$G$7)-SUM($G547:H547),((Input!$G$148+Input!$G$114)*$G$7)/A6taxstdlife))","v":1.7083333333333333},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E547),((Input!$G$148+Input!$G$114)*$G$7)-SUM($G547:I547),((Input!$G$148+Input!$G$114)*$G$7)/A6taxstdlife))","v":1.7083333333333333},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E547),((Input!$G$148+Input!$G$114)*$G$7)-SUM($G547:J547),((Input!$G$148+Input!$G$114)*$G$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E547),((Input!$G$148+Input!$G$114)*$G$7)-SUM($G547:K547),((Input!$G$148+Input!$G$114)*$G$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E547),((Input!$G$148+Input!$G$114)*$G$7)-SUM($G547:L547),((Input!$G$148+Input!$G$114)*$G$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E547),((Input!$G$148+Input!$G$114)*$G$7)-SUM($G547:M547),((Input!$G$148+Input!$G$114)*$G$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E547),((Input!$G$148+Input!$G$114)*$G$7)-SUM($G547:N547),((Input!$G$148+Input!$G$114)*$G$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E547),((Input!$G$148+Input!$G$114)*$G$7)-SUM($G547:O547),((Input!$G$148+Input!$G$114)*$G$7)/A6taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A6taxstdlife+$E548),((Input!$H$148+Input!$H$114)*$H$7)-SUM($H548:H548),((Input!$H$148+Input!$H$114)*$H$7)/A6taxstdlife))","v":0.70041666666666658},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E548),((Input!$H$148+Input!$H$114)*$H$7)-SUM($H548:I548),((Input!$H$148+Input!$H$114)*$H$7)/A6taxstdlife))","v":0.70041666666666658},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E548),((Input!$H$148+Input!$H$114)*$H$7)-SUM($H548:J548),((Input!$H$148+Input!$H$114)*$H$7)/A6taxstdlife))","v":0.70041666666666658},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E548),((Input!$H$148+Input!$H$114)*$H$7)-SUM($H548:K548),((Input!$H$148+Input!$H$114)*$H$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E548),((Input!$H$148+Input!$H$114)*$H$7)-SUM($H548:L548),((Input!$H$148+Input!$H$114)*$H$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E548),((Input!$H$148+Input!$H$114)*$H$7)-SUM($H548:M548),((Input!$H$148+Input!$H$114)*$H$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E548),((Input!$H$148+Input!$H$114)*$H$7)-SUM($H548:N548),((Input!$H$148+Input!$H$114)*$H$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E548),((Input!$H$148+Input!$H$114)*$H$7)-SUM($H548:O548),((Input!$H$148+Input!$H$114)*$H$7)/A6taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E549),((Input!$I$148+Input!$I$114)*$I$7)-SUM($I549:I549),((Input!$I$148+Input!$I$114)*$I$7)/A6taxstdlife))","v":0.71792708333333322},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E549),((Input!$I$148+Input!$I$114)*$I$7)-SUM($I549:J549),((Input!$I$148+Input!$I$114)*$I$7)/A6taxstdlife))","v":0.71792708333333322},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E549),((Input!$I$148+Input!$I$114)*$I$7)-SUM($I549:K549),((Input!$I$148+Input!$I$114)*$I$7)/A6taxstdlife))","v":0.71792708333333322},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E549),((Input!$I$148+Input!$I$114)*$I$7)-SUM($I549:L549),((Input!$I$148+Input!$I$114)*$I$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E549),((Input!$I$148+Input!$I$114)*$I$7)-SUM($I549:M549),((Input!$I$148+Input!$I$114)*$I$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E549),((Input!$I$148+Input!$I$114)*$I$7)-SUM($I549:N549),((Input!$I$148+Input!$I$114)*$I$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E549),((Input!$I$148+Input!$I$114)*$I$7)-SUM($I549:O549),((Input!$I$148+Input!$I$114)*$I$7)/A6taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E550),((Input!$J$148+Input!$J$114)*$J$7)-SUM($J550:J550),((Input!$J$148+Input!$J$114)*$J$7)/A6taxstdlife))","v":0.73587526041666651},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E550),((Input!$J$148+Input!$J$114)*$J$7)-SUM($J550:K550),((Input!$J$148+Input!$J$114)*$J$7)/A6taxstdlife))","v":0.73587526041666651},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E550),((Input!$J$148+Input!$J$114)*$J$7)-SUM($J550:L550),((Input!$J$148+Input!$J$114)*$J$7)/A6taxstdlife))","v":0.73587526041666651},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E550),((Input!$J$148+Input!$J$114)*$J$7)-SUM($J550:M550),((Input!$J$148+Input!$J$114)*$J$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E550),((Input!$J$148+Input!$J$114)*$J$7)-SUM($J550:N550),((Input!$J$148+Input!$J$114)*$J$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E550),((Input!$J$148+Input!$J$114)*$J$7)-SUM($J550:O550),((Input!$J$148+Input!$J$114)*$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$3>(A6taxstdlife+$E551),((Input!$K$148+Input!$K$114)*$K$7)-SUM($K551:K551),((Input!$K$148+Input!$K$114)*$K$7)/A6taxstdlife))","v":0.75427214192708314},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E551),((Input!$K$148+Input!$K$114)*$K$7)-SUM($K551:L551),((Input!$K$148+Input!$K$114)*$K$7)/A6taxstdlife))","v":0.75427214192708314},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E551),((Input!$K$148+Input!$K$114)*$K$7)-SUM($K551:M551),((Input!$K$148+Input!$K$114)*$K$7)/A6taxstdlife))","v":0.75427214192708314},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E551),((Input!$K$148+Input!$K$114)*$K$7)-SUM($K551:N551),((Input!$K$148+Input!$K$114)*$K$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E551),((Input!$K$148+Input!$K$114)*$K$7)-SUM($K551:O551),((Input!$K$148+Input!$K$114)*$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$3>(A6taxstdlife+$E552),((Input!$L$148+Input!$L$114)*$L$7)-SUM($L552:L552),((Input!$L$148+Input!$L$114)*$L$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E552),((Input!$L$148+Input!$L$114)*$L$7)-SUM($L552:M552),((Input!$L$148+Input!$L$114)*$L$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E552),((Input!$L$148+Input!$L$114)*$L$7)-SUM($L552:N552),((Input!$L$148+Input!$L$114)*$L$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E552),((Input!$L$148+Input!$L$114)*$L$7)-SUM($L552:O552),((Input!$L$148+Input!$L$114)*$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$3>(A6taxstdlife+$E553),((Input!$M$148+Input!$M$114)*$M$7)-SUM($M553:M553),((Input!$M$148+Input!$M$114)*$M$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E553),((Input!$M$148+Input!$M$114)*$M$7)-SUM($M553:N553),((Input!$M$148+Input!$M$114)*$M$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E553),((Input!$M$148+Input!$M$114)*$M$7)-SUM($M553:O553),((Input!$M$148+Input!$M$114)*$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$3>(A6taxstdlife+$E554),((Input!$N$148+Input!$N$114)*$N$7)-SUM($N554:N554),((Input!$N$148+Input!$N$114)*$N$7)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E554),((Input!$N$148+Input!$N$114)*$N$7)-SUM($N554:O554),((Input!$N$148+Input!$N$114)*$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$3>(A6taxstdlife+$E555),((Input!$O$148+Input!$O$114)*$O$7)-SUM($O555:O555),((Input!$O$148+Input!$O$114)*$O$7)/A6taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset6","v":"communications"},null,null,null,{"$f":"SUM(G545:G556)","v":25},26.708333333333332,2.4087499999999999,3.1266770833333331,2.1542190104166661,2.2080744856770829,1.4901474023437498,0.75427214192708314,0,0]
[null,{"$f":"C570","v":"vehicles"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A7taxremlife,A7taxvalue-SUM($F558:F558),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":20},{"$f":"IF(H$3>A7taxremlife,A7taxvalue-SUM($F558:G558),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(I$3>A7taxremlife,A7taxvalue-SUM($F558:H558),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(J$3>A7taxremlife,A7taxvalue-SUM($F558:I558),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(K$3>A7taxremlife,A7taxvalue-SUM($F558:J558),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(L$3>A7taxremlife,A7taxvalue-SUM($F558:K558),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(M$3>A7taxremlife,A7taxvalue-SUM($F558:L558),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(N$3>A7taxremlife,A7taxvalue-SUM($F558:M558),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(O$3>A7taxremlife,A7taxvalue-SUM($F558:N558),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(P$3>A7taxremlife,A7taxvalue-SUM($F558:O558),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$3>(A7taxstdlife+$E560),((Input!$G$149+Input!$G$115)*$G$7)-SUM($G560:G560),((Input!$G$149+Input!$G$115)*$G$7)/A7taxstdlife))","v":2.0499999999999998},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A7taxstdlife+$E560),((Input!$G$149+Input!$G$115)*$G$7)-SUM($G560:H560),((Input!$G$149+Input!$G$115)*$G$7)/A7taxstdlife))","v":2.0499999999999998},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E560),((Input!$G$149+Input!$G$115)*$G$7)-SUM($G560:I560),((Input!$G$149+Input!$G$115)*$G$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E560),((Input!$G$149+Input!$G$115)*$G$7)-SUM($G560:J560),((Input!$G$149+Input!$G$115)*$G$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E560),((Input!$G$149+Input!$G$115)*$G$7)-SUM($G560:K560),((Input!$G$149+Input!$G$115)*$G$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E560),((Input!$G$149+Input!$G$115)*$G$7)-SUM($G560:L560),((Input!$G$149+Input!$G$115)*$G$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E560),((Input!$G$149+Input!$G$115)*$G$7)-SUM($G560:M560),((Input!$G$149+Input!$G$115)*$G$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E560),((Input!$G$149+Input!$G$115)*$G$7)-SUM($G560:N560),((Input!$G$149+Input!$G$115)*$G$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E560),((Input!$G$149+Input!$G$115)*$G$7)-SUM($G560:O560),((Input!$G$149+Input!$G$115)*$G$7)/A7taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A7taxstdlife+$E561),((Input!$H$149+Input!$H$115)*$H$7)-SUM($H561:H561),((Input!$H$149+Input!$H$115)*$H$7)/A7taxstdlife))","v":0.52531249999999996},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E561),((Input!$H$149+Input!$H$115)*$H$7)-SUM($H561:I561),((Input!$H$149+Input!$H$115)*$H$7)/A7taxstdlife))","v":0.52531249999999996},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E561),((Input!$H$149+Input!$H$115)*$H$7)-SUM($H561:J561),((Input!$H$149+Input!$H$115)*$H$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E561),((Input!$H$149+Input!$H$115)*$H$7)-SUM($H561:K561),((Input!$H$149+Input!$H$115)*$H$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E561),((Input!$H$149+Input!$H$115)*$H$7)-SUM($H561:L561),((Input!$H$149+Input!$H$115)*$H$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E561),((Input!$H$149+Input!$H$115)*$H$7)-SUM($H561:M561),((Input!$H$149+Input!$H$115)*$H$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E561),((Input!$H$149+Input!$H$115)*$H$7)-SUM($H561:N561),((Input!$H$149+Input!$H$115)*$H$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E561),((Input!$H$149+Input!$H$115)*$H$7)-SUM($H561:O561),((Input!$H$149+Input!$H$115)*$H$7)/A7taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E562),((Input!$I$149+Input!$I$115)*$I$7)-SUM($I562:I562),((Input!$I$149+Input!$I$115)*$I$7)/A7taxstdlife))","v":0.53844531249999994},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E562),((Input!$I$149+Input!$I$115)*$I$7)-SUM($I562:J562),((Input!$I$149+Input!$I$115)*$I$7)/A7taxstdlife))","v":0.53844531249999994},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E562),((Input!$I$149+Input!$I$115)*$I$7)-SUM($I562:K562),((Input!$I$149+Input!$I$115)*$I$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E562),((Input!$I$149+Input!$I$115)*$I$7)-SUM($I562:L562),((Input!$I$149+Input!$I$115)*$I$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E562),((Input!$I$149+Input!$I$115)*$I$7)-SUM($I562:M562),((Input!$I$149+Input!$I$115)*$I$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E562),((Input!$I$149+Input!$I$115)*$I$7)-SUM($I562:N562),((Input!$I$149+Input!$I$115)*$I$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E562),((Input!$I$149+Input!$I$115)*$I$7)-SUM($I562:O562),((Input!$I$149+Input!$I$115)*$I$7)/A7taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E563),((Input!$J$149+Input!$J$115)*$J$7)-SUM($J563:J563),((Input!$J$149+Input!$J$115)*$J$7)/A7taxstdlife))","v":0.55190644531249988},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E563),((Input!$J$149+Input!$J$115)*$J$7)-SUM($J563:K563),((Input!$J$149+Input!$J$115)*$J$7)/A7taxstdlife))","v":0.55190644531249988},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E563),((Input!$J$149+Input!$J$115)*$J$7)-SUM($J563:L563),((Input!$J$149+Input!$J$115)*$J$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E563),((Input!$J$149+Input!$J$115)*$J$7)-SUM($J563:M563),((Input!$J$149+Input!$J$115)*$J$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E563),((Input!$J$149+Input!$J$115)*$J$7)-SUM($J563:N563),((Input!$J$149+Input!$J$115)*$J$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E563),((Input!$J$149+Input!$J$115)*$J$7)-SUM($J563:O563),((Input!$J$149+Input!$J$115)*$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$3>(A7taxstdlife+$E564),((Input!$K$149+Input!$K$115)*$K$7)-SUM($K564:K564),((Input!$K$149+Input!$K$115)*$K$7)/A7taxstdlife))","v":0.56570410644531233},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E564),((Input!$K$149+Input!$K$115)*$K$7)-SUM($K564:L564),((Input!$K$149+Input!$K$115)*$K$7)/A7taxstdlife))","v":0.56570410644531233},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E564),((Input!$K$149+Input!$K$115)*$K$7)-SUM($K564:M564),((Input!$K$149+Input!$K$115)*$K$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E564),((Input!$K$149+Input!$K$115)*$K$7)-SUM($K564:N564),((Input!$K$149+Input!$K$115)*$K$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E564),((Input!$K$149+Input!$K$115)*$K$7)-SUM($K564:O564),((Input!$K$149+Input!$K$115)*$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$3>(A7taxstdlife+$E565),((Input!$L$149+Input!$L$115)*$L$7)-SUM($L565:L565),((Input!$L$149+Input!$L$115)*$L$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E565),((Input!$L$149+Input!$L$115)*$L$7)-SUM($L565:M565),((Input!$L$149+Input!$L$115)*$L$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E565),((Input!$L$149+Input!$L$115)*$L$7)-SUM($L565:N565),((Input!$L$149+Input!$L$115)*$L$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E565),((Input!$L$149+Input!$L$115)*$L$7)-SUM($L565:O565),((Input!$L$149+Input!$L$115)*$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$3>(A7taxstdlife+$E566),((Input!$M$149+Input!$M$115)*$M$7)-SUM($M566:M566),((Input!$M$149+Input!$M$115)*$M$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E566),((Input!$M$149+Input!$M$115)*$M$7)-SUM($M566:N566),((Input!$M$149+Input!$M$115)*$M$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E566),((Input!$M$149+Input!$M$115)*$M$7)-SUM($M566:O566),((Input!$M$149+Input!$M$115)*$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$3>(A7taxstdlife+$E567),((Input!$N$149+Input!$N$115)*$N$7)-SUM($N567:N567),((Input!$N$149+Input!$N$115)*$N$7)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E567),((Input!$N$149+Input!$N$115)*$N$7)-SUM($N567:O567),((Input!$N$149+Input!$N$115)*$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$3>(A7taxstdlife+$E568),((Input!$O$149+Input!$O$115)*$O$7)-SUM($O568:O568),((Input!$O$149+Input!$O$115)*$O$7)/A7taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset7","v":"vehicles"},null,null,null,{"$f":"SUM(G558:G569)","v":20},2.0499999999999998,2.5753124999999999,1.0637578125,1.0903517578124999,1.1176105517578123,0.56570410644531233,0,0,0]
[null,{"$f":"C583","v":"land and easements"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A8taxremlife,A8taxvalue-SUM($F571:F571),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(H$3>A8taxremlife,A8taxvalue-SUM($F571:G571),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(I$3>A8taxremlife,A8taxvalue-SUM($F571:H571),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(J$3>A8taxremlife,A8taxvalue-SUM($F571:I571),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(K$3>A8taxremlife,A8taxvalue-SUM($F571:J571),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(L$3>A8taxremlife,A8taxvalue-SUM($F571:K571),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(M$3>A8taxremlife,A8taxvalue-SUM($F571:L571),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(N$3>A8taxremlife,A8taxvalue-SUM($F571:M571),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(O$3>A8taxremlife,A8taxvalue-SUM($F571:N571),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(P$3>A8taxremlife,A8taxvalue-SUM($F571:O571),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A8taxstdlife+$E573),((Input!$G$150+Input!$G$116)*$G$7)-SUM($G573:G573),((Input!$G$150+Input!$G$116)*$G$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A8taxstdlife+$E573),((Input!$G$150+Input!$G$116)*$G$7)-SUM($G573:H573),((Input!$G$150+Input!$G$116)*$G$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E573),((Input!$G$150+Input!$G$116)*$G$7)-SUM($G573:I573),((Input!$G$150+Input!$G$116)*$G$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E573),((Input!$G$150+Input!$G$116)*$G$7)-SUM($G573:J573),((Input!$G$150+Input!$G$116)*$G$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E573),((Input!$G$150+Input!$G$116)*$G$7)-SUM($G573:K573),((Input!$G$150+Input!$G$116)*$G$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E573),((Input!$G$150+Input!$G$116)*$G$7)-SUM($G573:L573),((Input!$G$150+Input!$G$116)*$G$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E573),((Input!$G$150+Input!$G$116)*$G$7)-SUM($G573:M573),((Input!$G$150+Input!$G$116)*$G$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E573),((Input!$G$150+Input!$G$116)*$G$7)-SUM($G573:N573),((Input!$G$150+Input!$G$116)*$G$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E573),((Input!$G$150+Input!$G$116)*$G$7)-SUM($G573:O573),((Input!$G$150+Input!$G$116)*$G$7)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A8taxstdlife+$E574),((Input!$H$150+Input!$H$116)*$H$7)-SUM($H574:H574),((Input!$H$150+Input!$H$116)*$H$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E574),((Input!$H$150+Input!$H$116)*$H$7)-SUM($H574:I574),((Input!$H$150+Input!$H$116)*$H$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E574),((Input!$H$150+Input!$H$116)*$H$7)-SUM($H574:J574),((Input!$H$150+Input!$H$116)*$H$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E574),((Input!$H$150+Input!$H$116)*$H$7)-SUM($H574:K574),((Input!$H$150+Input!$H$116)*$H$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E574),((Input!$H$150+Input!$H$116)*$H$7)-SUM($H574:L574),((Input!$H$150+Input!$H$116)*$H$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E574),((Input!$H$150+Input!$H$116)*$H$7)-SUM($H574:M574),((Input!$H$150+Input!$H$116)*$H$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E574),((Input!$H$150+Input!$H$116)*$H$7)-SUM($H574:N574),((Input!$H$150+Input!$H$116)*$H$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E574),((Input!$H$150+Input!$H$116)*$H$7)-SUM($H574:O574),((Input!$H$150+Input!$H$116)*$H$7)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E575),((Input!$I$150+Input!$I$116)*$I$7)-SUM($I575:I575),((Input!$I$150+Input!$I$116)*$I$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E575),((Input!$I$150+Input!$I$116)*$I$7)-SUM($I575:J575),((Input!$I$150+Input!$I$116)*$I$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E575),((Input!$I$150+Input!$I$116)*$I$7)-SUM($I575:K575),((Input!$I$150+Input!$I$116)*$I$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E575),((Input!$I$150+Input!$I$116)*$I$7)-SUM($I575:L575),((Input!$I$150+Input!$I$116)*$I$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E575),((Input!$I$150+Input!$I$116)*$I$7)-SUM($I575:M575),((Input!$I$150+Input!$I$116)*$I$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E575),((Input!$I$150+Input!$I$116)*$I$7)-SUM($I575:N575),((Input!$I$150+Input!$I$116)*$I$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E575),((Input!$I$150+Input!$I$116)*$I$7)-SUM($I575:O575),((Input!$I$150+Input!$I$116)*$I$7)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E576),((Input!$J$150+Input!$J$116)*$J$7)-SUM($J576:J576),((Input!$J$150+Input!$J$116)*$J$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E576),((Input!$J$150+Input!$J$116)*$J$7)-SUM($J576:K576),((Input!$J$150+Input!$J$116)*$J$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E576),((Input!$J$150+Input!$J$116)*$J$7)-SUM($J576:L576),((Input!$J$150+Input!$J$116)*$J$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E576),((Input!$J$150+Input!$J$116)*$J$7)-SUM($J576:M576),((Input!$J$150+Input!$J$116)*$J$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E576),((Input!$J$150+Input!$J$116)*$J$7)-SUM($J576:N576),((Input!$J$150+Input!$J$116)*$J$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E576),((Input!$J$150+Input!$J$116)*$J$7)-SUM($J576:O576),((Input!$J$150+Input!$J$116)*$J$7)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E577),((Input!$K$150+Input!$K$116)*$K$7)-SUM($K577:K577),((Input!$K$150+Input!$K$116)*$K$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E577),((Input!$K$150+Input!$K$116)*$K$7)-SUM($K577:L577),((Input!$K$150+Input!$K$116)*$K$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E577),((Input!$K$150+Input!$K$116)*$K$7)-SUM($K577:M577),((Input!$K$150+Input!$K$116)*$K$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E577),((Input!$K$150+Input!$K$116)*$K$7)-SUM($K577:N577),((Input!$K$150+Input!$K$116)*$K$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E577),((Input!$K$150+Input!$K$116)*$K$7)-SUM($K577:O577),((Input!$K$150+Input!$K$116)*$K$7)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E578),((Input!$L$150+Input!$L$116)*$L$7)-SUM($L578:L578),((Input!$L$150+Input!$L$116)*$L$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E578),((Input!$L$150+Input!$L$116)*$L$7)-SUM($L578:M578),((Input!$L$150+Input!$L$116)*$L$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E578),((Input!$L$150+Input!$L$116)*$L$7)-SUM($L578:N578),((Input!$L$150+Input!$L$116)*$L$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E578),((Input!$L$150+Input!$L$116)*$L$7)-SUM($L578:O578),((Input!$L$150+Input!$L$116)*$L$7)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E579),((Input!$M$150+Input!$M$116)*$M$7)-SUM($M579:M579),((Input!$M$150+Input!$M$116)*$M$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E579),((Input!$M$150+Input!$M$116)*$M$7)-SUM($M579:N579),((Input!$M$150+Input!$M$116)*$M$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E579),((Input!$M$150+Input!$M$116)*$M$7)-SUM($M579:O579),((Input!$M$150+Input!$M$116)*$M$7)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E580),((Input!$N$150+Input!$N$116)*$N$7)-SUM($N580:N580),((Input!$N$150+Input!$N$116)*$N$7)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E580),((Input!$N$150+Input!$N$116)*$N$7)-SUM($N580:O580),((Input!$N$150+Input!$N$116)*$N$7)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E581),((Input!$O$150+Input!$O$116)*$O$7)-SUM($O581:O581),((Input!$O$150+Input!$O$116)*$O$7)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset8","v":"land and easements"},null,null,null,{"$f":"SUM(G571:G582)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C596","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A9taxremlife,A9taxvalue-SUM($F584:F584),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(H$3>A9taxremlife,A9taxvalue-SUM($F584:G584),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(I$3>A9taxremlife,A9taxvalue-SUM($F584:H584),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(J$3>A9taxremlife,A9taxvalue-SUM($F584:I584),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(K$3>A9taxremlife,A9taxvalue-SUM($F584:J584),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(L$3>A9taxremlife,A9taxvalue-SUM($F584:K584),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(M$3>A9taxremlife,A9taxvalue-SUM($F584:L584),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(N$3>A9taxremlife,A9taxvalue-SUM($F584:M584),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(O$3>A9taxremlife,A9taxvalue-SUM($F584:N584),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(P$3>A9taxremlife,A9taxvalue-SUM($F584:O584),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$3>(A9taxstdlife+$E586),((Input!$G$151+Input!$G$117)*$G$7)-SUM($G586:G586),((Input!$G$151+Input!$G$117)*$G$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A9taxstdlife+$E586),((Input!$G$151+Input!$G$117)*$G$7)-SUM($G586:H586),((Input!$G$151+Input!$G$117)*$G$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E586),((Input!$G$151+Input!$G$117)*$G$7)-SUM($G586:I586),((Input!$G$151+Input!$G$117)*$G$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E586),((Input!$G$151+Input!$G$117)*$G$7)-SUM($G586:J586),((Input!$G$151+Input!$G$117)*$G$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E586),((Input!$G$151+Input!$G$117)*$G$7)-SUM($G586:K586),((Input!$G$151+Input!$G$117)*$G$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E586),((Input!$G$151+Input!$G$117)*$G$7)-SUM($G586:L586),((Input!$G$151+Input!$G$117)*$G$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E586),((Input!$G$151+Input!$G$117)*$G$7)-SUM($G586:M586),((Input!$G$151+Input!$G$117)*$G$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E586),((Input!$G$151+Input!$G$117)*$G$7)-SUM($G586:N586),((Input!$G$151+Input!$G$117)*$G$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E586),((Input!$G$151+Input!$G$117)*$G$7)-SUM($G586:O586),((Input!$G$151+Input!$G$117)*$G$7)/A9taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A9taxstdlife+$E587),((Input!$H$151+Input!$H$117)*$H$7)-SUM($H587:H587),((Input!$H$151+Input!$H$117)*$H$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E587),((Input!$H$151+Input!$H$117)*$H$7)-SUM($H587:I587),((Input!$H$151+Input!$H$117)*$H$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E587),((Input!$H$151+Input!$H$117)*$H$7)-SUM($H587:J587),((Input!$H$151+Input!$H$117)*$H$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E587),((Input!$H$151+Input!$H$117)*$H$7)-SUM($H587:K587),((Input!$H$151+Input!$H$117)*$H$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E587),((Input!$H$151+Input!$H$117)*$H$7)-SUM($H587:L587),((Input!$H$151+Input!$H$117)*$H$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E587),((Input!$H$151+Input!$H$117)*$H$7)-SUM($H587:M587),((Input!$H$151+Input!$H$117)*$H$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E587),((Input!$H$151+Input!$H$117)*$H$7)-SUM($H587:N587),((Input!$H$151+Input!$H$117)*$H$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E587),((Input!$H$151+Input!$H$117)*$H$7)-SUM($H587:O587),((Input!$H$151+Input!$H$117)*$H$7)/A9taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E588),((Input!$I$151+Input!$I$117)*$I$7)-SUM($I588:I588),((Input!$I$151+Input!$I$117)*$I$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E588),((Input!$I$151+Input!$I$117)*$I$7)-SUM($I588:J588),((Input!$I$151+Input!$I$117)*$I$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E588),((Input!$I$151+Input!$I$117)*$I$7)-SUM($I588:K588),((Input!$I$151+Input!$I$117)*$I$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E588),((Input!$I$151+Input!$I$117)*$I$7)-SUM($I588:L588),((Input!$I$151+Input!$I$117)*$I$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E588),((Input!$I$151+Input!$I$117)*$I$7)-SUM($I588:M588),((Input!$I$151+Input!$I$117)*$I$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E588),((Input!$I$151+Input!$I$117)*$I$7)-SUM($I588:N588),((Input!$I$151+Input!$I$117)*$I$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E588),((Input!$I$151+Input!$I$117)*$I$7)-SUM($I588:O588),((Input!$I$151+Input!$I$117)*$I$7)/A9taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E589),((Input!$J$151+Input!$J$117)*$J$7)-SUM($J589:J589),((Input!$J$151+Input!$J$117)*$J$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E589),((Input!$J$151+Input!$J$117)*$J$7)-SUM($J589:K589),((Input!$J$151+Input!$J$117)*$J$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E589),((Input!$J$151+Input!$J$117)*$J$7)-SUM($J589:L589),((Input!$J$151+Input!$J$117)*$J$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E589),((Input!$J$151+Input!$J$117)*$J$7)-SUM($J589:M589),((Input!$J$151+Input!$J$117)*$J$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E589),((Input!$J$151+Input!$J$117)*$J$7)-SUM($J589:N589),((Input!$J$151+Input!$J$117)*$J$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E589),((Input!$J$151+Input!$J$117)*$J$7)-SUM($J589:O589),((Input!$J$151+Input!$J$117)*$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$3>(A9taxstdlife+$E590),((Input!$K$151+Input!$K$117)*$K$7)-SUM($K590:K590),((Input!$K$151+Input!$K$117)*$K$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E590),((Input!$K$151+Input!$K$117)*$K$7)-SUM($K590:L590),((Input!$K$151+Input!$K$117)*$K$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E590),((Input!$K$151+Input!$K$117)*$K$7)-SUM($K590:M590),((Input!$K$151+Input!$K$117)*$K$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E590),((Input!$K$151+Input!$K$117)*$K$7)-SUM($K590:N590),((Input!$K$151+Input!$K$117)*$K$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E590),((Input!$K$151+Input!$K$117)*$K$7)-SUM($K590:O590),((Input!$K$151+Input!$K$117)*$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$3>(A9taxstdlife+$E591),((Input!$L$151+Input!$L$117)*$L$7)-SUM($L591:L591),((Input!$L$151+Input!$L$117)*$L$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E591),((Input!$L$151+Input!$L$117)*$L$7)-SUM($L591:M591),((Input!$L$151+Input!$L$117)*$L$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E591),((Input!$L$151+Input!$L$117)*$L$7)-SUM($L591:N591),((Input!$L$151+Input!$L$117)*$L$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E591),((Input!$L$151+Input!$L$117)*$L$7)-SUM($L591:O591),((Input!$L$151+Input!$L$117)*$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$3>(A9taxstdlife+$E592),((Input!$M$151+Input!$M$117)*$M$7)-SUM($M592:M592),((Input!$M$151+Input!$M$117)*$M$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E592),((Input!$M$151+Input!$M$117)*$M$7)-SUM($M592:N592),((Input!$M$151+Input!$M$117)*$M$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E592),((Input!$M$151+Input!$M$117)*$M$7)-SUM($M592:O592),((Input!$M$151+Input!$M$117)*$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$3>(A9taxstdlife+$E593),((Input!$N$151+Input!$N$117)*$N$7)-SUM($N593:N593),((Input!$N$151+Input!$N$117)*$N$7)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E593),((Input!$N$151+Input!$N$117)*$N$7)-SUM($N593:O593),((Input!$N$151+Input!$N$117)*$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$3>(A9taxstdlife+$E594),((Input!$O$151+Input!$O$117)*$O$7)-SUM($O594:O594),((Input!$O$151+Input!$O$117)*$O$7)/A9taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"SUM(G584:G595)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C609","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A10taxremlife,A10taxvalue-SUM($F597:F597),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(H$3>A10taxremlife,A10taxvalue-SUM($F597:G597),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(I$3>A10taxremlife,A10taxvalue-SUM($F597:H597),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(J$3>A10taxremlife,A10taxvalue-SUM($F597:I597),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(K$3>A10taxremlife,A10taxvalue-SUM($F597:J597),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(L$3>A10taxremlife,A10taxvalue-SUM($F597:K597),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(M$3>A10taxremlife,A10taxvalue-SUM($F597:L597),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(N$3>A10taxremlife,A10taxvalue-SUM($F597:M597),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(O$3>A10taxremlife,A10taxvalue-SUM($F597:N597),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(P$3>A10taxremlife,A10taxvalue-SUM($F597:O597),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$3>(A10taxstdlife+$E599),((Input!$G$152+Input!$G$118)*$G$7)-SUM($G599:G599),((Input!$G$152+Input!$G$118)*$G$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A10taxstdlife+$E599),((Input!$G$152+Input!$G$118)*$G$7)-SUM($G599:H599),((Input!$G$152+Input!$G$118)*$G$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E599),((Input!$G$152+Input!$G$118)*$G$7)-SUM($G599:I599),((Input!$G$152+Input!$G$118)*$G$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E599),((Input!$G$152+Input!$G$118)*$G$7)-SUM($G599:J599),((Input!$G$152+Input!$G$118)*$G$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E599),((Input!$G$152+Input!$G$118)*$G$7)-SUM($G599:K599),((Input!$G$152+Input!$G$118)*$G$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E599),((Input!$G$152+Input!$G$118)*$G$7)-SUM($G599:L599),((Input!$G$152+Input!$G$118)*$G$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E599),((Input!$G$152+Input!$G$118)*$G$7)-SUM($G599:M599),((Input!$G$152+Input!$G$118)*$G$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E599),((Input!$G$152+Input!$G$118)*$G$7)-SUM($G599:N599),((Input!$G$152+Input!$G$118)*$G$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E599),((Input!$G$152+Input!$G$118)*$G$7)-SUM($G599:O599),((Input!$G$152+Input!$G$118)*$G$7)/A10taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A10taxstdlife+$E600),((Input!$H$152+Input!$H$118)*$H$7)-SUM($H600:H600),((Input!$H$152+Input!$H$118)*$H$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E600),((Input!$H$152+Input!$H$118)*$H$7)-SUM($H600:I600),((Input!$H$152+Input!$H$118)*$H$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E600),((Input!$H$152+Input!$H$118)*$H$7)-SUM($H600:J600),((Input!$H$152+Input!$H$118)*$H$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E600),((Input!$H$152+Input!$H$118)*$H$7)-SUM($H600:K600),((Input!$H$152+Input!$H$118)*$H$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E600),((Input!$H$152+Input!$H$118)*$H$7)-SUM($H600:L600),((Input!$H$152+Input!$H$118)*$H$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E600),((Input!$H$152+Input!$H$118)*$H$7)-SUM($H600:M600),((Input!$H$152+Input!$H$118)*$H$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E600),((Input!$H$152+Input!$H$118)*$H$7)-SUM($H600:N600),((Input!$H$152+Input!$H$118)*$H$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E600),((Input!$H$152+Input!$H$118)*$H$7)-SUM($H600:O600),((Input!$H$152+Input!$H$118)*$H$7)/A10taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E601),((Input!$I$152+Input!$I$118)*$I$7)-SUM($I601:I601),((Input!$I$152+Input!$I$118)*$I$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E601),((Input!$I$152+Input!$I$118)*$I$7)-SUM($I601:J601),((Input!$I$152+Input!$I$118)*$I$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E601),((Input!$I$152+Input!$I$118)*$I$7)-SUM($I601:K601),((Input!$I$152+Input!$I$118)*$I$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E601),((Input!$I$152+Input!$I$118)*$I$7)-SUM($I601:L601),((Input!$I$152+Input!$I$118)*$I$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E601),((Input!$I$152+Input!$I$118)*$I$7)-SUM($I601:M601),((Input!$I$152+Input!$I$118)*$I$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E601),((Input!$I$152+Input!$I$118)*$I$7)-SUM($I601:N601),((Input!$I$152+Input!$I$118)*$I$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E601),((Input!$I$152+Input!$I$118)*$I$7)-SUM($I601:O601),((Input!$I$152+Input!$I$118)*$I$7)/A10taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E602),((Input!$J$152+Input!$J$118)*$J$7)-SUM($J602:J602),((Input!$J$152+Input!$J$118)*$J$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E602),((Input!$J$152+Input!$J$118)*$J$7)-SUM($J602:K602),((Input!$J$152+Input!$J$118)*$J$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E602),((Input!$J$152+Input!$J$118)*$J$7)-SUM($J602:L602),((Input!$J$152+Input!$J$118)*$J$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E602),((Input!$J$152+Input!$J$118)*$J$7)-SUM($J602:M602),((Input!$J$152+Input!$J$118)*$J$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E602),((Input!$J$152+Input!$J$118)*$J$7)-SUM($J602:N602),((Input!$J$152+Input!$J$118)*$J$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E602),((Input!$J$152+Input!$J$118)*$J$7)-SUM($J602:O602),((Input!$J$152+Input!$J$118)*$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$3>(A10taxstdlife+$E603),((Input!$K$152+Input!$K$118)*$K$7)-SUM($K603:K603),((Input!$K$152+Input!$K$118)*$K$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E603),((Input!$K$152+Input!$K$118)*$K$7)-SUM($K603:L603),((Input!$K$152+Input!$K$118)*$K$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E603),((Input!$K$152+Input!$K$118)*$K$7)-SUM($K603:M603),((Input!$K$152+Input!$K$118)*$K$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E603),((Input!$K$152+Input!$K$118)*$K$7)-SUM($K603:N603),((Input!$K$152+Input!$K$118)*$K$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E603),((Input!$K$152+Input!$K$118)*$K$7)-SUM($K603:O603),((Input!$K$152+Input!$K$118)*$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$3>(A10taxstdlife+$E604),((Input!$L$152+Input!$L$118)*$L$7)-SUM($L604:L604),((Input!$L$152+Input!$L$118)*$L$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E604),((Input!$L$152+Input!$L$118)*$L$7)-SUM($L604:M604),((Input!$L$152+Input!$L$118)*$L$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E604),((Input!$L$152+Input!$L$118)*$L$7)-SUM($L604:N604),((Input!$L$152+Input!$L$118)*$L$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E604),((Input!$L$152+Input!$L$118)*$L$7)-SUM($L604:O604),((Input!$L$152+Input!$L$118)*$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$3>(A10taxstdlife+$E605),((Input!$M$152+Input!$M$118)*$M$7)-SUM($M605:M605),((Input!$M$152+Input!$M$118)*$M$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E605),((Input!$M$152+Input!$M$118)*$M$7)-SUM($M605:N605),((Input!$M$152+Input!$M$118)*$M$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E605),((Input!$M$152+Input!$M$118)*$M$7)-SUM($M605:O605),((Input!$M$152+Input!$M$118)*$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$3>(A10taxstdlife+$E606),((Input!$N$152+Input!$N$118)*$N$7)-SUM($N606:N606),((Input!$N$152+Input!$N$118)*$N$7)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E606),((Input!$N$152+Input!$N$118)*$N$7)-SUM($N606:O606),((Input!$N$152+Input!$N$118)*$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$3>(A10taxstdlife+$E607),((Input!$O$152+Input!$O$118)*$O$7)-SUM($O607:O607),((Input!$O$152+Input!$O$118)*$O$7)/A10taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"SUM(G597:G608)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C622","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A11taxremlife,A11taxvalue-SUM($F610:F610),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(H$3>A11taxremlife,A11taxvalue-SUM($F610:G610),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(I$3>A11taxremlife,A11taxvalue-SUM($F610:H610),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(J$3>A11taxremlife,A11taxvalue-SUM($F610:I610),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(K$3>A11taxremlife,A11taxvalue-SUM($F610:J610),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(L$3>A11taxremlife,A11taxvalue-SUM($F610:K610),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(M$3>A11taxremlife,A11taxvalue-SUM($F610:L610),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(N$3>A11taxremlife,A11taxvalue-SUM($F610:M610),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(O$3>A11taxremlife,A11taxvalue-SUM($F610:N610),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(P$3>A11taxremlife,A11taxvalue-SUM($F610:O610),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A11taxstdlife+$E612),((Input!$G$153+Input!$G$119)*$G$7)-SUM($G612:G612),((Input!$G$153+Input!$G$119)*$G$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A11taxstdlife+$E612),((Input!$G$153+Input!$G$119)*$G$7)-SUM($G612:H612),((Input!$G$153+Input!$G$119)*$G$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E612),((Input!$G$153+Input!$G$119)*$G$7)-SUM($G612:I612),((Input!$G$153+Input!$G$119)*$G$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E612),((Input!$G$153+Input!$G$119)*$G$7)-SUM($G612:J612),((Input!$G$153+Input!$G$119)*$G$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E612),((Input!$G$153+Input!$G$119)*$G$7)-SUM($G612:K612),((Input!$G$153+Input!$G$119)*$G$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E612),((Input!$G$153+Input!$G$119)*$G$7)-SUM($G612:L612),((Input!$G$153+Input!$G$119)*$G$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E612),((Input!$G$153+Input!$G$119)*$G$7)-SUM($G612:M612),((Input!$G$153+Input!$G$119)*$G$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E612),((Input!$G$153+Input!$G$119)*$G$7)-SUM($G612:N612),((Input!$G$153+Input!$G$119)*$G$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E612),((Input!$G$153+Input!$G$119)*$G$7)-SUM($G612:O612),((Input!$G$153+Input!$G$119)*$G$7)/A11taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A11taxstdlife+$E613),((Input!$H$153+Input!$H$119)*$H$7)-SUM($H613:H613),((Input!$H$153+Input!$H$119)*$H$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E613),((Input!$H$153+Input!$H$119)*$H$7)-SUM($H613:I613),((Input!$H$153+Input!$H$119)*$H$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E613),((Input!$H$153+Input!$H$119)*$H$7)-SUM($H613:J613),((Input!$H$153+Input!$H$119)*$H$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E613),((Input!$H$153+Input!$H$119)*$H$7)-SUM($H613:K613),((Input!$H$153+Input!$H$119)*$H$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E613),((Input!$H$153+Input!$H$119)*$H$7)-SUM($H613:L613),((Input!$H$153+Input!$H$119)*$H$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E613),((Input!$H$153+Input!$H$119)*$H$7)-SUM($H613:M613),((Input!$H$153+Input!$H$119)*$H$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E613),((Input!$H$153+Input!$H$119)*$H$7)-SUM($H613:N613),((Input!$H$153+Input!$H$119)*$H$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E613),((Input!$H$153+Input!$H$119)*$H$7)-SUM($H613:O613),((Input!$H$153+Input!$H$119)*$H$7)/A11taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E614),((Input!$I$153+Input!$I$119)*$I$7)-SUM($I614:I614),((Input!$I$153+Input!$I$119)*$I$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E614),((Input!$I$153+Input!$I$119)*$I$7)-SUM($I614:J614),((Input!$I$153+Input!$I$119)*$I$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E614),((Input!$I$153+Input!$I$119)*$I$7)-SUM($I614:K614),((Input!$I$153+Input!$I$119)*$I$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E614),((Input!$I$153+Input!$I$119)*$I$7)-SUM($I614:L614),((Input!$I$153+Input!$I$119)*$I$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E614),((Input!$I$153+Input!$I$119)*$I$7)-SUM($I614:M614),((Input!$I$153+Input!$I$119)*$I$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E614),((Input!$I$153+Input!$I$119)*$I$7)-SUM($I614:N614),((Input!$I$153+Input!$I$119)*$I$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E614),((Input!$I$153+Input!$I$119)*$I$7)-SUM($I614:O614),((Input!$I$153+Input!$I$119)*$I$7)/A11taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E615),((Input!$J$153+Input!$J$119)*$J$7)-SUM($J615:J615),((Input!$J$153+Input!$J$119)*$J$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E615),((Input!$J$153+Input!$J$119)*$J$7)-SUM($J615:K615),((Input!$J$153+Input!$J$119)*$J$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E615),((Input!$J$153+Input!$J$119)*$J$7)-SUM($J615:L615),((Input!$J$153+Input!$J$119)*$J$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E615),((Input!$J$153+Input!$J$119)*$J$7)-SUM($J615:M615),((Input!$J$153+Input!$J$119)*$J$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E615),((Input!$J$153+Input!$J$119)*$J$7)-SUM($J615:N615),((Input!$J$153+Input!$J$119)*$J$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E615),((Input!$J$153+Input!$J$119)*$J$7)-SUM($J615:O615),((Input!$J$153+Input!$J$119)*$J$7)/A11taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E616),((Input!$K$153+Input!$K$119)*$K$7)-SUM($K616:K616),((Input!$K$153+Input!$K$119)*$K$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E616),((Input!$K$153+Input!$K$119)*$K$7)-SUM($K616:L616),((Input!$K$153+Input!$K$119)*$K$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E616),((Input!$K$153+Input!$K$119)*$K$7)-SUM($K616:M616),((Input!$K$153+Input!$K$119)*$K$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E616),((Input!$K$153+Input!$K$119)*$K$7)-SUM($K616:N616),((Input!$K$153+Input!$K$119)*$K$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E616),((Input!$K$153+Input!$K$119)*$K$7)-SUM($K616:O616),((Input!$K$153+Input!$K$119)*$K$7)/A11taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E617),((Input!$L$153+Input!$L$119)*$L$7)-SUM($L617:L617),((Input!$L$153+Input!$L$119)*$L$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E617),((Input!$L$153+Input!$L$119)*$L$7)-SUM($L617:M617),((Input!$L$153+Input!$L$119)*$L$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E617),((Input!$L$153+Input!$L$119)*$L$7)-SUM($L617:N617),((Input!$L$153+Input!$L$119)*$L$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E617),((Input!$L$153+Input!$L$119)*$L$7)-SUM($L617:O617),((Input!$L$153+Input!$L$119)*$L$7)/A11taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E618),((Input!$M$153+Input!$M$119)*$M$7)-SUM($M618:M618),((Input!$M$153+Input!$M$119)*$M$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E618),((Input!$M$153+Input!$M$119)*$M$7)-SUM($M618:N618),((Input!$M$153+Input!$M$119)*$M$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E618),((Input!$M$153+Input!$M$119)*$M$7)-SUM($M618:O618),((Input!$M$153+Input!$M$119)*$M$7)/A11taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E619),((Input!$N$153+Input!$N$119)*$N$7)-SUM($N619:N619),((Input!$N$153+Input!$N$119)*$N$7)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E619),((Input!$N$153+Input!$N$119)*$N$7)-SUM($N619:O619),((Input!$N$153+Input!$N$119)*$N$7)/A11taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E620),((Input!$O$153+Input!$O$119)*$O$7)-SUM($O620:O620),((Input!$O$153+Input!$O$119)*$O$7)/A11taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"SUM(G610:G621)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C635","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A12taxremlife,A12taxvalue-SUM($F623:F623),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(H$3>A12taxremlife,A12taxvalue-SUM($F623:G623),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(I$3>A12taxremlife,A12taxvalue-SUM($F623:H623),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(J$3>A12taxremlife,A12taxvalue-SUM($F623:I623),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(K$3>A12taxremlife,A12taxvalue-SUM($F623:J623),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(L$3>A12taxremlife,A12taxvalue-SUM($F623:K623),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(M$3>A12taxremlife,A12taxvalue-SUM($F623:L623),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(N$3>A12taxremlife,A12taxvalue-SUM($F623:M623),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(O$3>A12taxremlife,A12taxvalue-SUM($F623:N623),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(P$3>A12taxremlife,A12taxvalue-SUM($F623:O623),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A12taxstdlife+$E625),((Input!$G$154+Input!$G$120)*$G$7)-SUM($G625:G625),((Input!$G$154+Input!$G$120)*$G$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A12taxstdlife+$E625),((Input!$G$154+Input!$G$120)*$G$7)-SUM($G625:H625),((Input!$G$154+Input!$G$120)*$G$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E625),((Input!$G$154+Input!$G$120)*$G$7)-SUM($G625:I625),((Input!$G$154+Input!$G$120)*$G$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E625),((Input!$G$154+Input!$G$120)*$G$7)-SUM($G625:J625),((Input!$G$154+Input!$G$120)*$G$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E625),((Input!$G$154+Input!$G$120)*$G$7)-SUM($G625:K625),((Input!$G$154+Input!$G$120)*$G$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E625),((Input!$G$154+Input!$G$120)*$G$7)-SUM($G625:L625),((Input!$G$154+Input!$G$120)*$G$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E625),((Input!$G$154+Input!$G$120)*$G$7)-SUM($G625:M625),((Input!$G$154+Input!$G$120)*$G$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E625),((Input!$G$154+Input!$G$120)*$G$7)-SUM($G625:N625),((Input!$G$154+Input!$G$120)*$G$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E625),((Input!$G$154+Input!$G$120)*$G$7)-SUM($G625:O625),((Input!$G$154+Input!$G$120)*$G$7)/A12taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A12taxstdlife+$E626),((Input!$H$154+Input!$H$120)*$H$7)-SUM($H626:H626),((Input!$H$154+Input!$H$120)*$H$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E626),((Input!$H$154+Input!$H$120)*$H$7)-SUM($H626:I626),((Input!$H$154+Input!$H$120)*$H$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E626),((Input!$H$154+Input!$H$120)*$H$7)-SUM($H626:J626),((Input!$H$154+Input!$H$120)*$H$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E626),((Input!$H$154+Input!$H$120)*$H$7)-SUM($H626:K626),((Input!$H$154+Input!$H$120)*$H$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E626),((Input!$H$154+Input!$H$120)*$H$7)-SUM($H626:L626),((Input!$H$154+Input!$H$120)*$H$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E626),((Input!$H$154+Input!$H$120)*$H$7)-SUM($H626:M626),((Input!$H$154+Input!$H$120)*$H$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E626),((Input!$H$154+Input!$H$120)*$H$7)-SUM($H626:N626),((Input!$H$154+Input!$H$120)*$H$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E626),((Input!$H$154+Input!$H$120)*$H$7)-SUM($H626:O626),((Input!$H$154+Input!$H$120)*$H$7)/A12taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E627),((Input!$I$154+Input!$I$120)*$I$7)-SUM($I627:I627),((Input!$I$154+Input!$I$120)*$I$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E627),((Input!$I$154+Input!$I$120)*$I$7)-SUM($I627:J627),((Input!$I$154+Input!$I$120)*$I$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E627),((Input!$I$154+Input!$I$120)*$I$7)-SUM($I627:K627),((Input!$I$154+Input!$I$120)*$I$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E627),((Input!$I$154+Input!$I$120)*$I$7)-SUM($I627:L627),((Input!$I$154+Input!$I$120)*$I$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E627),((Input!$I$154+Input!$I$120)*$I$7)-SUM($I627:M627),((Input!$I$154+Input!$I$120)*$I$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E627),((Input!$I$154+Input!$I$120)*$I$7)-SUM($I627:N627),((Input!$I$154+Input!$I$120)*$I$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E627),((Input!$I$154+Input!$I$120)*$I$7)-SUM($I627:O627),((Input!$I$154+Input!$I$120)*$I$7)/A12taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E628),((Input!$J$154+Input!$J$120)*$J$7)-SUM($J628:J628),((Input!$J$154+Input!$J$120)*$J$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E628),((Input!$J$154+Input!$J$120)*$J$7)-SUM($J628:K628),((Input!$J$154+Input!$J$120)*$J$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E628),((Input!$J$154+Input!$J$120)*$J$7)-SUM($J628:L628),((Input!$J$154+Input!$J$120)*$J$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E628),((Input!$J$154+Input!$J$120)*$J$7)-SUM($J628:M628),((Input!$J$154+Input!$J$120)*$J$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E628),((Input!$J$154+Input!$J$120)*$J$7)-SUM($J628:N628),((Input!$J$154+Input!$J$120)*$J$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E628),((Input!$J$154+Input!$J$120)*$J$7)-SUM($J628:O628),((Input!$J$154+Input!$J$120)*$J$7)/A12taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E629),((Input!$K$154+Input!$K$120)*$K$7)-SUM($K629:K629),((Input!$K$154+Input!$K$120)*$K$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E629),((Input!$K$154+Input!$K$120)*$K$7)-SUM($K629:L629),((Input!$K$154+Input!$K$120)*$K$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E629),((Input!$K$154+Input!$K$120)*$K$7)-SUM($K629:M629),((Input!$K$154+Input!$K$120)*$K$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E629),((Input!$K$154+Input!$K$120)*$K$7)-SUM($K629:N629),((Input!$K$154+Input!$K$120)*$K$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E629),((Input!$K$154+Input!$K$120)*$K$7)-SUM($K629:O629),((Input!$K$154+Input!$K$120)*$K$7)/A12taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E630),((Input!$L$154+Input!$L$120)*$L$7)-SUM($L630:L630),((Input!$L$154+Input!$L$120)*$L$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E630),((Input!$L$154+Input!$L$120)*$L$7)-SUM($L630:M630),((Input!$L$154+Input!$L$120)*$L$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E630),((Input!$L$154+Input!$L$120)*$L$7)-SUM($L630:N630),((Input!$L$154+Input!$L$120)*$L$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E630),((Input!$L$154+Input!$L$120)*$L$7)-SUM($L630:O630),((Input!$L$154+Input!$L$120)*$L$7)/A12taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E631),((Input!$M$154+Input!$M$120)*$M$7)-SUM($M631:M631),((Input!$M$154+Input!$M$120)*$M$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E631),((Input!$M$154+Input!$M$120)*$M$7)-SUM($M631:N631),((Input!$M$154+Input!$M$120)*$M$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E631),((Input!$M$154+Input!$M$120)*$M$7)-SUM($M631:O631),((Input!$M$154+Input!$M$120)*$M$7)/A12taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E632),((Input!$N$154+Input!$N$120)*$N$7)-SUM($N632:N632),((Input!$N$154+Input!$N$120)*$N$7)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E632),((Input!$N$154+Input!$N$120)*$N$7)-SUM($N632:O632),((Input!$N$154+Input!$N$120)*$N$7)/A12taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E633),((Input!$O$154+Input!$O$120)*$O$7)-SUM($O633:O633),((Input!$O$154+Input!$O$120)*$O$7)/A12taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"SUM(G623:G634)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C648","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A13taxremlife,A13taxvalue-SUM($F636:F636),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(H$3>A13taxremlife,A13taxvalue-SUM($F636:G636),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(I$3>A13taxremlife,A13taxvalue-SUM($F636:H636),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(J$3>A13taxremlife,A13taxvalue-SUM($F636:I636),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(K$3>A13taxremlife,A13taxvalue-SUM($F636:J636),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(L$3>A13taxremlife,A13taxvalue-SUM($F636:K636),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(M$3>A13taxremlife,A13taxvalue-SUM($F636:L636),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(N$3>A13taxremlife,A13taxvalue-SUM($F636:M636),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(O$3>A13taxremlife,A13taxvalue-SUM($F636:N636),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(P$3>A13taxremlife,A13taxvalue-SUM($F636:O636),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A13taxstdlife+$E638),((Input!$G$155+Input!$G$121)*$G$7)-SUM($G638:G638),((Input!$G$155+Input!$G$121)*$G$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A13taxstdlife+$E638),((Input!$G$155+Input!$G$121)*$G$7)-SUM($G638:H638),((Input!$G$155+Input!$G$121)*$G$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E638),((Input!$G$155+Input!$G$121)*$G$7)-SUM($G638:I638),((Input!$G$155+Input!$G$121)*$G$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E638),((Input!$G$155+Input!$G$121)*$G$7)-SUM($G638:J638),((Input!$G$155+Input!$G$121)*$G$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E638),((Input!$G$155+Input!$G$121)*$G$7)-SUM($G638:K638),((Input!$G$155+Input!$G$121)*$G$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E638),((Input!$G$155+Input!$G$121)*$G$7)-SUM($G638:L638),((Input!$G$155+Input!$G$121)*$G$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E638),((Input!$G$155+Input!$G$121)*$G$7)-SUM($G638:M638),((Input!$G$155+Input!$G$121)*$G$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E638),((Input!$G$155+Input!$G$121)*$G$7)-SUM($G638:N638),((Input!$G$155+Input!$G$121)*$G$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E638),((Input!$G$155+Input!$G$121)*$G$7)-SUM($G638:O638),((Input!$G$155+Input!$G$121)*$G$7)/A13taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A13taxstdlife+$E639),((Input!$H$155+Input!$H$121)*$H$7)-SUM($H639:H639),((Input!$H$155+Input!$H$121)*$H$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E639),((Input!$H$155+Input!$H$121)*$H$7)-SUM($H639:I639),((Input!$H$155+Input!$H$121)*$H$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E639),((Input!$H$155+Input!$H$121)*$H$7)-SUM($H639:J639),((Input!$H$155+Input!$H$121)*$H$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E639),((Input!$H$155+Input!$H$121)*$H$7)-SUM($H639:K639),((Input!$H$155+Input!$H$121)*$H$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E639),((Input!$H$155+Input!$H$121)*$H$7)-SUM($H639:L639),((Input!$H$155+Input!$H$121)*$H$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E639),((Input!$H$155+Input!$H$121)*$H$7)-SUM($H639:M639),((Input!$H$155+Input!$H$121)*$H$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E639),((Input!$H$155+Input!$H$121)*$H$7)-SUM($H639:N639),((Input!$H$155+Input!$H$121)*$H$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E639),((Input!$H$155+Input!$H$121)*$H$7)-SUM($H639:O639),((Input!$H$155+Input!$H$121)*$H$7)/A13taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E640),((Input!$I$155+Input!$I$121)*$I$7)-SUM($I640:I640),((Input!$I$155+Input!$I$121)*$I$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E640),((Input!$I$155+Input!$I$121)*$I$7)-SUM($I640:J640),((Input!$I$155+Input!$I$121)*$I$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E640),((Input!$I$155+Input!$I$121)*$I$7)-SUM($I640:K640),((Input!$I$155+Input!$I$121)*$I$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E640),((Input!$I$155+Input!$I$121)*$I$7)-SUM($I640:L640),((Input!$I$155+Input!$I$121)*$I$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E640),((Input!$I$155+Input!$I$121)*$I$7)-SUM($I640:M640),((Input!$I$155+Input!$I$121)*$I$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E640),((Input!$I$155+Input!$I$121)*$I$7)-SUM($I640:N640),((Input!$I$155+Input!$I$121)*$I$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E640),((Input!$I$155+Input!$I$121)*$I$7)-SUM($I640:O640),((Input!$I$155+Input!$I$121)*$I$7)/A13taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E641),((Input!$J$155+Input!$J$121)*$J$7)-SUM($J641:J641),((Input!$J$155+Input!$J$121)*$J$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E641),((Input!$J$155+Input!$J$121)*$J$7)-SUM($J641:K641),((Input!$J$155+Input!$J$121)*$J$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E641),((Input!$J$155+Input!$J$121)*$J$7)-SUM($J641:L641),((Input!$J$155+Input!$J$121)*$J$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E641),((Input!$J$155+Input!$J$121)*$J$7)-SUM($J641:M641),((Input!$J$155+Input!$J$121)*$J$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E641),((Input!$J$155+Input!$J$121)*$J$7)-SUM($J641:N641),((Input!$J$155+Input!$J$121)*$J$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E641),((Input!$J$155+Input!$J$121)*$J$7)-SUM($J641:O641),((Input!$J$155+Input!$J$121)*$J$7)/A13taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E642),((Input!$K$155+Input!$K$121)*$K$7)-SUM($K642:K642),((Input!$K$155+Input!$K$121)*$K$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E642),((Input!$K$155+Input!$K$121)*$K$7)-SUM($K642:L642),((Input!$K$155+Input!$K$121)*$K$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E642),((Input!$K$155+Input!$K$121)*$K$7)-SUM($K642:M642),((Input!$K$155+Input!$K$121)*$K$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E642),((Input!$K$155+Input!$K$121)*$K$7)-SUM($K642:N642),((Input!$K$155+Input!$K$121)*$K$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E642),((Input!$K$155+Input!$K$121)*$K$7)-SUM($K642:O642),((Input!$K$155+Input!$K$121)*$K$7)/A13taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E643),((Input!$L$155+Input!$L$121)*$L$7)-SUM($L643:L643),((Input!$L$155+Input!$L$121)*$L$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E643),((Input!$L$155+Input!$L$121)*$L$7)-SUM($L643:M643),((Input!$L$155+Input!$L$121)*$L$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E643),((Input!$L$155+Input!$L$121)*$L$7)-SUM($L643:N643),((Input!$L$155+Input!$L$121)*$L$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E643),((Input!$L$155+Input!$L$121)*$L$7)-SUM($L643:O643),((Input!$L$155+Input!$L$121)*$L$7)/A13taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E644),((Input!$M$155+Input!$M$121)*$M$7)-SUM($M644:M644),((Input!$M$155+Input!$M$121)*$M$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E644),((Input!$M$155+Input!$M$121)*$M$7)-SUM($M644:N644),((Input!$M$155+Input!$M$121)*$M$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E644),((Input!$M$155+Input!$M$121)*$M$7)-SUM($M644:O644),((Input!$M$155+Input!$M$121)*$M$7)/A13taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E645),((Input!$N$155+Input!$N$121)*$N$7)-SUM($N645:N645),((Input!$N$155+Input!$N$121)*$N$7)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E645),((Input!$N$155+Input!$N$121)*$N$7)-SUM($N645:O645),((Input!$N$155+Input!$N$121)*$N$7)/A13taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E646),((Input!$O$155+Input!$O$121)*$O$7)-SUM($O646:O646),((Input!$O$155+Input!$O$121)*$O$7)/A13taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"SUM(G636:G647)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C661","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A14taxremlife,A14taxvalue-SUM($F649:F649),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(H$3>A14taxremlife,A14taxvalue-SUM($F649:G649),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(I$3>A14taxremlife,A14taxvalue-SUM($F649:H649),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(J$3>A14taxremlife,A14taxvalue-SUM($F649:I649),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(K$3>A14taxremlife,A14taxvalue-SUM($F649:J649),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(L$3>A14taxremlife,A14taxvalue-SUM($F649:K649),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(M$3>A14taxremlife,A14taxvalue-SUM($F649:L649),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(N$3>A14taxremlife,A14taxvalue-SUM($F649:M649),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(O$3>A14taxremlife,A14taxvalue-SUM($F649:N649),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(P$3>A14taxremlife,A14taxvalue-SUM($F649:O649),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A14taxstdlife+$E651),((Input!$G$156+Input!$G$122)*$G$7)-SUM($G651:G651),((Input!$G$156+Input!$G$122)*$G$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A14taxstdlife+$E651),((Input!$G$156+Input!$G$122)*$G$7)-SUM($G651:H651),((Input!$G$156+Input!$G$122)*$G$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E651),((Input!$G$156+Input!$G$122)*$G$7)-SUM($G651:I651),((Input!$G$156+Input!$G$122)*$G$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E651),((Input!$G$156+Input!$G$122)*$G$7)-SUM($G651:J651),((Input!$G$156+Input!$G$122)*$G$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E651),((Input!$G$156+Input!$G$122)*$G$7)-SUM($G651:K651),((Input!$G$156+Input!$G$122)*$G$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E651),((Input!$G$156+Input!$G$122)*$G$7)-SUM($G651:L651),((Input!$G$156+Input!$G$122)*$G$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E651),((Input!$G$156+Input!$G$122)*$G$7)-SUM($G651:M651),((Input!$G$156+Input!$G$122)*$G$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E651),((Input!$G$156+Input!$G$122)*$G$7)-SUM($G651:N651),((Input!$G$156+Input!$G$122)*$G$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E651),((Input!$G$156+Input!$G$122)*$G$7)-SUM($G651:O651),((Input!$G$156+Input!$G$122)*$G$7)/A14taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A14taxstdlife+$E652),((Input!$H$156+Input!$H$122)*$H$7)-SUM($H652:H652),((Input!$H$156+Input!$H$122)*$H$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E652),((Input!$H$156+Input!$H$122)*$H$7)-SUM($H652:I652),((Input!$H$156+Input!$H$122)*$H$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E652),((Input!$H$156+Input!$H$122)*$H$7)-SUM($H652:J652),((Input!$H$156+Input!$H$122)*$H$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E652),((Input!$H$156+Input!$H$122)*$H$7)-SUM($H652:K652),((Input!$H$156+Input!$H$122)*$H$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E652),((Input!$H$156+Input!$H$122)*$H$7)-SUM($H652:L652),((Input!$H$156+Input!$H$122)*$H$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E652),((Input!$H$156+Input!$H$122)*$H$7)-SUM($H652:M652),((Input!$H$156+Input!$H$122)*$H$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E652),((Input!$H$156+Input!$H$122)*$H$7)-SUM($H652:N652),((Input!$H$156+Input!$H$122)*$H$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E652),((Input!$H$156+Input!$H$122)*$H$7)-SUM($H652:O652),((Input!$H$156+Input!$H$122)*$H$7)/A14taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E653),((Input!$I$156+Input!$I$122)*$I$7)-SUM($I653:I653),((Input!$I$156+Input!$I$122)*$I$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E653),((Input!$I$156+Input!$I$122)*$I$7)-SUM($I653:J653),((Input!$I$156+Input!$I$122)*$I$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E653),((Input!$I$156+Input!$I$122)*$I$7)-SUM($I653:K653),((Input!$I$156+Input!$I$122)*$I$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E653),((Input!$I$156+Input!$I$122)*$I$7)-SUM($I653:L653),((Input!$I$156+Input!$I$122)*$I$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E653),((Input!$I$156+Input!$I$122)*$I$7)-SUM($I653:M653),((Input!$I$156+Input!$I$122)*$I$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E653),((Input!$I$156+Input!$I$122)*$I$7)-SUM($I653:N653),((Input!$I$156+Input!$I$122)*$I$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E653),((Input!$I$156+Input!$I$122)*$I$7)-SUM($I653:O653),((Input!$I$156+Input!$I$122)*$I$7)/A14taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E654),((Input!$J$156+Input!$J$122)*$J$7)-SUM($J654:J654),((Input!$J$156+Input!$J$122)*$J$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E654),((Input!$J$156+Input!$J$122)*$J$7)-SUM($J654:K654),((Input!$J$156+Input!$J$122)*$J$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E654),((Input!$J$156+Input!$J$122)*$J$7)-SUM($J654:L654),((Input!$J$156+Input!$J$122)*$J$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E654),((Input!$J$156+Input!$J$122)*$J$7)-SUM($J654:M654),((Input!$J$156+Input!$J$122)*$J$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E654),((Input!$J$156+Input!$J$122)*$J$7)-SUM($J654:N654),((Input!$J$156+Input!$J$122)*$J$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E654),((Input!$J$156+Input!$J$122)*$J$7)-SUM($J654:O654),((Input!$J$156+Input!$J$122)*$J$7)/A14taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E655),((Input!$K$156+Input!$K$122)*$K$7)-SUM($K655:K655),((Input!$K$156+Input!$K$122)*$K$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E655),((Input!$K$156+Input!$K$122)*$K$7)-SUM($K655:L655),((Input!$K$156+Input!$K$122)*$K$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E655),((Input!$K$156+Input!$K$122)*$K$7)-SUM($K655:M655),((Input!$K$156+Input!$K$122)*$K$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E655),((Input!$K$156+Input!$K$122)*$K$7)-SUM($K655:N655),((Input!$K$156+Input!$K$122)*$K$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E655),((Input!$K$156+Input!$K$122)*$K$7)-SUM($K655:O655),((Input!$K$156+Input!$K$122)*$K$7)/A14taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E656),((Input!$L$156+Input!$L$122)*$L$7)-SUM($L656:L656),((Input!$L$156+Input!$L$122)*$L$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E656),((Input!$L$156+Input!$L$122)*$L$7)-SUM($L656:M656),((Input!$L$156+Input!$L$122)*$L$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E656),((Input!$L$156+Input!$L$122)*$L$7)-SUM($L656:N656),((Input!$L$156+Input!$L$122)*$L$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E656),((Input!$L$156+Input!$L$122)*$L$7)-SUM($L656:O656),((Input!$L$156+Input!$L$122)*$L$7)/A14taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E657),((Input!$M$156+Input!$M$122)*$M$7)-SUM($M657:M657),((Input!$M$156+Input!$M$122)*$M$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E657),((Input!$M$156+Input!$M$122)*$M$7)-SUM($M657:N657),((Input!$M$156+Input!$M$122)*$M$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E657),((Input!$M$156+Input!$M$122)*$M$7)-SUM($M657:O657),((Input!$M$156+Input!$M$122)*$M$7)/A14taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E658),((Input!$N$156+Input!$N$122)*$N$7)-SUM($N658:N658),((Input!$N$156+Input!$N$122)*$N$7)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E658),((Input!$N$156+Input!$N$122)*$N$7)-SUM($N658:O658),((Input!$N$156+Input!$N$122)*$N$7)/A14taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E659),((Input!$O$156+Input!$O$122)*$O$7)-SUM($O659:O659),((Input!$O$156+Input!$O$122)*$O$7)/A14taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"SUM(G649:G660)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C674","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A15taxremlife,A15taxvalue-SUM($F662:F662),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(H$3>A15taxremlife,A15taxvalue-SUM($F662:G662),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(I$3>A15taxremlife,A15taxvalue-SUM($F662:H662),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(J$3>A15taxremlife,A15taxvalue-SUM($F662:I662),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(K$3>A15taxremlife,A15taxvalue-SUM($F662:J662),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(L$3>A15taxremlife,A15taxvalue-SUM($F662:K662),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(M$3>A15taxremlife,A15taxvalue-SUM($F662:L662),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(N$3>A15taxremlife,A15taxvalue-SUM($F662:M662),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(O$3>A15taxremlife,A15taxvalue-SUM($F662:N662),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(P$3>A15taxremlife,A15taxvalue-SUM($F662:O662),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A15taxstdlife+$E664),((Input!$G$157+Input!$G$123)*$G$7)-SUM($G664:G664),((Input!$G$157+Input!$G$123)*$G$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A15taxstdlife+$E664),((Input!$G$157+Input!$G$123)*$G$7)-SUM($G664:H664),((Input!$G$157+Input!$G$123)*$G$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E664),((Input!$G$157+Input!$G$123)*$G$7)-SUM($G664:I664),((Input!$G$157+Input!$G$123)*$G$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E664),((Input!$G$157+Input!$G$123)*$G$7)-SUM($G664:J664),((Input!$G$157+Input!$G$123)*$G$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E664),((Input!$G$157+Input!$G$123)*$G$7)-SUM($G664:K664),((Input!$G$157+Input!$G$123)*$G$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E664),((Input!$G$157+Input!$G$123)*$G$7)-SUM($G664:L664),((Input!$G$157+Input!$G$123)*$G$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E664),((Input!$G$157+Input!$G$123)*$G$7)-SUM($G664:M664),((Input!$G$157+Input!$G$123)*$G$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E664),((Input!$G$157+Input!$G$123)*$G$7)-SUM($G664:N664),((Input!$G$157+Input!$G$123)*$G$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E664),((Input!$G$157+Input!$G$123)*$G$7)-SUM($G664:O664),((Input!$G$157+Input!$G$123)*$G$7)/A15taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A15taxstdlife+$E665),((Input!$H$157+Input!$H$123)*$H$7)-SUM($H665:H665),((Input!$H$157+Input!$H$123)*$H$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E665),((Input!$H$157+Input!$H$123)*$H$7)-SUM($H665:I665),((Input!$H$157+Input!$H$123)*$H$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E665),((Input!$H$157+Input!$H$123)*$H$7)-SUM($H665:J665),((Input!$H$157+Input!$H$123)*$H$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E665),((Input!$H$157+Input!$H$123)*$H$7)-SUM($H665:K665),((Input!$H$157+Input!$H$123)*$H$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E665),((Input!$H$157+Input!$H$123)*$H$7)-SUM($H665:L665),((Input!$H$157+Input!$H$123)*$H$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E665),((Input!$H$157+Input!$H$123)*$H$7)-SUM($H665:M665),((Input!$H$157+Input!$H$123)*$H$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E665),((Input!$H$157+Input!$H$123)*$H$7)-SUM($H665:N665),((Input!$H$157+Input!$H$123)*$H$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E665),((Input!$H$157+Input!$H$123)*$H$7)-SUM($H665:O665),((Input!$H$157+Input!$H$123)*$H$7)/A15taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E666),((Input!$I$157+Input!$I$123)*$I$7)-SUM($I666:I666),((Input!$I$157+Input!$I$123)*$I$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E666),((Input!$I$157+Input!$I$123)*$I$7)-SUM($I666:J666),((Input!$I$157+Input!$I$123)*$I$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E666),((Input!$I$157+Input!$I$123)*$I$7)-SUM($I666:K666),((Input!$I$157+Input!$I$123)*$I$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E666),((Input!$I$157+Input!$I$123)*$I$7)-SUM($I666:L666),((Input!$I$157+Input!$I$123)*$I$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E666),((Input!$I$157+Input!$I$123)*$I$7)-SUM($I666:M666),((Input!$I$157+Input!$I$123)*$I$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E666),((Input!$I$157+Input!$I$123)*$I$7)-SUM($I666:N666),((Input!$I$157+Input!$I$123)*$I$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E666),((Input!$I$157+Input!$I$123)*$I$7)-SUM($I666:O666),((Input!$I$157+Input!$I$123)*$I$7)/A15taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E667),((Input!$J$157+Input!$J$123)*$J$7)-SUM($J667:J667),((Input!$J$157+Input!$J$123)*$J$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E667),((Input!$J$157+Input!$J$123)*$J$7)-SUM($J667:K667),((Input!$J$157+Input!$J$123)*$J$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E667),((Input!$J$157+Input!$J$123)*$J$7)-SUM($J667:L667),((Input!$J$157+Input!$J$123)*$J$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E667),((Input!$J$157+Input!$J$123)*$J$7)-SUM($J667:M667),((Input!$J$157+Input!$J$123)*$J$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E667),((Input!$J$157+Input!$J$123)*$J$7)-SUM($J667:N667),((Input!$J$157+Input!$J$123)*$J$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E667),((Input!$J$157+Input!$J$123)*$J$7)-SUM($J667:O667),((Input!$J$157+Input!$J$123)*$J$7)/A15taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E668),((Input!$K$157+Input!$K$123)*$K$7)-SUM($K668:K668),((Input!$K$157+Input!$K$123)*$K$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E668),((Input!$K$157+Input!$K$123)*$K$7)-SUM($K668:L668),((Input!$K$157+Input!$K$123)*$K$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E668),((Input!$K$157+Input!$K$123)*$K$7)-SUM($K668:M668),((Input!$K$157+Input!$K$123)*$K$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E668),((Input!$K$157+Input!$K$123)*$K$7)-SUM($K668:N668),((Input!$K$157+Input!$K$123)*$K$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E668),((Input!$K$157+Input!$K$123)*$K$7)-SUM($K668:O668),((Input!$K$157+Input!$K$123)*$K$7)/A15taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E669),((Input!$L$157+Input!$L$123)*$L$7)-SUM($L669:L669),((Input!$L$157+Input!$L$123)*$L$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E669),((Input!$L$157+Input!$L$123)*$L$7)-SUM($L669:M669),((Input!$L$157+Input!$L$123)*$L$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E669),((Input!$L$157+Input!$L$123)*$L$7)-SUM($L669:N669),((Input!$L$157+Input!$L$123)*$L$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E669),((Input!$L$157+Input!$L$123)*$L$7)-SUM($L669:O669),((Input!$L$157+Input!$L$123)*$L$7)/A15taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E670),((Input!$M$157+Input!$M$123)*$M$7)-SUM($M670:M670),((Input!$M$157+Input!$M$123)*$M$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E670),((Input!$M$157+Input!$M$123)*$M$7)-SUM($M670:N670),((Input!$M$157+Input!$M$123)*$M$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E670),((Input!$M$157+Input!$M$123)*$M$7)-SUM($M670:O670),((Input!$M$157+Input!$M$123)*$M$7)/A15taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E671),((Input!$N$157+Input!$N$123)*$N$7)-SUM($N671:N671),((Input!$N$157+Input!$N$123)*$N$7)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E671),((Input!$N$157+Input!$N$123)*$N$7)-SUM($N671:O671),((Input!$N$157+Input!$N$123)*$N$7)/A15taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E672),((Input!$O$157+Input!$O$123)*$O$7)-SUM($O672:O672),((Input!$O$157+Input!$O$123)*$O$7)/A15taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"SUM(G662:G673)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C687","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A16taxremlife,A16taxvalue-SUM($F675:F675),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(H$3>A16taxremlife,A16taxvalue-SUM($F675:G675),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(I$3>A16taxremlife,A16taxvalue-SUM($F675:H675),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(J$3>A16taxremlife,A16taxvalue-SUM($F675:I675),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(K$3>A16taxremlife,A16taxvalue-SUM($F675:J675),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(L$3>A16taxremlife,A16taxvalue-SUM($F675:K675),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(M$3>A16taxremlife,A16taxvalue-SUM($F675:L675),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(N$3>A16taxremlife,A16taxvalue-SUM($F675:M675),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(O$3>A16taxremlife,A16taxvalue-SUM($F675:N675),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(P$3>A16taxremlife,A16taxvalue-SUM($F675:O675),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A16taxstdlife+$E677),((Input!$G$158+Input!$G$124)*$G$7)-SUM($G677:G677),((Input!$G$158+Input!$G$124)*$G$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A16taxstdlife+$E677),((Input!$G$158+Input!$G$124)*$G$7)-SUM($G677:H677),((Input!$G$158+Input!$G$124)*$G$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E677),((Input!$G$158+Input!$G$124)*$G$7)-SUM($G677:I677),((Input!$G$158+Input!$G$124)*$G$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E677),((Input!$G$158+Input!$G$124)*$G$7)-SUM($G677:J677),((Input!$G$158+Input!$G$124)*$G$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E677),((Input!$G$158+Input!$G$124)*$G$7)-SUM($G677:K677),((Input!$G$158+Input!$G$124)*$G$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E677),((Input!$G$158+Input!$G$124)*$G$7)-SUM($G677:L677),((Input!$G$158+Input!$G$124)*$G$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E677),((Input!$G$158+Input!$G$124)*$G$7)-SUM($G677:M677),((Input!$G$158+Input!$G$124)*$G$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E677),((Input!$G$158+Input!$G$124)*$G$7)-SUM($G677:N677),((Input!$G$158+Input!$G$124)*$G$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E677),((Input!$G$158+Input!$G$124)*$G$7)-SUM($G677:O677),((Input!$G$158+Input!$G$124)*$G$7)/A16taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A16taxstdlife+$E678),((Input!$H$158+Input!$H$124)*$H$7)-SUM($H678:H678),((Input!$H$158+Input!$H$124)*$H$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E678),((Input!$H$158+Input!$H$124)*$H$7)-SUM($H678:I678),((Input!$H$158+Input!$H$124)*$H$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E678),((Input!$H$158+Input!$H$124)*$H$7)-SUM($H678:J678),((Input!$H$158+Input!$H$124)*$H$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E678),((Input!$H$158+Input!$H$124)*$H$7)-SUM($H678:K678),((Input!$H$158+Input!$H$124)*$H$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E678),((Input!$H$158+Input!$H$124)*$H$7)-SUM($H678:L678),((Input!$H$158+Input!$H$124)*$H$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E678),((Input!$H$158+Input!$H$124)*$H$7)-SUM($H678:M678),((Input!$H$158+Input!$H$124)*$H$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E678),((Input!$H$158+Input!$H$124)*$H$7)-SUM($H678:N678),((Input!$H$158+Input!$H$124)*$H$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E678),((Input!$H$158+Input!$H$124)*$H$7)-SUM($H678:O678),((Input!$H$158+Input!$H$124)*$H$7)/A16taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E679),((Input!$I$158+Input!$I$124)*$I$7)-SUM($I679:I679),((Input!$I$158+Input!$I$124)*$I$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E679),((Input!$I$158+Input!$I$124)*$I$7)-SUM($I679:J679),((Input!$I$158+Input!$I$124)*$I$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E679),((Input!$I$158+Input!$I$124)*$I$7)-SUM($I679:K679),((Input!$I$158+Input!$I$124)*$I$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E679),((Input!$I$158+Input!$I$124)*$I$7)-SUM($I679:L679),((Input!$I$158+Input!$I$124)*$I$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E679),((Input!$I$158+Input!$I$124)*$I$7)-SUM($I679:M679),((Input!$I$158+Input!$I$124)*$I$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E679),((Input!$I$158+Input!$I$124)*$I$7)-SUM($I679:N679),((Input!$I$158+Input!$I$124)*$I$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E679),((Input!$I$158+Input!$I$124)*$I$7)-SUM($I679:O679),((Input!$I$158+Input!$I$124)*$I$7)/A16taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E680),((Input!$J$158+Input!$J$124)*$J$7)-SUM($J680:J680),((Input!$J$158+Input!$J$124)*$J$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E680),((Input!$J$158+Input!$J$124)*$J$7)-SUM($J680:K680),((Input!$J$158+Input!$J$124)*$J$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E680),((Input!$J$158+Input!$J$124)*$J$7)-SUM($J680:L680),((Input!$J$158+Input!$J$124)*$J$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E680),((Input!$J$158+Input!$J$124)*$J$7)-SUM($J680:M680),((Input!$J$158+Input!$J$124)*$J$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E680),((Input!$J$158+Input!$J$124)*$J$7)-SUM($J680:N680),((Input!$J$158+Input!$J$124)*$J$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E680),((Input!$J$158+Input!$J$124)*$J$7)-SUM($J680:O680),((Input!$J$158+Input!$J$124)*$J$7)/A16taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E681),((Input!$K$158+Input!$K$124)*$K$7)-SUM($K681:K681),((Input!$K$158+Input!$K$124)*$K$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E681),((Input!$K$158+Input!$K$124)*$K$7)-SUM($K681:L681),((Input!$K$158+Input!$K$124)*$K$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E681),((Input!$K$158+Input!$K$124)*$K$7)-SUM($K681:M681),((Input!$K$158+Input!$K$124)*$K$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E681),((Input!$K$158+Input!$K$124)*$K$7)-SUM($K681:N681),((Input!$K$158+Input!$K$124)*$K$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E681),((Input!$K$158+Input!$K$124)*$K$7)-SUM($K681:O681),((Input!$K$158+Input!$K$124)*$K$7)/A16taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E682),((Input!$L$158+Input!$L$124)*$L$7)-SUM($L682:L682),((Input!$L$158+Input!$L$124)*$L$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E682),((Input!$L$158+Input!$L$124)*$L$7)-SUM($L682:M682),((Input!$L$158+Input!$L$124)*$L$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E682),((Input!$L$158+Input!$L$124)*$L$7)-SUM($L682:N682),((Input!$L$158+Input!$L$124)*$L$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E682),((Input!$L$158+Input!$L$124)*$L$7)-SUM($L682:O682),((Input!$L$158+Input!$L$124)*$L$7)/A16taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E683),((Input!$M$158+Input!$M$124)*$M$7)-SUM($M683:M683),((Input!$M$158+Input!$M$124)*$M$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E683),((Input!$M$158+Input!$M$124)*$M$7)-SUM($M683:N683),((Input!$M$158+Input!$M$124)*$M$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E683),((Input!$M$158+Input!$M$124)*$M$7)-SUM($M683:O683),((Input!$M$158+Input!$M$124)*$M$7)/A16taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E684),((Input!$N$158+Input!$N$124)*$N$7)-SUM($N684:N684),((Input!$N$158+Input!$N$124)*$N$7)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E684),((Input!$N$158+Input!$N$124)*$N$7)-SUM($N684:O684),((Input!$N$158+Input!$N$124)*$N$7)/A16taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E685),((Input!$O$158+Input!$O$124)*$O$7)-SUM($O685:O685),((Input!$O$158+Input!$O$124)*$O$7)/A16taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"SUM(G675:G686)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C700","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A17taxremlife,A17taxvalue-SUM($F688:F688),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(H$3>A17taxremlife,A17taxvalue-SUM($F688:G688),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(I$3>A17taxremlife,A17taxvalue-SUM($F688:H688),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(J$3>A17taxremlife,A17taxvalue-SUM($F688:I688),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(K$3>A17taxremlife,A17taxvalue-SUM($F688:J688),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(L$3>A17taxremlife,A17taxvalue-SUM($F688:K688),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(M$3>A17taxremlife,A17taxvalue-SUM($F688:L688),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(N$3>A17taxremlife,A17taxvalue-SUM($F688:M688),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(O$3>A17taxremlife,A17taxvalue-SUM($F688:N688),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(P$3>A17taxremlife,A17taxvalue-SUM($F688:O688),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A17taxstdlife+$E690),((Input!$G$159+Input!$G$125)*$G$7)-SUM($G690:G690),((Input!$G$159+Input!$G$125)*$G$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A17taxstdlife+$E690),((Input!$G$159+Input!$G$125)*$G$7)-SUM($G690:H690),((Input!$G$159+Input!$G$125)*$G$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E690),((Input!$G$159+Input!$G$125)*$G$7)-SUM($G690:I690),((Input!$G$159+Input!$G$125)*$G$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E690),((Input!$G$159+Input!$G$125)*$G$7)-SUM($G690:J690),((Input!$G$159+Input!$G$125)*$G$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E690),((Input!$G$159+Input!$G$125)*$G$7)-SUM($G690:K690),((Input!$G$159+Input!$G$125)*$G$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E690),((Input!$G$159+Input!$G$125)*$G$7)-SUM($G690:L690),((Input!$G$159+Input!$G$125)*$G$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E690),((Input!$G$159+Input!$G$125)*$G$7)-SUM($G690:M690),((Input!$G$159+Input!$G$125)*$G$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E690),((Input!$G$159+Input!$G$125)*$G$7)-SUM($G690:N690),((Input!$G$159+Input!$G$125)*$G$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E690),((Input!$G$159+Input!$G$125)*$G$7)-SUM($G690:O690),((Input!$G$159+Input!$G$125)*$G$7)/A17taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A17taxstdlife+$E691),((Input!$H$159+Input!$H$125)*$H$7)-SUM($H691:H691),((Input!$H$159+Input!$H$125)*$H$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E691),((Input!$H$159+Input!$H$125)*$H$7)-SUM($H691:I691),((Input!$H$159+Input!$H$125)*$H$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E691),((Input!$H$159+Input!$H$125)*$H$7)-SUM($H691:J691),((Input!$H$159+Input!$H$125)*$H$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E691),((Input!$H$159+Input!$H$125)*$H$7)-SUM($H691:K691),((Input!$H$159+Input!$H$125)*$H$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E691),((Input!$H$159+Input!$H$125)*$H$7)-SUM($H691:L691),((Input!$H$159+Input!$H$125)*$H$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E691),((Input!$H$159+Input!$H$125)*$H$7)-SUM($H691:M691),((Input!$H$159+Input!$H$125)*$H$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E691),((Input!$H$159+Input!$H$125)*$H$7)-SUM($H691:N691),((Input!$H$159+Input!$H$125)*$H$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E691),((Input!$H$159+Input!$H$125)*$H$7)-SUM($H691:O691),((Input!$H$159+Input!$H$125)*$H$7)/A17taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E692),((Input!$I$159+Input!$I$125)*$I$7)-SUM($I692:I692),((Input!$I$159+Input!$I$125)*$I$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E692),((Input!$I$159+Input!$I$125)*$I$7)-SUM($I692:J692),((Input!$I$159+Input!$I$125)*$I$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E692),((Input!$I$159+Input!$I$125)*$I$7)-SUM($I692:K692),((Input!$I$159+Input!$I$125)*$I$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E692),((Input!$I$159+Input!$I$125)*$I$7)-SUM($I692:L692),((Input!$I$159+Input!$I$125)*$I$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E692),((Input!$I$159+Input!$I$125)*$I$7)-SUM($I692:M692),((Input!$I$159+Input!$I$125)*$I$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E692),((Input!$I$159+Input!$I$125)*$I$7)-SUM($I692:N692),((Input!$I$159+Input!$I$125)*$I$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E692),((Input!$I$159+Input!$I$125)*$I$7)-SUM($I692:O692),((Input!$I$159+Input!$I$125)*$I$7)/A17taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E693),((Input!$J$159+Input!$J$125)*$J$7)-SUM($J693:J693),((Input!$J$159+Input!$J$125)*$J$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E693),((Input!$J$159+Input!$J$125)*$J$7)-SUM($J693:K693),((Input!$J$159+Input!$J$125)*$J$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E693),((Input!$J$159+Input!$J$125)*$J$7)-SUM($J693:L693),((Input!$J$159+Input!$J$125)*$J$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E693),((Input!$J$159+Input!$J$125)*$J$7)-SUM($J693:M693),((Input!$J$159+Input!$J$125)*$J$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E693),((Input!$J$159+Input!$J$125)*$J$7)-SUM($J693:N693),((Input!$J$159+Input!$J$125)*$J$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E693),((Input!$J$159+Input!$J$125)*$J$7)-SUM($J693:O693),((Input!$J$159+Input!$J$125)*$J$7)/A17taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E694),((Input!$K$159+Input!$K$125)*$K$7)-SUM($K694:K694),((Input!$K$159+Input!$K$125)*$K$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E694),((Input!$K$159+Input!$K$125)*$K$7)-SUM($K694:L694),((Input!$K$159+Input!$K$125)*$K$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E694),((Input!$K$159+Input!$K$125)*$K$7)-SUM($K694:M694),((Input!$K$159+Input!$K$125)*$K$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E694),((Input!$K$159+Input!$K$125)*$K$7)-SUM($K694:N694),((Input!$K$159+Input!$K$125)*$K$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E694),((Input!$K$159+Input!$K$125)*$K$7)-SUM($K694:O694),((Input!$K$159+Input!$K$125)*$K$7)/A17taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E695),((Input!$L$159+Input!$L$125)*$L$7)-SUM($L695:L695),((Input!$L$159+Input!$L$125)*$L$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E695),((Input!$L$159+Input!$L$125)*$L$7)-SUM($L695:M695),((Input!$L$159+Input!$L$125)*$L$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E695),((Input!$L$159+Input!$L$125)*$L$7)-SUM($L695:N695),((Input!$L$159+Input!$L$125)*$L$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E695),((Input!$L$159+Input!$L$125)*$L$7)-SUM($L695:O695),((Input!$L$159+Input!$L$125)*$L$7)/A17taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E696),((Input!$M$159+Input!$M$125)*$M$7)-SUM($M696:M696),((Input!$M$159+Input!$M$125)*$M$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E696),((Input!$M$159+Input!$M$125)*$M$7)-SUM($M696:N696),((Input!$M$159+Input!$M$125)*$M$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E696),((Input!$M$159+Input!$M$125)*$M$7)-SUM($M696:O696),((Input!$M$159+Input!$M$125)*$M$7)/A17taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E697),((Input!$N$159+Input!$N$125)*$N$7)-SUM($N697:N697),((Input!$N$159+Input!$N$125)*$N$7)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E697),((Input!$N$159+Input!$N$125)*$N$7)-SUM($N697:O697),((Input!$N$159+Input!$N$125)*$N$7)/A17taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E698),((Input!$O$159+Input!$O$125)*$O$7)-SUM($O698:O698),((Input!$O$159+Input!$O$125)*$O$7)/A17taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"SUM(G688:G699)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C713","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A18taxremlife,A18taxvalue-SUM($F701:F701),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(H$3>A18taxremlife,A18taxvalue-SUM($F701:G701),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(I$3>A18taxremlife,A18taxvalue-SUM($F701:H701),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(J$3>A18taxremlife,A18taxvalue-SUM($F701:I701),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(K$3>A18taxremlife,A18taxvalue-SUM($F701:J701),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(L$3>A18taxremlife,A18taxvalue-SUM($F701:K701),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(M$3>A18taxremlife,A18taxvalue-SUM($F701:L701),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(N$3>A18taxremlife,A18taxvalue-SUM($F701:M701),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(O$3>A18taxremlife,A18taxvalue-SUM($F701:N701),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(P$3>A18taxremlife,A18taxvalue-SUM($F701:O701),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A18taxstdlife+$E703),((Input!$G$160+Input!$G$126)*$G$7)-SUM($G703:G703),((Input!$G$160+Input!$G$126)*$G$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A18taxstdlife+$E703),((Input!$G$160+Input!$G$126)*$G$7)-SUM($G703:H703),((Input!$G$160+Input!$G$126)*$G$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E703),((Input!$G$160+Input!$G$126)*$G$7)-SUM($G703:I703),((Input!$G$160+Input!$G$126)*$G$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E703),((Input!$G$160+Input!$G$126)*$G$7)-SUM($G703:J703),((Input!$G$160+Input!$G$126)*$G$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E703),((Input!$G$160+Input!$G$126)*$G$7)-SUM($G703:K703),((Input!$G$160+Input!$G$126)*$G$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E703),((Input!$G$160+Input!$G$126)*$G$7)-SUM($G703:L703),((Input!$G$160+Input!$G$126)*$G$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E703),((Input!$G$160+Input!$G$126)*$G$7)-SUM($G703:M703),((Input!$G$160+Input!$G$126)*$G$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E703),((Input!$G$160+Input!$G$126)*$G$7)-SUM($G703:N703),((Input!$G$160+Input!$G$126)*$G$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E703),((Input!$G$160+Input!$G$126)*$G$7)-SUM($G703:O703),((Input!$G$160+Input!$G$126)*$G$7)/A18taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A18taxstdlife+$E704),((Input!$H$160+Input!$H$126)*$H$7)-SUM($H704:H704),((Input!$H$160+Input!$H$126)*$H$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E704),((Input!$H$160+Input!$H$126)*$H$7)-SUM($H704:I704),((Input!$H$160+Input!$H$126)*$H$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E704),((Input!$H$160+Input!$H$126)*$H$7)-SUM($H704:J704),((Input!$H$160+Input!$H$126)*$H$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E704),((Input!$H$160+Input!$H$126)*$H$7)-SUM($H704:K704),((Input!$H$160+Input!$H$126)*$H$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E704),((Input!$H$160+Input!$H$126)*$H$7)-SUM($H704:L704),((Input!$H$160+Input!$H$126)*$H$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E704),((Input!$H$160+Input!$H$126)*$H$7)-SUM($H704:M704),((Input!$H$160+Input!$H$126)*$H$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E704),((Input!$H$160+Input!$H$126)*$H$7)-SUM($H704:N704),((Input!$H$160+Input!$H$126)*$H$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E704),((Input!$H$160+Input!$H$126)*$H$7)-SUM($H704:O704),((Input!$H$160+Input!$H$126)*$H$7)/A18taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E705),((Input!$I$160+Input!$I$126)*$I$7)-SUM($I705:I705),((Input!$I$160+Input!$I$126)*$I$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E705),((Input!$I$160+Input!$I$126)*$I$7)-SUM($I705:J705),((Input!$I$160+Input!$I$126)*$I$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E705),((Input!$I$160+Input!$I$126)*$I$7)-SUM($I705:K705),((Input!$I$160+Input!$I$126)*$I$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E705),((Input!$I$160+Input!$I$126)*$I$7)-SUM($I705:L705),((Input!$I$160+Input!$I$126)*$I$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E705),((Input!$I$160+Input!$I$126)*$I$7)-SUM($I705:M705),((Input!$I$160+Input!$I$126)*$I$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E705),((Input!$I$160+Input!$I$126)*$I$7)-SUM($I705:N705),((Input!$I$160+Input!$I$126)*$I$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E705),((Input!$I$160+Input!$I$126)*$I$7)-SUM($I705:O705),((Input!$I$160+Input!$I$126)*$I$7)/A18taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E706),((Input!$J$160+Input!$J$126)*$J$7)-SUM($J706:J706),((Input!$J$160+Input!$J$126)*$J$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E706),((Input!$J$160+Input!$J$126)*$J$7)-SUM($J706:K706),((Input!$J$160+Input!$J$126)*$J$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E706),((Input!$J$160+Input!$J$126)*$J$7)-SUM($J706:L706),((Input!$J$160+Input!$J$126)*$J$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E706),((Input!$J$160+Input!$J$126)*$J$7)-SUM($J706:M706),((Input!$J$160+Input!$J$126)*$J$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E706),((Input!$J$160+Input!$J$126)*$J$7)-SUM($J706:N706),((Input!$J$160+Input!$J$126)*$J$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E706),((Input!$J$160+Input!$J$126)*$J$7)-SUM($J706:O706),((Input!$J$160+Input!$J$126)*$J$7)/A18taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E707),((Input!$K$160+Input!$K$126)*$K$7)-SUM($K707:K707),((Input!$K$160+Input!$K$126)*$K$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E707),((Input!$K$160+Input!$K$126)*$K$7)-SUM($K707:L707),((Input!$K$160+Input!$K$126)*$K$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E707),((Input!$K$160+Input!$K$126)*$K$7)-SUM($K707:M707),((Input!$K$160+Input!$K$126)*$K$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E707),((Input!$K$160+Input!$K$126)*$K$7)-SUM($K707:N707),((Input!$K$160+Input!$K$126)*$K$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E707),((Input!$K$160+Input!$K$126)*$K$7)-SUM($K707:O707),((Input!$K$160+Input!$K$126)*$K$7)/A18taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E708),((Input!$L$160+Input!$L$126)*$L$7)-SUM($L708:L708),((Input!$L$160+Input!$L$126)*$L$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E708),((Input!$L$160+Input!$L$126)*$L$7)-SUM($L708:M708),((Input!$L$160+Input!$L$126)*$L$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E708),((Input!$L$160+Input!$L$126)*$L$7)-SUM($L708:N708),((Input!$L$160+Input!$L$126)*$L$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E708),((Input!$L$160+Input!$L$126)*$L$7)-SUM($L708:O708),((Input!$L$160+Input!$L$126)*$L$7)/A18taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E709),((Input!$M$160+Input!$M$126)*$M$7)-SUM($M709:M709),((Input!$M$160+Input!$M$126)*$M$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E709),((Input!$M$160+Input!$M$126)*$M$7)-SUM($M709:N709),((Input!$M$160+Input!$M$126)*$M$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E709),((Input!$M$160+Input!$M$126)*$M$7)-SUM($M709:O709),((Input!$M$160+Input!$M$126)*$M$7)/A18taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E710),((Input!$N$160+Input!$N$126)*$N$7)-SUM($N710:N710),((Input!$N$160+Input!$N$126)*$N$7)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E710),((Input!$N$160+Input!$N$126)*$N$7)-SUM($N710:O710),((Input!$N$160+Input!$N$126)*$N$7)/A18taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E711),((Input!$O$160+Input!$O$126)*$O$7)-SUM($O711:O711),((Input!$O$160+Input!$O$126)*$O$7)/A18taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"SUM(G701:G712)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C726","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A19taxremlife,A19taxvalue-SUM($F714:F714),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(H$3>A19taxremlife,A19taxvalue-SUM($F714:G714),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(I$3>A19taxremlife,A19taxvalue-SUM($F714:H714),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(J$3>A19taxremlife,A19taxvalue-SUM($F714:I714),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(K$3>A19taxremlife,A19taxvalue-SUM($F714:J714),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(L$3>A19taxremlife,A19taxvalue-SUM($F714:K714),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(M$3>A19taxremlife,A19taxvalue-SUM($F714:L714),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(N$3>A19taxremlife,A19taxvalue-SUM($F714:M714),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(O$3>A19taxremlife,A19taxvalue-SUM($F714:N714),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(P$3>A19taxremlife,A19taxvalue-SUM($F714:O714),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A19taxstdlife+$E716),((Input!$G$161+Input!$G$127)*$G$7)-SUM($G716:G716),((Input!$G$161+Input!$G$127)*$G$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A19taxstdlife+$E716),((Input!$G$161+Input!$G$127)*$G$7)-SUM($G716:H716),((Input!$G$161+Input!$G$127)*$G$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E716),((Input!$G$161+Input!$G$127)*$G$7)-SUM($G716:I716),((Input!$G$161+Input!$G$127)*$G$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E716),((Input!$G$161+Input!$G$127)*$G$7)-SUM($G716:J716),((Input!$G$161+Input!$G$127)*$G$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E716),((Input!$G$161+Input!$G$127)*$G$7)-SUM($G716:K716),((Input!$G$161+Input!$G$127)*$G$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E716),((Input!$G$161+Input!$G$127)*$G$7)-SUM($G716:L716),((Input!$G$161+Input!$G$127)*$G$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E716),((Input!$G$161+Input!$G$127)*$G$7)-SUM($G716:M716),((Input!$G$161+Input!$G$127)*$G$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E716),((Input!$G$161+Input!$G$127)*$G$7)-SUM($G716:N716),((Input!$G$161+Input!$G$127)*$G$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E716),((Input!$G$161+Input!$G$127)*$G$7)-SUM($G716:O716),((Input!$G$161+Input!$G$127)*$G$7)/A19taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A19taxstdlife+$E717),((Input!$H$161+Input!$H$127)*$H$7)-SUM($H717:H717),((Input!$H$161+Input!$H$127)*$H$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E717),((Input!$H$161+Input!$H$127)*$H$7)-SUM($H717:I717),((Input!$H$161+Input!$H$127)*$H$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E717),((Input!$H$161+Input!$H$127)*$H$7)-SUM($H717:J717),((Input!$H$161+Input!$H$127)*$H$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E717),((Input!$H$161+Input!$H$127)*$H$7)-SUM($H717:K717),((Input!$H$161+Input!$H$127)*$H$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E717),((Input!$H$161+Input!$H$127)*$H$7)-SUM($H717:L717),((Input!$H$161+Input!$H$127)*$H$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E717),((Input!$H$161+Input!$H$127)*$H$7)-SUM($H717:M717),((Input!$H$161+Input!$H$127)*$H$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E717),((Input!$H$161+Input!$H$127)*$H$7)-SUM($H717:N717),((Input!$H$161+Input!$H$127)*$H$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E717),((Input!$H$161+Input!$H$127)*$H$7)-SUM($H717:O717),((Input!$H$161+Input!$H$127)*$H$7)/A19taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E718),((Input!$I$161+Input!$I$127)*$I$7)-SUM($I718:I718),((Input!$I$161+Input!$I$127)*$I$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E718),((Input!$I$161+Input!$I$127)*$I$7)-SUM($I718:J718),((Input!$I$161+Input!$I$127)*$I$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E718),((Input!$I$161+Input!$I$127)*$I$7)-SUM($I718:K718),((Input!$I$161+Input!$I$127)*$I$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E718),((Input!$I$161+Input!$I$127)*$I$7)-SUM($I718:L718),((Input!$I$161+Input!$I$127)*$I$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E718),((Input!$I$161+Input!$I$127)*$I$7)-SUM($I718:M718),((Input!$I$161+Input!$I$127)*$I$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E718),((Input!$I$161+Input!$I$127)*$I$7)-SUM($I718:N718),((Input!$I$161+Input!$I$127)*$I$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E718),((Input!$I$161+Input!$I$127)*$I$7)-SUM($I718:O718),((Input!$I$161+Input!$I$127)*$I$7)/A19taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E719),((Input!$J$161+Input!$J$127)*$J$7)-SUM($J719:J719),((Input!$J$161+Input!$J$127)*$J$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E719),((Input!$J$161+Input!$J$127)*$J$7)-SUM($J719:K719),((Input!$J$161+Input!$J$127)*$J$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E719),((Input!$J$161+Input!$J$127)*$J$7)-SUM($J719:L719),((Input!$J$161+Input!$J$127)*$J$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E719),((Input!$J$161+Input!$J$127)*$J$7)-SUM($J719:M719),((Input!$J$161+Input!$J$127)*$J$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E719),((Input!$J$161+Input!$J$127)*$J$7)-SUM($J719:N719),((Input!$J$161+Input!$J$127)*$J$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E719),((Input!$J$161+Input!$J$127)*$J$7)-SUM($J719:O719),((Input!$J$161+Input!$J$127)*$J$7)/A19taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E720),((Input!$K$161+Input!$K$127)*$K$7)-SUM($K720:K720),((Input!$K$161+Input!$K$127)*$K$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E720),((Input!$K$161+Input!$K$127)*$K$7)-SUM($K720:L720),((Input!$K$161+Input!$K$127)*$K$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E720),((Input!$K$161+Input!$K$127)*$K$7)-SUM($K720:M720),((Input!$K$161+Input!$K$127)*$K$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E720),((Input!$K$161+Input!$K$127)*$K$7)-SUM($K720:N720),((Input!$K$161+Input!$K$127)*$K$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E720),((Input!$K$161+Input!$K$127)*$K$7)-SUM($K720:O720),((Input!$K$161+Input!$K$127)*$K$7)/A19taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E721),((Input!$L$161+Input!$L$127)*$L$7)-SUM($L721:L721),((Input!$L$161+Input!$L$127)*$L$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E721),((Input!$L$161+Input!$L$127)*$L$7)-SUM($L721:M721),((Input!$L$161+Input!$L$127)*$L$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E721),((Input!$L$161+Input!$L$127)*$L$7)-SUM($L721:N721),((Input!$L$161+Input!$L$127)*$L$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E721),((Input!$L$161+Input!$L$127)*$L$7)-SUM($L721:O721),((Input!$L$161+Input!$L$127)*$L$7)/A19taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E722),((Input!$M$161+Input!$M$127)*$M$7)-SUM($M722:M722),((Input!$M$161+Input!$M$127)*$M$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E722),((Input!$M$161+Input!$M$127)*$M$7)-SUM($M722:N722),((Input!$M$161+Input!$M$127)*$M$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E722),((Input!$M$161+Input!$M$127)*$M$7)-SUM($M722:O722),((Input!$M$161+Input!$M$127)*$M$7)/A19taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E723),((Input!$N$161+Input!$N$127)*$N$7)-SUM($N723:N723),((Input!$N$161+Input!$N$127)*$N$7)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E723),((Input!$N$161+Input!$N$127)*$N$7)-SUM($N723:O723),((Input!$N$161+Input!$N$127)*$N$7)/A19taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E724),((Input!$O$161+Input!$O$127)*$O$7)-SUM($O724:O724),((Input!$O$161+Input!$O$127)*$O$7)/A19taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"SUM(G714:G725)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C739","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A20taxremlife,A20taxvalue-SUM($F727:F727),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(H$3>A20taxremlife,A20taxvalue-SUM($F727:G727),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(I$3>A20taxremlife,A20taxvalue-SUM($F727:H727),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(J$3>A20taxremlife,A20taxvalue-SUM($F727:I727),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(K$3>A20taxremlife,A20taxvalue-SUM($F727:J727),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(L$3>A20taxremlife,A20taxvalue-SUM($F727:K727),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(M$3>A20taxremlife,A20taxvalue-SUM($F727:L727),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(N$3>A20taxremlife,A20taxvalue-SUM($F727:M727),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(O$3>A20taxremlife,A20taxvalue-SUM($F727:N727),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(P$3>A20taxremlife,A20taxvalue-SUM($F727:O727),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A20taxstdlife+$E729),((Input!$G$162+Input!$G$128)*$G$7)-SUM($G729:G729),((Input!$G$162+Input!$G$128)*$G$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A20taxstdlife+$E729),((Input!$G$162+Input!$G$128)*$G$7)-SUM($G729:H729),((Input!$G$162+Input!$G$128)*$G$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E729),((Input!$G$162+Input!$G$128)*$G$7)-SUM($G729:I729),((Input!$G$162+Input!$G$128)*$G$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E729),((Input!$G$162+Input!$G$128)*$G$7)-SUM($G729:J729),((Input!$G$162+Input!$G$128)*$G$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E729),((Input!$G$162+Input!$G$128)*$G$7)-SUM($G729:K729),((Input!$G$162+Input!$G$128)*$G$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E729),((Input!$G$162+Input!$G$128)*$G$7)-SUM($G729:L729),((Input!$G$162+Input!$G$128)*$G$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E729),((Input!$G$162+Input!$G$128)*$G$7)-SUM($G729:M729),((Input!$G$162+Input!$G$128)*$G$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E729),((Input!$G$162+Input!$G$128)*$G$7)-SUM($G729:N729),((Input!$G$162+Input!$G$128)*$G$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E729),((Input!$G$162+Input!$G$128)*$G$7)-SUM($G729:O729),((Input!$G$162+Input!$G$128)*$G$7)/A20taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A20taxstdlife+$E730),((Input!$H$162+Input!$H$128)*$H$7)-SUM($H730:H730),((Input!$H$162+Input!$H$128)*$H$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E730),((Input!$H$162+Input!$H$128)*$H$7)-SUM($H730:I730),((Input!$H$162+Input!$H$128)*$H$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E730),((Input!$H$162+Input!$H$128)*$H$7)-SUM($H730:J730),((Input!$H$162+Input!$H$128)*$H$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E730),((Input!$H$162+Input!$H$128)*$H$7)-SUM($H730:K730),((Input!$H$162+Input!$H$128)*$H$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E730),((Input!$H$162+Input!$H$128)*$H$7)-SUM($H730:L730),((Input!$H$162+Input!$H$128)*$H$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E730),((Input!$H$162+Input!$H$128)*$H$7)-SUM($H730:M730),((Input!$H$162+Input!$H$128)*$H$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E730),((Input!$H$162+Input!$H$128)*$H$7)-SUM($H730:N730),((Input!$H$162+Input!$H$128)*$H$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E730),((Input!$H$162+Input!$H$128)*$H$7)-SUM($H730:O730),((Input!$H$162+Input!$H$128)*$H$7)/A20taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E731),((Input!$I$162+Input!$I$128)*$I$7)-SUM($I731:I731),((Input!$I$162+Input!$I$128)*$I$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E731),((Input!$I$162+Input!$I$128)*$I$7)-SUM($I731:J731),((Input!$I$162+Input!$I$128)*$I$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E731),((Input!$I$162+Input!$I$128)*$I$7)-SUM($I731:K731),((Input!$I$162+Input!$I$128)*$I$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E731),((Input!$I$162+Input!$I$128)*$I$7)-SUM($I731:L731),((Input!$I$162+Input!$I$128)*$I$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E731),((Input!$I$162+Input!$I$128)*$I$7)-SUM($I731:M731),((Input!$I$162+Input!$I$128)*$I$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E731),((Input!$I$162+Input!$I$128)*$I$7)-SUM($I731:N731),((Input!$I$162+Input!$I$128)*$I$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E731),((Input!$I$162+Input!$I$128)*$I$7)-SUM($I731:O731),((Input!$I$162+Input!$I$128)*$I$7)/A20taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E732),((Input!$J$162+Input!$J$128)*$J$7)-SUM($J732:J732),((Input!$J$162+Input!$J$128)*$J$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E732),((Input!$J$162+Input!$J$128)*$J$7)-SUM($J732:K732),((Input!$J$162+Input!$J$128)*$J$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E732),((Input!$J$162+Input!$J$128)*$J$7)-SUM($J732:L732),((Input!$J$162+Input!$J$128)*$J$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E732),((Input!$J$162+Input!$J$128)*$J$7)-SUM($J732:M732),((Input!$J$162+Input!$J$128)*$J$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E732),((Input!$J$162+Input!$J$128)*$J$7)-SUM($J732:N732),((Input!$J$162+Input!$J$128)*$J$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E732),((Input!$J$162+Input!$J$128)*$J$7)-SUM($J732:O732),((Input!$J$162+Input!$J$128)*$J$7)/A20taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E733),((Input!$K$162+Input!$K$128)*$K$7)-SUM($K733:K733),((Input!$K$162+Input!$K$128)*$K$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E733),((Input!$K$162+Input!$K$128)*$K$7)-SUM($K733:L733),((Input!$K$162+Input!$K$128)*$K$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E733),((Input!$K$162+Input!$K$128)*$K$7)-SUM($K733:M733),((Input!$K$162+Input!$K$128)*$K$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E733),((Input!$K$162+Input!$K$128)*$K$7)-SUM($K733:N733),((Input!$K$162+Input!$K$128)*$K$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E733),((Input!$K$162+Input!$K$128)*$K$7)-SUM($K733:O733),((Input!$K$162+Input!$K$128)*$K$7)/A20taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E734),((Input!$L$162+Input!$L$128)*$L$7)-SUM($L734:L734),((Input!$L$162+Input!$L$128)*$L$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E734),((Input!$L$162+Input!$L$128)*$L$7)-SUM($L734:M734),((Input!$L$162+Input!$L$128)*$L$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E734),((Input!$L$162+Input!$L$128)*$L$7)-SUM($L734:N734),((Input!$L$162+Input!$L$128)*$L$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E734),((Input!$L$162+Input!$L$128)*$L$7)-SUM($L734:O734),((Input!$L$162+Input!$L$128)*$L$7)/A20taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E735),((Input!$M$162+Input!$M$128)*$M$7)-SUM($M735:M735),((Input!$M$162+Input!$M$128)*$M$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E735),((Input!$M$162+Input!$M$128)*$M$7)-SUM($M735:N735),((Input!$M$162+Input!$M$128)*$M$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E735),((Input!$M$162+Input!$M$128)*$M$7)-SUM($M735:O735),((Input!$M$162+Input!$M$128)*$M$7)/A20taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E736),((Input!$N$162+Input!$N$128)*$N$7)-SUM($N736:N736),((Input!$N$162+Input!$N$128)*$N$7)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E736),((Input!$N$162+Input!$N$128)*$N$7)-SUM($N736:O736),((Input!$N$162+Input!$N$128)*$N$7)/A20taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E737),((Input!$O$162+Input!$O$128)*$O$7)-SUM($O737:O737),((Input!$O$162+Input!$O$128)*$O$7)/A20taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"SUM(G727:G738)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C752","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A21taxremlife,A21taxvalue-SUM($F740:F740),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(H$3>A21taxremlife,A21taxvalue-SUM($F740:G740),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(I$3>A21taxremlife,A21taxvalue-SUM($F740:H740),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(J$3>A21taxremlife,A21taxvalue-SUM($F740:I740),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(K$3>A21taxremlife,A21taxvalue-SUM($F740:J740),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(L$3>A21taxremlife,A21taxvalue-SUM($F740:K740),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(M$3>A21taxremlife,A21taxvalue-SUM($F740:L740),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(N$3>A21taxremlife,A21taxvalue-SUM($F740:M740),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(O$3>A21taxremlife,A21taxvalue-SUM($F740:N740),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(P$3>A21taxremlife,A21taxvalue-SUM($F740:O740),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A21taxstdlife+$E742),((Input!$G$163+Input!$G$129)*$G$7)-SUM($G742:G742),((Input!$G$163+Input!$G$129)*$G$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A21taxstdlife+$E742),((Input!$G$163+Input!$G$129)*$G$7)-SUM($G742:H742),((Input!$G$163+Input!$G$129)*$G$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E742),((Input!$G$163+Input!$G$129)*$G$7)-SUM($G742:I742),((Input!$G$163+Input!$G$129)*$G$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E742),((Input!$G$163+Input!$G$129)*$G$7)-SUM($G742:J742),((Input!$G$163+Input!$G$129)*$G$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E742),((Input!$G$163+Input!$G$129)*$G$7)-SUM($G742:K742),((Input!$G$163+Input!$G$129)*$G$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E742),((Input!$G$163+Input!$G$129)*$G$7)-SUM($G742:L742),((Input!$G$163+Input!$G$129)*$G$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E742),((Input!$G$163+Input!$G$129)*$G$7)-SUM($G742:M742),((Input!$G$163+Input!$G$129)*$G$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E742),((Input!$G$163+Input!$G$129)*$G$7)-SUM($G742:N742),((Input!$G$163+Input!$G$129)*$G$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E742),((Input!$G$163+Input!$G$129)*$G$7)-SUM($G742:O742),((Input!$G$163+Input!$G$129)*$G$7)/A21taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A21taxstdlife+$E743),((Input!$H$163+Input!$H$129)*$H$7)-SUM($H743:H743),((Input!$H$163+Input!$H$129)*$H$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E743),((Input!$H$163+Input!$H$129)*$H$7)-SUM($H743:I743),((Input!$H$163+Input!$H$129)*$H$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E743),((Input!$H$163+Input!$H$129)*$H$7)-SUM($H743:J743),((Input!$H$163+Input!$H$129)*$H$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E743),((Input!$H$163+Input!$H$129)*$H$7)-SUM($H743:K743),((Input!$H$163+Input!$H$129)*$H$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E743),((Input!$H$163+Input!$H$129)*$H$7)-SUM($H743:L743),((Input!$H$163+Input!$H$129)*$H$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E743),((Input!$H$163+Input!$H$129)*$H$7)-SUM($H743:M743),((Input!$H$163+Input!$H$129)*$H$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E743),((Input!$H$163+Input!$H$129)*$H$7)-SUM($H743:N743),((Input!$H$163+Input!$H$129)*$H$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E743),((Input!$H$163+Input!$H$129)*$H$7)-SUM($H743:O743),((Input!$H$163+Input!$H$129)*$H$7)/A21taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E744),((Input!$I$163+Input!$I$129)*$I$7)-SUM($I744:I744),((Input!$I$163+Input!$I$129)*$I$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E744),((Input!$I$163+Input!$I$129)*$I$7)-SUM($I744:J744),((Input!$I$163+Input!$I$129)*$I$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E744),((Input!$I$163+Input!$I$129)*$I$7)-SUM($I744:K744),((Input!$I$163+Input!$I$129)*$I$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E744),((Input!$I$163+Input!$I$129)*$I$7)-SUM($I744:L744),((Input!$I$163+Input!$I$129)*$I$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E744),((Input!$I$163+Input!$I$129)*$I$7)-SUM($I744:M744),((Input!$I$163+Input!$I$129)*$I$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E744),((Input!$I$163+Input!$I$129)*$I$7)-SUM($I744:N744),((Input!$I$163+Input!$I$129)*$I$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E744),((Input!$I$163+Input!$I$129)*$I$7)-SUM($I744:O744),((Input!$I$163+Input!$I$129)*$I$7)/A21taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E745),((Input!$J$163+Input!$J$129)*$J$7)-SUM($J745:J745),((Input!$J$163+Input!$J$129)*$J$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E745),((Input!$J$163+Input!$J$129)*$J$7)-SUM($J745:K745),((Input!$J$163+Input!$J$129)*$J$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E745),((Input!$J$163+Input!$J$129)*$J$7)-SUM($J745:L745),((Input!$J$163+Input!$J$129)*$J$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E745),((Input!$J$163+Input!$J$129)*$J$7)-SUM($J745:M745),((Input!$J$163+Input!$J$129)*$J$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E745),((Input!$J$163+Input!$J$129)*$J$7)-SUM($J745:N745),((Input!$J$163+Input!$J$129)*$J$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E745),((Input!$J$163+Input!$J$129)*$J$7)-SUM($J745:O745),((Input!$J$163+Input!$J$129)*$J$7)/A21taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E746),((Input!$K$163+Input!$K$129)*$K$7)-SUM($K746:K746),((Input!$K$163+Input!$K$129)*$K$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E746),((Input!$K$163+Input!$K$129)*$K$7)-SUM($K746:L746),((Input!$K$163+Input!$K$129)*$K$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E746),((Input!$K$163+Input!$K$129)*$K$7)-SUM($K746:M746),((Input!$K$163+Input!$K$129)*$K$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E746),((Input!$K$163+Input!$K$129)*$K$7)-SUM($K746:N746),((Input!$K$163+Input!$K$129)*$K$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E746),((Input!$K$163+Input!$K$129)*$K$7)-SUM($K746:O746),((Input!$K$163+Input!$K$129)*$K$7)/A21taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E747),((Input!$L$163+Input!$L$129)*$L$7)-SUM($L747:L747),((Input!$L$163+Input!$L$129)*$L$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E747),((Input!$L$163+Input!$L$129)*$L$7)-SUM($L747:M747),((Input!$L$163+Input!$L$129)*$L$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E747),((Input!$L$163+Input!$L$129)*$L$7)-SUM($L747:N747),((Input!$L$163+Input!$L$129)*$L$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E747),((Input!$L$163+Input!$L$129)*$L$7)-SUM($L747:O747),((Input!$L$163+Input!$L$129)*$L$7)/A21taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E748),((Input!$M$163+Input!$M$129)*$M$7)-SUM($M748:M748),((Input!$M$163+Input!$M$129)*$M$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E748),((Input!$M$163+Input!$M$129)*$M$7)-SUM($M748:N748),((Input!$M$163+Input!$M$129)*$M$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E748),((Input!$M$163+Input!$M$129)*$M$7)-SUM($M748:O748),((Input!$M$163+Input!$M$129)*$M$7)/A21taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E749),((Input!$N$163+Input!$N$129)*$N$7)-SUM($N749:N749),((Input!$N$163+Input!$N$129)*$N$7)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E749),((Input!$N$163+Input!$N$129)*$N$7)-SUM($N749:O749),((Input!$N$163+Input!$N$129)*$N$7)/A21taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E750),((Input!$O$163+Input!$O$129)*$O$7)-SUM($O750:O750),((Input!$O$163+Input!$O$129)*$O$7)/A21taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"SUM(G740:G751)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C765","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A22taxremlife,A22taxvalue-SUM($F753:F753),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(H$3>A22taxremlife,A22taxvalue-SUM($F753:G753),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(I$3>A22taxremlife,A22taxvalue-SUM($F753:H753),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(J$3>A22taxremlife,A22taxvalue-SUM($F753:I753),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(K$3>A22taxremlife,A22taxvalue-SUM($F753:J753),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(L$3>A22taxremlife,A22taxvalue-SUM($F753:K753),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(M$3>A22taxremlife,A22taxvalue-SUM($F753:L753),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(N$3>A22taxremlife,A22taxvalue-SUM($F753:M753),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(O$3>A22taxremlife,A22taxvalue-SUM($F753:N753),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(P$3>A22taxremlife,A22taxvalue-SUM($F753:O753),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A22taxstdlife+$E755),((Input!$G$164+Input!$G$130)*$G$7)-SUM($G755:G755),((Input!$G$164+Input!$G$130)*$G$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A22taxstdlife+$E755),((Input!$G$164+Input!$G$130)*$G$7)-SUM($G755:H755),((Input!$G$164+Input!$G$130)*$G$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E755),((Input!$G$164+Input!$G$130)*$G$7)-SUM($G755:I755),((Input!$G$164+Input!$G$130)*$G$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E755),((Input!$G$164+Input!$G$130)*$G$7)-SUM($G755:J755),((Input!$G$164+Input!$G$130)*$G$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E755),((Input!$G$164+Input!$G$130)*$G$7)-SUM($G755:K755),((Input!$G$164+Input!$G$130)*$G$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E755),((Input!$G$164+Input!$G$130)*$G$7)-SUM($G755:L755),((Input!$G$164+Input!$G$130)*$G$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E755),((Input!$G$164+Input!$G$130)*$G$7)-SUM($G755:M755),((Input!$G$164+Input!$G$130)*$G$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E755),((Input!$G$164+Input!$G$130)*$G$7)-SUM($G755:N755),((Input!$G$164+Input!$G$130)*$G$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E755),((Input!$G$164+Input!$G$130)*$G$7)-SUM($G755:O755),((Input!$G$164+Input!$G$130)*$G$7)/A22taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A22taxstdlife+$E756),((Input!$H$164+Input!$H$130)*$H$7)-SUM($H756:H756),((Input!$H$164+Input!$H$130)*$H$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E756),((Input!$H$164+Input!$H$130)*$H$7)-SUM($H756:I756),((Input!$H$164+Input!$H$130)*$H$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E756),((Input!$H$164+Input!$H$130)*$H$7)-SUM($H756:J756),((Input!$H$164+Input!$H$130)*$H$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E756),((Input!$H$164+Input!$H$130)*$H$7)-SUM($H756:K756),((Input!$H$164+Input!$H$130)*$H$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E756),((Input!$H$164+Input!$H$130)*$H$7)-SUM($H756:L756),((Input!$H$164+Input!$H$130)*$H$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E756),((Input!$H$164+Input!$H$130)*$H$7)-SUM($H756:M756),((Input!$H$164+Input!$H$130)*$H$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E756),((Input!$H$164+Input!$H$130)*$H$7)-SUM($H756:N756),((Input!$H$164+Input!$H$130)*$H$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E756),((Input!$H$164+Input!$H$130)*$H$7)-SUM($H756:O756),((Input!$H$164+Input!$H$130)*$H$7)/A22taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E757),((Input!$I$164+Input!$I$130)*$I$7)-SUM($I757:I757),((Input!$I$164+Input!$I$130)*$I$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E757),((Input!$I$164+Input!$I$130)*$I$7)-SUM($I757:J757),((Input!$I$164+Input!$I$130)*$I$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E757),((Input!$I$164+Input!$I$130)*$I$7)-SUM($I757:K757),((Input!$I$164+Input!$I$130)*$I$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E757),((Input!$I$164+Input!$I$130)*$I$7)-SUM($I757:L757),((Input!$I$164+Input!$I$130)*$I$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E757),((Input!$I$164+Input!$I$130)*$I$7)-SUM($I757:M757),((Input!$I$164+Input!$I$130)*$I$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E757),((Input!$I$164+Input!$I$130)*$I$7)-SUM($I757:N757),((Input!$I$164+Input!$I$130)*$I$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E757),((Input!$I$164+Input!$I$130)*$I$7)-SUM($I757:O757),((Input!$I$164+Input!$I$130)*$I$7)/A22taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E758),((Input!$J$164+Input!$J$130)*$J$7)-SUM($J758:J758),((Input!$J$164+Input!$J$130)*$J$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E758),((Input!$J$164+Input!$J$130)*$J$7)-SUM($J758:K758),((Input!$J$164+Input!$J$130)*$J$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E758),((Input!$J$164+Input!$J$130)*$J$7)-SUM($J758:L758),((Input!$J$164+Input!$J$130)*$J$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E758),((Input!$J$164+Input!$J$130)*$J$7)-SUM($J758:M758),((Input!$J$164+Input!$J$130)*$J$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E758),((Input!$J$164+Input!$J$130)*$J$7)-SUM($J758:N758),((Input!$J$164+Input!$J$130)*$J$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E758),((Input!$J$164+Input!$J$130)*$J$7)-SUM($J758:O758),((Input!$J$164+Input!$J$130)*$J$7)/A22taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E759),((Input!$K$164+Input!$K$130)*$K$7)-SUM($K759:K759),((Input!$K$164+Input!$K$130)*$K$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E759),((Input!$K$164+Input!$K$130)*$K$7)-SUM($K759:L759),((Input!$K$164+Input!$K$130)*$K$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E759),((Input!$K$164+Input!$K$130)*$K$7)-SUM($K759:M759),((Input!$K$164+Input!$K$130)*$K$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E759),((Input!$K$164+Input!$K$130)*$K$7)-SUM($K759:N759),((Input!$K$164+Input!$K$130)*$K$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E759),((Input!$K$164+Input!$K$130)*$K$7)-SUM($K759:O759),((Input!$K$164+Input!$K$130)*$K$7)/A22taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E760),((Input!$L$164+Input!$L$130)*$L$7)-SUM($L760:L760),((Input!$L$164+Input!$L$130)*$L$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E760),((Input!$L$164+Input!$L$130)*$L$7)-SUM($L760:M760),((Input!$L$164+Input!$L$130)*$L$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E760),((Input!$L$164+Input!$L$130)*$L$7)-SUM($L760:N760),((Input!$L$164+Input!$L$130)*$L$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E760),((Input!$L$164+Input!$L$130)*$L$7)-SUM($L760:O760),((Input!$L$164+Input!$L$130)*$L$7)/A22taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E761),((Input!$M$164+Input!$M$130)*$M$7)-SUM($M761:M761),((Input!$M$164+Input!$M$130)*$M$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E761),((Input!$M$164+Input!$M$130)*$M$7)-SUM($M761:N761),((Input!$M$164+Input!$M$130)*$M$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E761),((Input!$M$164+Input!$M$130)*$M$7)-SUM($M761:O761),((Input!$M$164+Input!$M$130)*$M$7)/A22taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E762),((Input!$N$164+Input!$N$130)*$N$7)-SUM($N762:N762),((Input!$N$164+Input!$N$130)*$N$7)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E762),((Input!$N$164+Input!$N$130)*$N$7)-SUM($N762:O762),((Input!$N$164+Input!$N$130)*$N$7)/A22taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E763),((Input!$O$164+Input!$O$130)*$O$7)-SUM($O763:O763),((Input!$O$164+Input!$O$130)*$O$7)/A22taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"SUM(G753:G764)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C778","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A23taxremlife,A23taxvalue-SUM($F766:F766),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(H$3>A23taxremlife,A23taxvalue-SUM($F766:G766),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(I$3>A23taxremlife,A23taxvalue-SUM($F766:H766),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(J$3>A23taxremlife,A23taxvalue-SUM($F766:I766),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(K$3>A23taxremlife,A23taxvalue-SUM($F766:J766),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(L$3>A23taxremlife,A23taxvalue-SUM($F766:K766),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(M$3>A23taxremlife,A23taxvalue-SUM($F766:L766),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(N$3>A23taxremlife,A23taxvalue-SUM($F766:M766),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(O$3>A23taxremlife,A23taxvalue-SUM($F766:N766),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(P$3>A23taxremlife,A23taxvalue-SUM($F766:O766),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A23taxstdlife+$E768),((Input!$G$165+Input!$G$131)*$G$7)-SUM($G768:G768),((Input!$G$165+Input!$G$131)*$G$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A23taxstdlife+$E768),((Input!$G$165+Input!$G$131)*$G$7)-SUM($G768:H768),((Input!$G$165+Input!$G$131)*$G$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E768),((Input!$G$165+Input!$G$131)*$G$7)-SUM($G768:I768),((Input!$G$165+Input!$G$131)*$G$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E768),((Input!$G$165+Input!$G$131)*$G$7)-SUM($G768:J768),((Input!$G$165+Input!$G$131)*$G$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E768),((Input!$G$165+Input!$G$131)*$G$7)-SUM($G768:K768),((Input!$G$165+Input!$G$131)*$G$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E768),((Input!$G$165+Input!$G$131)*$G$7)-SUM($G768:L768),((Input!$G$165+Input!$G$131)*$G$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E768),((Input!$G$165+Input!$G$131)*$G$7)-SUM($G768:M768),((Input!$G$165+Input!$G$131)*$G$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E768),((Input!$G$165+Input!$G$131)*$G$7)-SUM($G768:N768),((Input!$G$165+Input!$G$131)*$G$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E768),((Input!$G$165+Input!$G$131)*$G$7)-SUM($G768:O768),((Input!$G$165+Input!$G$131)*$G$7)/A23taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A23taxstdlife+$E769),((Input!$H$165+Input!$H$131)*$H$7)-SUM($H769:H769),((Input!$H$165+Input!$H$131)*$H$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E769),((Input!$H$165+Input!$H$131)*$H$7)-SUM($H769:I769),((Input!$H$165+Input!$H$131)*$H$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E769),((Input!$H$165+Input!$H$131)*$H$7)-SUM($H769:J769),((Input!$H$165+Input!$H$131)*$H$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E769),((Input!$H$165+Input!$H$131)*$H$7)-SUM($H769:K769),((Input!$H$165+Input!$H$131)*$H$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E769),((Input!$H$165+Input!$H$131)*$H$7)-SUM($H769:L769),((Input!$H$165+Input!$H$131)*$H$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E769),((Input!$H$165+Input!$H$131)*$H$7)-SUM($H769:M769),((Input!$H$165+Input!$H$131)*$H$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E769),((Input!$H$165+Input!$H$131)*$H$7)-SUM($H769:N769),((Input!$H$165+Input!$H$131)*$H$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E769),((Input!$H$165+Input!$H$131)*$H$7)-SUM($H769:O769),((Input!$H$165+Input!$H$131)*$H$7)/A23taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E770),((Input!$I$165+Input!$I$131)*$I$7)-SUM($I770:I770),((Input!$I$165+Input!$I$131)*$I$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E770),((Input!$I$165+Input!$I$131)*$I$7)-SUM($I770:J770),((Input!$I$165+Input!$I$131)*$I$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E770),((Input!$I$165+Input!$I$131)*$I$7)-SUM($I770:K770),((Input!$I$165+Input!$I$131)*$I$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E770),((Input!$I$165+Input!$I$131)*$I$7)-SUM($I770:L770),((Input!$I$165+Input!$I$131)*$I$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E770),((Input!$I$165+Input!$I$131)*$I$7)-SUM($I770:M770),((Input!$I$165+Input!$I$131)*$I$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E770),((Input!$I$165+Input!$I$131)*$I$7)-SUM($I770:N770),((Input!$I$165+Input!$I$131)*$I$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E770),((Input!$I$165+Input!$I$131)*$I$7)-SUM($I770:O770),((Input!$I$165+Input!$I$131)*$I$7)/A23taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E771),((Input!$J$165+Input!$J$131)*$J$7)-SUM($J771:J771),((Input!$J$165+Input!$J$131)*$J$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E771),((Input!$J$165+Input!$J$131)*$J$7)-SUM($J771:K771),((Input!$J$165+Input!$J$131)*$J$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E771),((Input!$J$165+Input!$J$131)*$J$7)-SUM($J771:L771),((Input!$J$165+Input!$J$131)*$J$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E771),((Input!$J$165+Input!$J$131)*$J$7)-SUM($J771:M771),((Input!$J$165+Input!$J$131)*$J$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E771),((Input!$J$165+Input!$J$131)*$J$7)-SUM($J771:N771),((Input!$J$165+Input!$J$131)*$J$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E771),((Input!$J$165+Input!$J$131)*$J$7)-SUM($J771:O771),((Input!$J$165+Input!$J$131)*$J$7)/A23taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E772),((Input!$K$165+Input!$K$131)*$K$7)-SUM($K772:K772),((Input!$K$165+Input!$K$131)*$K$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E772),((Input!$K$165+Input!$K$131)*$K$7)-SUM($K772:L772),((Input!$K$165+Input!$K$131)*$K$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E772),((Input!$K$165+Input!$K$131)*$K$7)-SUM($K772:M772),((Input!$K$165+Input!$K$131)*$K$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E772),((Input!$K$165+Input!$K$131)*$K$7)-SUM($K772:N772),((Input!$K$165+Input!$K$131)*$K$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E772),((Input!$K$165+Input!$K$131)*$K$7)-SUM($K772:O772),((Input!$K$165+Input!$K$131)*$K$7)/A23taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E773),((Input!$L$165+Input!$L$131)*$L$7)-SUM($L773:L773),((Input!$L$165+Input!$L$131)*$L$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E773),((Input!$L$165+Input!$L$131)*$L$7)-SUM($L773:M773),((Input!$L$165+Input!$L$131)*$L$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E773),((Input!$L$165+Input!$L$131)*$L$7)-SUM($L773:N773),((Input!$L$165+Input!$L$131)*$L$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E773),((Input!$L$165+Input!$L$131)*$L$7)-SUM($L773:O773),((Input!$L$165+Input!$L$131)*$L$7)/A23taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E774),((Input!$M$165+Input!$M$131)*$M$7)-SUM($M774:M774),((Input!$M$165+Input!$M$131)*$M$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E774),((Input!$M$165+Input!$M$131)*$M$7)-SUM($M774:N774),((Input!$M$165+Input!$M$131)*$M$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E774),((Input!$M$165+Input!$M$131)*$M$7)-SUM($M774:O774),((Input!$M$165+Input!$M$131)*$M$7)/A23taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E775),((Input!$N$165+Input!$N$131)*$N$7)-SUM($N775:N775),((Input!$N$165+Input!$N$131)*$N$7)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E775),((Input!$N$165+Input!$N$131)*$N$7)-SUM($N775:O775),((Input!$N$165+Input!$N$131)*$N$7)/A23taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E776),((Input!$O$165+Input!$O$131)*$O$7)-SUM($O776:O776),((Input!$O$165+Input!$O$131)*$O$7)/A23taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"SUM(G766:G777)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C791","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A24taxremlife,A24taxvalue-SUM($F779:F779),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(H$3>A24taxremlife,A24taxvalue-SUM($F779:G779),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(I$3>A24taxremlife,A24taxvalue-SUM($F779:H779),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(J$3>A24taxremlife,A24taxvalue-SUM($F779:I779),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(K$3>A24taxremlife,A24taxvalue-SUM($F779:J779),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(L$3>A24taxremlife,A24taxvalue-SUM($F779:K779),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(M$3>A24taxremlife,A24taxvalue-SUM($F779:L779),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(N$3>A24taxremlife,A24taxvalue-SUM($F779:M779),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(O$3>A24taxremlife,A24taxvalue-SUM($F779:N779),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(P$3>A24taxremlife,A24taxvalue-SUM($F779:O779),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A24taxstdlife+$E781),((Input!$G$166+Input!$G$132)*$G$7)-SUM($G781:G781),((Input!$G$166+Input!$G$132)*$G$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A24taxstdlife+$E781),((Input!$G$166+Input!$G$132)*$G$7)-SUM($G781:H781),((Input!$G$166+Input!$G$132)*$G$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E781),((Input!$G$166+Input!$G$132)*$G$7)-SUM($G781:I781),((Input!$G$166+Input!$G$132)*$G$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E781),((Input!$G$166+Input!$G$132)*$G$7)-SUM($G781:J781),((Input!$G$166+Input!$G$132)*$G$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E781),((Input!$G$166+Input!$G$132)*$G$7)-SUM($G781:K781),((Input!$G$166+Input!$G$132)*$G$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E781),((Input!$G$166+Input!$G$132)*$G$7)-SUM($G781:L781),((Input!$G$166+Input!$G$132)*$G$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E781),((Input!$G$166+Input!$G$132)*$G$7)-SUM($G781:M781),((Input!$G$166+Input!$G$132)*$G$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E781),((Input!$G$166+Input!$G$132)*$G$7)-SUM($G781:N781),((Input!$G$166+Input!$G$132)*$G$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E781),((Input!$G$166+Input!$G$132)*$G$7)-SUM($G781:O781),((Input!$G$166+Input!$G$132)*$G$7)/A24taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A24taxstdlife+$E782),((Input!$H$166+Input!$H$132)*$H$7)-SUM($H782:H782),((Input!$H$166+Input!$H$132)*$H$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E782),((Input!$H$166+Input!$H$132)*$H$7)-SUM($H782:I782),((Input!$H$166+Input!$H$132)*$H$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E782),((Input!$H$166+Input!$H$132)*$H$7)-SUM($H782:J782),((Input!$H$166+Input!$H$132)*$H$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E782),((Input!$H$166+Input!$H$132)*$H$7)-SUM($H782:K782),((Input!$H$166+Input!$H$132)*$H$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E782),((Input!$H$166+Input!$H$132)*$H$7)-SUM($H782:L782),((Input!$H$166+Input!$H$132)*$H$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E782),((Input!$H$166+Input!$H$132)*$H$7)-SUM($H782:M782),((Input!$H$166+Input!$H$132)*$H$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E782),((Input!$H$166+Input!$H$132)*$H$7)-SUM($H782:N782),((Input!$H$166+Input!$H$132)*$H$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E782),((Input!$H$166+Input!$H$132)*$H$7)-SUM($H782:O782),((Input!$H$166+Input!$H$132)*$H$7)/A24taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E783),((Input!$I$166+Input!$I$132)*$I$7)-SUM($I783:I783),((Input!$I$166+Input!$I$132)*$I$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E783),((Input!$I$166+Input!$I$132)*$I$7)-SUM($I783:J783),((Input!$I$166+Input!$I$132)*$I$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E783),((Input!$I$166+Input!$I$132)*$I$7)-SUM($I783:K783),((Input!$I$166+Input!$I$132)*$I$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E783),((Input!$I$166+Input!$I$132)*$I$7)-SUM($I783:L783),((Input!$I$166+Input!$I$132)*$I$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E783),((Input!$I$166+Input!$I$132)*$I$7)-SUM($I783:M783),((Input!$I$166+Input!$I$132)*$I$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E783),((Input!$I$166+Input!$I$132)*$I$7)-SUM($I783:N783),((Input!$I$166+Input!$I$132)*$I$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E783),((Input!$I$166+Input!$I$132)*$I$7)-SUM($I783:O783),((Input!$I$166+Input!$I$132)*$I$7)/A24taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E784),((Input!$J$166+Input!$J$132)*$J$7)-SUM($J784:J784),((Input!$J$166+Input!$J$132)*$J$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E784),((Input!$J$166+Input!$J$132)*$J$7)-SUM($J784:K784),((Input!$J$166+Input!$J$132)*$J$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E784),((Input!$J$166+Input!$J$132)*$J$7)-SUM($J784:L784),((Input!$J$166+Input!$J$132)*$J$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E784),((Input!$J$166+Input!$J$132)*$J$7)-SUM($J784:M784),((Input!$J$166+Input!$J$132)*$J$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E784),((Input!$J$166+Input!$J$132)*$J$7)-SUM($J784:N784),((Input!$J$166+Input!$J$132)*$J$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E784),((Input!$J$166+Input!$J$132)*$J$7)-SUM($J784:O784),((Input!$J$166+Input!$J$132)*$J$7)/A24taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E785),((Input!$K$166+Input!$K$132)*$K$7)-SUM($K785:K785),((Input!$K$166+Input!$K$132)*$K$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E785),((Input!$K$166+Input!$K$132)*$K$7)-SUM($K785:L785),((Input!$K$166+Input!$K$132)*$K$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E785),((Input!$K$166+Input!$K$132)*$K$7)-SUM($K785:M785),((Input!$K$166+Input!$K$132)*$K$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E785),((Input!$K$166+Input!$K$132)*$K$7)-SUM($K785:N785),((Input!$K$166+Input!$K$132)*$K$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E785),((Input!$K$166+Input!$K$132)*$K$7)-SUM($K785:O785),((Input!$K$166+Input!$K$132)*$K$7)/A24taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E786),((Input!$L$166+Input!$L$132)*$L$7)-SUM($L786:L786),((Input!$L$166+Input!$L$132)*$L$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E786),((Input!$L$166+Input!$L$132)*$L$7)-SUM($L786:M786),((Input!$L$166+Input!$L$132)*$L$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E786),((Input!$L$166+Input!$L$132)*$L$7)-SUM($L786:N786),((Input!$L$166+Input!$L$132)*$L$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E786),((Input!$L$166+Input!$L$132)*$L$7)-SUM($L786:O786),((Input!$L$166+Input!$L$132)*$L$7)/A24taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E787),((Input!$M$166+Input!$M$132)*$M$7)-SUM($M787:M787),((Input!$M$166+Input!$M$132)*$M$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E787),((Input!$M$166+Input!$M$132)*$M$7)-SUM($M787:N787),((Input!$M$166+Input!$M$132)*$M$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E787),((Input!$M$166+Input!$M$132)*$M$7)-SUM($M787:O787),((Input!$M$166+Input!$M$132)*$M$7)/A24taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E788),((Input!$N$166+Input!$N$132)*$N$7)-SUM($N788:N788),((Input!$N$166+Input!$N$132)*$N$7)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E788),((Input!$N$166+Input!$N$132)*$N$7)-SUM($N788:O788),((Input!$N$166+Input!$N$132)*$N$7)/A24taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E789),((Input!$O$166+Input!$O$132)*$O$7)-SUM($O789:O789),((Input!$O$166+Input!$O$132)*$O$7)/A24taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"SUM(G779:G790)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C804","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A25taxremlife,A25taxvalue-SUM($F792:F792),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(H$3>A25taxremlife,A25taxvalue-SUM($F792:G792),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(I$3>A25taxremlife,A25taxvalue-SUM($F792:H792),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(J$3>A25taxremlife,A25taxvalue-SUM($F792:I792),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(K$3>A25taxremlife,A25taxvalue-SUM($F792:J792),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(L$3>A25taxremlife,A25taxvalue-SUM($F792:K792),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(M$3>A25taxremlife,A25taxvalue-SUM($F792:L792),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(N$3>A25taxremlife,A25taxvalue-SUM($F792:M792),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(O$3>A25taxremlife,A25taxvalue-SUM($F792:N792),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(P$3>A25taxremlife,A25taxvalue-SUM($F792:O792),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A25taxstdlife+$E794),((Input!$G$167+Input!$G$133)*$G$7)-SUM($G794:G794),((Input!$G$167+Input!$G$133)*$G$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A25taxstdlife+$E794),((Input!$G$167+Input!$G$133)*$G$7)-SUM($G794:H794),((Input!$G$167+Input!$G$133)*$G$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E794),((Input!$G$167+Input!$G$133)*$G$7)-SUM($G794:I794),((Input!$G$167+Input!$G$133)*$G$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E794),((Input!$G$167+Input!$G$133)*$G$7)-SUM($G794:J794),((Input!$G$167+Input!$G$133)*$G$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E794),((Input!$G$167+Input!$G$133)*$G$7)-SUM($G794:K794),((Input!$G$167+Input!$G$133)*$G$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E794),((Input!$G$167+Input!$G$133)*$G$7)-SUM($G794:L794),((Input!$G$167+Input!$G$133)*$G$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E794),((Input!$G$167+Input!$G$133)*$G$7)-SUM($G794:M794),((Input!$G$167+Input!$G$133)*$G$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E794),((Input!$G$167+Input!$G$133)*$G$7)-SUM($G794:N794),((Input!$G$167+Input!$G$133)*$G$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E794),((Input!$G$167+Input!$G$133)*$G$7)-SUM($G794:O794),((Input!$G$167+Input!$G$133)*$G$7)/A25taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A25taxstdlife+$E795),((Input!$H$167+Input!$H$133)*$H$7)-SUM($H795:H795),((Input!$H$167+Input!$H$133)*$H$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E795),((Input!$H$167+Input!$H$133)*$H$7)-SUM($H795:I795),((Input!$H$167+Input!$H$133)*$H$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E795),((Input!$H$167+Input!$H$133)*$H$7)-SUM($H795:J795),((Input!$H$167+Input!$H$133)*$H$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E795),((Input!$H$167+Input!$H$133)*$H$7)-SUM($H795:K795),((Input!$H$167+Input!$H$133)*$H$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E795),((Input!$H$167+Input!$H$133)*$H$7)-SUM($H795:L795),((Input!$H$167+Input!$H$133)*$H$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E795),((Input!$H$167+Input!$H$133)*$H$7)-SUM($H795:M795),((Input!$H$167+Input!$H$133)*$H$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E795),((Input!$H$167+Input!$H$133)*$H$7)-SUM($H795:N795),((Input!$H$167+Input!$H$133)*$H$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E795),((Input!$H$167+Input!$H$133)*$H$7)-SUM($H795:O795),((Input!$H$167+Input!$H$133)*$H$7)/A25taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E796),((Input!$I$167+Input!$I$133)*$I$7)-SUM($I796:I796),((Input!$I$167+Input!$I$133)*$I$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E796),((Input!$I$167+Input!$I$133)*$I$7)-SUM($I796:J796),((Input!$I$167+Input!$I$133)*$I$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E796),((Input!$I$167+Input!$I$133)*$I$7)-SUM($I796:K796),((Input!$I$167+Input!$I$133)*$I$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E796),((Input!$I$167+Input!$I$133)*$I$7)-SUM($I796:L796),((Input!$I$167+Input!$I$133)*$I$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E796),((Input!$I$167+Input!$I$133)*$I$7)-SUM($I796:M796),((Input!$I$167+Input!$I$133)*$I$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E796),((Input!$I$167+Input!$I$133)*$I$7)-SUM($I796:N796),((Input!$I$167+Input!$I$133)*$I$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E796),((Input!$I$167+Input!$I$133)*$I$7)-SUM($I796:O796),((Input!$I$167+Input!$I$133)*$I$7)/A25taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E797),((Input!$J$167+Input!$J$133)*$J$7)-SUM($J797:J797),((Input!$J$167+Input!$J$133)*$J$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E797),((Input!$J$167+Input!$J$133)*$J$7)-SUM($J797:K797),((Input!$J$167+Input!$J$133)*$J$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E797),((Input!$J$167+Input!$J$133)*$J$7)-SUM($J797:L797),((Input!$J$167+Input!$J$133)*$J$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E797),((Input!$J$167+Input!$J$133)*$J$7)-SUM($J797:M797),((Input!$J$167+Input!$J$133)*$J$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E797),((Input!$J$167+Input!$J$133)*$J$7)-SUM($J797:N797),((Input!$J$167+Input!$J$133)*$J$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E797),((Input!$J$167+Input!$J$133)*$J$7)-SUM($J797:O797),((Input!$J$167+Input!$J$133)*$J$7)/A25taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E798),((Input!$K$167+Input!$K$133)*$K$7)-SUM($K798:K798),((Input!$K$167+Input!$K$133)*$K$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E798),((Input!$K$167+Input!$K$133)*$K$7)-SUM($K798:L798),((Input!$K$167+Input!$K$133)*$K$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E798),((Input!$K$167+Input!$K$133)*$K$7)-SUM($K798:M798),((Input!$K$167+Input!$K$133)*$K$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E798),((Input!$K$167+Input!$K$133)*$K$7)-SUM($K798:N798),((Input!$K$167+Input!$K$133)*$K$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E798),((Input!$K$167+Input!$K$133)*$K$7)-SUM($K798:O798),((Input!$K$167+Input!$K$133)*$K$7)/A25taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E799),((Input!$L$167+Input!$L$133)*$L$7)-SUM($L799:L799),((Input!$L$167+Input!$L$133)*$L$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E799),((Input!$L$167+Input!$L$133)*$L$7)-SUM($L799:M799),((Input!$L$167+Input!$L$133)*$L$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E799),((Input!$L$167+Input!$L$133)*$L$7)-SUM($L799:N799),((Input!$L$167+Input!$L$133)*$L$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E799),((Input!$L$167+Input!$L$133)*$L$7)-SUM($L799:O799),((Input!$L$167+Input!$L$133)*$L$7)/A25taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E800),((Input!$M$167+Input!$M$133)*$M$7)-SUM($M800:M800),((Input!$M$167+Input!$M$133)*$M$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E800),((Input!$M$167+Input!$M$133)*$M$7)-SUM($M800:N800),((Input!$M$167+Input!$M$133)*$M$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E800),((Input!$M$167+Input!$M$133)*$M$7)-SUM($M800:O800),((Input!$M$167+Input!$M$133)*$M$7)/A25taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E801),((Input!$N$167+Input!$N$133)*$N$7)-SUM($N801:N801),((Input!$N$167+Input!$N$133)*$N$7)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E801),((Input!$N$167+Input!$N$133)*$N$7)-SUM($N801:O801),((Input!$N$167+Input!$N$133)*$N$7)/A25taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E802),((Input!$O$167+Input!$O$133)*$O$7)-SUM($O802:O802),((Input!$O$167+Input!$O$133)*$O$7)/A25taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"SUM(G792:G803)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C817","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A26taxremlife,A26taxvalue-SUM($F805:F805),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(H$3>A26taxremlife,A26taxvalue-SUM($F805:G805),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(I$3>A26taxremlife,A26taxvalue-SUM($F805:H805),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(J$3>A26taxremlife,A26taxvalue-SUM($F805:I805),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(K$3>A26taxremlife,A26taxvalue-SUM($F805:J805),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(L$3>A26taxremlife,A26taxvalue-SUM($F805:K805),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(M$3>A26taxremlife,A26taxvalue-SUM($F805:L805),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(N$3>A26taxremlife,A26taxvalue-SUM($F805:M805),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(O$3>A26taxremlife,A26taxvalue-SUM($F805:N805),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(P$3>A26taxremlife,A26taxvalue-SUM($F805:O805),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A26taxstdlife+$E807),((Input!$G$168+Input!$G$134)*$G$7)-SUM($G807:G807),((Input!$G$168+Input!$G$134)*$G$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A26taxstdlife+$E807),((Input!$G$168+Input!$G$134)*$G$7)-SUM($G807:H807),((Input!$G$168+Input!$G$134)*$G$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E807),((Input!$G$168+Input!$G$134)*$G$7)-SUM($G807:I807),((Input!$G$168+Input!$G$134)*$G$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E807),((Input!$G$168+Input!$G$134)*$G$7)-SUM($G807:J807),((Input!$G$168+Input!$G$134)*$G$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E807),((Input!$G$168+Input!$G$134)*$G$7)-SUM($G807:K807),((Input!$G$168+Input!$G$134)*$G$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E807),((Input!$G$168+Input!$G$134)*$G$7)-SUM($G807:L807),((Input!$G$168+Input!$G$134)*$G$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E807),((Input!$G$168+Input!$G$134)*$G$7)-SUM($G807:M807),((Input!$G$168+Input!$G$134)*$G$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E807),((Input!$G$168+Input!$G$134)*$G$7)-SUM($G807:N807),((Input!$G$168+Input!$G$134)*$G$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E807),((Input!$G$168+Input!$G$134)*$G$7)-SUM($G807:O807),((Input!$G$168+Input!$G$134)*$G$7)/A26taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A26taxstdlife+$E808),((Input!$H$168+Input!$H$134)*$H$7)-SUM($H808:H808),((Input!$H$168+Input!$H$134)*$H$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E808),((Input!$H$168+Input!$H$134)*$H$7)-SUM($H808:I808),((Input!$H$168+Input!$H$134)*$H$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E808),((Input!$H$168+Input!$H$134)*$H$7)-SUM($H808:J808),((Input!$H$168+Input!$H$134)*$H$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E808),((Input!$H$168+Input!$H$134)*$H$7)-SUM($H808:K808),((Input!$H$168+Input!$H$134)*$H$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E808),((Input!$H$168+Input!$H$134)*$H$7)-SUM($H808:L808),((Input!$H$168+Input!$H$134)*$H$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E808),((Input!$H$168+Input!$H$134)*$H$7)-SUM($H808:M808),((Input!$H$168+Input!$H$134)*$H$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E808),((Input!$H$168+Input!$H$134)*$H$7)-SUM($H808:N808),((Input!$H$168+Input!$H$134)*$H$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E808),((Input!$H$168+Input!$H$134)*$H$7)-SUM($H808:O808),((Input!$H$168+Input!$H$134)*$H$7)/A26taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E809),((Input!$I$168+Input!$I$134)*$I$7)-SUM($I809:I809),((Input!$I$168+Input!$I$134)*$I$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E809),((Input!$I$168+Input!$I$134)*$I$7)-SUM($I809:J809),((Input!$I$168+Input!$I$134)*$I$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E809),((Input!$I$168+Input!$I$134)*$I$7)-SUM($I809:K809),((Input!$I$168+Input!$I$134)*$I$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E809),((Input!$I$168+Input!$I$134)*$I$7)-SUM($I809:L809),((Input!$I$168+Input!$I$134)*$I$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E809),((Input!$I$168+Input!$I$134)*$I$7)-SUM($I809:M809),((Input!$I$168+Input!$I$134)*$I$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E809),((Input!$I$168+Input!$I$134)*$I$7)-SUM($I809:N809),((Input!$I$168+Input!$I$134)*$I$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E809),((Input!$I$168+Input!$I$134)*$I$7)-SUM($I809:O809),((Input!$I$168+Input!$I$134)*$I$7)/A26taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E810),((Input!$J$168+Input!$J$134)*$J$7)-SUM($J810:J810),((Input!$J$168+Input!$J$134)*$J$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E810),((Input!$J$168+Input!$J$134)*$J$7)-SUM($J810:K810),((Input!$J$168+Input!$J$134)*$J$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E810),((Input!$J$168+Input!$J$134)*$J$7)-SUM($J810:L810),((Input!$J$168+Input!$J$134)*$J$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E810),((Input!$J$168+Input!$J$134)*$J$7)-SUM($J810:M810),((Input!$J$168+Input!$J$134)*$J$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E810),((Input!$J$168+Input!$J$134)*$J$7)-SUM($J810:N810),((Input!$J$168+Input!$J$134)*$J$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E810),((Input!$J$168+Input!$J$134)*$J$7)-SUM($J810:O810),((Input!$J$168+Input!$J$134)*$J$7)/A26taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E811),((Input!$K$168+Input!$K$134)*$K$7)-SUM($K811:K811),((Input!$K$168+Input!$K$134)*$K$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E811),((Input!$K$168+Input!$K$134)*$K$7)-SUM($K811:L811),((Input!$K$168+Input!$K$134)*$K$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E811),((Input!$K$168+Input!$K$134)*$K$7)-SUM($K811:M811),((Input!$K$168+Input!$K$134)*$K$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E811),((Input!$K$168+Input!$K$134)*$K$7)-SUM($K811:N811),((Input!$K$168+Input!$K$134)*$K$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E811),((Input!$K$168+Input!$K$134)*$K$7)-SUM($K811:O811),((Input!$K$168+Input!$K$134)*$K$7)/A26taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E812),((Input!$L$168+Input!$L$134)*$L$7)-SUM($L812:L812),((Input!$L$168+Input!$L$134)*$L$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E812),((Input!$L$168+Input!$L$134)*$L$7)-SUM($L812:M812),((Input!$L$168+Input!$L$134)*$L$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E812),((Input!$L$168+Input!$L$134)*$L$7)-SUM($L812:N812),((Input!$L$168+Input!$L$134)*$L$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E812),((Input!$L$168+Input!$L$134)*$L$7)-SUM($L812:O812),((Input!$L$168+Input!$L$134)*$L$7)/A26taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E813),((Input!$M$168+Input!$M$134)*$M$7)-SUM($M813:M813),((Input!$M$168+Input!$M$134)*$M$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E813),((Input!$M$168+Input!$M$134)*$M$7)-SUM($M813:N813),((Input!$M$168+Input!$M$134)*$M$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E813),((Input!$M$168+Input!$M$134)*$M$7)-SUM($M813:O813),((Input!$M$168+Input!$M$134)*$M$7)/A26taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E814),((Input!$N$168+Input!$N$134)*$N$7)-SUM($N814:N814),((Input!$N$168+Input!$N$134)*$N$7)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E814),((Input!$N$168+Input!$N$134)*$N$7)-SUM($N814:O814),((Input!$N$168+Input!$N$134)*$N$7)/A26taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E815),((Input!$O$168+Input!$O$134)*$O$7)-SUM($O815:O815),((Input!$O$168+Input!$O$134)*$O$7)/A26taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"SUM(G805:G816)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C830","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A27taxremlife,A27taxvalue-SUM($F818:F818),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(H$3>A27taxremlife,A27taxvalue-SUM($F818:G818),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(I$3>A27taxremlife,A27taxvalue-SUM($F818:H818),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(J$3>A27taxremlife,A27taxvalue-SUM($F818:I818),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(K$3>A27taxremlife,A27taxvalue-SUM($F818:J818),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(L$3>A27taxremlife,A27taxvalue-SUM($F818:K818),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(M$3>A27taxremlife,A27taxvalue-SUM($F818:L818),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(N$3>A27taxremlife,A27taxvalue-SUM($F818:M818),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(O$3>A27taxremlife,A27taxvalue-SUM($F818:N818),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(P$3>A27taxremlife,A27taxvalue-SUM($F818:O818),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A27taxstdlife+$E820),((Input!$G$169+Input!$G$135)*$G$7)-SUM($G820:G820),((Input!$G$169+Input!$G$135)*$G$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A27taxstdlife+$E820),((Input!$G$169+Input!$G$135)*$G$7)-SUM($G820:H820),((Input!$G$169+Input!$G$135)*$G$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E820),((Input!$G$169+Input!$G$135)*$G$7)-SUM($G820:I820),((Input!$G$169+Input!$G$135)*$G$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E820),((Input!$G$169+Input!$G$135)*$G$7)-SUM($G820:J820),((Input!$G$169+Input!$G$135)*$G$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E820),((Input!$G$169+Input!$G$135)*$G$7)-SUM($G820:K820),((Input!$G$169+Input!$G$135)*$G$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E820),((Input!$G$169+Input!$G$135)*$G$7)-SUM($G820:L820),((Input!$G$169+Input!$G$135)*$G$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E820),((Input!$G$169+Input!$G$135)*$G$7)-SUM($G820:M820),((Input!$G$169+Input!$G$135)*$G$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E820),((Input!$G$169+Input!$G$135)*$G$7)-SUM($G820:N820),((Input!$G$169+Input!$G$135)*$G$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E820),((Input!$G$169+Input!$G$135)*$G$7)-SUM($G820:O820),((Input!$G$169+Input!$G$135)*$G$7)/A27taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A27taxstdlife+$E821),((Input!$H$169+Input!$H$135)*$H$7)-SUM($H821:H821),((Input!$H$169+Input!$H$135)*$H$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E821),((Input!$H$169+Input!$H$135)*$H$7)-SUM($H821:I821),((Input!$H$169+Input!$H$135)*$H$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E821),((Input!$H$169+Input!$H$135)*$H$7)-SUM($H821:J821),((Input!$H$169+Input!$H$135)*$H$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E821),((Input!$H$169+Input!$H$135)*$H$7)-SUM($H821:K821),((Input!$H$169+Input!$H$135)*$H$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E821),((Input!$H$169+Input!$H$135)*$H$7)-SUM($H821:L821),((Input!$H$169+Input!$H$135)*$H$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E821),((Input!$H$169+Input!$H$135)*$H$7)-SUM($H821:M821),((Input!$H$169+Input!$H$135)*$H$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E821),((Input!$H$169+Input!$H$135)*$H$7)-SUM($H821:N821),((Input!$H$169+Input!$H$135)*$H$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E821),((Input!$H$169+Input!$H$135)*$H$7)-SUM($H821:O821),((Input!$H$169+Input!$H$135)*$H$7)/A27taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E822),((Input!$I$169+Input!$I$135)*$I$7)-SUM($I822:I822),((Input!$I$169+Input!$I$135)*$I$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E822),((Input!$I$169+Input!$I$135)*$I$7)-SUM($I822:J822),((Input!$I$169+Input!$I$135)*$I$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E822),((Input!$I$169+Input!$I$135)*$I$7)-SUM($I822:K822),((Input!$I$169+Input!$I$135)*$I$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E822),((Input!$I$169+Input!$I$135)*$I$7)-SUM($I822:L822),((Input!$I$169+Input!$I$135)*$I$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E822),((Input!$I$169+Input!$I$135)*$I$7)-SUM($I822:M822),((Input!$I$169+Input!$I$135)*$I$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E822),((Input!$I$169+Input!$I$135)*$I$7)-SUM($I822:N822),((Input!$I$169+Input!$I$135)*$I$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E822),((Input!$I$169+Input!$I$135)*$I$7)-SUM($I822:O822),((Input!$I$169+Input!$I$135)*$I$7)/A27taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E823),((Input!$J$169+Input!$J$135)*$J$7)-SUM($J823:J823),((Input!$J$169+Input!$J$135)*$J$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E823),((Input!$J$169+Input!$J$135)*$J$7)-SUM($J823:K823),((Input!$J$169+Input!$J$135)*$J$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E823),((Input!$J$169+Input!$J$135)*$J$7)-SUM($J823:L823),((Input!$J$169+Input!$J$135)*$J$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E823),((Input!$J$169+Input!$J$135)*$J$7)-SUM($J823:M823),((Input!$J$169+Input!$J$135)*$J$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E823),((Input!$J$169+Input!$J$135)*$J$7)-SUM($J823:N823),((Input!$J$169+Input!$J$135)*$J$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E823),((Input!$J$169+Input!$J$135)*$J$7)-SUM($J823:O823),((Input!$J$169+Input!$J$135)*$J$7)/A27taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E824),((Input!$K$169+Input!$K$135)*$K$7)-SUM($K824:K824),((Input!$K$169+Input!$K$135)*$K$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E824),((Input!$K$169+Input!$K$135)*$K$7)-SUM($K824:L824),((Input!$K$169+Input!$K$135)*$K$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E824),((Input!$K$169+Input!$K$135)*$K$7)-SUM($K824:M824),((Input!$K$169+Input!$K$135)*$K$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E824),((Input!$K$169+Input!$K$135)*$K$7)-SUM($K824:N824),((Input!$K$169+Input!$K$135)*$K$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E824),((Input!$K$169+Input!$K$135)*$K$7)-SUM($K824:O824),((Input!$K$169+Input!$K$135)*$K$7)/A27taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E825),((Input!$L$169+Input!$L$135)*$L$7)-SUM($L825:L825),((Input!$L$169+Input!$L$135)*$L$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E825),((Input!$L$169+Input!$L$135)*$L$7)-SUM($L825:M825),((Input!$L$169+Input!$L$135)*$L$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E825),((Input!$L$169+Input!$L$135)*$L$7)-SUM($L825:N825),((Input!$L$169+Input!$L$135)*$L$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E825),((Input!$L$169+Input!$L$135)*$L$7)-SUM($L825:O825),((Input!$L$169+Input!$L$135)*$L$7)/A27taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E826),((Input!$M$169+Input!$M$135)*$M$7)-SUM($M826:M826),((Input!$M$169+Input!$M$135)*$M$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E826),((Input!$M$169+Input!$M$135)*$M$7)-SUM($M826:N826),((Input!$M$169+Input!$M$135)*$M$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E826),((Input!$M$169+Input!$M$135)*$M$7)-SUM($M826:O826),((Input!$M$169+Input!$M$135)*$M$7)/A27taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E827),((Input!$N$169+Input!$N$135)*$N$7)-SUM($N827:N827),((Input!$N$169+Input!$N$135)*$N$7)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E827),((Input!$N$169+Input!$N$135)*$N$7)-SUM($N827:O827),((Input!$N$169+Input!$N$135)*$N$7)/A27taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E828),((Input!$O$169+Input!$O$135)*$O$7)-SUM($O828:O828),((Input!$O$169+Input!$O$135)*$O$7)/A27taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"SUM(G818:G829)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C843","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A28taxremlife,A28taxvalue-SUM($F831:F831),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(H$3>A28taxremlife,A28taxvalue-SUM($F831:G831),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(I$3>A28taxremlife,A28taxvalue-SUM($F831:H831),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(J$3>A28taxremlife,A28taxvalue-SUM($F831:I831),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(K$3>A28taxremlife,A28taxvalue-SUM($F831:J831),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(L$3>A28taxremlife,A28taxvalue-SUM($F831:K831),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(M$3>A28taxremlife,A28taxvalue-SUM($F831:L831),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(N$3>A28taxremlife,A28taxvalue-SUM($F831:M831),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(O$3>A28taxremlife,A28taxvalue-SUM($F831:N831),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(P$3>A28taxremlife,A28taxvalue-SUM($F831:O831),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A28taxstdlife+$E833),((Input!$G$170+Input!$G$136)*$G$7)-SUM($G833:G833),((Input!$G$170+Input!$G$136)*$G$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A28taxstdlife+$E833),((Input!$G$170+Input!$G$136)*$G$7)-SUM($G833:H833),((Input!$G$170+Input!$G$136)*$G$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E833),((Input!$G$170+Input!$G$136)*$G$7)-SUM($G833:I833),((Input!$G$170+Input!$G$136)*$G$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E833),((Input!$G$170+Input!$G$136)*$G$7)-SUM($G833:J833),((Input!$G$170+Input!$G$136)*$G$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E833),((Input!$G$170+Input!$G$136)*$G$7)-SUM($G833:K833),((Input!$G$170+Input!$G$136)*$G$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E833),((Input!$G$170+Input!$G$136)*$G$7)-SUM($G833:L833),((Input!$G$170+Input!$G$136)*$G$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E833),((Input!$G$170+Input!$G$136)*$G$7)-SUM($G833:M833),((Input!$G$170+Input!$G$136)*$G$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E833),((Input!$G$170+Input!$G$136)*$G$7)-SUM($G833:N833),((Input!$G$170+Input!$G$136)*$G$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E833),((Input!$G$170+Input!$G$136)*$G$7)-SUM($G833:O833),((Input!$G$170+Input!$G$136)*$G$7)/A28taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A28taxstdlife+$E834),((Input!$H$170+Input!$H$136)*$H$7)-SUM($H834:H834),((Input!$H$170+Input!$H$136)*$H$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E834),((Input!$H$170+Input!$H$136)*$H$7)-SUM($H834:I834),((Input!$H$170+Input!$H$136)*$H$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E834),((Input!$H$170+Input!$H$136)*$H$7)-SUM($H834:J834),((Input!$H$170+Input!$H$136)*$H$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E834),((Input!$H$170+Input!$H$136)*$H$7)-SUM($H834:K834),((Input!$H$170+Input!$H$136)*$H$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E834),((Input!$H$170+Input!$H$136)*$H$7)-SUM($H834:L834),((Input!$H$170+Input!$H$136)*$H$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E834),((Input!$H$170+Input!$H$136)*$H$7)-SUM($H834:M834),((Input!$H$170+Input!$H$136)*$H$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E834),((Input!$H$170+Input!$H$136)*$H$7)-SUM($H834:N834),((Input!$H$170+Input!$H$136)*$H$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E834),((Input!$H$170+Input!$H$136)*$H$7)-SUM($H834:O834),((Input!$H$170+Input!$H$136)*$H$7)/A28taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E835),((Input!$I$170+Input!$I$136)*$I$7)-SUM($I835:I835),((Input!$I$170+Input!$I$136)*$I$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E835),((Input!$I$170+Input!$I$136)*$I$7)-SUM($I835:J835),((Input!$I$170+Input!$I$136)*$I$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E835),((Input!$I$170+Input!$I$136)*$I$7)-SUM($I835:K835),((Input!$I$170+Input!$I$136)*$I$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E835),((Input!$I$170+Input!$I$136)*$I$7)-SUM($I835:L835),((Input!$I$170+Input!$I$136)*$I$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E835),((Input!$I$170+Input!$I$136)*$I$7)-SUM($I835:M835),((Input!$I$170+Input!$I$136)*$I$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E835),((Input!$I$170+Input!$I$136)*$I$7)-SUM($I835:N835),((Input!$I$170+Input!$I$136)*$I$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E835),((Input!$I$170+Input!$I$136)*$I$7)-SUM($I835:O835),((Input!$I$170+Input!$I$136)*$I$7)/A28taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E836),((Input!$J$170+Input!$J$136)*$J$7)-SUM($J836:J836),((Input!$J$170+Input!$J$136)*$J$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E836),((Input!$J$170+Input!$J$136)*$J$7)-SUM($J836:K836),((Input!$J$170+Input!$J$136)*$J$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E836),((Input!$J$170+Input!$J$136)*$J$7)-SUM($J836:L836),((Input!$J$170+Input!$J$136)*$J$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E836),((Input!$J$170+Input!$J$136)*$J$7)-SUM($J836:M836),((Input!$J$170+Input!$J$136)*$J$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E836),((Input!$J$170+Input!$J$136)*$J$7)-SUM($J836:N836),((Input!$J$170+Input!$J$136)*$J$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E836),((Input!$J$170+Input!$J$136)*$J$7)-SUM($J836:O836),((Input!$J$170+Input!$J$136)*$J$7)/A28taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E837),((Input!$K$170+Input!$K$136)*$K$7)-SUM($K837:K837),((Input!$K$170+Input!$K$136)*$K$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E837),((Input!$K$170+Input!$K$136)*$K$7)-SUM($K837:L837),((Input!$K$170+Input!$K$136)*$K$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E837),((Input!$K$170+Input!$K$136)*$K$7)-SUM($K837:M837),((Input!$K$170+Input!$K$136)*$K$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E837),((Input!$K$170+Input!$K$136)*$K$7)-SUM($K837:N837),((Input!$K$170+Input!$K$136)*$K$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E837),((Input!$K$170+Input!$K$136)*$K$7)-SUM($K837:O837),((Input!$K$170+Input!$K$136)*$K$7)/A28taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E838),((Input!$L$170+Input!$L$136)*$L$7)-SUM($L838:L838),((Input!$L$170+Input!$L$136)*$L$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E838),((Input!$L$170+Input!$L$136)*$L$7)-SUM($L838:M838),((Input!$L$170+Input!$L$136)*$L$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E838),((Input!$L$170+Input!$L$136)*$L$7)-SUM($L838:N838),((Input!$L$170+Input!$L$136)*$L$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E838),((Input!$L$170+Input!$L$136)*$L$7)-SUM($L838:O838),((Input!$L$170+Input!$L$136)*$L$7)/A28taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E839),((Input!$M$170+Input!$M$136)*$M$7)-SUM($M839:M839),((Input!$M$170+Input!$M$136)*$M$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E839),((Input!$M$170+Input!$M$136)*$M$7)-SUM($M839:N839),((Input!$M$170+Input!$M$136)*$M$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E839),((Input!$M$170+Input!$M$136)*$M$7)-SUM($M839:O839),((Input!$M$170+Input!$M$136)*$M$7)/A28taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E840),((Input!$N$170+Input!$N$136)*$N$7)-SUM($N840:N840),((Input!$N$170+Input!$N$136)*$N$7)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E840),((Input!$N$170+Input!$N$136)*$N$7)-SUM($N840:O840),((Input!$N$170+Input!$N$136)*$N$7)/A28taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E841),((Input!$O$170+Input!$O$136)*$O$7)-SUM($O841:O841),((Input!$O$170+Input!$O$136)*$O$7)/A28taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"SUM(G831:G842)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C856","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A29taxremlife,A29taxvalue-SUM($F844:F844),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(H$3>A29taxremlife,A29taxvalue-SUM($F844:G844),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(I$3>A29taxremlife,A29taxvalue-SUM($F844:H844),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(J$3>A29taxremlife,A29taxvalue-SUM($F844:I844),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(K$3>A29taxremlife,A29taxvalue-SUM($F844:J844),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(L$3>A29taxremlife,A29taxvalue-SUM($F844:K844),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(M$3>A29taxremlife,A29taxvalue-SUM($F844:L844),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(N$3>A29taxremlife,A29taxvalue-SUM($F844:M844),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(O$3>A29taxremlife,A29taxvalue-SUM($F844:N844),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(P$3>A29taxremlife,A29taxvalue-SUM($F844:O844),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A29taxstdlife+$E846),((Input!$G$171+Input!$G$137)*$G$7)-SUM($G846:G846),((Input!$G$171+Input!$G$137)*$G$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A29taxstdlife+$E846),((Input!$G$171+Input!$G$137)*$G$7)-SUM($G846:H846),((Input!$G$171+Input!$G$137)*$G$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E846),((Input!$G$171+Input!$G$137)*$G$7)-SUM($G846:I846),((Input!$G$171+Input!$G$137)*$G$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E846),((Input!$G$171+Input!$G$137)*$G$7)-SUM($G846:J846),((Input!$G$171+Input!$G$137)*$G$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E846),((Input!$G$171+Input!$G$137)*$G$7)-SUM($G846:K846),((Input!$G$171+Input!$G$137)*$G$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E846),((Input!$G$171+Input!$G$137)*$G$7)-SUM($G846:L846),((Input!$G$171+Input!$G$137)*$G$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E846),((Input!$G$171+Input!$G$137)*$G$7)-SUM($G846:M846),((Input!$G$171+Input!$G$137)*$G$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E846),((Input!$G$171+Input!$G$137)*$G$7)-SUM($G846:N846),((Input!$G$171+Input!$G$137)*$G$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E846),((Input!$G$171+Input!$G$137)*$G$7)-SUM($G846:O846),((Input!$G$171+Input!$G$137)*$G$7)/A29taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A29taxstdlife+$E847),((Input!$H$171+Input!$H$137)*$H$7)-SUM($H847:H847),((Input!$H$171+Input!$H$137)*$H$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E847),((Input!$H$171+Input!$H$137)*$H$7)-SUM($H847:I847),((Input!$H$171+Input!$H$137)*$H$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E847),((Input!$H$171+Input!$H$137)*$H$7)-SUM($H847:J847),((Input!$H$171+Input!$H$137)*$H$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E847),((Input!$H$171+Input!$H$137)*$H$7)-SUM($H847:K847),((Input!$H$171+Input!$H$137)*$H$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E847),((Input!$H$171+Input!$H$137)*$H$7)-SUM($H847:L847),((Input!$H$171+Input!$H$137)*$H$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E847),((Input!$H$171+Input!$H$137)*$H$7)-SUM($H847:M847),((Input!$H$171+Input!$H$137)*$H$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E847),((Input!$H$171+Input!$H$137)*$H$7)-SUM($H847:N847),((Input!$H$171+Input!$H$137)*$H$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E847),((Input!$H$171+Input!$H$137)*$H$7)-SUM($H847:O847),((Input!$H$171+Input!$H$137)*$H$7)/A29taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E848),((Input!$I$171+Input!$I$137)*$I$7)-SUM($I848:I848),((Input!$I$171+Input!$I$137)*$I$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E848),((Input!$I$171+Input!$I$137)*$I$7)-SUM($I848:J848),((Input!$I$171+Input!$I$137)*$I$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E848),((Input!$I$171+Input!$I$137)*$I$7)-SUM($I848:K848),((Input!$I$171+Input!$I$137)*$I$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E848),((Input!$I$171+Input!$I$137)*$I$7)-SUM($I848:L848),((Input!$I$171+Input!$I$137)*$I$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E848),((Input!$I$171+Input!$I$137)*$I$7)-SUM($I848:M848),((Input!$I$171+Input!$I$137)*$I$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E848),((Input!$I$171+Input!$I$137)*$I$7)-SUM($I848:N848),((Input!$I$171+Input!$I$137)*$I$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E848),((Input!$I$171+Input!$I$137)*$I$7)-SUM($I848:O848),((Input!$I$171+Input!$I$137)*$I$7)/A29taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E849),((Input!$J$171+Input!$J$137)*$J$7)-SUM($J849:J849),((Input!$J$171+Input!$J$137)*$J$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E849),((Input!$J$171+Input!$J$137)*$J$7)-SUM($J849:K849),((Input!$J$171+Input!$J$137)*$J$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E849),((Input!$J$171+Input!$J$137)*$J$7)-SUM($J849:L849),((Input!$J$171+Input!$J$137)*$J$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E849),((Input!$J$171+Input!$J$137)*$J$7)-SUM($J849:M849),((Input!$J$171+Input!$J$137)*$J$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E849),((Input!$J$171+Input!$J$137)*$J$7)-SUM($J849:N849),((Input!$J$171+Input!$J$137)*$J$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E849),((Input!$J$171+Input!$J$137)*$J$7)-SUM($J849:O849),((Input!$J$171+Input!$J$137)*$J$7)/A29taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E850),((Input!$K$171+Input!$K$137)*$K$7)-SUM($K850:K850),((Input!$K$171+Input!$K$137)*$K$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E850),((Input!$K$171+Input!$K$137)*$K$7)-SUM($K850:L850),((Input!$K$171+Input!$K$137)*$K$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E850),((Input!$K$171+Input!$K$137)*$K$7)-SUM($K850:M850),((Input!$K$171+Input!$K$137)*$K$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E850),((Input!$K$171+Input!$K$137)*$K$7)-SUM($K850:N850),((Input!$K$171+Input!$K$137)*$K$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E850),((Input!$K$171+Input!$K$137)*$K$7)-SUM($K850:O850),((Input!$K$171+Input!$K$137)*$K$7)/A29taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E851),((Input!$L$171+Input!$L$137)*$L$7)-SUM($L851:L851),((Input!$L$171+Input!$L$137)*$L$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E851),((Input!$L$171+Input!$L$137)*$L$7)-SUM($L851:M851),((Input!$L$171+Input!$L$137)*$L$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E851),((Input!$L$171+Input!$L$137)*$L$7)-SUM($L851:N851),((Input!$L$171+Input!$L$137)*$L$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E851),((Input!$L$171+Input!$L$137)*$L$7)-SUM($L851:O851),((Input!$L$171+Input!$L$137)*$L$7)/A29taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E852),((Input!$M$171+Input!$M$137)*$M$7)-SUM($M852:M852),((Input!$M$171+Input!$M$137)*$M$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E852),((Input!$M$171+Input!$M$137)*$M$7)-SUM($M852:N852),((Input!$M$171+Input!$M$137)*$M$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E852),((Input!$M$171+Input!$M$137)*$M$7)-SUM($M852:O852),((Input!$M$171+Input!$M$137)*$M$7)/A29taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E853),((Input!$N$171+Input!$N$137)*$N$7)-SUM($N853:N853),((Input!$N$171+Input!$N$137)*$N$7)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E853),((Input!$N$171+Input!$N$137)*$N$7)-SUM($N853:O853),((Input!$N$171+Input!$N$137)*$N$7)/A29taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E854),((Input!$O$171+Input!$O$137)*$O$7)-SUM($O854:O854),((Input!$O$171+Input!$O$137)*$O$7)/A29taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"SUM(G844:G855)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"C869","v":"Equity raising costs"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A30taxremlife,A30taxvalue-SUM($F857:F857),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":6.0000000000000005E-2},{"$f":"IF(H$3>A30taxremlife,A30taxvalue-SUM($F857:G857),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":6.0000000000000005E-2},{"$f":"IF(I$3>A30taxremlife,A30taxvalue-SUM($F857:H857),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":6.0000000000000005E-2},{"$f":"IF(J$3>A30taxremlife,A30taxvalue-SUM($F857:I857),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":6.0000000000000005E-2},{"$f":"IF(K$3>A30taxremlife,A30taxvalue-SUM($F857:J857),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":6.0000000000000005E-2},{"$f":"IF(L$3>A30taxremlife,A30taxvalue-SUM($F857:K857),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":6.0000000000000005E-2},{"$f":"IF(M$3>A30taxremlife,A30taxvalue-SUM($F857:L857),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":6.0000000000000005E-2},{"$f":"IF(N$3>A30taxremlife,A30taxvalue-SUM($F857:M857),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":6.0000000000000005E-2},{"$f":"IF(O$3>A30taxremlife,A30taxvalue-SUM($F857:N857),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":6.0000000000000005E-2},{"$f":"IF(P$3>A30taxremlife,A30taxvalue-SUM($F857:O857),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":6.0000000000000005E-2}]
[null,null,null,"Capex",0]
[null,null,null,null,1,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A30taxstdlife+$E859),((Input!$G$172+Input!$G$138)*$G$7)-SUM($G859:G859),((Input!$G$172+Input!$G$138)*$G$7)/A30taxstdlife))","v":0.53893143546765832},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A30taxstdlife+$E859),((Input!$G$172+Input!$G$138)*$G$7)-SUM($G859:H859),((Input!$G$172+Input!$G$138)*$G$7)/A30taxstdlife))","v":0.53893143546765832},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E859),((Input!$G$172+Input!$G$138)*$G$7)-SUM($G859:I859),((Input!$G$172+Input!$G$138)*$G$7)/A30taxstdlife))","v":0.53893143546765832},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E859),((Input!$G$172+Input!$G$138)*$G$7)-SUM($G859:J859),((Input!$G$172+Input!$G$138)*$G$7)/A30taxstdlife))","v":0.53893143546765832},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E859),((Input!$G$172+Input!$G$138)*$G$7)-SUM($G859:K859),((Input!$G$172+Input!$G$138)*$G$7)/A30taxstdlife))","v":0.53893143546765832},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E859),((Input!$G$172+Input!$G$138)*$G$7)-SUM($G859:L859),((Input!$G$172+Input!$G$138)*$G$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E859),((Input!$G$172+Input!$G$138)*$G$7)-SUM($G859:M859),((Input!$G$172+Input!$G$138)*$G$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E859),((Input!$G$172+Input!$G$138)*$G$7)-SUM($G859:N859),((Input!$G$172+Input!$G$138)*$G$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E859),((Input!$G$172+Input!$G$138)*$G$7)-SUM($G859:O859),((Input!$G$172+Input!$G$138)*$G$7)/A30taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A30taxstdlife+$E860),((Input!$H$172+Input!$H$138)*$H$7)-SUM($H860:H860),((Input!$H$172+Input!$H$138)*$H$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E860),((Input!$H$172+Input!$H$138)*$H$7)-SUM($H860:I860),((Input!$H$172+Input!$H$138)*$H$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E860),((Input!$H$172+Input!$H$138)*$H$7)-SUM($H860:J860),((Input!$H$172+Input!$H$138)*$H$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E860),((Input!$H$172+Input!$H$138)*$H$7)-SUM($H860:K860),((Input!$H$172+Input!$H$138)*$H$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E860),((Input!$H$172+Input!$H$138)*$H$7)-SUM($H860:L860),((Input!$H$172+Input!$H$138)*$H$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E860),((Input!$H$172+Input!$H$138)*$H$7)-SUM($H860:M860),((Input!$H$172+Input!$H$138)*$H$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E860),((Input!$H$172+Input!$H$138)*$H$7)-SUM($H860:N860),((Input!$H$172+Input!$H$138)*$H$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E860),((Input!$H$172+Input!$H$138)*$H$7)-SUM($H860:O860),((Input!$H$172+Input!$H$138)*$H$7)/A30taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E861),((Input!$I$172+Input!$I$138)*$I$7)-SUM($I861:I861),((Input!$I$172+Input!$I$138)*$I$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E861),((Input!$I$172+Input!$I$138)*$I$7)-SUM($I861:J861),((Input!$I$172+Input!$I$138)*$I$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E861),((Input!$I$172+Input!$I$138)*$I$7)-SUM($I861:K861),((Input!$I$172+Input!$I$138)*$I$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E861),((Input!$I$172+Input!$I$138)*$I$7)-SUM($I861:L861),((Input!$I$172+Input!$I$138)*$I$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E861),((Input!$I$172+Input!$I$138)*$I$7)-SUM($I861:M861),((Input!$I$172+Input!$I$138)*$I$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E861),((Input!$I$172+Input!$I$138)*$I$7)-SUM($I861:N861),((Input!$I$172+Input!$I$138)*$I$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E861),((Input!$I$172+Input!$I$138)*$I$7)-SUM($I861:O861),((Input!$I$172+Input!$I$138)*$I$7)/A30taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E862),((Input!$J$172+Input!$J$138)*$J$7)-SUM($J862:J862),((Input!$J$172+Input!$J$138)*$J$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E862),((Input!$J$172+Input!$J$138)*$J$7)-SUM($J862:K862),((Input!$J$172+Input!$J$138)*$J$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E862),((Input!$J$172+Input!$J$138)*$J$7)-SUM($J862:L862),((Input!$J$172+Input!$J$138)*$J$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E862),((Input!$J$172+Input!$J$138)*$J$7)-SUM($J862:M862),((Input!$J$172+Input!$J$138)*$J$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E862),((Input!$J$172+Input!$J$138)*$J$7)-SUM($J862:N862),((Input!$J$172+Input!$J$138)*$J$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E862),((Input!$J$172+Input!$J$138)*$J$7)-SUM($J862:O862),((Input!$J$172+Input!$J$138)*$J$7)/A30taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E863),((Input!$K$172+Input!$K$138)*$K$7)-SUM($K863:K863),((Input!$K$172+Input!$K$138)*$K$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E863),((Input!$K$172+Input!$K$138)*$K$7)-SUM($K863:L863),((Input!$K$172+Input!$K$138)*$K$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E863),((Input!$K$172+Input!$K$138)*$K$7)-SUM($K863:M863),((Input!$K$172+Input!$K$138)*$K$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E863),((Input!$K$172+Input!$K$138)*$K$7)-SUM($K863:N863),((Input!$K$172+Input!$K$138)*$K$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E863),((Input!$K$172+Input!$K$138)*$K$7)-SUM($K863:O863),((Input!$K$172+Input!$K$138)*$K$7)/A30taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E864),((Input!$L$172+Input!$L$138)*$L$7)-SUM($L864:L864),((Input!$L$172+Input!$L$138)*$L$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E864),((Input!$L$172+Input!$L$138)*$L$7)-SUM($L864:M864),((Input!$L$172+Input!$L$138)*$L$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E864),((Input!$L$172+Input!$L$138)*$L$7)-SUM($L864:N864),((Input!$L$172+Input!$L$138)*$L$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E864),((Input!$L$172+Input!$L$138)*$L$7)-SUM($L864:O864),((Input!$L$172+Input!$L$138)*$L$7)/A30taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E865),((Input!$M$172+Input!$M$138)*$M$7)-SUM($M865:M865),((Input!$M$172+Input!$M$138)*$M$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E865),((Input!$M$172+Input!$M$138)*$M$7)-SUM($M865:N865),((Input!$M$172+Input!$M$138)*$M$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E865),((Input!$M$172+Input!$M$138)*$M$7)-SUM($M865:O865),((Input!$M$172+Input!$M$138)*$M$7)/A30taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E866),((Input!$N$172+Input!$N$138)*$N$7)-SUM($N866:N866),((Input!$N$172+Input!$N$138)*$N$7)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E866),((Input!$N$172+Input!$N$138)*$N$7)-SUM($N866:O866),((Input!$N$172+Input!$N$138)*$N$7)/A30taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E867),((Input!$O$172+Input!$O$138)*$O$7)-SUM($O867:O867),((Input!$O$172+Input!$O$138)*$O$7)/A30taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset30","v":"Equity raising costs"},null,null,null,{"$f":"SUM(G857:G868)","v":6.0000000000000005E-2},0.59893143546765837,0.59893143546765837,0.59893143546765837,0.59893143546765837,0.59893143546765837,6.0000000000000005E-2,6.0000000000000005E-2,6.0000000000000005E-2,6.0000000000000005E-2]
[null,"Residual Tax Value (end period)",null,null,null,{"$f":"Input!N37","v":2241.8000000000002},{"$f":"F870-G479+(Input!G173+Input!G139)*G7","v":2441.0096571773383},{"$f":"G870-H479+(Input!H173+Input!H139)*H7","v":2591.9454939122966},{"$f":"H870-I479+(Input!I173+Input!I139)*I7","v":2713.0899203245731},{"$f":"I870-J479+(Input!J173+Input!J139)*J7","v":2835.1012514850481},{"$f":"J870-K479+(Input!K173+Input!K139)*K7","v":3071.2743771348228},{"$f":"K870-L479+(Input!L173+Input!L139)*L7","v":2950.5523821368233},{"$f":"L870-M479+(Input!M173+Input!M139)*M7","v":2831.6391521029373},{"$f":"M870-N479+(Input!N173+Input!N139)*N7","v":2714.0275014359131},{"$f":"N870-O479+(Input!O173+Input!O139)*O7","v":2597.1701229108162},{"$f":"O870-P479+(Input!P173+Input!P139)*P7","v":2480.3127443857193}]
[]
[null,"Summary of Asset Roll Forward ($m Nominal)"]
[]
[null,"Opening RAB",null,null,null,null,{"$f":"F474","v":2302},{"$f":"G474","v":2572.131238309395},{"$f":"H474","v":2784.1756979470006},{"$f":"I474","v":2969.7711500959681},{"$f":"J474","v":3175.1631465120158},{"$f":"IF(COUNT($G874:K874)>=Input!$R$7,0,K474)","v":0},{"$f":"IF(COUNT($G874:L874)>=Input!$R$7,0,L474)","v":0},{"$f":"IF(COUNT($G874:M874)>=Input!$R$7,0,M474)","v":0},{"$f":"IF(COUNT($G874:N874)>=Input!$R$7,0,N474)","v":0},{"$f":"IF(COUNT($G874:O874)>=Input!$R$7,0,O474)","v":0}]
[null,"Net Capex",null,null,null,null,{"$f":"G41","v":351.02457164272869},{"$f":"H41","v":298.72904115079768},{"$f":"I41","v":250.92700234571066},{"$f":"J41","v":257.20017740435344},{"$f":"K41","v":379.76682582160413},{"$f":"IF(COUNT($G875:K875)>=Input!$R$7,0,L41)","v":0},{"$f":"IF(COUNT($G875:L875)>=Input!$R$7,0,M41)","v":0},{"$f":"IF(COUNT($G875:M875)>=Input!$R$7,0,N41)","v":0},{"$f":"IF(COUNT($G875:N875)>=Input!$R$7,0,O41)","v":0},{"$f":"IF(COUNT($G875:O875)>=Input!$R$7,0,P41)","v":0}]
[null,"Straight-line Depreciation",null,null,null,null,{"$f":"-G472","v":-138.44333333333333},{"$f":"-H472","v":-150.98786247092718},{"$f":"-I472","v":-134.93594264541838},{"$f":"-J472","v":-126.05245974070408},{"$f":"-K472","v":-135.49727127477775},{"$f":"IF(COUNT($G876:K876)>=Input!$R$7,0,-L472)","v":0},{"$f":"IF(COUNT($G876:L876)>=Input!$R$7,0,-M472)","v":0},{"$f":"IF(COUNT($G876:M876)>=Input!$R$7,0,-N472)","v":0},{"$f":"IF(COUNT($G876:N876)>=Input!$R$7,0,-O472)","v":0},{"$f":"IF(COUNT($G876:O876)>=Input!$R$7,0,-P472)","v":0}]
[null,"Inflation on Opening RAB",null,null,null,null,{"$f":"G471","v":57.550000000000004},{"$f":"H471","v":64.303280957734884},{"$f":"I471","v":69.604392448675014},{"$f":"J471","v":74.244278752399211},{"$f":"K471","v":79.379078662800396},{"$f":"IF(COUNT($G877:K877)>=Input!$R$7,0,L471)","v":0},{"$f":"IF(COUNT($G877:L877)>=Input!$R$7,0,M471)","v":0},{"$f":"IF(COUNT($G877:M877)>=Input!$R$7,0,N471)","v":0},{"$f":"IF(COUNT($G877:N877)>=Input!$R$7,0,O471)","v":0},{"$f":"IF(COUNT($G877:O877)>=Input!$R$7,0,P471)","v":0}]
[null,"Closing RAB",null,null,null,null,{"$f":"SUM(G874:G877)","v":2572.1312383093959},{"$f":"SUM(H874:H877)","v":2784.1756979470006},{"$f":"SUM(I874:I877)","v":2969.7711500959676},3175.1631465120167,3498.8117797216428,0,0,0,0,0]
[]
[null,"Check",null,null,null,null,{"$f":"IF(ROUND(G878,8)=ROUND(G474,8),\"ok\",\"error\")","v":"ok"},{"$f":"IF(COUNT($G878:G878)>=Input!N7,\"ok\",IF(ROUND(H878,8)=ROUND(H474,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G878:H878)>=Input!O7,\"ok\",IF(ROUND(I878,8)=ROUND(I474,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G878:I878)>=Input!P7,\"ok\",IF(ROUND(J878,8)=ROUND(J474,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G878:J878)>=Input!Q7,\"ok\",IF(ROUND(K878,8)=ROUND(K474,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G878:K878)>=Input!R7,\"ok\",IF(ROUND(L878,8)=ROUND(L474,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G878:L878)>=Input!S7,\"ok\",IF(ROUND(M878,8)=ROUND(M474,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G878:M878)>=Input!T7,\"ok\",IF(ROUND(N878,8)=ROUND(N474,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G878:N878)>=Input!U7,\"ok\",IF(ROUND(O878,8)=ROUND(O474,8),\"ok\",\"error\"))","v":"ok"},{"$f":"IF(COUNT($G878:O878)>=Input!V7,\"ok\",IF(ROUND(P878,8)=ROUND(P474,8),\"ok\",\"error\"))","v":"ok"}]

{"sheet":"Analysis","index":5,"n_rows":144,"n_cols":16,"rows_kept":144,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"\"Cash Flow Analysis\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Cash Flow Analysis - DNSP PTRM - version 3 (Networks NSW submission)"}]
[]
[null,"Year",null,null,null,{"$f":"Assets!F4","v":"2007"},{"$f":"Assets!G4","v":2008},{"$f":"Assets!H4","v":"2009"},{"$f":"Assets!I4","v":"2010"},{"$f":"Assets!J4","v":"2011"},{"$f":"Assets!K4","v":"2012"},{"$f":"Assets!L4","v":"2013"},{"$f":"Assets!M4","v":"2014"},{"$f":"Assets!N4","v":"2015"},{"$f":"Assets!O4","v":"2016"},{"$f":"Assets!P4","v":"2017"}]
[]
[null,"Inflation Assumption (CPI % increase)",null,null,null,null,{"$f":"WACC!G6","v":2.5000000000000001E-2},{"$f":"G6","v":2.5000000000000001E-2},{"$f":"H6","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Cumulative Inflation Index (CPI end period)",null,null,null,1,{"$f":"F7*(1+G6)","v":1.0249999999999999},{"$f":"G7*(1+H6)","v":1.0506249999999999},1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,{"$f":"O7*(1+P6)","v":1.2800845441963566}]
[]
[null,"Time Varying WACC"]
[null,"Time Varying Return on Debt",null,null,null,null,{"$f":"WACC!G15","v":7.3999999999999996E-2},{"$f":"WACC!H15","v":7.3999999999999996E-2},{"$f":"WACC!I15","v":7.3999999999999996E-2},{"$f":"WACC!J15","v":7.3999999999999996E-2},{"$f":"WACC!K15","v":7.3999999999999996E-2},{"$f":"WACC!L15","v":7.3999999999999996E-2},{"$f":"WACC!M15","v":7.3999999999999996E-2},{"$f":"WACC!N15","v":7.3999999999999996E-2},{"$f":"WACC!O15","v":7.3999999999999996E-2},{"$f":"WACC!P15","v":7.3999999999999996E-2}]
[null,"Time Varying Nominal Vanilla WACC",null,null,null,null,{"$f":"WACC!G19","v":7.9999999999999988E-2},{"$f":"WACC!H19","v":7.9999999999999988E-2},{"$f":"WACC!I19","v":7.9999999999999988E-2},{"$f":"WACC!J19","v":7.9999999999999988E-2},{"$f":"WACC!K19","v":7.9999999999999988E-2},{"$f":"WACC!L19","v":7.9999999999999988E-2},{"$f":"WACC!M19","v":7.9999999999999988E-2},{"$f":"WACC!N19","v":7.9999999999999988E-2},{"$f":"WACC!O19","v":7.9999999999999988E-2},{"$f":"WACC!P19","v":7.9999999999999988E-2}]
[null,"Cumulative Discount Factor",null,null,null,1,{"$f":"F12*(1+G11)","v":1.08},{"$f":"G12*(1+H11)","v":1.1664000000000001},1.2597120000000002,1.3604889600000003,1.4693280768000003,1.5868743229440005,1.7138242687795207,1.8509302102818825,1.9990046271044333,2.1589249972727882]
[null,"Inverse Cumulative Discount Factor",null,null,null,{"$f":"1/F12","v":1},{"$f":"1/G12","v":0.92592592592592582},0.85733882030178321,0.79383224102016958,0.73502985279645328,0.68058319703375303,0.63016962688310452,0.58349039526213387,0.54026888450197574,0.50024896713145894,0.46319348808468414]
[]
[null,"Annual Building Blocks ($m Nominal)"]
[]
[null,"RAB (start period)",null,"(nominal value)",null,null,{"$f":"Assets!F474","v":2302},{"$f":"Assets!G474","v":2572.131238309395},{"$f":"Assets!H474","v":2784.1756979470006},{"$f":"Assets!I474","v":2969.7711500959681},{"$f":"Assets!J474","v":3175.1631465120158},{"$f":"Assets!K474","v":3498.8117797216423},{"$f":"Assets!L474","v":3438.5657324148319},{"$f":"Assets!M474","v":3374.0967538730247},{"$f":"Assets!N474","v":3304.5053557476144},{"$f":"Assets!O474","v":3230.4976286706051}]
[null," - Equity",null,{"$f":"WACC!G8","v":0.4},null,null,{"$f":"$D18*G$17","v":920.80000000000007},{"$f":"$D18*H$17","v":1028.8524953237581},{"$f":"$D18*I$17","v":1113.6702791788002},1187.9084600383874,1270.0652586048063,1399.5247118886571,1375.4262929659328,1349.6387015492101,1321.802142299046,1292.199051468242]
[null," - Debt",null,{"$f":"WACC!G9","v":0.6},null,null,{"$f":"$D19*G$17","v":1381.2},1543.2787429856369,1670.5054187682003,1781.8626900575807,1905.0978879072095,2099.2870678329855,2063.1394394488989,2024.4580523238146,1982.7032134485685,1938.298577202363]
[]
[null,"Revenue Building Blocks"]
[]
[null,"Nominal Vanilla WACC",null,null,null,null,{"$f":"SUM(G25:G26)","v":184.16},{"$f":"SUM(H25:H26)","v":205.77049906475159},{"$f":"SUM(I25:I26)","v":222.73405583576005},237.58169200767742,254.01305172096124,279.9049423777314,275.08525859318655,269.92774030984197,264.36042845980916,258.43981029364841]
[null,"Return on Asset"]
[null," - Return on Equity",null,{"$f":"WACC!G10","v":8.8999999999999996E-2},null,null,{"$f":"$D25*G18","v":81.9512},91.567872083814464,99.116654846913221,105.72385294341647,113.03580801582775,124.55769935809047,122.41294007396802,120.11784443787968,117.64039066461508,115.00571558067354]
[null," - Return on Debt",null,null,null,null,{"$f":"G10*G19","v":102.2088},{"$f":"H10*H19","v":114.20262698093713},123.61740098884682,131.85783906426096,140.9772437051335,155.34724301964093,152.67231851921852,149.80989587196228,146.72003779519406,143.43409471297485]
[]
[null,"Return of Asset (regulatory depreciation)",null,null,null,null,{"$f":"Assets!G$473","v":80.893333333333317},{"$f":"Assets!H$473","v":86.684581513192299},{"$f":"Assets!I$473","v":65.331550196743365},{"$f":"Assets!J$473","v":51.808180988304869},{"$f":"Assets!K$473","v":56.118192611977349},{"$f":"Assets!L$473","v":60.246047306809984},{"$f":"Assets!M$473","v":64.468978541806607},{"$f":"Assets!N$473","v":69.59139812540954},{"$f":"Assets!O$473","v":74.007727077009122},{"$f":"Assets!P$473","v":79.135210650224082}]
[]
[null,"Opex (excludes EBSS carryover amounts)",null,null,null,null,{"$f":"Input!G182*G$7","v":64.696741299999999},{"$f":"Input!H182*H$7","v":66.420057176363812},{"$f":"Input!I182*I$7","v":68.154155873932282},{"$f":"Input!J182*J$7","v":69.915790717170296},{"$f":"Input!K182*K$7","v":71.729016720653689},{"$f":"Input!L182*L$7","v":0},{"$f":"Input!M182*M$7","v":0},{"$f":"Input!N182*N$7","v":0},{"$f":"Input!O182*O$7","v":0},{"$f":"Input!P182*P$7","v":0}]
[]
[null,"Revenue from incentives",null,null,null,null,{"$f":"Input!G$192*Analysis!G$7","v":5.125},{"$f":"Input!H$192*Analysis!H$7","v":3.1518749999999995},{"$f":"Input!I$192*Analysis!I$7","v":1.0768906249999999},{"$f":"Input!J$192*Analysis!J$7","v":0},{"$f":"Input!K$192*Analysis!K$7","v":-2.8285205322265616},{"$f":"Input!L$192*Analysis!L$7","v":0},{"$f":"Input!M$192*Analysis!M$7","v":0},{"$f":"Input!N$192*Analysis!N$7","v":0},{"$f":"Input!O$192*Analysis!O$7","v":0},{"$f":"Input!P$192*Analysis!P$7","v":0}]
[null,"Revenue from previous control mechanism",null,null,null,null,{"$f":"Input!G$199*Analysis!G$7","v":5.125},{"$f":"Input!H$199*Analysis!H$7","v":5.2531249999999998},{"$f":"Input!I$199*Analysis!I$7","v":5.3844531249999994},{"$f":"Input!J$199*Analysis!J$7","v":5.519064453124999},{"$f":"Input!K$199*Analysis!K$7","v":5.6570410644531233},{"$f":"Input!L$199*Analysis!L$7","v":0},{"$f":"Input!M$199*Analysis!M$7","v":0},{"$f":"Input!N$199*Analysis!N$7","v":0},{"$f":"Input!O$199*Analysis!O$7","v":0},{"$f":"Input!P$199*Analysis!P$7","v":0}]
[null,"Revenue from shared assets",null,null,null,null,{"$f":"Input!G$206*Analysis!G$7","v":-3.0749999999999997},{"$f":"Input!H$206*Analysis!H$7","v":-3.1518749999999995},{"$f":"Input!I$206*Analysis!I$7","v":-3.2306718749999996},{"$f":"Input!J$206*Analysis!J$7","v":-3.3114386718749991},{"$f":"Input!K$206*Analysis!K$7","v":-3.394224638671874},{"$f":"Input!L$206*Analysis!L$7","v":0},{"$f":"Input!M$206*Analysis!M$7","v":0},{"$f":"Input!N$206*Analysis!N$7","v":0},{"$f":"Input!O$206*Analysis!O$7","v":0},{"$f":"Input!P$206*Analysis!P$7","v":0}]
[]
[null,"Tax Payable",null,null,null,null,{"$f":"G58","v":9.621011764705873},{"$f":"H58","v":15.324102470105359},{"$f":"I58","v":15.659693455035267},11.006634600554708,12.279154078553013,22.617088823612125,23.988948911254823,25.446208904564212,26.396731488186106,27.276546249106126]
[null,"Less Value of Imputation Credits",null,{"$f":"WACC!$G$7","v":0.5},null,null,{"$f":"-G36*$D$37","v":-4.8105058823529365},{"$f":"-H36*$D$37","v":-7.6620512350526795},-7.8298467275176336,-5.5033173002773541,-6.1395770392765066,-11.308544411806063,-11.994474455627412,-12.723104452282106,-13.198365744093053,-13.638273124553063]
[]
[null,"Building Block Subtotal",null,null,null,null,{"$f":"SUM(G25:G38)","v":341.73558051568625},{"$f":"SUM(H25:H38)","v":371.79031398936036},367.2802805089533,367.01660679467994,387.43413398642349,351.45953409634745,351.5487115906206,352.24224288753368,351.56652128091133,351.21329406842551]
[]
[null,"Additional Tax Income"]
[null," - Customer Contributions",null,null,null,null,{"$f":"Input!G139*Analysis!G7","v":12.299999999999999},{"$f":"Input!H139*Analysis!H7","v":7.3543749999999992},{"$f":"Input!I139*Analysis!I7","v":7.5382343749999992},{"$f":"Input!J139*Analysis!J7","v":7.7266902343749981},{"$f":"Input!K139*Analysis!K7","v":7.9198574902343726},{"$f":"Input!L139*Analysis!L7","v":0},{"$f":"Input!M139*Analysis!M7","v":0},{"$f":"Input!N139*Analysis!N7","v":0},{"$f":"Input!O139*Analysis!O7","v":0},{"$f":"Input!P139*Analysis!P7","v":0}]
[]
[null,"Tax Expenses"]
[null," - Opex",null,null,null,null,{"$f":"G30","v":64.696741299999999},{"$f":"H30","v":66.420057176363812},68.154155873932282,69.915790717170296,71.729016720653689,0,0,0,0,0]
[null," - Tax deductions from revenue adjustments and incentives",null,null,null,null,{"$f":"Input!G212","v":0},{"$f":"Input!H212","v":0},{"$f":"Input!I212","v":0},{"$f":"Input!J212","v":0},{"$f":"Input!K212","v":0},{"$f":"Input!L212","v":0},{"$f":"Input!M212","v":0},{"$f":"Input!N212","v":0},{"$f":"Input!O212","v":0},{"$f":"Input!P212","v":0}]
[null," - Tax Depreciation",null,null,null,null,{"$f":"Assets!G479","v":155.06},{"$f":"Assets!H479","v":147.4416632650416},{"$f":"Assets!I479","v":130.84797983772327},{"$f":"Assets!J479","v":136.28088524577464},{"$f":"Assets!K479","v":141.71721745569397},{"$f":"Assets!L479","v":120.72199499799946},{"$f":"Assets!M479","v":118.91323003388597},{"$f":"Assets!N479","v":117.61165066702399},{"$f":"Assets!O479","v":116.85737852509691},{"$f":"Assets!P479","v":116.85737852509691}]
[null," - Interest",null,null,null,null,{"$f":"G26","v":102.2088},114.20262698093713,123.61740098884682,131.85783906426096,140.9772437051335,155.34724301964093,152.67231851921852,149.80989587196228,146.72003779519406,143.43409471297485]
[null,"Total Tax Expenses",null,null,null,null,{"$f":"SUM(G45:G48)","v":321.96554129999998},{"$f":"SUM(H45:H48)","v":328.06434742234251},322.61953670050241,338.05451502720587,354.42347788148118,276.06923801764037,271.5855485531045,267.42154653898626,263.57741632029098,260.29147323807177]
[]
[null,"Tax Calculation"]
[null,"Corporate tax rate",null,null,null,null,{"$f":"WACC!G14","v":0.3},{"$f":"WACC!H14","v":0.3},{"$f":"WACC!I14","v":0.3},{"$f":"WACC!J14","v":0.3},{"$f":"WACC!K14","v":0.3},{"$f":"WACC!L14","v":0.3},{"$f":"WACC!M14","v":0.3},{"$f":"WACC!N14","v":0.3},{"$f":"WACC!O14","v":0.3},{"$f":"WACC!P14","v":0.3}]
[null,"Taxable Income",null,null,null,null,{"$f":"G54+F55","v":32.070039215686279},{"$f":"H54+G55","v":51.080341567017854},{"$f":"I54+H55","v":52.19897818345089},36.688782001849063,40.930513595176706,75.390296078707081,79.963163037516097,84.820696348547415,87.989104960620352,90.921820830353738]
[null," - Pre-tax Income",null,null,null,null,{"$f":"G39+G42-G49","v":32.070039215686279},{"$f":"H39+H42-H49","v":51.080341567017854},52.19897818345089,36.688782001849063,40.930513595176706,75.390296078707081,79.963163037516097,84.820696348547415,87.989104960620352,90.921820830353738]
[null," - Tax Loss Carried Forward",null,null,null,{"$f":"Input!$G$211","v":0},{"$f":"IF(G53<0,G53,0)","v":0},{"$f":"IF(H53<0,H53,0)","v":0},{"$f":"IF(I53<0,I53,0)","v":0},{"$f":"IF(J53<0,J53,0)","v":0},0,0,0,0,0,0]
[null,"Tax Payable",null,null,null,null,{"$f":"IF(G53>0,G52*G53,0)","v":9.6210117647058837},{"$f":"IF(H53>0,H52*H53,0)","v":15.324102470105355},15.659693455035267,11.006634600554719,12.279154078553011,22.617088823612125,23.988948911254827,25.446208904564223,26.396731488186106,27.276546249106122]
[null,"Value of Imputation Credits",null,{"$f":"WACC!$G$7","v":0.5},null,null,{"$f":"$D$57*G56","v":4.8105058823529419},7.6620512350526777,7.8298467275176336,5.5033173002773594,6.1395770392765057,11.308544411806063,11.994474455627413,12.723104452282112,13.198365744093053,13.638273124553061]
[null,null,null,"(intermediate tax calculation)",null,null,{"$f":"MAX(0,(G25+G26+G28+G30+G42+G34+G33+G32-G49+F55)*G52/(1-(1-$D$37)*G52))","v":9.621011764705873},{"$f":"MAX(0,(H25+H26+H28+H30+H42+H34+H33+H32-H49+G55)*H52/(1-(1-$D$37)*H52))","v":15.324102470105359},15.659693455035267,11.006634600554708,12.279154078553013,22.617088823612125,23.988948911254823,25.446208904564212,26.396731488186106,27.276546249106126]
[]
[null,"Cash Flow Analysis Below This Line"]
[]
[null,"Net Present Values"]
[null,"RAB (start period)",null,"Project NPV Check",null,{"$f":"F64-F65-G63+F66","v":-3.637978807091713E-12},{"$f":"Assets!F474","v":2302},{"$f":"Assets!G474","v":2572.131238309395},{"$f":"Assets!H474","v":2784.1756979470006},{"$f":"Assets!I474","v":2969.7711500959681},{"$f":"Assets!J474","v":3175.1631465120158},{"$f":"Assets!K474","v":3498.8117797216423},{"$f":"Assets!L474","v":3438.5657324148319},{"$f":"Assets!M474","v":3374.0967538730247},{"$f":"Assets!N474","v":3304.5053557476144},{"$f":"Assets!O474","v":3230.4976286706051}]
[null,"PV for Returns on and of Asset Only",null,null,null,{"$f":"SUMPRODUCT(G64:P64,G$13:P$13)","v":2070.1508782156448},{"$f":"SUM(G25:G26,G28)","v":265.05333333333328},292.45508057794387,288.06560603250341,289.38987299598227,310.13124433293859,340.1509896845414,339.55423713499317,339.51913843525153,338.36815553681828,337.57502094387246]
[null,"PV for Capex Only",null,null,null,{"$f":"SUMPRODUCT(G65:P65,G$13:P$13)","v":1227.8414288374929},{"$f":"Assets!G41","v":351.02457164272869},{"$f":"Assets!H41","v":298.72904115079768},{"$f":"Assets!I41","v":250.92700234571066},{"$f":"Assets!J41","v":257.20017740435344},{"$f":"Assets!K41","v":379.76682582160413},{"$f":"Assets!L41","v":0},{"$f":"Assets!M41","v":0},{"$f":"Assets!N41","v":0},{"$f":"Assets!O41","v":0},{"$f":"Assets!P41","v":0}]
[null,"PV for end of period assets",null,null,null,{"$f":"SUMPRODUCT(G66:P66,G$13:P$13)","v":1459.6905506218445},0,0,0,0,0,0,0,0,0,{"$f":"Assets!P474","v":3151.3624180203806}]
[]
[null,"Nominal Cash Flow Analysis"]
[null,"Capital Expenditure",null,null,null,{"$f":"Assets!F9+Assets!F41","v":2302},{"$f":"Assets!G9+Assets!G41","v":351.02457164272869},{"$f":"Assets!H9+Assets!H41","v":298.72904115079768},{"$f":"Assets!I9+Assets!I41","v":250.92700234571066},{"$f":"Assets!J9+Assets!J41","v":257.20017740435344},{"$f":"Assets!K9+Assets!K41","v":379.76682582160413},{"$f":"Assets!L9+Assets!L41","v":0},{"$f":"Assets!M9+Assets!M41","v":0},{"$f":"Assets!N9+Assets!N41","v":0},{"$f":"Assets!O9+Assets!O41","v":0},{"$f":"Assets!P9+Assets!P41","v":0}]
[null,"Interest Payments",null,null,null,{"$f":"F26","v":0},102.2088,114.20262698093713,123.61740098884682,131.85783906426096,140.9772437051335,155.34724301964093,152.67231851921852,149.80989587196228,146.72003779519406,143.43409471297485]
[null,"Repayment of Debt",null,null,null,{"$f":"F19-G19+F72","v":-1381.2},-162.07874298563684,-127.22667578256346,-111.35727128938038,-123.23519784962878,-194.18917992577599,36.147628384086602,38.681387125084257,41.754838875246151,44.404636246205428,47.481126390134705]
[null,"(residual debt at end of cashflows)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Assets!P474*$D$19","v":-1890.8174508122283}]
[]
[null,"Nominal Cash Flow to Equity Holders"]
[null," -  Pre-tax","Te  =",{"$f":"1-E77/E75","v":0.15281971526879523},{"$f":"IRR(F75:P75)","v":9.6332639524874739E-2},{"$f":"F39-F45-F69-F70-F71-SUM(F32:F34)","v":-920.8},{"$f":"G39-G30-G69-G70-G71-SUM(G32:G34)","v":-21.290789441405582},{"$f":"H39-H45-H69-H70-H71-SUM(H32:H34)","v":14.412139463825209},32.708320714843921,29.070371677274025,-10.284068228746545,159.96466269261992,160.19500594631782,160.67750814032524,160.44184723951184,{"$f":"P39-P45-P69-P70-P71-SUM(P32:P34)+P76","v":1420.8430401734681}]
[null,"(residual equity at end of cashflows)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Assets!P474*$D$18","v":1260.5449672081522}]
[null," -  Post-tax ",null,null,{"$f":"IRR(F77:P77)","v":8.1611112981591891E-2},{"$f":"F75-F56","v":-920.8},-30.911801206111466,-0.91196300628014626,17.048627259808654,18.063737076719306,-22.563222307299554,137.34757386900779,136.206057035063,135.23129923576101,134.04511575132574,1393.566493924362]
[null," -  Post-tax + Value of Imputation Credits",null,null,{"$f":"IRR(F78:P78)","v":8.8999999992362605E-2},{"$f":"F77-F37","v":-920.8},-26.101295323758528,6.7500882287725332,24.878473987326288,23.567054376996659,-16.423645268023048,148.65611828081384,148.20053149069042,147.95440368804313,147.24348149541879,1407.2047670489151]
[null,"Real Cash Flow to Equity"]
[null," -  Pre-tax",null,null,{"$f":"IRR(F80:P80)","v":6.9592819051707944E-2},{"$f":"F75/F$7","v":-920.8},-20.771501894054229,13.717681821606387,30.372927347978283,26.336321965594937,-9.0896177980464472,137.93702730427543,134.7664893366188,131.87551381296461,128.47033749926567,{"$f":"P75/P$7","v":1109.9603120866368}]
[null," -  Post-tax ",null,null,{"$f":"IRR(F81:P81)","v":5.5230354128385895E-2},{"$f":"F77/F$7","v":-920.8},-30.157854835230701,-0.86801951817265566,15.831345230448688,16.364854252147097,-19.942600778593413,118.43438249452431,114.58542059138789,110.99062511434997,107.33372593867766,{"$f":"P77/P$7","v":1088.6519177522371}]
[null," -  Post-tax + Value of Imputation Credits",null,null,{"$f":"IRR(F82:P82)","v":6.2439024390243743E-2},-920.8,-25.46467836464247,6.4248311517168677,23.102136289213487,21.350588108871012,-14.516109288319928,128.18570489939987,124.67595496400335,121.43306946365729,117.90203171897167,{"$f":"P78/P$7","v":1099.3061149194368}]
[null,"Net Cash Flow to Debt"]
[null,"Cash flow to debt before Tax calculation",null,null,{"$f":"IRR(F84:P84)","v":7.4000000000499014E-2},{"$f":"F71","v":-1381.2},{"$f":"G48+G71","v":-59.86994298563684},-13.024048801626336,12.260129699466447,8.622641214632182,-53.211936220642485,191.49487140372753,191.35370564430278,191.56473474720843,191.12467404139949,{"$f":"P48+P71+P85","v":2081.732671915338}]
[null,"(residual debt at end of cashflows)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Assets!$P$474*$D$19","v":1890.8174508122283}]
[null,"Deduction Utilised to Reduce Tax",null,null,null,null,{"$f":"MAX(0,MIN(G48+G54,F87+G48))","v":102.2088},114.20262698093713,123.61740098884682,131.85783906426096,140.9772437051335,155.34724301964093,152.67231851921852,149.80989587196228,146.72003779519406,143.43409471297485]
[null,"Unutilised Deductions Carried Forward",null,null,null,null,{"$f":"MAX(0,F87+G48-G86)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Net Cash Flow to Debt","Td  =",{"$f":"1-$E$88/$E$84","v":0.30000000000337257},{"$f":"IRR(F88:P88)","v":5.1800000000099738E-2},{"$f":"F48-F86*F52+F71+F85","v":-1381.2},-90.532582985636836,-47.284836895907475,-24.825090597187597,-30.934710504646105,-95.505109332182542,144.89069849783525,145.55201008853723,146.62176598561976,147.10866270284129,{"$f":"P48-P86*P52+P71+P89","v":2038.7024435014455}]
[null,"(residual debt at end of cashflows)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Assets!$P$474*$D$19","v":1890.8174508122283}]
[null,"Nominal Cash Flows to Assets"]
[null,"Cash flow to Asset",null,null,{"$f":"IRR(F91:P91)","v":8.2953472327653405E-2},{"$f":"F39-F69-F30-SUM(F32:F34)","v":-2302},-81.160732427042433,1.3880906621988602,44.968450414310354,37.693012891906207,-63.496004449389019,351.45953409634745,351.5487115906206,352.24224288753368,351.56652128091133,{"$f":"P39-P69-P30-SUM(P32:P34)+P92","v":3502.5757120888061}]
[null,"(residual capital at end of cashflows)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Assets!P474","v":3151.3624180203806}]
[null,"Cash flow to Asset Post-tax",null,null,{"$f":"IRR(F93:P93)","v":7.7037303224343823E-2},{"$f":"F91-F56","v":-2302},-90.781744191748317,-13.936011807906496,29.308756959275087,26.686378291351488,-75.775158527942025,328.84244527273535,327.55976267936575,326.79603398296945,325.16978979272523,3475.2991658397]
[null,"Cash flow to Asset Real",null,null,{"$f":"IRR(F94:P94)","v":5.6539973002590962E-2},{"$f":"F91/F$7","v":-2302},-79.181202367846282,1.3212046755015923,41.757676564702528,34.148009333867904,-56.121215778665466,303.06245476321953,295.7457094995566,289.10161294545554,281.50928463804485,{"$f":"P91/P$7","v":2736.2065482071266}]
[null,"Cash flow to Asset Real Post-tax",null,null,{"$f":"IRR(F95:P95)","v":5.076810070666947E-2},{"$f":"F93/F$7","v":-2302},{"$f":"G93/G$7","v":-88.567555309022751},{"$f":"H93/H$7","v":-13.264496664277452},27.216094447172935,24.176541620420064,-66.974198759212427,283.55980995346846,275.56464075432564,268.21672424684084,260.37267307745685,{"$f":"P93/P$7","v":2714.8981538727271}]
[null,"Check on Vanilla WACC Cash Flow (nom)",null,null,{"$f":"IRR(F96:P96)","v":8.000000000001127E-2},{"$f":"F94/F$7","v":-2302},{"$f":"(G91-G56+G57)","v":-85.971238309395375},-6.2739605728538184,37.13860368679272,32.189695591628848,-69.635581488665522,340.1509896845414,339.55423713499317,339.51913843525153,338.36815553681828,3488.937438964253]
[null,"Check on Vanilla WACC Cash Flow (real)",null,null,{"$f":"IRR(F97:P97)","v":5.3658536585382367E-2},{"$f":"F96/F$7","v":-2302},{"$f":"G96/G$7","v":-83.874378838434524},-5.9716459943879299,34.486885505937728,29.162275477143986,-61.54770726893895,293.31113235834397,285.65517512694112,278.65916859614816,270.94097885775085,{"$f":"P96/P$7","v":2725.5523510399271}]
[]
[null,"Further Dissection of Cash Flows"]
[]
[null,"Return on Equity"]
[null,"Cash flow with Imputation",null,null,null,null,{"$f":"G78","v":-26.101295323758528},{"$f":"H78","v":6.7500882287725332},24.878473987326288,23.567054376996659,-16.423645268023048,148.65611828081384,148.20053149069042,147.95440368804313,147.24348149541879,{"$f":"P78-P103","v":146.65979984076284}]
[null,"(residual equity at end of cashflows)",null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"Assets!P474*$D$18","v":1260.5449672081522}]
[null,"Add back Capex",null,null,null,null,{"$f":"G69","v":351.02457164272869},298.72904115079768,250.92700234571066,257.20017740435344,379.76682582160413,0,0,0,0,0]
[null,"Less Nominal Depreciation of RAB",null,null,null,null,{"$f":"-Assets!G473","v":-80.893333333333317},{"$f":"-Assets!H473","v":-86.684581513192299},{"$f":"-Assets!I473","v":-65.331550196743365},{"$f":"-Assets!J473","v":-51.808180988304869},{"$f":"-Assets!K473","v":-56.118192611977349},{"$f":"-Assets!L473","v":-60.246047306809984},{"$f":"-Assets!M473","v":-64.468978541806607},{"$f":"-Assets!N473","v":-69.59139812540954},{"$f":"-Assets!O473","v":-74.007727077009122},{"$f":"-Assets!P473","v":-79.135210650224082}]
[null,"Add Debt Repayment",null,null,null,null,{"$f":"G71","v":-162.07874298563684},-127.22667578256346,-111.35727128938038,-123.23519784962878,-194.18917992577599,36.147628384086602,38.681387125084257,41.754838875246151,44.404636246205428,47.481126390134705]
[null,"Gives Nominal Return to Equity",null,null,null,null,{"$f":"SUM(G102:G106)","v":81.951200000000028},91.56787208381445,99.116654846913207,105.72385294341649,113.03580801582774,124.55769935809046,122.41294007396807,120.11784443787974,117.6403906646151,1375.5506827888257]
[null,"Less Inflation in Equity Component",null,null,null,null,{"$f":"-$D$18*(Assets!G475-Assets!F474)","v":-23.019999999999893},{"$f":"-$D$18*(Assets!H475-Assets!G474)","v":-25.721312383093938},{"$f":"-$D$18*(Assets!I475-Assets!H474)","v":-27.841756979470119},{"$f":"-$D$18*(Assets!J475-Assets!I474)","v":-29.697711500959485},{"$f":"-$D$18*(Assets!K475-Assets!J474)","v":-31.751631465120045},{"$f":"-$D$18*(Assets!L475-Assets!K474)","v":-34.988117797216184},{"$f":"-$D$18*(Assets!M475-Assets!L474)","v":-34.385657324148092},{"$f":"-$D$18*(Assets!N475-Assets!M474)","v":-33.740967538730004},{"$f":"-$D$18*(Assets!O475-Assets!N474)","v":-33.045053557476059},{"$f":"-$D$18*(Assets!P475-Assets!O474)","v":-32.304976286705823}]
[null,"Gives Real Return to Equity",null,null,null,null,{"$f":"G107+G108","v":58.931200000000132},{"$f":"H107+H108","v":65.846559700720519},71.274897867443087,76.026141442457003,81.284176550707699,89.569581560874269,88.027282749819989,86.376876899149735,84.595337107139045,{"$f":"P107+P108","v":1343.2457065021199}]
[null,"%ROE (1 year)",null,null,null,null,{"$f":"G107/G113","v":8.9000000000000024E-2},8.8999999999999982E-2,8.8999999999999982E-2,8.900000000000001E-2,8.8999999999999982E-2,8.8999999999999982E-2,8.9000000000000037E-2,8.9000000000000037E-2,8.900000000000001E-2,1.0645037087946139]
[null,"%real ROE (1 year)",null,null,null,null,{"$f":"G109/G113/(1+G$6)","v":6.2439024390244041E-2},{"$f":"H109/H113/(1+H$6)","v":6.2439024390243909E-2},6.2439024390243798E-2,6.2439024390244083E-2,6.2439024390243979E-2,6.2439024390244055E-2,6.2439024390244111E-2,6.2439024390244111E-2,6.2439024390243993E-2,1.0141499597996235]
[]
[null,"Equity at Start of Period",null,null,null,null,{"$f":"G18","v":920.80000000000007},1028.8524953237581,1113.6702791788002,1187.9084600383874,1270.0652586048063,1399.5247118886571,1375.4262929659328,1349.6387015492101,1321.802142299046,1292.199051468242]
[]
[null,"Regulatory Control Period Analysis"]
[]
[null,"Revenue",null,null,null,{"$f":"F39","v":0},341.73558051568625,371.79031398936036,367.2802805089533,367.01660679467994,387.43413398642349,351.45953409634745,351.5487115906206,352.24224288753368,351.56652128091133,351.21329406842551]
[null,"Less Opex",null,null,null,{"$f":"-F30","v":0},-64.696741299999999,-66.420057176363812,-68.154155873932282,-69.915790717170296,-71.729016720653689,0,0,0,0,0]
[null,"Less Revenue from incentives",null,null,null,{"$f":"-F32","v":0},-5.125,-3.1518749999999995,-1.0768906249999999,0,2.8285205322265616,0,0,0,0,0]
[null,"Less Revenue from previous control mechanism",null,null,null,{"$f":"-F33","v":0},-5.125,-5.2531249999999998,-5.3844531249999994,-5.519064453124999,-5.6570410644531233,0,0,0,0,0]
[null,"Less Revenue from Shared Assets",null,null,null,{"$f":"-F34","v":0},3.0749999999999997,3.1518749999999995,3.2306718749999996,3.3114386718749991,3.394224638671874,0,0,0,0,0]
[null,"Less Interest",null,null,null,null,{"$f":"-G48","v":-102.2088},-114.20262698093713,-123.61740098884682,-131.85783906426096,-140.9772437051335,-155.34724301964093,-152.67231851921852,-149.80989587196228,-146.72003779519406,-143.43409471297485]
[null,"Less Tax",null,null,null,{"$f":"-F56","v":0},-9.6210117647058837,-15.324102470105355,-15.659693455035267,-11.006634600554719,-12.279154078553011,-22.617088823612125,-23.988948911254827,-25.446208904564223,-26.396731488186106,-27.276546249106122]
[null,"Plus Imputation Credits",null,null,null,{"$f":"+F57","v":0},4.8105058823529419,7.6620512350526777,7.8298467275176336,5.5033173002773594,6.1395770392765057,11.308544411806063,11.994474455627413,12.723104452282112,13.198365744093053,13.638273124553061]
[null,"Less Capex",null,null,null,{"$f":"-F69","v":-2302},-351.02457164272869,-298.72904115079768,-250.92700234571066,-257.20017740435344,-379.76682582160413,0,0,0,0,0]
[null,"Less Loan Repayments",null,null,null,{"$f":"-F71","v":1381.2},162.07874298563684,127.22667578256346,111.35727128938038,123.23519784962878,194.18917992577599,-36.147628384086602,-38.681387125084257,-41.754838875246151,-44.404636246205428,-47.481126390134705]
[null,"RAB Residual Value",null,null,null,null,null,null,null,null,{"$f":"IF(L118=0, L18, 0)","v":1399.5247118886571},{"$f":"IF(M118=0, IF(L118=0, 0, M18), 0)","v":0},{"$f":"IF(N118=0, IF(M118=0, 0, N18), 0)","v":0},{"$f":"IF(O118=0, IF(N118=0, 0, O18), 0)","v":0},{"$f":"IF(P118=0, IF(O118=0, 0, P18), 0)","v":0},{"$f":"IF(Q118=0, IF(P118=0, 0, Q18), 0)","v":0}]
[null,"Post-tax Return on Equity",null,null,null,{"$f":"SUM(F117:F127)","v":-920.8},{"$f":"SUM(G117:G127)","v":-26.101295323758535},6.7500882287725403,24.878473987326288,23.56705437699668,1383.1010666206339,{"$f":"IF(L118=0, 0, SUM(L117:L127))","v":0},{"$f":"IF(M118=0, 0, SUM(M117:M127))","v":0},{"$f":"IF(N118=0, 0, SUM(N117:N127))","v":0},{"$f":"IF(O118=0, 0, SUM(O117:O127))","v":0},{"$f":"IF(P118=0, 0, SUM(P117:P127))","v":0}]
[]
[null,"IRR (during regulatory control period)",null,null,{"$f":"IRR(F128:P128)","v":8.8999999999836529E-2}]
[null,"Target (during regulatory control period)",null,null,{"$f":"WACC!G11","v":8.8999999999999996E-2}]
[]
[]
[null,"Additional disaggregation"]
[null,"Return on Capital",null,null,null,null,{"$f":"G25+G26","v":184.16},205.77049906475159,222.73405583576005,237.58169200767742,254.01305172096124,279.9049423777314,275.08525859318655,269.92774030984197,264.36042845980916,258.43981029364841]
[null,"Opex",null,null,null,null,{"$f":"G30","v":64.696741299999999},{"$f":"H30","v":66.420057176363812},68.154155873932282,69.915790717170296,71.729016720653689,0,0,0,0,0]
[null,"Incentives revenue",null,null,null,null,{"$f":"Input!G$192*Analysis!G$7","v":5.125},{"$f":"Input!H$192*Analysis!H$7","v":3.1518749999999995},{"$f":"Input!I$192*Analysis!I$7","v":1.0768906249999999},{"$f":"Input!J$192*Analysis!J$7","v":0},{"$f":"Input!K$192*Analysis!K$7","v":-2.8285205322265616},{"$f":"Input!L$192*Analysis!L$7","v":0},{"$f":"Input!M$192*Analysis!M$7","v":0},{"$f":"Input!N$192*Analysis!N$7","v":0},{"$f":"Input!O$192*Analysis!O$7","v":0},{"$f":"Input!P$192*Analysis!P$7","v":0}]
[null,"Revenue Adjustments 1",null,null,null,null,{"$f":"Input!G199*Analysis!G$7","v":5.125},{"$f":"Input!H199*Analysis!H$7","v":5.2531249999999998},{"$f":"Input!I199*Analysis!I$7","v":5.3844531249999994},{"$f":"Input!J199*Analysis!J$7","v":5.519064453124999},{"$f":"Input!K199*Analysis!K$7","v":5.6570410644531233},{"$f":"Input!L199*Analysis!L$7","v":0},{"$f":"Input!M199*Analysis!M$7","v":0},{"$f":"Input!N199*Analysis!N$7","v":0},{"$f":"Input!O199*Analysis!O$7","v":0},{"$f":"Input!P199*Analysis!P$7","v":0}]
[null,"Revenue Adjustments 2",null,null,null,null,{"$f":"Input!G206*Analysis!G$7","v":-3.0749999999999997},{"$f":"Input!H206*Analysis!H$7","v":-3.1518749999999995},{"$f":"Input!I206*Analysis!I$7","v":-3.2306718749999996},{"$f":"Input!J206*Analysis!J$7","v":-3.3114386718749991},{"$f":"Input!K206*Analysis!K$7","v":-3.394224638671874},{"$f":"Input!L206*Analysis!L$7","v":0},{"$f":"Input!M206*Analysis!M$7","v":0},{"$f":"Input!N206*Analysis!N$7","v":0},{"$f":"Input!O206*Analysis!O$7","v":0},{"$f":"Input!P206*Analysis!P$7","v":0}]
[null,"Carryover & Adjustments Subtotal",null,null,null,null,{"$f":"SUM(G137:G139)","v":7.1750000000000007},{"$f":"SUM(H137:H139)","v":5.2531249999999998},3.2306718749999996,2.20762578125,-0.56570410644531233,0,0,0,0,0]
[null,"Return of Capital",null,null,null,null,{"$f":"G28","v":80.893333333333317},86.684581513192299,65.331550196743365,51.808180988304869,56.118192611977349,60.246047306809984,64.468978541806607,69.59139812540954,74.007727077009122,79.135210650224082]
[null,"Net Tax Costs",null,null,null,null,{"$f":"G36+G37","v":4.8105058823529365},7.6620512350526795,7.8298467275176336,5.5033173002773541,6.1395770392765066,11.308544411806063,11.994474455627412,12.723104452282106,13.198365744093053,13.638273124553063]
[null,"Building Block total",null,null,null,null,{"$f":"SUM(G135,G136,G140,G141,G142)","v":341.73558051568625},{"$f":"SUM(H135,H136,H140,H141,H142)","v":371.79031398936041},367.2802805089533,367.01660679467989,387.43413398642349,351.45953409634745,351.5487115906206,352.24224288753362,351.56652128091133,351.21329406842551]
[null,"Checks",null,null,null,null,{"$f":"G39=G143","v":true},{"$f":"H39=H143","v":true},true,true,true,true,true,true,true,true]

{"sheet":"Forecast revenues","index":6,"n_rows":107,"n_cols":115,"rows_kept":107,"cut":false,"hidden":false,"merged":[[4,4,4,6],[45,49,45,54],[45,60,45,65],[45,71,45,76],[11,49,11,54],[43,4,43,6],[11,5,11,10],[11,16,11,21],[11,27,11,32],[11,38,11,43],[11,60,11,65],[11,44,11,48],[11,55,11,59],[9,4,9,6],[45,5,45,10],[45,16,45,21],[45,27,45,32],[45,38,45,43],[11,33,11,37],[45,11,45,15],[45,22,45,26],[45,33,45,37],[11,11,11,15],[11,22,11,26],[45,104,45,109],[45,82,45,87],[45,93,45,98],[45,99,45,103],[11,71,11,76],[78,93,78,98],[78,104,78,109],[76,4,76,6],[78,5,78,10],[78,16,78,21],[78,71,78,76],[78,82,78,87],[78,27,78,32],[78,38,78,43],[78,49,78,54],[78,60,78,65],[11,110,11,114],[11,99,11,103],[11,88,11,92],[11,77,11,81],[11,66,11,70],[11,82,11,87],[11,93,11,98],[11,104,11,109],[45,110,45,114],[78,11,78,15],[78,22,78,26],[78,33,78,37],[78,44,78,48],[78,55,78,59],[78,66,78,70],[78,77,78,81],[78,88,78,92],[78,99,78,103],[78,110,78,114],[45,44,45,48],[45,55,45,59],[45,66,45,70],[45,77,45,81],[45,88,45,92]]}
[]
[null,null,null,null,{"$f":"\"Forecast Revenues\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Forecast Revenues - DNSP PTRM - version 3 (Networks NSW submission)"}]
[]
[null,null,null,null,null,{"$f":"Input!F240","v":"2007"},{"$f":"Input!G240","v":2008},{"$f":"Input!H240","v":"2009"},{"$f":"Input!I240","v":"2010"},{"$f":"Input!J240","v":"2011"},{"$f":"Input!K240","v":"2012"},{"$f":"Input!L240","v":"2013"},{"$f":"Input!M240","v":"2014"},{"$f":"Input!N240","v":"2015"},{"$f":"Input!O240","v":"2016"},{"$f":"Input!P240","v":"2017"}]
[null,null,null,null,"Total Forecast Revenues ($ Nominal)"]
[]
[null,null,null,null,"Total Revenue",{"$f":"SUM(F107,Q107,AB107,AM107,AX107,BI107,BT107,CE107,CP107,DA107)","v":329548000},{"$f":"SUM(G107,R107,AC107,AN107,AY107,BJ107,BU107,CF107,CQ107,DB107)","v":341735580.51568615},354229672.20822877,367224169.53917772,380740143.84005713,394799575.91707075,409425395.76095903,{"$f":"SUM(M107,X107,AI107,AT107,BE107,BP107,CA107,CL107,CW107,DH107)","v":424641523.99980974},{"$f":"SUM(N107,Y107,AJ107,AU107,BF107,BQ107,CB107,CM107,CX107,DI107)","v":440472915.1715017},{"$f":"SUM(O107,Z107,AK107,AV107,BG107,BR107,CC107,CN107,CY107,DJ107)","v":456945602.89584196},{"$f":"SUM(P107,AA107,AL107,AW107,BH107,BS107,CD107,CO107,CZ107,DK107)","v":474086747.02998441}]
[]
[]
[null,null,null,null,"Forecast Sales Quantities"]
[]
[null,null,null,null,"Quantities",{"$f":"Input!F276","v":"Customer Numbers"},null,null,null,null,null,{"$f":"Input!F310","v":"Customer Numbers [years 6-10]"},null,null,null,null,{"$f":"Input!L276","v":"Non TOU Energy (kWh)"},null,null,null,null,null,{"$f":"Input!L310","v":"Non TOU Energy (kWh) [years 6-10]"},null,null,null,null,{"$f":"Input!R276","v":"Peak Energy (KWh) BLK 1"},null,null,null,null,null,{"$f":"Input!R310","v":"Peak Energy (KWh) BLK 1 [years 6-10]"},null,null,null,null,{"$f":"Input!X276","v":"Peak Energy (KWh) BLK 2"},null,null,null,null,null,{"$f":"Input!X310","v":"Peak Energy (KWh) BLK 2 [years 6-10]"},null,null,null,null,{"$f":"Input!AD276","v":"Off Peak Energy (KWh) BLK 1"},null,null,null,null,null,{"$f":"Input!AD310","v":"Off Peak Energy (KWh) BLK 1 [years 6-10]"},null,null,null,null,{"$f":"Input!AJ276","v":"Off Peak Energy (KWh) BLK 2"},null,null,null,null,null,{"$f":"Input!AJ310","v":"Off Peak Energy (KWh) BLK 2 [years 6-10]"},null,null,null,null,{"$f":"Input!AP276","v":"Peak Demand (kVa) BLK 1"},null,null,null,null,null,{"$f":"Input!AP310","v":"Peak Demand (kVa) BLK 1 [years 6-10]"},null,null,null,null,{"$f":"Input!AV276","v":"Peak Demand (kVa) BLK 2"},null,null,null,null,null,{"$f":"Input!AV310","v":"Peak Demand (kVa) BLK 2 [years 6-10]"},null,null,null,null,{"$f":"Input!BB276","v":"Off Peak Demand (kVa) BLK 1"},null,null,null,null,null,{"$f":"Input!BB310","v":"Off Peak Demand (kVa) BLK 1 [years 6-10]"},null,null,null,null,{"$f":"Input!BH276","v":"Off Peak Demand (kVa) BLK 2"},null,null,null,null,null,{"$f":"Input!BH310","v":"Off Peak Demand (kVa) BLK 2 [years 6-10]"}]
[null,null,null,null,"Year",{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"}]
[null,null,null,null,{"$f":"Input!E278","v":"Residential A"},{"$f":"Input!F278","v":400000},{"$f":"Input!G278","v":408000},{"$f":"Input!H278","v":416160},{"$f":"Input!I278","v":424483.2},{"$f":"Input!J278","v":432972.864},{"$f":"Input!K278","v":441632.32128000003},{"$f":"Input!G312","v":450464.96770560002},{"$f":"Input!H312","v":459474.26705971203},{"$f":"Input!I312","v":468663.75240090629},{"$f":"Input!J312","v":478037.02744892443},{"$f":"Input!K312","v":487597.76799790293},{"$f":"Input!L278","v":1000000000},{"$f":"Input!M278","v":996000000},{"$f":"Input!N278","v":992016000},{"$f":"Input!O278","v":988047936},{"$f":"Input!P278","v":984095744.25600004},{"$f":"Input!Q278","v":980159361.27897608},{"$f":"Input!M312","v":976238723.83386016},{"$f":"Input!N312","v":972333768.93852472},{"$f":"Input!O312","v":968444433.86277068},{"$f":"Input!P312","v":964570656.12731957},{"$f":"Input!Q312","v":960712373.50281024},{"$f":"Input!R278","v":0},{"$f":"Input!S278","v":0},{"$f":"Input!T278","v":0},{"$f":"Input!U278","v":0},{"$f":"Input!V278","v":0},{"$f":"Input!W278","v":0},{"$f":"Input!S312","v":0},{"$f":"Input!T312","v":0},{"$f":"Input!U312","v":0},{"$f":"Input!V312","v":0},{"$f":"Input!W312","v":0},{"$f":"Input!X278","v":0},{"$f":"Input!Y278","v":0},{"$f":"Input!Z278","v":0},{"$f":"Input!AA278","v":0},{"$f":"Input!AB278","v":0},{"$f":"Input!AC278","v":0},{"$f":"Input!Y312","v":0},{"$f":"Input!Z312","v":0},{"$f":"Input!AA312","v":0},{"$f":"Input!AB312","v":0},{"$f":"Input!AC312","v":0},{"$f":"Input!AD278","v":0},{"$f":"Input!AE278","v":0},{"$f":"Input!AF278","v":0},{"$f":"Input!AG278","v":0},{"$f":"Input!AH278","v":0},{"$f":"Input!AI278","v":0},{"$f":"Input!AE312","v":0},{"$f":"Input!AF312","v":0},{"$f":"Input!AG312","v":0},{"$f":"Input!AH312","v":0},{"$f":"Input!AI312","v":0},{"$f":"Input!AJ278","v":0},{"$f":"Input!AK278","v":0},{"$f":"Input!AL278","v":0},{"$f":"Input!AM278","v":0},{"$f":"Input!AN278","v":0},{"$f":"Input!AO278","v":0},{"$f":"Input!AK312","v":0},{"$f":"Input!AL312","v":0},{"$f":"Input!AM312","v":0},{"$f":"Input!AN312","v":0},{"$f":"Input!AO312","v":0},{"$f":"Input!AP278","v":0},{"$f":"Input!AQ278","v":0},{"$f":"Input!AR278","v":0},{"$f":"Input!AS278","v":0},{"$f":"Input!AT278","v":0},{"$f":"Input!AU278","v":0},{"$f":"Input!AQ312","v":0},{"$f":"Input!AR312","v":0},{"$f":"Input!AS312","v":0},{"$f":"Input!AT312","v":0},{"$f":"Input!AU312","v":0},{"$f":"Input!AV278","v":0},{"$f":"Input!AW278","v":0},{"$f":"Input!AX278","v":0},{"$f":"Input!AY278","v":0},{"$f":"Input!AZ278","v":0},{"$f":"Input!BA278","v":0},{"$f":"Input!AW312","v":0},{"$f":"Input!AX312","v":0},{"$f":"Input!AY312","v":0},{"$f":"Input!AZ312","v":0},{"$f":"Input!BA312","v":0},{"$f":"Input!BB278","v":0},{"$f":"Input!BC278","v":0},{"$f":"Input!BD278","v":0},{"$f":"Input!BE278","v":0},{"$f":"Input!BF278","v":0},{"$f":"Input!BG278","v":0},{"$f":"Input!BC312","v":0},{"$f":"Input!BD312","v":0},{"$f":"Input!BE312","v":0},{"$f":"Input!BF312","v":0},{"$f":"Input!BG312","v":0},{"$f":"Input!BH278","v":0},{"$f":"Input!BI278","v":0},{"$f":"Input!BJ278","v":0},{"$f":"Input!BK278","v":0},{"$f":"Input!BL278","v":0},{"$f":"Input!BM278","v":0},{"$f":"Input!BI312","v":0},{"$f":"Input!BJ312","v":0},{"$f":"Input!BK312","v":0},{"$f":"Input!BL312","v":0},{"$f":"Input!BM312","v":0}]
[null,null,null,null,{"$f":"Input!E279","v":"Residential B"},{"$f":"Input!F279","v":100000},{"$f":"Input!G279","v":102000},{"$f":"Input!H279","v":104040},{"$f":"Input!I279","v":106120.8},{"$f":"Input!J279","v":108243.216},{"$f":"Input!K279","v":110408.08032000001},{"$f":"Input!G313","v":112616.24192640001},{"$f":"Input!H313","v":114868.56676492801},{"$f":"Input!I313","v":117165.93810022657},{"$f":"Input!J313","v":119509.25686223111},{"$f":"Input!K313","v":121899.44199947573},{"$f":"Input!L279","v":0},{"$f":"Input!M279","v":0},{"$f":"Input!N279","v":0},{"$f":"Input!O279","v":0},{"$f":"Input!P279","v":0},{"$f":"Input!Q279","v":0},{"$f":"Input!M313","v":0},{"$f":"Input!N313","v":0},{"$f":"Input!O313","v":0},{"$f":"Input!P313","v":0},{"$f":"Input!Q313","v":0},{"$f":"Input!R279","v":5000000},{"$f":"Input!S279","v":4990000},{"$f":"Input!T279","v":4980020},{"$f":"Input!U279","v":4970059.96},{"$f":"Input!V279","v":4960119.8400799995},{"$f":"Input!W279","v":4950199.6003998397},{"$f":"Input!S313","v":4940299.2011990398},{"$f":"Input!T313","v":4930418.6027966421},{"$f":"Input!U313","v":4920557.7655910486},{"$f":"Input!V313","v":4910716.6500598667},{"$f":"Input!W313","v":4900895.2167597469},{"$f":"Input!X279","v":2500000},{"$f":"Input!Y279","v":2495000},{"$f":"Input!Z279","v":2490010},{"$f":"Input!AA279","v":2485029.98},{"$f":"Input!AB279","v":2480059.9200399998},{"$f":"Input!AC279","v":2475099.8001999198},{"$f":"Input!Y313","v":2470149.6005995199},{"$f":"Input!Z313","v":2465209.3013983211},{"$f":"Input!AA313","v":2460278.8827955243},{"$f":"Input!AB313","v":2455358.3250299334},{"$f":"Input!AC313","v":2450447.6083798734},{"$f":"Input!AD279","v":1000000},{"$f":"Input!AE279","v":998000},{"$f":"Input!AF279","v":996004},{"$f":"Input!AG279","v":994011.99199999997},{"$f":"Input!AH279","v":992023.968016},{"$f":"Input!AI279","v":990039.92007996805},{"$f":"Input!AE313","v":988059.84023980808},{"$f":"Input!AF313","v":986083.72055932845},{"$f":"Input!AG313","v":984111.55311820982},{"$f":"Input!AH313","v":982143.33001197339},{"$f":"Input!AI313","v":980179.04335194943},{"$f":"Input!AJ279","v":500000},{"$f":"Input!AK279","v":499000},{"$f":"Input!AL279","v":498002},{"$f":"Input!AM279","v":497005.99599999998},{"$f":"Input!AN279","v":496011.984008},{"$f":"Input!AO279","v":495019.96003998403},{"$f":"Input!AK313","v":494029.92011990404},{"$f":"Input!AL313","v":493041.86027966422},{"$f":"Input!AM313","v":492055.77655910491},{"$f":"Input!AN313","v":491071.6650059867},{"$f":"Input!AO313","v":490089.52167597471},{"$f":"Input!AP279","v":10000},{"$f":"Input!AQ279","v":10200},{"$f":"Input!AR279","v":10404},{"$f":"Input!AS279","v":10612.08},{"$f":"Input!AT279","v":10824.321599999999},{"$f":"Input!AU279","v":11040.808031999999},{"$f":"Input!AQ313","v":11261.62419264},{"$f":"Input!AR313","v":11486.8566764928},{"$f":"Input!AS313","v":11716.593810022656},{"$f":"Input!AT313","v":11950.925686223109},{"$f":"Input!AU313","v":12189.944199947571},{"$f":"Input!AV279","v":2000},{"$f":"Input!AW279","v":2040},{"$f":"Input!AX279","v":2080.8000000000002},{"$f":"Input!AY279","v":2122.4160000000002},{"$f":"Input!AZ279","v":2164.8643200000001},{"$f":"Input!BA279","v":2208.1616064},{"$f":"Input!AW313","v":2252.3248385279999},{"$f":"Input!AX313","v":2297.3713352985601},{"$f":"Input!AY313","v":2343.3187620045314},{"$f":"Input!AZ313","v":2390.1851372446222},{"$f":"Input!BA313","v":2437.9888399895149},{"$f":"Input!BB279","v":5000},{"$f":"Input!BC279","v":5100},{"$f":"Input!BD279","v":5202},{"$f":"Input!BE279","v":5306.04},{"$f":"Input!BF279","v":5412.1607999999997},{"$f":"Input!BG279","v":5520.4040159999995},{"$f":"Input!BC313","v":5630.8120963199999},{"$f":"Input!BD313","v":5743.4283382464},{"$f":"Input!BE313","v":5858.2969050113279},{"$f":"Input!BF313","v":5975.4628431115543},{"$f":"Input!BG313","v":6094.9720999737856},{"$f":"Input!BH279","v":200},{"$f":"Input!BI279","v":204},{"$f":"Input!BJ279","v":208.08},{"$f":"Input!BK279","v":212.24160000000001},{"$f":"Input!BL279","v":216.48643200000001},{"$f":"Input!BM279","v":220.81616064000002},{"$f":"Input!BI313","v":225.23248385280002},{"$f":"Input!BJ313","v":229.73713352985601},{"$f":"Input!BK313","v":234.33187620045314},{"$f":"Input!BL313","v":239.0185137244622},{"$f":"Input!BM313","v":243.79888399895145}]
[null,null,null,null,{"$f":"Input!E280","v":"Residential C"},{"$f":"Input!F280","v":100000},{"$f":"Input!G280","v":102000},{"$f":"Input!H280","v":104040},{"$f":"Input!I280","v":106120.8},{"$f":"Input!J280","v":108243.216},{"$f":"Input!K280","v":110408.08032000001},{"$f":"Input!G314","v":112616.24192640001},{"$f":"Input!H314","v":114868.56676492801},{"$f":"Input!I314","v":117165.93810022657},{"$f":"Input!J314","v":119509.25686223111},{"$f":"Input!K314","v":121899.44199947573},{"$f":"Input!L280","v":0},{"$f":"Input!M280","v":0},{"$f":"Input!N280","v":0},{"$f":"Input!O280","v":0},{"$f":"Input!P280","v":0},{"$f":"Input!Q280","v":0},{"$f":"Input!M314","v":0},{"$f":"Input!N314","v":0},{"$f":"Input!O314","v":0},{"$f":"Input!P314","v":0},{"$f":"Input!Q314","v":0},{"$f":"Input!R280","v":5000000},{"$f":"Input!S280","v":5000000},{"$f":"Input!T280","v":5000000},{"$f":"Input!U280","v":5000000},{"$f":"Input!V280","v":5000000},{"$f":"Input!W280","v":5000000},{"$f":"Input!S314","v":5000000},{"$f":"Input!T314","v":5000000},{"$f":"Input!U314","v":5000000},{"$f":"Input!V314","v":5000000},{"$f":"Input!W314","v":5000000},{"$f":"Input!X280","v":2500000},{"$f":"Input!Y280","v":2500000},{"$f":"Input!Z280","v":2500000},{"$f":"Input!AA280","v":2500000},{"$f":"Input!AB280","v":2500000},{"$f":"Input!AC280","v":2500000},{"$f":"Input!Y314","v":2500000},{"$f":"Input!Z314","v":2500000},{"$f":"Input!AA314","v":2500000},{"$f":"Input!AB314","v":2500000},{"$f":"Input!AC314","v":2500000},{"$f":"Input!AD280","v":1000000},{"$f":"Input!AE280","v":1000000},{"$f":"Input!AF280","v":1000000},{"$f":"Input!AG280","v":1000000},{"$f":"Input!AH280","v":1000000},{"$f":"Input!AI280","v":1000000},{"$f":"Input!AE314","v":1000000},{"$f":"Input!AF314","v":1000000},{"$f":"Input!AG314","v":1000000},{"$f":"Input!AH314","v":1000000},{"$f":"Input!AI314","v":1000000},{"$f":"Input!AJ280","v":500000},{"$f":"Input!AK280","v":500000},{"$f":"Input!AL280","v":500000},{"$f":"Input!AM280","v":500000},{"$f":"Input!AN280","v":500000},{"$f":"Input!AO280","v":500000},{"$f":"Input!AK314","v":500000},{"$f":"Input!AL314","v":500000},{"$f":"Input!AM314","v":500000},{"$f":"Input!AN314","v":500000},{"$f":"Input!AO314","v":500000},{"$f":"Input!AP280","v":10000},{"$f":"Input!AQ280","v":10200},{"$f":"Input!AR280","v":10404},{"$f":"Input!AS280","v":10612.08},{"$f":"Input!AT280","v":10824.321599999999},{"$f":"Input!AU280","v":11040.808031999999},{"$f":"Input!AQ314","v":11261.62419264},{"$f":"Input!AR314","v":11486.8566764928},{"$f":"Input!AS314","v":11716.593810022656},{"$f":"Input!AT314","v":11950.925686223109},{"$f":"Input!AU314","v":12189.944199947571},{"$f":"Input!AV280","v":2000},{"$f":"Input!AW280","v":2040},{"$f":"Input!AX280","v":2080.8000000000002},{"$f":"Input!AY280","v":2122.4160000000002},{"$f":"Input!AZ280","v":2164.8643200000001},{"$f":"Input!BA280","v":2208.1616064},{"$f":"Input!AW314","v":2252.3248385279999},{"$f":"Input!AX314","v":2297.3713352985601},{"$f":"Input!AY314","v":2343.3187620045314},{"$f":"Input!AZ314","v":2390.1851372446222},{"$f":"Input!BA314","v":2437.9888399895149},{"$f":"Input!BB280","v":5000},{"$f":"Input!BC280","v":5100},{"$f":"Input!BD280","v":5202},{"$f":"Input!BE280","v":5306.04},{"$f":"Input!BF280","v":5412.1607999999997},{"$f":"Input!BG280","v":5520.4040159999995},{"$f":"Input!BC314","v":5630.8120963199999},{"$f":"Input!BD314","v":5743.4283382464},{"$f":"Input!BE314","v":5858.2969050113279},{"$f":"Input!BF314","v":5975.4628431115543},{"$f":"Input!BG314","v":6094.9720999737856},{"$f":"Input!BH280","v":200},{"$f":"Input!BI280","v":204},{"$f":"Input!BJ280","v":208.08},{"$f":"Input!BK280","v":212.24160000000001},{"$f":"Input!BL280","v":216.48643200000001},{"$f":"Input!BM280","v":220.81616064000002},{"$f":"Input!BI314","v":225.23248385280002},{"$f":"Input!BJ314","v":229.73713352985601},{"$f":"Input!BK314","v":234.33187620045314},{"$f":"Input!BL314","v":239.0185137244622},{"$f":"Input!BM314","v":243.79888399895145}]
[null,null,null,null,{"$f":"Input!E281","v":"Small Business A"},{"$f":"Input!F281","v":20000},{"$f":"Input!G281","v":20400},{"$f":"Input!H281","v":20808},{"$f":"Input!I281","v":21224.16},{"$f":"Input!J281","v":21648.643199999999},{"$f":"Input!K281","v":22081.616063999998},{"$f":"Input!G315","v":22523.24838528},{"$f":"Input!H315","v":22973.7133529856},{"$f":"Input!I315","v":23433.187620045312},{"$f":"Input!J315","v":23901.851372446217},{"$f":"Input!K315","v":24379.888399895142},{"$f":"Input!L281","v":0},{"$f":"Input!M281","v":0},{"$f":"Input!N281","v":0},{"$f":"Input!O281","v":0},{"$f":"Input!P281","v":0},{"$f":"Input!Q281","v":0},{"$f":"Input!M315","v":0},{"$f":"Input!N315","v":0},{"$f":"Input!O315","v":0},{"$f":"Input!P315","v":0},{"$f":"Input!Q315","v":0},{"$f":"Input!R281","v":5000000},{"$f":"Input!S281","v":5100000},{"$f":"Input!T281","v":5202000},{"$f":"Input!U281","v":5306040},{"$f":"Input!V281","v":5412160.7999999998},{"$f":"Input!W281","v":5520404.0159999998},{"$f":"Input!S315","v":5630812.0963199995},{"$f":"Input!T315","v":5743428.3382463995},{"$f":"Input!U315","v":5858296.9050113279},{"$f":"Input!V315","v":5975462.8431115542},{"$f":"Input!W315","v":6094972.0999737857},{"$f":"Input!X281","v":2500000},{"$f":"Input!Y281","v":2550000},{"$f":"Input!Z281","v":2601000},{"$f":"Input!AA281","v":2653020},{"$f":"Input!AB281","v":2706080.4},{"$f":"Input!AC281","v":2760202.0079999999},{"$f":"Input!Y315","v":2815406.0481599998},{"$f":"Input!Z315","v":2871714.1691231998},{"$f":"Input!AA315","v":2929148.452505664},{"$f":"Input!AB315","v":2987731.4215557771},{"$f":"Input!AC315","v":3047486.0499868928},{"$f":"Input!AD281","v":1000000},{"$f":"Input!AE281","v":1020000},{"$f":"Input!AF281","v":1040400},{"$f":"Input!AG281","v":1061208},{"$f":"Input!AH281","v":1082432.1599999999},{"$f":"Input!AI281","v":1104080.8032},{"$f":"Input!AE315","v":1126162.4192639999},{"$f":"Input!AF315","v":1148685.6676492798},{"$f":"Input!AG315","v":1171659.3810022655},{"$f":"Input!AH315","v":1195092.5686223109},{"$f":"Input!AI315","v":1218994.419994757},{"$f":"Input!AJ281","v":500000},{"$f":"Input!AK281","v":510000},{"$f":"Input!AL281","v":520200},{"$f":"Input!AM281","v":530604},{"$f":"Input!AN281","v":541216.07999999996},{"$f":"Input!AO281","v":552040.40159999998},{"$f":"Input!AK315","v":563081.20963199995},{"$f":"Input!AL315","v":574342.83382463991},{"$f":"Input!AM315","v":585829.69050113275},{"$f":"Input!AN315","v":597546.28431115544},{"$f":"Input!AO315","v":609497.20999737852},{"$f":"Input!AP281","v":10000},{"$f":"Input!AQ281","v":10200},{"$f":"Input!AR281","v":10404},{"$f":"Input!AS281","v":10612.08},{"$f":"Input!AT281","v":10824.321599999999},{"$f":"Input!AU281","v":11040.808031999999},{"$f":"Input!AQ315","v":11261.62419264},{"$f":"Input!AR315","v":11486.8566764928},{"$f":"Input!AS315","v":11716.593810022656},{"$f":"Input!AT315","v":11950.925686223109},{"$f":"Input!AU315","v":12189.944199947571},{"$f":"Input!AV281","v":2000},{"$f":"Input!AW281","v":2040},{"$f":"Input!AX281","v":2080.8000000000002},{"$f":"Input!AY281","v":2122.4160000000002},{"$f":"Input!AZ281","v":2164.8643200000001},{"$f":"Input!BA281","v":2208.1616064},{"$f":"Input!AW315","v":2252.3248385279999},{"$f":"Input!AX315","v":2297.3713352985601},{"$f":"Input!AY315","v":2343.3187620045314},{"$f":"Input!AZ315","v":2390.1851372446222},{"$f":"Input!BA315","v":2437.9888399895149},{"$f":"Input!BB281","v":5000},{"$f":"Input!BC281","v":5100},{"$f":"Input!BD281","v":5202},{"$f":"Input!BE281","v":5306.04},{"$f":"Input!BF281","v":5412.1607999999997},{"$f":"Input!BG281","v":5520.4040159999995},{"$f":"Input!BC315","v":5630.8120963199999},{"$f":"Input!BD315","v":5743.4283382464},{"$f":"Input!BE315","v":5858.2969050113279},{"$f":"Input!BF315","v":5975.4628431115543},{"$f":"Input!BG315","v":6094.9720999737856},{"$f":"Input!BH281","v":200},{"$f":"Input!BI281","v":204},{"$f":"Input!BJ281","v":208.08},{"$f":"Input!BK281","v":212.24160000000001},{"$f":"Input!BL281","v":216.48643200000001},{"$f":"Input!BM281","v":220.81616064000002},{"$f":"Input!BI315","v":225.23248385280002},{"$f":"Input!BJ315","v":229.73713352985601},{"$f":"Input!BK315","v":234.33187620045314},{"$f":"Input!BL315","v":239.0185137244622},{"$f":"Input!BM315","v":243.79888399895145}]
[null,null,null,null,{"$f":"Input!E282","v":"Small Business B"},{"$f":"Input!F282","v":20000},{"$f":"Input!G282","v":20400},{"$f":"Input!H282","v":20808},{"$f":"Input!I282","v":21224.16},{"$f":"Input!J282","v":21648.643199999999},{"$f":"Input!K282","v":22081.616063999998},{"$f":"Input!G316","v":22523.24838528},{"$f":"Input!H316","v":22973.7133529856},{"$f":"Input!I316","v":23433.187620045312},{"$f":"Input!J316","v":23901.851372446217},{"$f":"Input!K316","v":24379.888399895142},{"$f":"Input!L282","v":0},{"$f":"Input!M282","v":0},{"$f":"Input!N282","v":0},{"$f":"Input!O282","v":0},{"$f":"Input!P282","v":0},{"$f":"Input!Q282","v":0},{"$f":"Input!M316","v":0},{"$f":"Input!N316","v":0},{"$f":"Input!O316","v":0},{"$f":"Input!P316","v":0},{"$f":"Input!Q316","v":0},{"$f":"Input!R282","v":5000000},{"$f":"Input!S282","v":5100000},{"$f":"Input!T282","v":5202000},{"$f":"Input!U282","v":5306040},{"$f":"Input!V282","v":5412160.7999999998},{"$f":"Input!W282","v":5520404.0159999998},{"$f":"Input!S316","v":5630812.0963199995},{"$f":"Input!T316","v":5743428.3382463995},{"$f":"Input!U316","v":5858296.9050113279},{"$f":"Input!V316","v":5975462.8431115542},{"$f":"Input!W316","v":6094972.0999737857},{"$f":"Input!X282","v":2500000},{"$f":"Input!Y282","v":2550000},{"$f":"Input!Z282","v":2601000},{"$f":"Input!AA282","v":2653020},{"$f":"Input!AB282","v":2706080.4},{"$f":"Input!AC282","v":2760202.0079999999},{"$f":"Input!Y316","v":2815406.0481599998},{"$f":"Input!Z316","v":2871714.1691231998},{"$f":"Input!AA316","v":2929148.452505664},{"$f":"Input!AB316","v":2987731.4215557771},{"$f":"Input!AC316","v":3047486.0499868928},{"$f":"Input!AD282","v":1000000},{"$f":"Input!AE282","v":1020000},{"$f":"Input!AF282","v":1040400},{"$f":"Input!AG282","v":1061208},{"$f":"Input!AH282","v":1082432.1599999999},{"$f":"Input!AI282","v":1104080.8032},{"$f":"Input!AE316","v":1126162.4192639999},{"$f":"Input!AF316","v":1148685.6676492798},{"$f":"Input!AG316","v":1171659.3810022655},{"$f":"Input!AH316","v":1195092.5686223109},{"$f":"Input!AI316","v":1218994.419994757},{"$f":"Input!AJ282","v":500000},{"$f":"Input!AK282","v":510000},{"$f":"Input!AL282","v":520200},{"$f":"Input!AM282","v":530604},{"$f":"Input!AN282","v":541216.07999999996},{"$f":"Input!AO282","v":552040.40159999998},{"$f":"Input!AK316","v":563081.20963199995},{"$f":"Input!AL316","v":574342.83382463991},{"$f":"Input!AM316","v":585829.69050113275},{"$f":"Input!AN316","v":597546.28431115544},{"$f":"Input!AO316","v":609497.20999737852},{"$f":"Input!AP282","v":10000},{"$f":"Input!AQ282","v":10200},{"$f":"Input!AR282","v":10404},{"$f":"Input!AS282","v":10612.08},{"$f":"Input!AT282","v":10824.321599999999},{"$f":"Input!AU282","v":11040.808031999999},{"$f":"Input!AQ316","v":11261.62419264},{"$f":"Input!AR316","v":11486.8566764928},{"$f":"Input!AS316","v":11716.593810022656},{"$f":"Input!AT316","v":11950.925686223109},{"$f":"Input!AU316","v":12189.944199947571},{"$f":"Input!AV282","v":2000},{"$f":"Input!AW282","v":2040},{"$f":"Input!AX282","v":2080.8000000000002},{"$f":"Input!AY282","v":2122.4160000000002},{"$f":"Input!AZ282","v":2164.8643200000001},{"$f":"Input!BA282","v":2208.1616064},{"$f":"Input!AW316","v":2252.3248385279999},{"$f":"Input!AX316","v":2297.3713352985601},{"$f":"Input!AY316","v":2343.3187620045314},{"$f":"Input!AZ316","v":2390.1851372446222},{"$f":"Input!BA316","v":2437.9888399895149},{"$f":"Input!BB282","v":5000},{"$f":"Input!BC282","v":5100},{"$f":"Input!BD282","v":5202},{"$f":"Input!BE282","v":5306.04},{"$f":"Input!BF282","v":5412.1607999999997},{"$f":"Input!BG282","v":5520.4040159999995},{"$f":"Input!BC316","v":5630.8120963199999},{"$f":"Input!BD316","v":5743.4283382464},{"$f":"Input!BE316","v":5858.2969050113279},{"$f":"Input!BF316","v":5975.4628431115543},{"$f":"Input!BG316","v":6094.9720999737856},{"$f":"Input!BH282","v":200},{"$f":"Input!BI282","v":204},{"$f":"Input!BJ282","v":208.08},{"$f":"Input!BK282","v":212.24160000000001},{"$f":"Input!BL282","v":216.48643200000001},{"$f":"Input!BM282","v":220.81616064000002},{"$f":"Input!BI316","v":225.23248385280002},{"$f":"Input!BJ316","v":229.73713352985601},{"$f":"Input!BK316","v":234.33187620045314},{"$f":"Input!BL316","v":239.0185137244622},{"$f":"Input!BM316","v":243.79888399895145}]
[null,null,null,null,{"$f":"Input!E283","v":"Small Business C"},{"$f":"Input!F283","v":20000},{"$f":"Input!G283","v":20400},{"$f":"Input!H283","v":20808},{"$f":"Input!I283","v":21224.16},{"$f":"Input!J283","v":21648.643199999999},{"$f":"Input!K283","v":22081.616063999998},{"$f":"Input!G317","v":22523.24838528},{"$f":"Input!H317","v":22973.7133529856},{"$f":"Input!I317","v":23433.187620045312},{"$f":"Input!J317","v":23901.851372446217},{"$f":"Input!K317","v":24379.888399895142},{"$f":"Input!L283","v":0},{"$f":"Input!M283","v":0},{"$f":"Input!N283","v":0},{"$f":"Input!O283","v":0},{"$f":"Input!P283","v":0},{"$f":"Input!Q283","v":0},{"$f":"Input!M317","v":0},{"$f":"Input!N317","v":0},{"$f":"Input!O317","v":0},{"$f":"Input!P317","v":0},{"$f":"Input!Q317","v":0},{"$f":"Input!R283","v":5000000},{"$f":"Input!S283","v":5100000},{"$f":"Input!T283","v":5202000},{"$f":"Input!U283","v":5306040},{"$f":"Input!V283","v":5412160.7999999998},{"$f":"Input!W283","v":5520404.0159999998},{"$f":"Input!S317","v":5630812.0963199995},{"$f":"Input!T317","v":5743428.3382463995},{"$f":"Input!U317","v":5858296.9050113279},{"$f":"Input!V317","v":5975462.8431115542},{"$f":"Input!W317","v":6094972.0999737857},{"$f":"Input!X283","v":2500000},{"$f":"Input!Y283","v":2550000},{"$f":"Input!Z283","v":2601000},{"$f":"Input!AA283","v":2653020},{"$f":"Input!AB283","v":2706080.4},{"$f":"Input!AC283","v":2760202.0079999999},{"$f":"Input!Y317","v":2815406.0481599998},{"$f":"Input!Z317","v":2871714.1691231998},{"$f":"Input!AA317","v":2929148.452505664},{"$f":"Input!AB317","v":2987731.4215557771},{"$f":"Input!AC317","v":3047486.0499868928},{"$f":"Input!AD283","v":1000000},{"$f":"Input!AE283","v":1020000},{"$f":"Input!AF283","v":1040400},{"$f":"Input!AG283","v":1061208},{"$f":"Input!AH283","v":1082432.1599999999},{"$f":"Input!AI283","v":1104080.8032},{"$f":"Input!AE317","v":1126162.4192639999},{"$f":"Input!AF317","v":1148685.6676492798},{"$f":"Input!AG317","v":1171659.3810022655},{"$f":"Input!AH317","v":1195092.5686223109},{"$f":"Input!AI317","v":1218994.419994757},{"$f":"Input!AJ283","v":500000},{"$f":"Input!AK283","v":510000},{"$f":"Input!AL283","v":520200},{"$f":"Input!AM283","v":530604},{"$f":"Input!AN283","v":541216.07999999996},{"$f":"Input!AO283","v":552040.40159999998},{"$f":"Input!AK317","v":563081.20963199995},{"$f":"Input!AL317","v":574342.83382463991},{"$f":"Input!AM317","v":585829.69050113275},{"$f":"Input!AN317","v":597546.28431115544},{"$f":"Input!AO317","v":609497.20999737852},{"$f":"Input!AP283","v":10000},{"$f":"Input!AQ283","v":10200},{"$f":"Input!AR283","v":10404},{"$f":"Input!AS283","v":10612.08},{"$f":"Input!AT283","v":10824.321599999999},{"$f":"Input!AU283","v":11040.808031999999},{"$f":"Input!AQ317","v":11261.62419264},{"$f":"Input!AR317","v":11486.8566764928},{"$f":"Input!AS317","v":11716.593810022656},{"$f":"Input!AT317","v":11950.925686223109},{"$f":"Input!AU317","v":12189.944199947571},{"$f":"Input!AV283","v":2000},{"$f":"Input!AW283","v":2040},{"$f":"Input!AX283","v":2080.8000000000002},{"$f":"Input!AY283","v":2122.4160000000002},{"$f":"Input!AZ283","v":2164.8643200000001},{"$f":"Input!BA283","v":2208.1616064},{"$f":"Input!AW317","v":2252.3248385279999},{"$f":"Input!AX317","v":2297.3713352985601},{"$f":"Input!AY317","v":2343.3187620045314},{"$f":"Input!AZ317","v":2390.1851372446222},{"$f":"Input!BA317","v":2437.9888399895149},{"$f":"Input!BB283","v":5000},{"$f":"Input!BC283","v":5100},{"$f":"Input!BD283","v":5202},{"$f":"Input!BE283","v":5306.04},{"$f":"Input!BF283","v":5412.1607999999997},{"$f":"Input!BG283","v":5520.4040159999995},{"$f":"Input!BC317","v":5630.8120963199999},{"$f":"Input!BD317","v":5743.4283382464},{"$f":"Input!BE317","v":5858.2969050113279},{"$f":"Input!BF317","v":5975.4628431115543},{"$f":"Input!BG317","v":6094.9720999737856},{"$f":"Input!BH283","v":200},{"$f":"Input!BI283","v":204},{"$f":"Input!BJ283","v":208.08},{"$f":"Input!BK283","v":212.24160000000001},{"$f":"Input!BL283","v":216.48643200000001},{"$f":"Input!BM283","v":220.81616064000002},{"$f":"Input!BI317","v":225.23248385280002},{"$f":"Input!BJ317","v":229.73713352985601},{"$f":"Input!BK317","v":234.33187620045314},{"$f":"Input!BL317","v":239.0185137244622},{"$f":"Input!BM317","v":243.79888399895145}]
[null,null,null,null,{"$f":"Input!E284","v":"Large Business A"},{"$f":"Input!F284","v":10000},{"$f":"Input!G284","v":10200},{"$f":"Input!H284","v":10404},{"$f":"Input!I284","v":10612.08},{"$f":"Input!J284","v":10824.321599999999},{"$f":"Input!K284","v":11040.808031999999},{"$f":"Input!G318","v":11261.62419264},{"$f":"Input!H318","v":11486.8566764928},{"$f":"Input!I318","v":11716.593810022656},{"$f":"Input!J318","v":11950.925686223109},{"$f":"Input!K318","v":12189.944199947571},{"$f":"Input!L284","v":0},{"$f":"Input!M284","v":0},{"$f":"Input!N284","v":0},{"$f":"Input!O284","v":0},{"$f":"Input!P284","v":0},{"$f":"Input!Q284","v":0},{"$f":"Input!M318","v":0},{"$f":"Input!N318","v":0},{"$f":"Input!O318","v":0},{"$f":"Input!P318","v":0},{"$f":"Input!Q318","v":0},{"$f":"Input!R284","v":5000000},{"$f":"Input!S284","v":5100000},{"$f":"Input!T284","v":5202000},{"$f":"Input!U284","v":5306040},{"$f":"Input!V284","v":5412160.7999999998},{"$f":"Input!W284","v":5520404.0159999998},{"$f":"Input!S318","v":5630812.0963199995},{"$f":"Input!T318","v":5743428.3382463995},{"$f":"Input!U318","v":5858296.9050113279},{"$f":"Input!V318","v":5975462.8431115542},{"$f":"Input!W318","v":6094972.0999737857},{"$f":"Input!X284","v":2500000},{"$f":"Input!Y284","v":2550000},{"$f":"Input!Z284","v":2601000},{"$f":"Input!AA284","v":2653020},{"$f":"Input!AB284","v":2706080.4},{"$f":"Input!AC284","v":2760202.0079999999},{"$f":"Input!Y318","v":2815406.0481599998},{"$f":"Input!Z318","v":2871714.1691231998},{"$f":"Input!AA318","v":2929148.452505664},{"$f":"Input!AB318","v":2987731.4215557771},{"$f":"Input!AC318","v":3047486.0499868928},{"$f":"Input!AD284","v":1000000},{"$f":"Input!AE284","v":1020000},{"$f":"Input!AF284","v":1040400},{"$f":"Input!AG284","v":1061208},{"$f":"Input!AH284","v":1082432.1599999999},{"$f":"Input!AI284","v":1104080.8032},{"$f":"Input!AE318","v":1126162.4192639999},{"$f":"Input!AF318","v":1148685.6676492798},{"$f":"Input!AG318","v":1171659.3810022655},{"$f":"Input!AH318","v":1195092.5686223109},{"$f":"Input!AI318","v":1218994.419994757},{"$f":"Input!AJ284","v":500000},{"$f":"Input!AK284","v":510000},{"$f":"Input!AL284","v":520200},{"$f":"Input!AM284","v":530604},{"$f":"Input!AN284","v":541216.07999999996},{"$f":"Input!AO284","v":552040.40159999998},{"$f":"Input!AK318","v":563081.20963199995},{"$f":"Input!AL318","v":574342.83382463991},{"$f":"Input!AM318","v":585829.69050113275},{"$f":"Input!AN318","v":597546.28431115544},{"$f":"Input!AO318","v":609497.20999737852},{"$f":"Input!AP284","v":10000},{"$f":"Input!AQ284","v":10200},{"$f":"Input!AR284","v":10404},{"$f":"Input!AS284","v":10612.08},{"$f":"Input!AT284","v":10824.321599999999},{"$f":"Input!AU284","v":11040.808031999999},{"$f":"Input!AQ318","v":11261.62419264},{"$f":"Input!AR318","v":11486.8566764928},{"$f":"Input!AS318","v":11716.593810022656},{"$f":"Input!AT318","v":11950.925686223109},{"$f":"Input!AU318","v":12189.944199947571},{"$f":"Input!AV284","v":2000},{"$f":"Input!AW284","v":2040},{"$f":"Input!AX284","v":2080.8000000000002},{"$f":"Input!AY284","v":2122.4160000000002},{"$f":"Input!AZ284","v":2164.8643200000001},{"$f":"Input!BA284","v":2208.1616064},{"$f":"Input!AW318","v":2252.3248385279999},{"$f":"Input!AX318","v":2297.3713352985601},{"$f":"Input!AY318","v":2343.3187620045314},{"$f":"Input!AZ318","v":2390.1851372446222},{"$f":"Input!BA318","v":2437.9888399895149},{"$f":"Input!BB284","v":5000},{"$f":"Input!BC284","v":5100},{"$f":"Input!BD284","v":5202},{"$f":"Input!BE284","v":5306.04},{"$f":"Input!BF284","v":5412.1607999999997},{"$f":"Input!BG284","v":5520.4040159999995},{"$f":"Input!BC318","v":5630.8120963199999},{"$f":"Input!BD318","v":5743.4283382464},{"$f":"Input!BE318","v":5858.2969050113279},{"$f":"Input!BF318","v":5975.4628431115543},{"$f":"Input!BG318","v":6094.9720999737856},{"$f":"Input!BH284","v":200},{"$f":"Input!BI284","v":204},{"$f":"Input!BJ284","v":208.08},{"$f":"Input!BK284","v":212.24160000000001},{"$f":"Input!BL284","v":216.48643200000001},{"$f":"Input!BM284","v":220.81616064000002},{"$f":"Input!BI318","v":225.23248385280002},{"$f":"Input!BJ318","v":229.73713352985601},{"$f":"Input!BK318","v":234.33187620045314},{"$f":"Input!BL318","v":239.0185137244622},{"$f":"Input!BM318","v":243.79888399895145}]
[null,null,null,null,{"$f":"Input!E285","v":"Large Business B"},{"$f":"Input!F285","v":10000},{"$f":"Input!G285","v":10200},{"$f":"Input!H285","v":10404},{"$f":"Input!I285","v":10612.08},{"$f":"Input!J285","v":10824.321599999999},{"$f":"Input!K285","v":11040.808031999999},{"$f":"Input!G319","v":11261.62419264},{"$f":"Input!H319","v":11486.8566764928},{"$f":"Input!I319","v":11716.593810022656},{"$f":"Input!J319","v":11950.925686223109},{"$f":"Input!K319","v":12189.944199947571},{"$f":"Input!L285","v":0},{"$f":"Input!M285","v":0},{"$f":"Input!N285","v":0},{"$f":"Input!O285","v":0},{"$f":"Input!P285","v":0},{"$f":"Input!Q285","v":0},{"$f":"Input!M319","v":0},{"$f":"Input!N319","v":0},{"$f":"Input!O319","v":0},{"$f":"Input!P319","v":0},{"$f":"Input!Q319","v":0},{"$f":"Input!R285","v":5000000},{"$f":"Input!S285","v":5100000},{"$f":"Input!T285","v":5202000},{"$f":"Input!U285","v":5306040},{"$f":"Input!V285","v":5412160.7999999998},{"$f":"Input!W285","v":5520404.0159999998},{"$f":"Input!S319","v":5630812.0963199995},{"$f":"Input!T319","v":5743428.3382463995},{"$f":"Input!U319","v":5858296.9050113279},{"$f":"Input!V319","v":5975462.8431115542},{"$f":"Input!W319","v":6094972.0999737857},{"$f":"Input!X285","v":2500000},{"$f":"Input!Y285","v":2550000},{"$f":"Input!Z285","v":2601000},{"$f":"Input!AA285","v":2653020},{"$f":"Input!AB285","v":2706080.4},{"$f":"Input!AC285","v":2760202.0079999999},{"$f":"Input!Y319","v":2815406.0481599998},{"$f":"Input!Z319","v":2871714.1691231998},{"$f":"Input!AA319","v":2929148.452505664},{"$f":"Input!AB319","v":2987731.4215557771},{"$f":"Input!AC319","v":3047486.0499868928},{"$f":"Input!AD285","v":1000000},{"$f":"Input!AE285","v":1020000},{"$f":"Input!AF285","v":1040400},{"$f":"Input!AG285","v":1061208},{"$f":"Input!AH285","v":1082432.1599999999},{"$f":"Input!AI285","v":1104080.8032},{"$f":"Input!AE319","v":1126162.4192639999},{"$f":"Input!AF319","v":1148685.6676492798},{"$f":"Input!AG319","v":1171659.3810022655},{"$f":"Input!AH319","v":1195092.5686223109},{"$f":"Input!AI319","v":1218994.419994757},{"$f":"Input!AJ285","v":500000},{"$f":"Input!AK285","v":510000},{"$f":"Input!AL285","v":520200},{"$f":"Input!AM285","v":530604},{"$f":"Input!AN285","v":541216.07999999996},{"$f":"Input!AO285","v":552040.40159999998},{"$f":"Input!AK319","v":563081.20963199995},{"$f":"Input!AL319","v":574342.83382463991},{"$f":"Input!AM319","v":585829.69050113275},{"$f":"Input!AN319","v":597546.28431115544},{"$f":"Input!AO319","v":609497.20999737852},{"$f":"Input!AP285","v":10000},{"$f":"Input!AQ285","v":10200},{"$f":"Input!AR285","v":10404},{"$f":"Input!AS285","v":10612.08},{"$f":"Input!AT285","v":10824.321599999999},{"$f":"Input!AU285","v":11040.808031999999},{"$f":"Input!AQ319","v":11261.62419264},{"$f":"Input!AR319","v":11486.8566764928},{"$f":"Input!AS319","v":11716.593810022656},{"$f":"Input!AT319","v":11950.925686223109},{"$f":"Input!AU319","v":12189.944199947571},{"$f":"Input!AV285","v":2000},{"$f":"Input!AW285","v":2040},{"$f":"Input!AX285","v":2080.8000000000002},{"$f":"Input!AY285","v":2122.4160000000002},{"$f":"Input!AZ285","v":2164.8643200000001},{"$f":"Input!BA285","v":2208.1616064},{"$f":"Input!AW319","v":2252.3248385279999},{"$f":"Input!AX319","v":2297.3713352985601},{"$f":"Input!AY319","v":2343.3187620045314},{"$f":"Input!AZ319","v":2390.1851372446222},{"$f":"Input!BA319","v":2437.9888399895149},{"$f":"Input!BB285","v":5000},{"$f":"Input!BC285","v":5100},{"$f":"Input!BD285","v":5202},{"$f":"Input!BE285","v":5306.04},{"$f":"Input!BF285","v":5412.1607999999997},{"$f":"Input!BG285","v":5520.4040159999995},{"$f":"Input!BC319","v":5630.8120963199999},{"$f":"Input!BD319","v":5743.4283382464},{"$f":"Input!BE319","v":5858.2969050113279},{"$f":"Input!BF319","v":5975.4628431115543},{"$f":"Input!BG319","v":6094.9720999737856},{"$f":"Input!BH285","v":200},{"$f":"Input!BI285","v":204},{"$f":"Input!BJ285","v":208.08},{"$f":"Input!BK285","v":212.24160000000001},{"$f":"Input!BL285","v":216.48643200000001},{"$f":"Input!BM285","v":220.81616064000002},{"$f":"Input!BI319","v":225.23248385280002},{"$f":"Input!BJ319","v":229.73713352985601},{"$f":"Input!BK319","v":234.33187620045314},{"$f":"Input!BL319","v":239.0185137244622},{"$f":"Input!BM319","v":243.79888399895145}]
[null,null,null,null,{"$f":"Input!E286","v":"Large Business C"},{"$f":"Input!F286","v":10000},{"$f":"Input!G286","v":10200},{"$f":"Input!H286","v":10404},{"$f":"Input!I286","v":10612.08},{"$f":"Input!J286","v":10824.321599999999},{"$f":"Input!K286","v":11040.808031999999},{"$f":"Input!G320","v":11261.62419264},{"$f":"Input!H320","v":11486.8566764928},{"$f":"Input!I320","v":11716.593810022656},{"$f":"Input!J320","v":11950.925686223109},{"$f":"Input!K320","v":12189.944199947571},{"$f":"Input!L286","v":0},{"$f":"Input!M286","v":0},{"$f":"Input!N286","v":0},{"$f":"Input!O286","v":0},{"$f":"Input!P286","v":0},{"$f":"Input!Q286","v":0},{"$f":"Input!M320","v":0},{"$f":"Input!N320","v":0},{"$f":"Input!O320","v":0},{"$f":"Input!P320","v":0},{"$f":"Input!Q320","v":0},{"$f":"Input!R286","v":5000000},{"$f":"Input!S286","v":5100000},{"$f":"Input!T286","v":5202000},{"$f":"Input!U286","v":5306040},{"$f":"Input!V286","v":5412160.7999999998},{"$f":"Input!W286","v":5520404.0159999998},{"$f":"Input!S320","v":5630812.0963199995},{"$f":"Input!T320","v":5743428.3382463995},{"$f":"Input!U320","v":5858296.9050113279},{"$f":"Input!V320","v":5975462.8431115542},{"$f":"Input!W320","v":6094972.0999737857},{"$f":"Input!X286","v":2500000},{"$f":"Input!Y286","v":2550000},{"$f":"Input!Z286","v":2601000},{"$f":"Input!AA286","v":2653020},{"$f":"Input!AB286","v":2706080.4},{"$f":"Input!AC286","v":2760202.0079999999},{"$f":"Input!Y320","v":2815406.0481599998},{"$f":"Input!Z320","v":2871714.1691231998},{"$f":"Input!AA320","v":2929148.452505664},{"$f":"Input!AB320","v":2987731.4215557771},{"$f":"Input!AC320","v":3047486.0499868928},{"$f":"Input!AD286","v":1000000},{"$f":"Input!AE286","v":1020000},{"$f":"Input!AF286","v":1040400},{"$f":"Input!AG286","v":1061208},{"$f":"Input!AH286","v":1082432.1599999999},{"$f":"Input!AI286","v":1104080.8032},{"$f":"Input!AE320","v":1126162.4192639999},{"$f":"Input!AF320","v":1148685.6676492798},{"$f":"Input!AG320","v":1171659.3810022655},{"$f":"Input!AH320","v":1195092.5686223109},{"$f":"Input!AI320","v":1218994.419994757},{"$f":"Input!AJ286","v":500000},{"$f":"Input!AK286","v":510000},{"$f":"Input!AL286","v":520200},{"$f":"Input!AM286","v":530604},{"$f":"Input!AN286","v":541216.07999999996},{"$f":"Input!AO286","v":552040.40159999998},{"$f":"Input!AK320","v":563081.20963199995},{"$f":"Input!AL320","v":574342.83382463991},{"$f":"Input!AM320","v":585829.69050113275},{"$f":"Input!AN320","v":597546.28431115544},{"$f":"Input!AO320","v":609497.20999737852},{"$f":"Input!AP286","v":10000},{"$f":"Input!AQ286","v":10200},{"$f":"Input!AR286","v":10404},{"$f":"Input!AS286","v":10612.08},{"$f":"Input!AT286","v":10824.321599999999},{"$f":"Input!AU286","v":11040.808031999999},{"$f":"Input!AQ320","v":11261.62419264},{"$f":"Input!AR320","v":11486.8566764928},{"$f":"Input!AS320","v":11716.593810022656},{"$f":"Input!AT320","v":11950.925686223109},{"$f":"Input!AU320","v":12189.944199947571},{"$f":"Input!AV286","v":2000},{"$f":"Input!AW286","v":2040},{"$f":"Input!AX286","v":2080.8000000000002},{"$f":"Input!AY286","v":2122.4160000000002},{"$f":"Input!AZ286","v":2164.8643200000001},{"$f":"Input!BA286","v":2208.1616064},{"$f":"Input!AW320","v":2252.3248385279999},{"$f":"Input!AX320","v":2297.3713352985601},{"$f":"Input!AY320","v":2343.3187620045314},{"$f":"Input!AZ320","v":2390.1851372446222},{"$f":"Input!BA320","v":2437.9888399895149},{"$f":"Input!BB286","v":5000},{"$f":"Input!BC286","v":5100},{"$f":"Input!BD286","v":5202},{"$f":"Input!BE286","v":5306.04},{"$f":"Input!BF286","v":5412.1607999999997},{"$f":"Input!BG286","v":5520.4040159999995},{"$f":"Input!BC320","v":5630.8120963199999},{"$f":"Input!BD320","v":5743.4283382464},{"$f":"Input!BE320","v":5858.2969050113279},{"$f":"Input!BF320","v":5975.4628431115543},{"$f":"Input!BG320","v":6094.9720999737856},{"$f":"Input!BH286","v":200},{"$f":"Input!BI286","v":204},{"$f":"Input!BJ286","v":208.08},{"$f":"Input!BK286","v":212.24160000000001},{"$f":"Input!BL286","v":216.48643200000001},{"$f":"Input!BM286","v":220.81616064000002},{"$f":"Input!BI320","v":225.23248385280002},{"$f":"Input!BJ320","v":229.73713352985601},{"$f":"Input!BK320","v":234.33187620045314},{"$f":"Input!BL320","v":239.0185137244622},{"$f":"Input!BM320","v":243.79888399895145}]
[null,null,null,null,{"$f":"Input!E287","v":0},{"$f":"Input!F287","v":0},{"$f":"Input!G287","v":0},{"$f":"Input!H287","v":0},{"$f":"Input!I287","v":0},{"$f":"Input!J287","v":0},{"$f":"Input!K287","v":0},{"$f":"Input!G321","v":0},{"$f":"Input!H321","v":0},{"$f":"Input!I321","v":0},{"$f":"Input!J321","v":0},{"$f":"Input!K321","v":0},{"$f":"Input!L287","v":0},{"$f":"Input!M287","v":0},{"$f":"Input!N287","v":0},{"$f":"Input!O287","v":0},{"$f":"Input!P287","v":0},{"$f":"Input!Q287","v":0},{"$f":"Input!M321","v":0},{"$f":"Input!N321","v":0},{"$f":"Input!O321","v":0},{"$f":"Input!P321","v":0},{"$f":"Input!Q321","v":0},{"$f":"Input!R287","v":0},{"$f":"Input!S287","v":0},{"$f":"Input!T287","v":0},{"$f":"Input!U287","v":0},{"$f":"Input!V287","v":0},{"$f":"Input!W287","v":0},{"$f":"Input!S321","v":0},{"$f":"Input!T321","v":0},{"$f":"Input!U321","v":0},{"$f":"Input!V321","v":0},{"$f":"Input!W321","v":0},{"$f":"Input!X287","v":0},{"$f":"Input!Y287","v":0},{"$f":"Input!Z287","v":0},{"$f":"Input!AA287","v":0},{"$f":"Input!AB287","v":0},{"$f":"Input!AC287","v":0},{"$f":"Input!Y321","v":0},{"$f":"Input!Z321","v":0},{"$f":"Input!AA321","v":0},{"$f":"Input!AB321","v":0},{"$f":"Input!AC321","v":0},{"$f":"Input!AD287","v":0},{"$f":"Input!AE287","v":0},{"$f":"Input!AF287","v":0},{"$f":"Input!AG287","v":0},{"$f":"Input!AH287","v":0},{"$f":"Input!AI287","v":0},{"$f":"Input!AE321","v":0},{"$f":"Input!AF321","v":0},{"$f":"Input!AG321","v":0},{"$f":"Input!AH321","v":0},{"$f":"Input!AI321","v":0},{"$f":"Input!AJ287","v":0},{"$f":"Input!AK287","v":0},{"$f":"Input!AL287","v":0},{"$f":"Input!AM287","v":0},{"$f":"Input!AN287","v":0},{"$f":"Input!AO287","v":0},{"$f":"Input!AK321","v":0},{"$f":"Input!AL321","v":0},{"$f":"Input!AM321","v":0},{"$f":"Input!AN321","v":0},{"$f":"Input!AO321","v":0},{"$f":"Input!AP287","v":0},{"$f":"Input!AQ287","v":0},{"$f":"Input!AR287","v":0},{"$f":"Input!AS287","v":0},{"$f":"Input!AT287","v":0},{"$f":"Input!AU287","v":0},{"$f":"Input!AQ321","v":0},{"$f":"Input!AR321","v":0},{"$f":"Input!AS321","v":0},{"$f":"Input!AT321","v":0},{"$f":"Input!AU321","v":0},{"$f":"Input!AV287","v":0},{"$f":"Input!AW287","v":0},{"$f":"Input!AX287","v":0},{"$f":"Input!AY287","v":0},{"$f":"Input!AZ287","v":0},{"$f":"Input!BA287","v":0},{"$f":"Input!AW321","v":0},{"$f":"Input!AX321","v":0},{"$f":"Input!AY321","v":0},{"$f":"Input!AZ321","v":0},{"$f":"Input!BA321","v":0},{"$f":"Input!BB287","v":0},{"$f":"Input!BC287","v":0},{"$f":"Input!BD287","v":0},{"$f":"Input!BE287","v":0},{"$f":"Input!BF287","v":0},{"$f":"Input!BG287","v":0},{"$f":"Input!BC321","v":0},{"$f":"Input!BD321","v":0},{"$f":"Input!BE321","v":0},{"$f":"Input!BF321","v":0},{"$f":"Input!BG321","v":0},{"$f":"Input!BH287","v":0},{"$f":"Input!BI287","v":0},{"$f":"Input!BJ287","v":0},{"$f":"Input!BK287","v":0},{"$f":"Input!BL287","v":0},{"$f":"Input!BM287","v":0},{"$f":"Input!BI321","v":0},{"$f":"Input!BJ321","v":0},{"$f":"Input!BK321","v":0},{"$f":"Input!BL321","v":0},{"$f":"Input!BM321","v":0}]
[null,null,null,null,{"$f":"Input!E288","v":0},{"$f":"Input!F288","v":0},{"$f":"Input!G288","v":0},{"$f":"Input!H288","v":0},{"$f":"Input!I288","v":0},{"$f":"Input!J288","v":0},{"$f":"Input!K288","v":0},{"$f":"Input!G322","v":0},{"$f":"Input!H322","v":0},{"$f":"Input!I322","v":0},{"$f":"Input!J322","v":0},{"$f":"Input!K322","v":0},{"$f":"Input!L288","v":0},{"$f":"Input!M288","v":0},{"$f":"Input!N288","v":0},{"$f":"Input!O288","v":0},{"$f":"Input!P288","v":0},{"$f":"Input!Q288","v":0},{"$f":"Input!M322","v":0},{"$f":"Input!N322","v":0},{"$f":"Input!O322","v":0},{"$f":"Input!P322","v":0},{"$f":"Input!Q322","v":0},{"$f":"Input!R288","v":0},{"$f":"Input!S288","v":0},{"$f":"Input!T288","v":0},{"$f":"Input!U288","v":0},{"$f":"Input!V288","v":0},{"$f":"Input!W288","v":0},{"$f":"Input!S322","v":0},{"$f":"Input!T322","v":0},{"$f":"Input!U322","v":0},{"$f":"Input!V322","v":0},{"$f":"Input!W322","v":0},{"$f":"Input!X288","v":0},{"$f":"Input!Y288","v":0},{"$f":"Input!Z288","v":0},{"$f":"Input!AA288","v":0},{"$f":"Input!AB288","v":0},{"$f":"Input!AC288","v":0},{"$f":"Input!Y322","v":0},{"$f":"Input!Z322","v":0},{"$f":"Input!AA322","v":0},{"$f":"Input!AB322","v":0},{"$f":"Input!AC322","v":0},{"$f":"Input!AD288","v":0},{"$f":"Input!AE288","v":0},{"$f":"Input!AF288","v":0},{"$f":"Input!AG288","v":0},{"$f":"Input!AH288","v":0},{"$f":"Input!AI288","v":0},{"$f":"Input!AE322","v":0},{"$f":"Input!AF322","v":0},{"$f":"Input!AG322","v":0},{"$f":"Input!AH322","v":0},{"$f":"Input!AI322","v":0},{"$f":"Input!AJ288","v":0},{"$f":"Input!AK288","v":0},{"$f":"Input!AL288","v":0},{"$f":"Input!AM288","v":0},{"$f":"Input!AN288","v":0},{"$f":"Input!AO288","v":0},{"$f":"Input!AK322","v":0},{"$f":"Input!AL322","v":0},{"$f":"Input!AM322","v":0},{"$f":"Input!AN322","v":0},{"$f":"Input!AO322","v":0},{"$f":"Input!AP288","v":0},{"$f":"Input!AQ288","v":0},{"$f":"Input!AR288","v":0},{"$f":"Input!AS288","v":0},{"$f":"Input!AT288","v":0},{"$f":"Input!AU288","v":0},{"$f":"Input!AQ322","v":0},{"$f":"Input!AR322","v":0},{"$f":"Input!AS322","v":0},{"$f":"Input!AT322","v":0},{"$f":"Input!AU322","v":0},{"$f":"Input!AV288","v":0},{"$f":"Input!AW288","v":0},{"$f":"Input!AX288","v":0},{"$f":"Input!AY288","v":0},{"$f":"Input!AZ288","v":0},{"$f":"Input!BA288","v":0},{"$f":"Input!AW322","v":0},{"$f":"Input!AX322","v":0},{"$f":"Input!AY322","v":0},{"$f":"Input!AZ322","v":0},{"$f":"Input!BA322","v":0},{"$f":"Input!BB288","v":0},{"$f":"Input!BC288","v":0},{"$f":"Input!BD288","v":0},{"$f":"Input!BE288","v":0},{"$f":"Input!BF288","v":0},{"$f":"Input!BG288","v":0},{"$f":"Input!BC322","v":0},{"$f":"Input!BD322","v":0},{"$f":"Input!BE322","v":0},{"$f":"Input!BF322","v":0},{"$f":"Input!BG322","v":0},{"$f":"Input!BH288","v":0},{"$f":"Input!BI288","v":0},{"$f":"Input!BJ288","v":0},{"$f":"Input!BK288","v":0},{"$f":"Input!BL288","v":0},{"$f":"Input!BM288","v":0},{"$f":"Input!BI322","v":0},{"$f":"Input!BJ322","v":0},{"$f":"Input!BK322","v":0},{"$f":"Input!BL322","v":0},{"$f":"Input!BM322","v":0}]
[null,null,null,null,{"$f":"Input!E289","v":0},{"$f":"Input!F289","v":0},{"$f":"Input!G289","v":0},{"$f":"Input!H289","v":0},{"$f":"Input!I289","v":0},{"$f":"Input!J289","v":0},{"$f":"Input!K289","v":0},{"$f":"Input!G323","v":0},{"$f":"Input!H323","v":0},{"$f":"Input!I323","v":0},{"$f":"Input!J323","v":0},{"$f":"Input!K323","v":0},{"$f":"Input!L289","v":0},{"$f":"Input!M289","v":0},{"$f":"Input!N289","v":0},{"$f":"Input!O289","v":0},{"$f":"Input!P289","v":0},{"$f":"Input!Q289","v":0},{"$f":"Input!M323","v":0},{"$f":"Input!N323","v":0},{"$f":"Input!O323","v":0},{"$f":"Input!P323","v":0},{"$f":"Input!Q323","v":0},{"$f":"Input!R289","v":0},{"$f":"Input!S289","v":0},{"$f":"Input!T289","v":0},{"$f":"Input!U289","v":0},{"$f":"Input!V289","v":0},{"$f":"Input!W289","v":0},{"$f":"Input!S323","v":0},{"$f":"Input!T323","v":0},{"$f":"Input!U323","v":0},{"$f":"Input!V323","v":0},{"$f":"Input!W323","v":0},{"$f":"Input!X289","v":0},{"$f":"Input!Y289","v":0},{"$f":"Input!Z289","v":0},{"$f":"Input!AA289","v":0},{"$f":"Input!AB289","v":0},{"$f":"Input!AC289","v":0},{"$f":"Input!Y323","v":0},{"$f":"Input!Z323","v":0},{"$f":"Input!AA323","v":0},{"$f":"Input!AB323","v":0},{"$f":"Input!AC323","v":0},{"$f":"Input!AD289","v":0},{"$f":"Input!AE289","v":0},{"$f":"Input!AF289","v":0},{"$f":"Input!AG289","v":0},{"$f":"Input!AH289","v":0},{"$f":"Input!AI289","v":0},{"$f":"Input!AE323","v":0},{"$f":"Input!AF323","v":0},{"$f":"Input!AG323","v":0},{"$f":"Input!AH323","v":0},{"$f":"Input!AI323","v":0},{"$f":"Input!AJ289","v":0},{"$f":"Input!AK289","v":0},{"$f":"Input!AL289","v":0},{"$f":"Input!AM289","v":0},{"$f":"Input!AN289","v":0},{"$f":"Input!AO289","v":0},{"$f":"Input!AK323","v":0},{"$f":"Input!AL323","v":0},{"$f":"Input!AM323","v":0},{"$f":"Input!AN323","v":0},{"$f":"Input!AO323","v":0},{"$f":"Input!AP289","v":0},{"$f":"Input!AQ289","v":0},{"$f":"Input!AR289","v":0},{"$f":"Input!AS289","v":0},{"$f":"Input!AT289","v":0},{"$f":"Input!AU289","v":0},{"$f":"Input!AQ323","v":0},{"$f":"Input!AR323","v":0},{"$f":"Input!AS323","v":0},{"$f":"Input!AT323","v":0},{"$f":"Input!AU323","v":0},{"$f":"Input!AV289","v":0},{"$f":"Input!AW289","v":0},{"$f":"Input!AX289","v":0},{"$f":"Input!AY289","v":0},{"$f":"Input!AZ289","v":0},{"$f":"Input!BA289","v":0},{"$f":"Input!AW323","v":0},{"$f":"Input!AX323","v":0},{"$f":"Input!AY323","v":0},{"$f":"Input!AZ323","v":0},{"$f":"Input!BA323","v":0},{"$f":"Input!BB289","v":0},{"$f":"Input!BC289","v":0},{"$f":"Input!BD289","v":0},{"$f":"Input!BE289","v":0},{"$f":"Input!BF289","v":0},{"$f":"Input!BG289","v":0},{"$f":"Input!BC323","v":0},{"$f":"Input!BD323","v":0},{"$f":"Input!BE323","v":0},{"$f":"Input!BF323","v":0},{"$f":"Input!BG323","v":0},{"$f":"Input!BH289","v":0},{"$f":"Input!BI289","v":0},{"$f":"Input!BJ289","v":0},{"$f":"Input!BK289","v":0},{"$f":"Input!BL289","v":0},{"$f":"Input!BM289","v":0},{"$f":"Input!BI323","v":0},{"$f":"Input!BJ323","v":0},{"$f":"Input!BK323","v":0},{"$f":"Input!BL323","v":0},{"$f":"Input!BM323","v":0}]
[null,null,null,null,{"$f":"Input!E290","v":0},{"$f":"Input!F290","v":0},{"$f":"Input!G290","v":0},{"$f":"Input!H290","v":0},{"$f":"Input!I290","v":0},{"$f":"Input!J290","v":0},{"$f":"Input!K290","v":0},{"$f":"Input!G324","v":0},{"$f":"Input!H324","v":0},{"$f":"Input!I324","v":0},{"$f":"Input!J324","v":0},{"$f":"Input!K324","v":0},{"$f":"Input!L290","v":0},{"$f":"Input!M290","v":0},{"$f":"Input!N290","v":0},{"$f":"Input!O290","v":0},{"$f":"Input!P290","v":0},{"$f":"Input!Q290","v":0},{"$f":"Input!M324","v":0},{"$f":"Input!N324","v":0},{"$f":"Input!O324","v":0},{"$f":"Input!P324","v":0},{"$f":"Input!Q324","v":0},{"$f":"Input!R290","v":0},{"$f":"Input!S290","v":0},{"$f":"Input!T290","v":0},{"$f":"Input!U290","v":0},{"$f":"Input!V290","v":0},{"$f":"Input!W290","v":0},{"$f":"Input!S324","v":0},{"$f":"Input!T324","v":0},{"$f":"Input!U324","v":0},{"$f":"Input!V324","v":0},{"$f":"Input!W324","v":0},{"$f":"Input!X290","v":0},{"$f":"Input!Y290","v":0},{"$f":"Input!Z290","v":0},{"$f":"Input!AA290","v":0},{"$f":"Input!AB290","v":0},{"$f":"Input!AC290","v":0},{"$f":"Input!Y324","v":0},{"$f":"Input!Z324","v":0},{"$f":"Input!AA324","v":0},{"$f":"Input!AB324","v":0},{"$f":"Input!AC324","v":0},{"$f":"Input!AD290","v":0},{"$f":"Input!AE290","v":0},{"$f":"Input!AF290","v":0},{"$f":"Input!AG290","v":0},{"$f":"Input!AH290","v":0},{"$f":"Input!AI290","v":0},{"$f":"Input!AE324","v":0},{"$f":"Input!AF324","v":0},{"$f":"Input!AG324","v":0},{"$f":"Input!AH324","v":0},{"$f":"Input!AI324","v":0},{"$f":"Input!AJ290","v":0},{"$f":"Input!AK290","v":0},{"$f":"Input!AL290","v":0},{"$f":"Input!AM290","v":0},{"$f":"Input!AN290","v":0},{"$f":"Input!AO290","v":0},{"$f":"Input!AK324","v":0},{"$f":"Input!AL324","v":0},{"$f":"Input!AM324","v":0},{"$f":"Input!AN324","v":0},{"$f":"Input!AO324","v":0},{"$f":"Input!AP290","v":0},{"$f":"Input!AQ290","v":0},{"$f":"Input!AR290","v":0},{"$f":"Input!AS290","v":0},{"$f":"Input!AT290","v":0},{"$f":"Input!AU290","v":0},{"$f":"Input!AQ324","v":0},{"$f":"Input!AR324","v":0},{"$f":"Input!AS324","v":0},{"$f":"Input!AT324","v":0},{"$f":"Input!AU324","v":0},{"$f":"Input!AV290","v":0},{"$f":"Input!AW290","v":0},{"$f":"Input!AX290","v":0},{"$f":"Input!AY290","v":0},{"$f":"Input!AZ290","v":0},{"$f":"Input!BA290","v":0},{"$f":"Input!AW324","v":0},{"$f":"Input!AX324","v":0},{"$f":"Input!AY324","v":0},{"$f":"Input!AZ324","v":0},{"$f":"Input!BA324","v":0},{"$f":"Input!BB290","v":0},{"$f":"Input!BC290","v":0},{"$f":"Input!BD290","v":0},{"$f":"Input!BE290","v":0},{"$f":"Input!BF290","v":0},{"$f":"Input!BG290","v":0},{"$f":"Input!BC324","v":0},{"$f":"Input!BD324","v":0},{"$f":"Input!BE324","v":0},{"$f":"Input!BF324","v":0},{"$f":"Input!BG324","v":0},{"$f":"Input!BH290","v":0},{"$f":"Input!BI290","v":0},{"$f":"Input!BJ290","v":0},{"$f":"Input!BK290","v":0},{"$f":"Input!BL290","v":0},{"$f":"Input!BM290","v":0},{"$f":"Input!BI324","v":0},{"$f":"Input!BJ324","v":0},{"$f":"Input!BK324","v":0},{"$f":"Input!BL324","v":0},{"$f":"Input!BM324","v":0}]
[null,null,null,null,{"$f":"Input!E291","v":0},{"$f":"Input!F291","v":0},{"$f":"Input!G291","v":0},{"$f":"Input!H291","v":0},{"$f":"Input!I291","v":0},{"$f":"Input!J291","v":0},{"$f":"Input!K291","v":0},{"$f":"Input!G325","v":0},{"$f":"Input!H325","v":0},{"$f":"Input!I325","v":0},{"$f":"Input!J325","v":0},{"$f":"Input!K325","v":0},{"$f":"Input!L291","v":0},{"$f":"Input!M291","v":0},{"$f":"Input!N291","v":0},{"$f":"Input!O291","v":0},{"$f":"Input!P291","v":0},{"$f":"Input!Q291","v":0},{"$f":"Input!M325","v":0},{"$f":"Input!N325","v":0},{"$f":"Input!O325","v":0},{"$f":"Input!P325","v":0},{"$f":"Input!Q325","v":0},{"$f":"Input!R291","v":0},{"$f":"Input!S291","v":0},{"$f":"Input!T291","v":0},{"$f":"Input!U291","v":0},{"$f":"Input!V291","v":0},{"$f":"Input!W291","v":0},{"$f":"Input!S325","v":0},{"$f":"Input!T325","v":0},{"$f":"Input!U325","v":0},{"$f":"Input!V325","v":0},{"$f":"Input!W325","v":0},{"$f":"Input!X291","v":0},{"$f":"Input!Y291","v":0},{"$f":"Input!Z291","v":0},{"$f":"Input!AA291","v":0},{"$f":"Input!AB291","v":0},{"$f":"Input!AC291","v":0},{"$f":"Input!Y325","v":0},{"$f":"Input!Z325","v":0},{"$f":"Input!AA325","v":0},{"$f":"Input!AB325","v":0},{"$f":"Input!AC325","v":0},{"$f":"Input!AD291","v":0},{"$f":"Input!AE291","v":0},{"$f":"Input!AF291","v":0},{"$f":"Input!AG291","v":0},{"$f":"Input!AH291","v":0},{"$f":"Input!AI291","v":0},{"$f":"Input!AE325","v":0},{"$f":"Input!AF325","v":0},{"$f":"Input!AG325","v":0},{"$f":"Input!AH325","v":0},{"$f":"Input!AI325","v":0},{"$f":"Input!AJ291","v":0},{"$f":"Input!AK291","v":0},{"$f":"Input!AL291","v":0},{"$f":"Input!AM291","v":0},{"$f":"Input!AN291","v":0},{"$f":"Input!AO291","v":0},{"$f":"Input!AK325","v":0},{"$f":"Input!AL325","v":0},{"$f":"Input!AM325","v":0},{"$f":"Input!AN325","v":0},{"$f":"Input!AO325","v":0},{"$f":"Input!AP291","v":0},{"$f":"Input!AQ291","v":0},{"$f":"Input!AR291","v":0},{"$f":"Input!AS291","v":0},{"$f":"Input!AT291","v":0},{"$f":"Input!AU291","v":0},{"$f":"Input!AQ325","v":0},{"$f":"Input!AR325","v":0},{"$f":"Input!AS325","v":0},{"$f":"Input!AT325","v":0},{"$f":"Input!AU325","v":0},{"$f":"Input!AV291","v":0},{"$f":"Input!AW291","v":0},{"$f":"Input!AX291","v":0},{"$f":"Input!AY291","v":0},{"$f":"Input!AZ291","v":0},{"$f":"Input!BA291","v":0},{"$f":"Input!AW325","v":0},{"$f":"Input!AX325","v":0},{"$f":"Input!AY325","v":0},{"$f":"Input!AZ325","v":0},{"$f":"Input!BA325","v":0},{"$f":"Input!BB291","v":0},{"$f":"Input!BC291","v":0},{"$f":"Input!BD291","v":0},{"$f":"Input!BE291","v":0},{"$f":"Input!BF291","v":0},{"$f":"Input!BG291","v":0},{"$f":"Input!BC325","v":0},{"$f":"Input!BD325","v":0},{"$f":"Input!BE325","v":0},{"$f":"Input!BF325","v":0},{"$f":"Input!BG325","v":0},{"$f":"Input!BH291","v":0},{"$f":"Input!BI291","v":0},{"$f":"Input!BJ291","v":0},{"$f":"Input!BK291","v":0},{"$f":"Input!BL291","v":0},{"$f":"Input!BM291","v":0},{"$f":"Input!BI325","v":0},{"$f":"Input!BJ325","v":0},{"$f":"Input!BK325","v":0},{"$f":"Input!BL325","v":0},{"$f":"Input!BM325","v":0}]
[null,null,null,null,{"$f":"Input!E292","v":0},{"$f":"Input!F292","v":0},{"$f":"Input!G292","v":0},{"$f":"Input!H292","v":0},{"$f":"Input!I292","v":0},{"$f":"Input!J292","v":0},{"$f":"Input!K292","v":0},{"$f":"Input!G326","v":0},{"$f":"Input!H326","v":0},{"$f":"Input!I326","v":0},{"$f":"Input!J326","v":0},{"$f":"Input!K326","v":0},{"$f":"Input!L292","v":0},{"$f":"Input!M292","v":0},{"$f":"Input!N292","v":0},{"$f":"Input!O292","v":0},{"$f":"Input!P292","v":0},{"$f":"Input!Q292","v":0},{"$f":"Input!M326","v":0},{"$f":"Input!N326","v":0},{"$f":"Input!O326","v":0},{"$f":"Input!P326","v":0},{"$f":"Input!Q326","v":0},{"$f":"Input!R292","v":0},{"$f":"Input!S292","v":0},{"$f":"Input!T292","v":0},{"$f":"Input!U292","v":0},{"$f":"Input!V292","v":0},{"$f":"Input!W292","v":0},{"$f":"Input!S326","v":0},{"$f":"Input!T326","v":0},{"$f":"Input!U326","v":0},{"$f":"Input!V326","v":0},{"$f":"Input!W326","v":0},{"$f":"Input!X292","v":0},{"$f":"Input!Y292","v":0},{"$f":"Input!Z292","v":0},{"$f":"Input!AA292","v":0},{"$f":"Input!AB292","v":0},{"$f":"Input!AC292","v":0},{"$f":"Input!Y326","v":0},{"$f":"Input!Z326","v":0},{"$f":"Input!AA326","v":0},{"$f":"Input!AB326","v":0},{"$f":"Input!AC326","v":0},{"$f":"Input!AD292","v":0},{"$f":"Input!AE292","v":0},{"$f":"Input!AF292","v":0},{"$f":"Input!AG292","v":0},{"$f":"Input!AH292","v":0},{"$f":"Input!AI292","v":0},{"$f":"Input!AE326","v":0},{"$f":"Input!AF326","v":0},{"$f":"Input!AG326","v":0},{"$f":"Input!AH326","v":0},{"$f":"Input!AI326","v":0},{"$f":"Input!AJ292","v":0},{"$f":"Input!AK292","v":0},{"$f":"Input!AL292","v":0},{"$f":"Input!AM292","v":0},{"$f":"Input!AN292","v":0},{"$f":"Input!AO292","v":0},{"$f":"Input!AK326","v":0},{"$f":"Input!AL326","v":0},{"$f":"Input!AM326","v":0},{"$f":"Input!AN326","v":0},{"$f":"Input!AO326","v":0},{"$f":"Input!AP292","v":0},{"$f":"Input!AQ292","v":0},{"$f":"Input!AR292","v":0},{"$f":"Input!AS292","v":0},{"$f":"Input!AT292","v":0},{"$f":"Input!AU292","v":0},{"$f":"Input!AQ326","v":0},{"$f":"Input!AR326","v":0},{"$f":"Input!AS326","v":0},{"$f":"Input!AT326","v":0},{"$f":"Input!AU326","v":0},{"$f":"Input!AV292","v":0},{"$f":"Input!AW292","v":0},{"$f":"Input!AX292","v":0},{"$f":"Input!AY292","v":0},{"$f":"Input!AZ292","v":0},{"$f":"Input!BA292","v":0},{"$f":"Input!AW326","v":0},{"$f":"Input!AX326","v":0},{"$f":"Input!AY326","v":0},{"$f":"Input!AZ326","v":0},{"$f":"Input!BA326","v":0},{"$f":"Input!BB292","v":0},{"$f":"Input!BC292","v":0},{"$f":"Input!BD292","v":0},{"$f":"Input!BE292","v":0},{"$f":"Input!BF292","v":0},{"$f":"Input!BG292","v":0},{"$f":"Input!BC326","v":0},{"$f":"Input!BD326","v":0},{"$f":"Input!BE326","v":0},{"$f":"Input!BF326","v":0},{"$f":"Input!BG326","v":0},{"$f":"Input!BH292","v":0},{"$f":"Input!BI292","v":0},{"$f":"Input!BJ292","v":0},{"$f":"Input!BK292","v":0},{"$f":"Input!BL292","v":0},{"$f":"Input!BM292","v":0},{"$f":"Input!BI326","v":0},{"$f":"Input!BJ326","v":0},{"$f":"Input!BK326","v":0},{"$f":"Input!BL326","v":0},{"$f":"Input!BM326","v":0}]
[null,null,null,null,{"$f":"Input!E293","v":0},{"$f":"Input!F293","v":0},{"$f":"Input!G293","v":0},{"$f":"Input!H293","v":0},{"$f":"Input!I293","v":0},{"$f":"Input!J293","v":0},{"$f":"Input!K293","v":0},{"$f":"Input!G327","v":0},{"$f":"Input!H327","v":0},{"$f":"Input!I327","v":0},{"$f":"Input!J327","v":0},{"$f":"Input!K327","v":0},{"$f":"Input!L293","v":0},{"$f":"Input!M293","v":0},{"$f":"Input!N293","v":0},{"$f":"Input!O293","v":0},{"$f":"Input!P293","v":0},{"$f":"Input!Q293","v":0},{"$f":"Input!M327","v":0},{"$f":"Input!N327","v":0},{"$f":"Input!O327","v":0},{"$f":"Input!P327","v":0},{"$f":"Input!Q327","v":0},{"$f":"Input!R293","v":0},{"$f":"Input!S293","v":0},{"$f":"Input!T293","v":0},{"$f":"Input!U293","v":0},{"$f":"Input!V293","v":0},{"$f":"Input!W293","v":0},{"$f":"Input!S327","v":0},{"$f":"Input!T327","v":0},{"$f":"Input!U327","v":0},{"$f":"Input!V327","v":0},{"$f":"Input!W327","v":0},{"$f":"Input!X293","v":0},{"$f":"Input!Y293","v":0},{"$f":"Input!Z293","v":0},{"$f":"Input!AA293","v":0},{"$f":"Input!AB293","v":0},{"$f":"Input!AC293","v":0},{"$f":"Input!Y327","v":0},{"$f":"Input!Z327","v":0},{"$f":"Input!AA327","v":0},{"$f":"Input!AB327","v":0},{"$f":"Input!AC327","v":0},{"$f":"Input!AD293","v":0},{"$f":"Input!AE293","v":0},{"$f":"Input!AF293","v":0},{"$f":"Input!AG293","v":0},{"$f":"Input!AH293","v":0},{"$f":"Input!AI293","v":0},{"$f":"Input!AE327","v":0},{"$f":"Input!AF327","v":0},{"$f":"Input!AG327","v":0},{"$f":"Input!AH327","v":0},{"$f":"Input!AI327","v":0},{"$f":"Input!AJ293","v":0},{"$f":"Input!AK293","v":0},{"$f":"Input!AL293","v":0},{"$f":"Input!AM293","v":0},{"$f":"Input!AN293","v":0},{"$f":"Input!AO293","v":0},{"$f":"Input!AK327","v":0},{"$f":"Input!AL327","v":0},{"$f":"Input!AM327","v":0},{"$f":"Input!AN327","v":0},{"$f":"Input!AO327","v":0},{"$f":"Input!AP293","v":0},{"$f":"Input!AQ293","v":0},{"$f":"Input!AR293","v":0},{"$f":"Input!AS293","v":0},{"$f":"Input!AT293","v":0},{"$f":"Input!AU293","v":0},{"$f":"Input!AQ327","v":0},{"$f":"Input!AR327","v":0},{"$f":"Input!AS327","v":0},{"$f":"Input!AT327","v":0},{"$f":"Input!AU327","v":0},{"$f":"Input!AV293","v":0},{"$f":"Input!AW293","v":0},{"$f":"Input!AX293","v":0},{"$f":"Input!AY293","v":0},{"$f":"Input!AZ293","v":0},{"$f":"Input!BA293","v":0},{"$f":"Input!AW327","v":0},{"$f":"Input!AX327","v":0},{"$f":"Input!AY327","v":0},{"$f":"Input!AZ327","v":0},{"$f":"Input!BA327","v":0},{"$f":"Input!BB293","v":0},{"$f":"Input!BC293","v":0},{"$f":"Input!BD293","v":0},{"$f":"Input!BE293","v":0},{"$f":"Input!BF293","v":0},{"$f":"Input!BG293","v":0},{"$f":"Input!BC327","v":0},{"$f":"Input!BD327","v":0},{"$f":"Input!BE327","v":0},{"$f":"Input!BF327","v":0},{"$f":"Input!BG327","v":0},{"$f":"Input!BH293","v":0},{"$f":"Input!BI293","v":0},{"$f":"Input!BJ293","v":0},{"$f":"Input!BK293","v":0},{"$f":"Input!BL293","v":0},{"$f":"Input!BM293","v":0},{"$f":"Input!BI327","v":0},{"$f":"Input!BJ327","v":0},{"$f":"Input!BK327","v":0},{"$f":"Input!BL327","v":0},{"$f":"Input!BM327","v":0}]
[null,null,null,null,{"$f":"Input!E294","v":0},{"$f":"Input!F294","v":0},{"$f":"Input!G294","v":0},{"$f":"Input!H294","v":0},{"$f":"Input!I294","v":0},{"$f":"Input!J294","v":0},{"$f":"Input!K294","v":0},{"$f":"Input!G328","v":0},{"$f":"Input!H328","v":0},{"$f":"Input!I328","v":0},{"$f":"Input!J328","v":0},{"$f":"Input!K328","v":0},{"$f":"Input!L294","v":0},{"$f":"Input!M294","v":0},{"$f":"Input!N294","v":0},{"$f":"Input!O294","v":0},{"$f":"Input!P294","v":0},{"$f":"Input!Q294","v":0},{"$f":"Input!M328","v":0},{"$f":"Input!N328","v":0},{"$f":"Input!O328","v":0},{"$f":"Input!P328","v":0},{"$f":"Input!Q328","v":0},{"$f":"Input!R294","v":0},{"$f":"Input!S294","v":0},{"$f":"Input!T294","v":0},{"$f":"Input!U294","v":0},{"$f":"Input!V294","v":0},{"$f":"Input!W294","v":0},{"$f":"Input!S328","v":0},{"$f":"Input!T328","v":0},{"$f":"Input!U328","v":0},{"$f":"Input!V328","v":0},{"$f":"Input!W328","v":0},{"$f":"Input!X294","v":0},{"$f":"Input!Y294","v":0},{"$f":"Input!Z294","v":0},{"$f":"Input!AA294","v":0},{"$f":"Input!AB294","v":0},{"$f":"Input!AC294","v":0},{"$f":"Input!Y328","v":0},{"$f":"Input!Z328","v":0},{"$f":"Input!AA328","v":0},{"$f":"Input!AB328","v":0},{"$f":"Input!AC328","v":0},{"$f":"Input!AD294","v":0},{"$f":"Input!AE294","v":0},{"$f":"Input!AF294","v":0},{"$f":"Input!AG294","v":0},{"$f":"Input!AH294","v":0},{"$f":"Input!AI294","v":0},{"$f":"Input!AE328","v":0},{"$f":"Input!AF328","v":0},{"$f":"Input!AG328","v":0},{"$f":"Input!AH328","v":0},{"$f":"Input!AI328","v":0},{"$f":"Input!AJ294","v":0},{"$f":"Input!AK294","v":0},{"$f":"Input!AL294","v":0},{"$f":"Input!AM294","v":0},{"$f":"Input!AN294","v":0},{"$f":"Input!AO294","v":0},{"$f":"Input!AK328","v":0},{"$f":"Input!AL328","v":0},{"$f":"Input!AM328","v":0},{"$f":"Input!AN328","v":0},{"$f":"Input!AO328","v":0},{"$f":"Input!AP294","v":0},{"$f":"Input!AQ294","v":0},{"$f":"Input!AR294","v":0},{"$f":"Input!AS294","v":0},{"$f":"Input!AT294","v":0},{"$f":"Input!AU294","v":0},{"$f":"Input!AQ328","v":0},{"$f":"Input!AR328","v":0},{"$f":"Input!AS328","v":0},{"$f":"Input!AT328","v":0},{"$f":"Input!AU328","v":0},{"$f":"Input!AV294","v":0},{"$f":"Input!AW294","v":0},{"$f":"Input!AX294","v":0},{"$f":"Input!AY294","v":0},{"$f":"Input!AZ294","v":0},{"$f":"Input!BA294","v":0},{"$f":"Input!AW328","v":0},{"$f":"Input!AX328","v":0},{"$f":"Input!AY328","v":0},{"$f":"Input!AZ328","v":0},{"$f":"Input!BA328","v":0},{"$f":"Input!BB294","v":0},{"$f":"Input!BC294","v":0},{"$f":"Input!BD294","v":0},{"$f":"Input!BE294","v":0},{"$f":"Input!BF294","v":0},{"$f":"Input!BG294","v":0},{"$f":"Input!BC328","v":0},{"$f":"Input!BD328","v":0},{"$f":"Input!BE328","v":0},{"$f":"Input!BF328","v":0},{"$f":"Input!BG328","v":0},{"$f":"Input!BH294","v":0},{"$f":"Input!BI294","v":0},{"$f":"Input!BJ294","v":0},{"$f":"Input!BK294","v":0},{"$f":"Input!BL294","v":0},{"$f":"Input!BM294","v":0},{"$f":"Input!BI328","v":0},{"$f":"Input!BJ328","v":0},{"$f":"Input!BK328","v":0},{"$f":"Input!BL328","v":0},{"$f":"Input!BM328","v":0}]
[null,null,null,null,{"$f":"Input!E295","v":0},{"$f":"Input!F295","v":0},{"$f":"Input!G295","v":0},{"$f":"Input!H295","v":0},{"$f":"Input!I295","v":0},{"$f":"Input!J295","v":0},{"$f":"Input!K295","v":0},{"$f":"Input!G329","v":0},{"$f":"Input!H329","v":0},{"$f":"Input!I329","v":0},{"$f":"Input!J329","v":0},{"$f":"Input!K329","v":0},{"$f":"Input!L295","v":0},{"$f":"Input!M295","v":0},{"$f":"Input!N295","v":0},{"$f":"Input!O295","v":0},{"$f":"Input!P295","v":0},{"$f":"Input!Q295","v":0},{"$f":"Input!M329","v":0},{"$f":"Input!N329","v":0},{"$f":"Input!O329","v":0},{"$f":"Input!P329","v":0},{"$f":"Input!Q329","v":0},{"$f":"Input!R295","v":0},{"$f":"Input!S295","v":0},{"$f":"Input!T295","v":0},{"$f":"Input!U295","v":0},{"$f":"Input!V295","v":0},{"$f":"Input!W295","v":0},{"$f":"Input!S329","v":0},{"$f":"Input!T329","v":0},{"$f":"Input!U329","v":0},{"$f":"Input!V329","v":0},{"$f":"Input!W329","v":0},{"$f":"Input!X295","v":0},{"$f":"Input!Y295","v":0},{"$f":"Input!Z295","v":0},{"$f":"Input!AA295","v":0},{"$f":"Input!AB295","v":0},{"$f":"Input!AC295","v":0},{"$f":"Input!Y329","v":0},{"$f":"Input!Z329","v":0},{"$f":"Input!AA329","v":0},{"$f":"Input!AB329","v":0},{"$f":"Input!AC329","v":0},{"$f":"Input!AD295","v":0},{"$f":"Input!AE295","v":0},{"$f":"Input!AF295","v":0},{"$f":"Input!AG295","v":0},{"$f":"Input!AH295","v":0},{"$f":"Input!AI295","v":0},{"$f":"Input!AE329","v":0},{"$f":"Input!AF329","v":0},{"$f":"Input!AG329","v":0},{"$f":"Input!AH329","v":0},{"$f":"Input!AI329","v":0},{"$f":"Input!AJ295","v":0},{"$f":"Input!AK295","v":0},{"$f":"Input!AL295","v":0},{"$f":"Input!AM295","v":0},{"$f":"Input!AN295","v":0},{"$f":"Input!AO295","v":0},{"$f":"Input!AK329","v":0},{"$f":"Input!AL329","v":0},{"$f":"Input!AM329","v":0},{"$f":"Input!AN329","v":0},{"$f":"Input!AO329","v":0},{"$f":"Input!AP295","v":0},{"$f":"Input!AQ295","v":0},{"$f":"Input!AR295","v":0},{"$f":"Input!AS295","v":0},{"$f":"Input!AT295","v":0},{"$f":"Input!AU295","v":0},{"$f":"Input!AQ329","v":0},{"$f":"Input!AR329","v":0},{"$f":"Input!AS329","v":0},{"$f":"Input!AT329","v":0},{"$f":"Input!AU329","v":0},{"$f":"Input!AV295","v":0},{"$f":"Input!AW295","v":0},{"$f":"Input!AX295","v":0},{"$f":"Input!AY295","v":0},{"$f":"Input!AZ295","v":0},{"$f":"Input!BA295","v":0},{"$f":"Input!AW329","v":0},{"$f":"Input!AX329","v":0},{"$f":"Input!AY329","v":0},{"$f":"Input!AZ329","v":0},{"$f":"Input!BA329","v":0},{"$f":"Input!BB295","v":0},{"$f":"Input!BC295","v":0},{"$f":"Input!BD295","v":0},{"$f":"Input!BE295","v":0},{"$f":"Input!BF295","v":0},{"$f":"Input!BG295","v":0},{"$f":"Input!BC329","v":0},{"$f":"Input!BD329","v":0},{"$f":"Input!BE329","v":0},{"$f":"Input!BF329","v":0},{"$f":"Input!BG329","v":0},{"$f":"Input!BH295","v":0},{"$f":"Input!BI295","v":0},{"$f":"Input!BJ295","v":0},{"$f":"Input!BK295","v":0},{"$f":"Input!BL295","v":0},{"$f":"Input!BM295","v":0},{"$f":"Input!BI329","v":0},{"$f":"Input!BJ329","v":0},{"$f":"Input!BK329","v":0},{"$f":"Input!BL329","v":0},{"$f":"Input!BM329","v":0}]
[null,null,null,null,{"$f":"Input!E296","v":0},{"$f":"Input!F296","v":0},{"$f":"Input!G296","v":0},{"$f":"Input!H296","v":0},{"$f":"Input!I296","v":0},{"$f":"Input!J296","v":0},{"$f":"Input!K296","v":0},{"$f":"Input!G330","v":0},{"$f":"Input!H330","v":0},{"$f":"Input!I330","v":0},{"$f":"Input!J330","v":0},{"$f":"Input!K330","v":0},{"$f":"Input!L296","v":0},{"$f":"Input!M296","v":0},{"$f":"Input!N296","v":0},{"$f":"Input!O296","v":0},{"$f":"Input!P296","v":0},{"$f":"Input!Q296","v":0},{"$f":"Input!M330","v":0},{"$f":"Input!N330","v":0},{"$f":"Input!O330","v":0},{"$f":"Input!P330","v":0},{"$f":"Input!Q330","v":0},{"$f":"Input!R296","v":0},{"$f":"Input!S296","v":0},{"$f":"Input!T296","v":0},{"$f":"Input!U296","v":0},{"$f":"Input!V296","v":0},{"$f":"Input!W296","v":0},{"$f":"Input!S330","v":0},{"$f":"Input!T330","v":0},{"$f":"Input!U330","v":0},{"$f":"Input!V330","v":0},{"$f":"Input!W330","v":0},{"$f":"Input!X296","v":0},{"$f":"Input!Y296","v":0},{"$f":"Input!Z296","v":0},{"$f":"Input!AA296","v":0},{"$f":"Input!AB296","v":0},{"$f":"Input!AC296","v":0},{"$f":"Input!Y330","v":0},{"$f":"Input!Z330","v":0},{"$f":"Input!AA330","v":0},{"$f":"Input!AB330","v":0},{"$f":"Input!AC330","v":0},{"$f":"Input!AD296","v":0},{"$f":"Input!AE296","v":0},{"$f":"Input!AF296","v":0},{"$f":"Input!AG296","v":0},{"$f":"Input!AH296","v":0},{"$f":"Input!AI296","v":0},{"$f":"Input!AE330","v":0},{"$f":"Input!AF330","v":0},{"$f":"Input!AG330","v":0},{"$f":"Input!AH330","v":0},{"$f":"Input!AI330","v":0},{"$f":"Input!AJ296","v":0},{"$f":"Input!AK296","v":0},{"$f":"Input!AL296","v":0},{"$f":"Input!AM296","v":0},{"$f":"Input!AN296","v":0},{"$f":"Input!AO296","v":0},{"$f":"Input!AK330","v":0},{"$f":"Input!AL330","v":0},{"$f":"Input!AM330","v":0},{"$f":"Input!AN330","v":0},{"$f":"Input!AO330","v":0},{"$f":"Input!AP296","v":0},{"$f":"Input!AQ296","v":0},{"$f":"Input!AR296","v":0},{"$f":"Input!AS296","v":0},{"$f":"Input!AT296","v":0},{"$f":"Input!AU296","v":0},{"$f":"Input!AQ330","v":0},{"$f":"Input!AR330","v":0},{"$f":"Input!AS330","v":0},{"$f":"Input!AT330","v":0},{"$f":"Input!AU330","v":0},{"$f":"Input!AV296","v":0},{"$f":"Input!AW296","v":0},{"$f":"Input!AX296","v":0},{"$f":"Input!AY296","v":0},{"$f":"Input!AZ296","v":0},{"$f":"Input!BA296","v":0},{"$f":"Input!AW330","v":0},{"$f":"Input!AX330","v":0},{"$f":"Input!AY330","v":0},{"$f":"Input!AZ330","v":0},{"$f":"Input!BA330","v":0},{"$f":"Input!BB296","v":0},{"$f":"Input!BC296","v":0},{"$f":"Input!BD296","v":0},{"$f":"Input!BE296","v":0},{"$f":"Input!BF296","v":0},{"$f":"Input!BG296","v":0},{"$f":"Input!BC330","v":0},{"$f":"Input!BD330","v":0},{"$f":"Input!BE330","v":0},{"$f":"Input!BF330","v":0},{"$f":"Input!BG330","v":0},{"$f":"Input!BH296","v":0},{"$f":"Input!BI296","v":0},{"$f":"Input!BJ296","v":0},{"$f":"Input!BK296","v":0},{"$f":"Input!BL296","v":0},{"$f":"Input!BM296","v":0},{"$f":"Input!BI330","v":0},{"$f":"Input!BJ330","v":0},{"$f":"Input!BK330","v":0},{"$f":"Input!BL330","v":0},{"$f":"Input!BM330","v":0}]
[null,null,null,null,{"$f":"Input!E297","v":0},{"$f":"Input!F297","v":0},{"$f":"Input!G297","v":0},{"$f":"Input!H297","v":0},{"$f":"Input!I297","v":0},{"$f":"Input!J297","v":0},{"$f":"Input!K297","v":0},{"$f":"Input!G331","v":0},{"$f":"Input!H331","v":0},{"$f":"Input!I331","v":0},{"$f":"Input!J331","v":0},{"$f":"Input!K331","v":0},{"$f":"Input!L297","v":0},{"$f":"Input!M297","v":0},{"$f":"Input!N297","v":0},{"$f":"Input!O297","v":0},{"$f":"Input!P297","v":0},{"$f":"Input!Q297","v":0},{"$f":"Input!M331","v":0},{"$f":"Input!N331","v":0},{"$f":"Input!O331","v":0},{"$f":"Input!P331","v":0},{"$f":"Input!Q331","v":0},{"$f":"Input!R297","v":0},{"$f":"Input!S297","v":0},{"$f":"Input!T297","v":0},{"$f":"Input!U297","v":0},{"$f":"Input!V297","v":0},{"$f":"Input!W297","v":0},{"$f":"Input!S331","v":0},{"$f":"Input!T331","v":0},{"$f":"Input!U331","v":0},{"$f":"Input!V331","v":0},{"$f":"Input!W331","v":0},{"$f":"Input!X297","v":0},{"$f":"Input!Y297","v":0},{"$f":"Input!Z297","v":0},{"$f":"Input!AA297","v":0},{"$f":"Input!AB297","v":0},{"$f":"Input!AC297","v":0},{"$f":"Input!Y331","v":0},{"$f":"Input!Z331","v":0},{"$f":"Input!AA331","v":0},{"$f":"Input!AB331","v":0},{"$f":"Input!AC331","v":0},{"$f":"Input!AD297","v":0},{"$f":"Input!AE297","v":0},{"$f":"Input!AF297","v":0},{"$f":"Input!AG297","v":0},{"$f":"Input!AH297","v":0},{"$f":"Input!AI297","v":0},{"$f":"Input!AE331","v":0},{"$f":"Input!AF331","v":0},{"$f":"Input!AG331","v":0},{"$f":"Input!AH331","v":0},{"$f":"Input!AI331","v":0},{"$f":"Input!AJ297","v":0},{"$f":"Input!AK297","v":0},{"$f":"Input!AL297","v":0},{"$f":"Input!AM297","v":0},{"$f":"Input!AN297","v":0},{"$f":"Input!AO297","v":0},{"$f":"Input!AK331","v":0},{"$f":"Input!AL331","v":0},{"$f":"Input!AM331","v":0},{"$f":"Input!AN331","v":0},{"$f":"Input!AO331","v":0},{"$f":"Input!AP297","v":0},{"$f":"Input!AQ297","v":0},{"$f":"Input!AR297","v":0},{"$f":"Input!AS297","v":0},{"$f":"Input!AT297","v":0},{"$f":"Input!AU297","v":0},{"$f":"Input!AQ331","v":0},{"$f":"Input!AR331","v":0},{"$f":"Input!AS331","v":0},{"$f":"Input!AT331","v":0},{"$f":"Input!AU331","v":0},{"$f":"Input!AV297","v":0},{"$f":"Input!AW297","v":0},{"$f":"Input!AX297","v":0},{"$f":"Input!AY297","v":0},{"$f":"Input!AZ297","v":0},{"$f":"Input!BA297","v":0},{"$f":"Input!AW331","v":0},{"$f":"Input!AX331","v":0},{"$f":"Input!AY331","v":0},{"$f":"Input!AZ331","v":0},{"$f":"Input!BA331","v":0},{"$f":"Input!BB297","v":0},{"$f":"Input!BC297","v":0},{"$f":"Input!BD297","v":0},{"$f":"Input!BE297","v":0},{"$f":"Input!BF297","v":0},{"$f":"Input!BG297","v":0},{"$f":"Input!BC331","v":0},{"$f":"Input!BD331","v":0},{"$f":"Input!BE331","v":0},{"$f":"Input!BF331","v":0},{"$f":"Input!BG331","v":0},{"$f":"Input!BH297","v":0},{"$f":"Input!BI297","v":0},{"$f":"Input!BJ297","v":0},{"$f":"Input!BK297","v":0},{"$f":"Input!BL297","v":0},{"$f":"Input!BM297","v":0},{"$f":"Input!BI331","v":0},{"$f":"Input!BJ331","v":0},{"$f":"Input!BK331","v":0},{"$f":"Input!BL331","v":0},{"$f":"Input!BM331","v":0}]
[null,null,null,null,{"$f":"Input!E298","v":0},{"$f":"Input!F298","v":0},{"$f":"Input!G298","v":0},{"$f":"Input!H298","v":0},{"$f":"Input!I298","v":0},{"$f":"Input!J298","v":0},{"$f":"Input!K298","v":0},{"$f":"Input!G332","v":0},{"$f":"Input!H332","v":0},{"$f":"Input!I332","v":0},{"$f":"Input!J332","v":0},{"$f":"Input!K332","v":0},{"$f":"Input!L298","v":0},{"$f":"Input!M298","v":0},{"$f":"Input!N298","v":0},{"$f":"Input!O298","v":0},{"$f":"Input!P298","v":0},{"$f":"Input!Q298","v":0},{"$f":"Input!M332","v":0},{"$f":"Input!N332","v":0},{"$f":"Input!O332","v":0},{"$f":"Input!P332","v":0},{"$f":"Input!Q332","v":0},{"$f":"Input!R298","v":0},{"$f":"Input!S298","v":0},{"$f":"Input!T298","v":0},{"$f":"Input!U298","v":0},{"$f":"Input!V298","v":0},{"$f":"Input!W298","v":0},{"$f":"Input!S332","v":0},{"$f":"Input!T332","v":0},{"$f":"Input!U332","v":0},{"$f":"Input!V332","v":0},{"$f":"Input!W332","v":0},{"$f":"Input!X298","v":0},{"$f":"Input!Y298","v":0},{"$f":"Input!Z298","v":0},{"$f":"Input!AA298","v":0},{"$f":"Input!AB298","v":0},{"$f":"Input!AC298","v":0},{"$f":"Input!Y332","v":0},{"$f":"Input!Z332","v":0},{"$f":"Input!AA332","v":0},{"$f":"Input!AB332","v":0},{"$f":"Input!AC332","v":0},{"$f":"Input!AD298","v":0},{"$f":"Input!AE298","v":0},{"$f":"Input!AF298","v":0},{"$f":"Input!AG298","v":0},{"$f":"Input!AH298","v":0},{"$f":"Input!AI298","v":0},{"$f":"Input!AE332","v":0},{"$f":"Input!AF332","v":0},{"$f":"Input!AG332","v":0},{"$f":"Input!AH332","v":0},{"$f":"Input!AI332","v":0},{"$f":"Input!AJ298","v":0},{"$f":"Input!AK298","v":0},{"$f":"Input!AL298","v":0},{"$f":"Input!AM298","v":0},{"$f":"Input!AN298","v":0},{"$f":"Input!AO298","v":0},{"$f":"Input!AK332","v":0},{"$f":"Input!AL332","v":0},{"$f":"Input!AM332","v":0},{"$f":"Input!AN332","v":0},{"$f":"Input!AO332","v":0},{"$f":"Input!AP298","v":0},{"$f":"Input!AQ298","v":0},{"$f":"Input!AR298","v":0},{"$f":"Input!AS298","v":0},{"$f":"Input!AT298","v":0},{"$f":"Input!AU298","v":0},{"$f":"Input!AQ332","v":0},{"$f":"Input!AR332","v":0},{"$f":"Input!AS332","v":0},{"$f":"Input!AT332","v":0},{"$f":"Input!AU332","v":0},{"$f":"Input!AV298","v":0},{"$f":"Input!AW298","v":0},{"$f":"Input!AX298","v":0},{"$f":"Input!AY298","v":0},{"$f":"Input!AZ298","v":0},{"$f":"Input!BA298","v":0},{"$f":"Input!AW332","v":0},{"$f":"Input!AX332","v":0},{"$f":"Input!AY332","v":0},{"$f":"Input!AZ332","v":0},{"$f":"Input!BA332","v":0},{"$f":"Input!BB298","v":0},{"$f":"Input!BC298","v":0},{"$f":"Input!BD298","v":0},{"$f":"Input!BE298","v":0},{"$f":"Input!BF298","v":0},{"$f":"Input!BG298","v":0},{"$f":"Input!BC332","v":0},{"$f":"Input!BD332","v":0},{"$f":"Input!BE332","v":0},{"$f":"Input!BF332","v":0},{"$f":"Input!BG332","v":0},{"$f":"Input!BH298","v":0},{"$f":"Input!BI298","v":0},{"$f":"Input!BJ298","v":0},{"$f":"Input!BK298","v":0},{"$f":"Input!BL298","v":0},{"$f":"Input!BM298","v":0},{"$f":"Input!BI332","v":0},{"$f":"Input!BJ332","v":0},{"$f":"Input!BK332","v":0},{"$f":"Input!BL332","v":0},{"$f":"Input!BM332","v":0}]
[null,null,null,null,{"$f":"Input!E299","v":0},{"$f":"Input!F299","v":0},{"$f":"Input!G299","v":0},{"$f":"Input!H299","v":0},{"$f":"Input!I299","v":0},{"$f":"Input!J299","v":0},{"$f":"Input!K299","v":0},{"$f":"Input!G333","v":0},{"$f":"Input!H333","v":0},{"$f":"Input!I333","v":0},{"$f":"Input!J333","v":0},{"$f":"Input!K333","v":0},{"$f":"Input!L299","v":0},{"$f":"Input!M299","v":0},{"$f":"Input!N299","v":0},{"$f":"Input!O299","v":0},{"$f":"Input!P299","v":0},{"$f":"Input!Q299","v":0},{"$f":"Input!M333","v":0},{"$f":"Input!N333","v":0},{"$f":"Input!O333","v":0},{"$f":"Input!P333","v":0},{"$f":"Input!Q333","v":0},{"$f":"Input!R299","v":0},{"$f":"Input!S299","v":0},{"$f":"Input!T299","v":0},{"$f":"Input!U299","v":0},{"$f":"Input!V299","v":0},{"$f":"Input!W299","v":0},{"$f":"Input!S333","v":0},{"$f":"Input!T333","v":0},{"$f":"Input!U333","v":0},{"$f":"Input!V333","v":0},{"$f":"Input!W333","v":0},{"$f":"Input!X299","v":0},{"$f":"Input!Y299","v":0},{"$f":"Input!Z299","v":0},{"$f":"Input!AA299","v":0},{"$f":"Input!AB299","v":0},{"$f":"Input!AC299","v":0},{"$f":"Input!Y333","v":0},{"$f":"Input!Z333","v":0},{"$f":"Input!AA333","v":0},{"$f":"Input!AB333","v":0},{"$f":"Input!AC333","v":0},{"$f":"Input!AD299","v":0},{"$f":"Input!AE299","v":0},{"$f":"Input!AF299","v":0},{"$f":"Input!AG299","v":0},{"$f":"Input!AH299","v":0},{"$f":"Input!AI299","v":0},{"$f":"Input!AE333","v":0},{"$f":"Input!AF333","v":0},{"$f":"Input!AG333","v":0},{"$f":"Input!AH333","v":0},{"$f":"Input!AI333","v":0},{"$f":"Input!AJ299","v":0},{"$f":"Input!AK299","v":0},{"$f":"Input!AL299","v":0},{"$f":"Input!AM299","v":0},{"$f":"Input!AN299","v":0},{"$f":"Input!AO299","v":0},{"$f":"Input!AK333","v":0},{"$f":"Input!AL333","v":0},{"$f":"Input!AM333","v":0},{"$f":"Input!AN333","v":0},{"$f":"Input!AO333","v":0},{"$f":"Input!AP299","v":0},{"$f":"Input!AQ299","v":0},{"$f":"Input!AR299","v":0},{"$f":"Input!AS299","v":0},{"$f":"Input!AT299","v":0},{"$f":"Input!AU299","v":0},{"$f":"Input!AQ333","v":0},{"$f":"Input!AR333","v":0},{"$f":"Input!AS333","v":0},{"$f":"Input!AT333","v":0},{"$f":"Input!AU333","v":0},{"$f":"Input!AV299","v":0},{"$f":"Input!AW299","v":0},{"$f":"Input!AX299","v":0},{"$f":"Input!AY299","v":0},{"$f":"Input!AZ299","v":0},{"$f":"Input!BA299","v":0},{"$f":"Input!AW333","v":0},{"$f":"Input!AX333","v":0},{"$f":"Input!AY333","v":0},{"$f":"Input!AZ333","v":0},{"$f":"Input!BA333","v":0},{"$f":"Input!BB299","v":0},{"$f":"Input!BC299","v":0},{"$f":"Input!BD299","v":0},{"$f":"Input!BE299","v":0},{"$f":"Input!BF299","v":0},{"$f":"Input!BG299","v":0},{"$f":"Input!BC333","v":0},{"$f":"Input!BD333","v":0},{"$f":"Input!BE333","v":0},{"$f":"Input!BF333","v":0},{"$f":"Input!BG333","v":0},{"$f":"Input!BH299","v":0},{"$f":"Input!BI299","v":0},{"$f":"Input!BJ299","v":0},{"$f":"Input!BK299","v":0},{"$f":"Input!BL299","v":0},{"$f":"Input!BM299","v":0},{"$f":"Input!BI333","v":0},{"$f":"Input!BJ333","v":0},{"$f":"Input!BK333","v":0},{"$f":"Input!BL333","v":0},{"$f":"Input!BM333","v":0}]
[null,null,null,null,{"$f":"Input!E300","v":0},{"$f":"Input!F300","v":0},{"$f":"Input!G300","v":0},{"$f":"Input!H300","v":0},{"$f":"Input!I300","v":0},{"$f":"Input!J300","v":0},{"$f":"Input!K300","v":0},{"$f":"Input!G334","v":0},{"$f":"Input!H334","v":0},{"$f":"Input!I334","v":0},{"$f":"Input!J334","v":0},{"$f":"Input!K334","v":0},{"$f":"Input!L300","v":0},{"$f":"Input!M300","v":0},{"$f":"Input!N300","v":0},{"$f":"Input!O300","v":0},{"$f":"Input!P300","v":0},{"$f":"Input!Q300","v":0},{"$f":"Input!M334","v":0},{"$f":"Input!N334","v":0},{"$f":"Input!O334","v":0},{"$f":"Input!P334","v":0},{"$f":"Input!Q334","v":0},{"$f":"Input!R300","v":0},{"$f":"Input!S300","v":0},{"$f":"Input!T300","v":0},{"$f":"Input!U300","v":0},{"$f":"Input!V300","v":0},{"$f":"Input!W300","v":0},{"$f":"Input!S334","v":0},{"$f":"Input!T334","v":0},{"$f":"Input!U334","v":0},{"$f":"Input!V334","v":0},{"$f":"Input!W334","v":0},{"$f":"Input!X300","v":0},{"$f":"Input!Y300","v":0},{"$f":"Input!Z300","v":0},{"$f":"Input!AA300","v":0},{"$f":"Input!AB300","v":0},{"$f":"Input!AC300","v":0},{"$f":"Input!Y334","v":0},{"$f":"Input!Z334","v":0},{"$f":"Input!AA334","v":0},{"$f":"Input!AB334","v":0},{"$f":"Input!AC334","v":0},{"$f":"Input!AD300","v":0},{"$f":"Input!AE300","v":0},{"$f":"Input!AF300","v":0},{"$f":"Input!AG300","v":0},{"$f":"Input!AH300","v":0},{"$f":"Input!AI300","v":0},{"$f":"Input!AE334","v":0},{"$f":"Input!AF334","v":0},{"$f":"Input!AG334","v":0},{"$f":"Input!AH334","v":0},{"$f":"Input!AI334","v":0},{"$f":"Input!AJ300","v":0},{"$f":"Input!AK300","v":0},{"$f":"Input!AL300","v":0},{"$f":"Input!AM300","v":0},{"$f":"Input!AN300","v":0},{"$f":"Input!AO300","v":0},{"$f":"Input!AK334","v":0},{"$f":"Input!AL334","v":0},{"$f":"Input!AM334","v":0},{"$f":"Input!AN334","v":0},{"$f":"Input!AO334","v":0},{"$f":"Input!AP300","v":0},{"$f":"Input!AQ300","v":0},{"$f":"Input!AR300","v":0},{"$f":"Input!AS300","v":0},{"$f":"Input!AT300","v":0},{"$f":"Input!AU300","v":0},{"$f":"Input!AQ334","v":0},{"$f":"Input!AR334","v":0},{"$f":"Input!AS334","v":0},{"$f":"Input!AT334","v":0},{"$f":"Input!AU334","v":0},{"$f":"Input!AV300","v":0},{"$f":"Input!AW300","v":0},{"$f":"Input!AX300","v":0},{"$f":"Input!AY300","v":0},{"$f":"Input!AZ300","v":0},{"$f":"Input!BA300","v":0},{"$f":"Input!AW334","v":0},{"$f":"Input!AX334","v":0},{"$f":"Input!AY334","v":0},{"$f":"Input!AZ334","v":0},{"$f":"Input!BA334","v":0},{"$f":"Input!BB300","v":0},{"$f":"Input!BC300","v":0},{"$f":"Input!BD300","v":0},{"$f":"Input!BE300","v":0},{"$f":"Input!BF300","v":0},{"$f":"Input!BG300","v":0},{"$f":"Input!BC334","v":0},{"$f":"Input!BD334","v":0},{"$f":"Input!BE334","v":0},{"$f":"Input!BF334","v":0},{"$f":"Input!BG334","v":0},{"$f":"Input!BH300","v":0},{"$f":"Input!BI300","v":0},{"$f":"Input!BJ300","v":0},{"$f":"Input!BK300","v":0},{"$f":"Input!BL300","v":0},{"$f":"Input!BM300","v":0},{"$f":"Input!BI334","v":0},{"$f":"Input!BJ334","v":0},{"$f":"Input!BK334","v":0},{"$f":"Input!BL334","v":0},{"$f":"Input!BM334","v":0}]
[null,null,null,null,{"$f":"Input!E301","v":0},{"$f":"Input!F301","v":0},{"$f":"Input!G301","v":0},{"$f":"Input!H301","v":0},{"$f":"Input!I301","v":0},{"$f":"Input!J301","v":0},{"$f":"Input!K301","v":0},{"$f":"Input!G335","v":0},{"$f":"Input!H335","v":0},{"$f":"Input!I335","v":0},{"$f":"Input!J335","v":0},{"$f":"Input!K335","v":0},{"$f":"Input!L301","v":0},{"$f":"Input!M301","v":0},{"$f":"Input!N301","v":0},{"$f":"Input!O301","v":0},{"$f":"Input!P301","v":0},{"$f":"Input!Q301","v":0},{"$f":"Input!M335","v":0},{"$f":"Input!N335","v":0},{"$f":"Input!O335","v":0},{"$f":"Input!P335","v":0},{"$f":"Input!Q335","v":0},{"$f":"Input!R301","v":0},{"$f":"Input!S301","v":0},{"$f":"Input!T301","v":0},{"$f":"Input!U301","v":0},{"$f":"Input!V301","v":0},{"$f":"Input!W301","v":0},{"$f":"Input!S335","v":0},{"$f":"Input!T335","v":0},{"$f":"Input!U335","v":0},{"$f":"Input!V335","v":0},{"$f":"Input!W335","v":0},{"$f":"Input!X301","v":0},{"$f":"Input!Y301","v":0},{"$f":"Input!Z301","v":0},{"$f":"Input!AA301","v":0},{"$f":"Input!AB301","v":0},{"$f":"Input!AC301","v":0},{"$f":"Input!Y335","v":0},{"$f":"Input!Z335","v":0},{"$f":"Input!AA335","v":0},{"$f":"Input!AB335","v":0},{"$f":"Input!AC335","v":0},{"$f":"Input!AD301","v":0},{"$f":"Input!AE301","v":0},{"$f":"Input!AF301","v":0},{"$f":"Input!AG301","v":0},{"$f":"Input!AH301","v":0},{"$f":"Input!AI301","v":0},{"$f":"Input!AE335","v":0},{"$f":"Input!AF335","v":0},{"$f":"Input!AG335","v":0},{"$f":"Input!AH335","v":0},{"$f":"Input!AI335","v":0},{"$f":"Input!AJ301","v":0},{"$f":"Input!AK301","v":0},{"$f":"Input!AL301","v":0},{"$f":"Input!AM301","v":0},{"$f":"Input!AN301","v":0},{"$f":"Input!AO301","v":0},{"$f":"Input!AK335","v":0},{"$f":"Input!AL335","v":0},{"$f":"Input!AM335","v":0},{"$f":"Input!AN335","v":0},{"$f":"Input!AO335","v":0},{"$f":"Input!AP301","v":0},{"$f":"Input!AQ301","v":0},{"$f":"Input!AR301","v":0},{"$f":"Input!AS301","v":0},{"$f":"Input!AT301","v":0},{"$f":"Input!AU301","v":0},{"$f":"Input!AQ335","v":0},{"$f":"Input!AR335","v":0},{"$f":"Input!AS335","v":0},{"$f":"Input!AT335","v":0},{"$f":"Input!AU335","v":0},{"$f":"Input!AV301","v":0},{"$f":"Input!AW301","v":0},{"$f":"Input!AX301","v":0},{"$f":"Input!AY301","v":0},{"$f":"Input!AZ301","v":0},{"$f":"Input!BA301","v":0},{"$f":"Input!AW335","v":0},{"$f":"Input!AX335","v":0},{"$f":"Input!AY335","v":0},{"$f":"Input!AZ335","v":0},{"$f":"Input!BA335","v":0},{"$f":"Input!BB301","v":0},{"$f":"Input!BC301","v":0},{"$f":"Input!BD301","v":0},{"$f":"Input!BE301","v":0},{"$f":"Input!BF301","v":0},{"$f":"Input!BG301","v":0},{"$f":"Input!BC335","v":0},{"$f":"Input!BD335","v":0},{"$f":"Input!BE335","v":0},{"$f":"Input!BF335","v":0},{"$f":"Input!BG335","v":0},{"$f":"Input!BH301","v":0},{"$f":"Input!BI301","v":0},{"$f":"Input!BJ301","v":0},{"$f":"Input!BK301","v":0},{"$f":"Input!BL301","v":0},{"$f":"Input!BM301","v":0},{"$f":"Input!BI335","v":0},{"$f":"Input!BJ335","v":0},{"$f":"Input!BK335","v":0},{"$f":"Input!BL335","v":0},{"$f":"Input!BM335","v":0}]
[null,null,null,null,{"$f":"Input!E302","v":0},{"$f":"Input!F302","v":0},{"$f":"Input!G302","v":0},{"$f":"Input!H302","v":0},{"$f":"Input!I302","v":0},{"$f":"Input!J302","v":0},{"$f":"Input!K302","v":0},{"$f":"Input!G336","v":0},{"$f":"Input!H336","v":0},{"$f":"Input!I336","v":0},{"$f":"Input!J336","v":0},{"$f":"Input!K336","v":0},{"$f":"Input!L302","v":0},{"$f":"Input!M302","v":0},{"$f":"Input!N302","v":0},{"$f":"Input!O302","v":0},{"$f":"Input!P302","v":0},{"$f":"Input!Q302","v":0},{"$f":"Input!M336","v":0},{"$f":"Input!N336","v":0},{"$f":"Input!O336","v":0},{"$f":"Input!P336","v":0},{"$f":"Input!Q336","v":0},{"$f":"Input!R302","v":0},{"$f":"Input!S302","v":0},{"$f":"Input!T302","v":0},{"$f":"Input!U302","v":0},{"$f":"Input!V302","v":0},{"$f":"Input!W302","v":0},{"$f":"Input!S336","v":0},{"$f":"Input!T336","v":0},{"$f":"Input!U336","v":0},{"$f":"Input!V336","v":0},{"$f":"Input!W336","v":0},{"$f":"Input!X302","v":0},{"$f":"Input!Y302","v":0},{"$f":"Input!Z302","v":0},{"$f":"Input!AA302","v":0},{"$f":"Input!AB302","v":0},{"$f":"Input!AC302","v":0},{"$f":"Input!Y336","v":0},{"$f":"Input!Z336","v":0},{"$f":"Input!AA336","v":0},{"$f":"Input!AB336","v":0},{"$f":"Input!AC336","v":0},{"$f":"Input!AD302","v":0},{"$f":"Input!AE302","v":0},{"$f":"Input!AF302","v":0},{"$f":"Input!AG302","v":0},{"$f":"Input!AH302","v":0},{"$f":"Input!AI302","v":0},{"$f":"Input!AE336","v":0},{"$f":"Input!AF336","v":0},{"$f":"Input!AG336","v":0},{"$f":"Input!AH336","v":0},{"$f":"Input!AI336","v":0},{"$f":"Input!AJ302","v":0},{"$f":"Input!AK302","v":0},{"$f":"Input!AL302","v":0},{"$f":"Input!AM302","v":0},{"$f":"Input!AN302","v":0},{"$f":"Input!AO302","v":0},{"$f":"Input!AK336","v":0},{"$f":"Input!AL336","v":0},{"$f":"Input!AM336","v":0},{"$f":"Input!AN336","v":0},{"$f":"Input!AO336","v":0},{"$f":"Input!AP302","v":0},{"$f":"Input!AQ302","v":0},{"$f":"Input!AR302","v":0},{"$f":"Input!AS302","v":0},{"$f":"Input!AT302","v":0},{"$f":"Input!AU302","v":0},{"$f":"Input!AQ336","v":0},{"$f":"Input!AR336","v":0},{"$f":"Input!AS336","v":0},{"$f":"Input!AT336","v":0},{"$f":"Input!AU336","v":0},{"$f":"Input!AV302","v":0},{"$f":"Input!AW302","v":0},{"$f":"Input!AX302","v":0},{"$f":"Input!AY302","v":0},{"$f":"Input!AZ302","v":0},{"$f":"Input!BA302","v":0},{"$f":"Input!AW336","v":0},{"$f":"Input!AX336","v":0},{"$f":"Input!AY336","v":0},{"$f":"Input!AZ336","v":0},{"$f":"Input!BA336","v":0},{"$f":"Input!BB302","v":0},{"$f":"Input!BC302","v":0},{"$f":"Input!BD302","v":0},{"$f":"Input!BE302","v":0},{"$f":"Input!BF302","v":0},{"$f":"Input!BG302","v":0},{"$f":"Input!BC336","v":0},{"$f":"Input!BD336","v":0},{"$f":"Input!BE336","v":0},{"$f":"Input!BF336","v":0},{"$f":"Input!BG336","v":0},{"$f":"Input!BH302","v":0},{"$f":"Input!BI302","v":0},{"$f":"Input!BJ302","v":0},{"$f":"Input!BK302","v":0},{"$f":"Input!BL302","v":0},{"$f":"Input!BM302","v":0},{"$f":"Input!BI336","v":0},{"$f":"Input!BJ336","v":0},{"$f":"Input!BK336","v":0},{"$f":"Input!BL336","v":0},{"$f":"Input!BM336","v":0}]
[null,null,null,null,{"$f":"Input!E303","v":0},{"$f":"Input!F303","v":0},{"$f":"Input!G303","v":0},{"$f":"Input!H303","v":0},{"$f":"Input!I303","v":0},{"$f":"Input!J303","v":0},{"$f":"Input!K303","v":0},{"$f":"Input!G337","v":0},{"$f":"Input!H337","v":0},{"$f":"Input!I337","v":0},{"$f":"Input!J337","v":0},{"$f":"Input!K337","v":0},{"$f":"Input!L303","v":0},{"$f":"Input!M303","v":0},{"$f":"Input!N303","v":0},{"$f":"Input!O303","v":0},{"$f":"Input!P303","v":0},{"$f":"Input!Q303","v":0},{"$f":"Input!M337","v":0},{"$f":"Input!N337","v":0},{"$f":"Input!O337","v":0},{"$f":"Input!P337","v":0},{"$f":"Input!Q337","v":0},{"$f":"Input!R303","v":0},{"$f":"Input!S303","v":0},{"$f":"Input!T303","v":0},{"$f":"Input!U303","v":0},{"$f":"Input!V303","v":0},{"$f":"Input!W303","v":0},{"$f":"Input!S337","v":0},{"$f":"Input!T337","v":0},{"$f":"Input!U337","v":0},{"$f":"Input!V337","v":0},{"$f":"Input!W337","v":0},{"$f":"Input!X303","v":0},{"$f":"Input!Y303","v":0},{"$f":"Input!Z303","v":0},{"$f":"Input!AA303","v":0},{"$f":"Input!AB303","v":0},{"$f":"Input!AC303","v":0},{"$f":"Input!Y337","v":0},{"$f":"Input!Z337","v":0},{"$f":"Input!AA337","v":0},{"$f":"Input!AB337","v":0},{"$f":"Input!AC337","v":0},{"$f":"Input!AD303","v":0},{"$f":"Input!AE303","v":0},{"$f":"Input!AF303","v":0},{"$f":"Input!AG303","v":0},{"$f":"Input!AH303","v":0},{"$f":"Input!AI303","v":0},{"$f":"Input!AE337","v":0},{"$f":"Input!AF337","v":0},{"$f":"Input!AG337","v":0},{"$f":"Input!AH337","v":0},{"$f":"Input!AI337","v":0},{"$f":"Input!AJ303","v":0},{"$f":"Input!AK303","v":0},{"$f":"Input!AL303","v":0},{"$f":"Input!AM303","v":0},{"$f":"Input!AN303","v":0},{"$f":"Input!AO303","v":0},{"$f":"Input!AK337","v":0},{"$f":"Input!AL337","v":0},{"$f":"Input!AM337","v":0},{"$f":"Input!AN337","v":0},{"$f":"Input!AO337","v":0},{"$f":"Input!AP303","v":0},{"$f":"Input!AQ303","v":0},{"$f":"Input!AR303","v":0},{"$f":"Input!AS303","v":0},{"$f":"Input!AT303","v":0},{"$f":"Input!AU303","v":0},{"$f":"Input!AQ337","v":0},{"$f":"Input!AR337","v":0},{"$f":"Input!AS337","v":0},{"$f":"Input!AT337","v":0},{"$f":"Input!AU337","v":0},{"$f":"Input!AV303","v":0},{"$f":"Input!AW303","v":0},{"$f":"Input!AX303","v":0},{"$f":"Input!AY303","v":0},{"$f":"Input!AZ303","v":0},{"$f":"Input!BA303","v":0},{"$f":"Input!AW337","v":0},{"$f":"Input!AX337","v":0},{"$f":"Input!AY337","v":0},{"$f":"Input!AZ337","v":0},{"$f":"Input!BA337","v":0},{"$f":"Input!BB303","v":0},{"$f":"Input!BC303","v":0},{"$f":"Input!BD303","v":0},{"$f":"Input!BE303","v":0},{"$f":"Input!BF303","v":0},{"$f":"Input!BG303","v":0},{"$f":"Input!BC337","v":0},{"$f":"Input!BD337","v":0},{"$f":"Input!BE337","v":0},{"$f":"Input!BF337","v":0},{"$f":"Input!BG337","v":0},{"$f":"Input!BH303","v":0},{"$f":"Input!BI303","v":0},{"$f":"Input!BJ303","v":0},{"$f":"Input!BK303","v":0},{"$f":"Input!BL303","v":0},{"$f":"Input!BM303","v":0},{"$f":"Input!BI337","v":0},{"$f":"Input!BJ337","v":0},{"$f":"Input!BK337","v":0},{"$f":"Input!BL337","v":0},{"$f":"Input!BM337","v":0}]
[null,null,null,null,"Total",{"$f":"SUM(F14:F39)","v":690000},703800,717876,{"$f":"SUM(I14:I39)","v":732233.52},746878.1904000002,761815.75420799968,777052.06929215998,792593.11067800329,{"$f":"SUM(N14:N39)","v":808444.97289156332},824613.87234939437,841106.14979638241,{"$f":"SUM(Q14:Q39)","v":1000000000},996000000,992016000,988047936,984095744.25600004,980159361.27897608,976238723.83386016,972333768.93852472,968444433.86277068,964570656.12731957,960712373.50281024,{"$f":"SUM(AB14:AB39)","v":40000000},40590000,41192020,41806299.960000001,42433084.640079997,43072623.696399838,43725171.779119045,44390988.63227503,45070339.195659012,45763493.708729185,46470727.816602454,20000000,{"$f":"SUM(AN14:AN39)","v":20295000},20596010,20903149.98,21216542.320039999,21536311.848199919,21862585.889559522,22195494.316137515,22535169.597829506,22881746.854364593,23235363.908301227,{"$f":"SUM(AX14:AX39)","v":8000000},8118000,8238404,8361259.9920000006,8486616.9280159995,8614524.7392799668,8745034.3558238074,8878197.7264550086,9014067.8391318042,9152698.7417458389,9294145.5633204896,{"$f":"SUM(BI14:BI39)","v":4000000},4059000,4119202,4180629.9960000003,4243308.4640079997,4307262.3696399834,4372517.1779119037,4439098.8632275043,4507033.9195659021,4576349.3708729194,4647072.7816602448,{"$f":"SUM(BT14:BT39)","v":80000},81600,83232,84896.639999999999,86594.57279999998,88326.464255999992,90092.993541119984,91894.853411942386,93732.750480181247,95607.405489784884,97519.553599580555,{"$f":"SUM(CE14:CE39)","v":16000},16320,16646.399999999998,16979.328000000005,17318.914560000001,17665.292851200003,18018.598708223999,18378.970682388481,18746.550096036251,19121.481097956977,19503.910719916119,{"$f":"SUM(CP14:CP39)","v":40000},40800,41616,42448.32,43297.28639999999,44163.232127999996,45046.496770559992,45947.426705971193,46866.375240090623,47803.702744892442,48759.776799790277,{"$f":"SUM(DA14:DA39)","v":1600},1632,1664.6399999999999,1697.9328000000003,1731.8914559999998,1766.5292851199997,1801.8598708224001,1837.8970682388481,1874.6550096036249,1912.1481097956971,1950.3910719916114]
[]
[]
[]
[null,null,null,null,"Forecast Prices"]
[]
[null,null,null,null,"Prices",{"$f":"Input!F245","v":"Standing Charge ($ per customer per year)"},null,null,null,null,null,{"$f":"F46&\" [years 6-10]\"","v":"Standing Charge ($ per customer per year) [years 6-10]"},null,null,null,null,{"$f":"Input!G245","v":"Non TOU Energy (c/kWh)"},null,null,null,null,null,{"$f":"Q46&\" [years 6-10]\"","v":"Non TOU Energy (c/kWh) [years 6-10]"},null,null,null,null,{"$f":"Input!H245","v":"Peak Energy (c/KWh) BLK 1"},null,null,null,null,null,{"$f":"AB46&\" [years 6-10]\"","v":"Peak Energy (c/KWh) BLK 1 [years 6-10]"},null,null,null,null,{"$f":"Input!I245","v":"Peak Energy (c/KWh) BLK 2"},null,null,null,null,null,{"$f":"AM46&\" [years 6-10]\"","v":"Peak Energy (c/KWh) BLK 2 [years 6-10]"},null,null,null,null,{"$f":"Input!J245","v":"Off Peak Energy (c/kWh) BLK 1"},null,null,null,null,null,{"$f":"AX46&\" [years 6-10]\"","v":"Off Peak Energy (c/kWh) BLK 1 [years 6-10]"},null,null,null,null,{"$f":"Input!K245","v":"Off Peak Energy (c/kWh) BLK 2"},null,null,null,null,null,{"$f":"BI46&\" [years 6-10]\"","v":"Off Peak Energy (c/kWh) BLK 2 [years 6-10]"},null,null,null,null,{"$f":"Input!L245","v":"Peak Demand ($/kVa) BLK 1"},null,null,null,null,null,{"$f":"BT46&\" [years 6-10]\"","v":"Peak Demand ($/kVa) BLK 1 [years 6-10]"},null,null,null,null,{"$f":"Input!M245","v":"Peak Demand ($/kVa) BLK 2"},null,null,null,null,null,{"$f":"CE46&\" [years 6-10]\"","v":"Peak Demand ($/kVa) BLK 2 [years 6-10]"},null,null,null,null,{"$f":"Input!N245","v":"Off Peak Demand ($/kVa) BLK 1"},null,null,null,null,null,{"$f":"CP46&\" [years 6-10]\"","v":"Off Peak Demand ($/kVa) BLK 1 [years 6-10]"},null,null,null,null,{"$f":"Input!O245","v":"Off Peak Demand ($/kVa) BLK 2"},null,null,null,null,null,{"$f":"DA46&\" [years 6-10]\"","v":"Off Peak Demand ($/kVa) BLK 2 [years 6-10]"}]
[null,null,null,null,"Year",{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"}]
[null,null,null,null,{"$f":"E14","v":"Residential A"},{"$f":"Input!F247","v":250},{"$f":"F48*(1-P_0_WAPC)*(1+f)","v":256.03689714847161},{"$f":"G48*(1-X_02_WAPC)*(1+f)","v":262.08143578190118},{"$f":"H48*(1-X_03_WAPC)*(1+f)","v":268.26867434529373},{"$f":"I48*(1-X_04_WAPC)*(1+f)","v":274.60198170950048},{"$f":"J48*(1-X_05_WAPC)*(1+f)","v":281.08480627793318},{"$f":"K48*(1-X_06_WAPC)*(1+f)","v":287.72067786417489},{"$f":"L48*(1-X_07_WAPC)*(1+f)","v":294.51320961391735},{"$f":"M48*(1-X_08_WAPC)*(1+f)","v":301.46609997227205},{"$f":"N48*(1-X_09_WAPC)*(1+f)","v":308.58313469752517},{"$f":"O48*(1-X_10_WAPC)*(1+f)","v":315.86818892243389},{"$f":"Input!G247","v":10},{"$f":"Q48*(1-P_0_WAPC)*(1+f)","v":10.241475885938865},{"$f":"R48*(1-X_02_WAPC)*(1+f)","v":10.483257431276048},{"$f":"S48*(1-X_03_WAPC)*(1+f)","v":10.730746973811749},{"$f":"T48*(1-X_04_WAPC)*(1+f)","v":10.98407926838002},{"$f":"U48*(1-X_05_WAPC)*(1+f)","v":11.24339225111733},{"$f":"V48*(1-X_06_WAPC)*(1+f)","v":11.508827114566996},{"$f":"W48*(1-X_07_WAPC)*(1+f)","v":11.780528384556694},{"$f":"X48*(1-X_08_WAPC)*(1+f)","v":12.058643998890881},{"$f":"Y48*(1-X_09_WAPC)*(1+f)","v":12.343325387901006},{"$f":"Z48*(1-X_10_WAPC)*(1+f)","v":12.634727556897353},{"$f":"Input!H247","v":0},{"$f":"AB48*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"AC48*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"AD48*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"AE48*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"AF48*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"AG48*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"AH48*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"AI48*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"AJ48*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"AK48*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"Input!I247","v":0},{"$f":"AM48*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"AN48*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"AO48*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"AP48*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"AQ48*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"AR48*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"AS48*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"AT48*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"AU48*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"AV48*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"Input!J247","v":0},{"$f":"AX48*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"AY48*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"AZ48*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"BA48*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"BB48*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"BC48*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"BD48*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"BE48*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"BF48*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"BG48*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"Input!K247","v":0},{"$f":"BI48*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"BJ48*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"BK48*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"BL48*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"BM48*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"BN48*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"BO48*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"BP48*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"BQ48*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"BR48*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"Input!L247","v":0},{"$f":"BT48*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"BU48*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"BV48*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"BW48*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"BX48*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"BY48*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"BZ48*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"CA48*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"CB48*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"CC48*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"Input!M247","v":0},{"$f":"CE48*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"CF48*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"CG48*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"CH48*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"CI48*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"CJ48*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"CK48*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"CL48*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"CM48*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"CN48*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"Input!N247","v":0},{"$f":"CP48*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"CQ48*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"CR48*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"CS48*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"CT48*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"CU48*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"CV48*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"CW48*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"CX48*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"CY48*(1-X_10_WAPC)*(1+f)","v":0},{"$f":"Input!O247","v":0},{"$f":"DA48*(1-P_0_WAPC)*(1+f)","v":0},{"$f":"DB48*(1-X_02_WAPC)*(1+f)","v":0},{"$f":"DC48*(1-X_03_WAPC)*(1+f)","v":0},{"$f":"DD48*(1-X_04_WAPC)*(1+f)","v":0},{"$f":"DE48*(1-X_05_WAPC)*(1+f)","v":0},{"$f":"DF48*(1-X_06_WAPC)*(1+f)","v":0},{"$f":"DG48*(1-X_07_WAPC)*(1+f)","v":0},{"$f":"DH48*(1-X_08_WAPC)*(1+f)","v":0},{"$f":"DI48*(1-X_09_WAPC)*(1+f)","v":0},{"$f":"DJ48*(1-X_10_WAPC)*(1+f)","v":0}]
[null,null,null,null,"Residential B",{"$f":"Input!F248","v":250},{"$f":"F49*(1-P_0_WAPC)*(1+f)","v":256.03689714847161},262.08143578190118,268.26867434529373,274.60198170950048,281.08480627793318,287.72067786417489,294.51320961391735,301.46609997227205,308.58313469752517,315.86818892243389,{"$f":"Input!G248","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!H248","v":20},20.48295177187773,20.966514862552096,21.461493947623499,21.96815853676004,22.486784502234659,23.017654229133992,23.561056769113389,24.117287997781762,24.686650775802011,25.269455113794706,{"$f":"Input!I248","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!J248","v":15},15.362213828908295,15.724886146914068,16.096120460717618,16.476118902570022,16.865088376675985,17.263240671850486,17.670792576835037,18.087965998336319,18.514988081851506,18.952091335346026,{"$f":"Input!K248","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!L248","v":15},15.362213828908295,15.724886146914068,16.096120460717618,16.476118902570022,16.865088376675985,17.263240671850486,17.670792576835037,18.087965998336319,18.514988081851506,18.952091335346026,{"$f":"Input!M248","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!N248","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!O248","v":5},5.1207379429694324,5.2416287156380239,5.3653734869058747,5.49203963419001,5.6216961255586648,5.754413557283498,5.8902641922783472,6.0293219994454406,6.1716626939505028,6.3173637784486765]
[null,null,null,null,"Residential C",{"$f":"Input!F249","v":250},256.03689714847161,262.08143578190118,268.26867434529373,274.60198170950048,281.08480627793318,287.72067786417489,294.51320961391735,301.46609997227205,308.58313469752517,315.86818892243389,{"$f":"Input!G249","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!H249","v":20},20.48295177187773,20.966514862552096,21.461493947623499,21.96815853676004,22.486784502234659,23.017654229133992,23.561056769113389,24.117287997781762,24.686650775802011,25.269455113794706,{"$f":"Input!I249","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!J249","v":15},15.362213828908295,15.724886146914068,16.096120460717618,16.476118902570022,16.865088376675985,17.263240671850486,17.670792576835037,18.087965998336319,18.514988081851506,18.952091335346026,{"$f":"Input!K249","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!L249","v":15},15.362213828908295,15.724886146914068,16.096120460717618,16.476118902570022,16.865088376675985,17.263240671850486,17.670792576835037,18.087965998336319,18.514988081851506,18.952091335346026,{"$f":"Input!M249","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!N249","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!O249","v":5},5.1207379429694324,5.2416287156380239,5.3653734869058747,5.49203963419001,5.6216961255586648,5.754413557283498,5.8902641922783472,6.0293219994454406,6.1716626939505028,6.3173637784486765]
[null,null,null,null,"Small Business A",{"$f":"Input!F250","v":500},512.07379429694322,524.16287156380236,536.53734869058746,549.20396341900096,562.16961255586637,575.44135572834978,589.02641922783471,602.9321999445441,617.16626939505034,631.73637784486777,{"$f":"Input!G250","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!H250","v":30},30.724427657816591,31.449772293828136,32.192240921435236,32.952237805140044,33.730176753351969,34.526481343700972,35.341585153670074,36.175931996672638,37.029976163703012,37.904182670692052,{"$f":"Input!I250","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!J250","v":15},15.362213828908295,15.724886146914068,16.096120460717618,16.476118902570022,16.865088376675985,17.263240671850486,17.670792576835037,18.087965998336319,18.514988081851506,18.952091335346026,{"$f":"Input!K250","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!L250","v":15},15.362213828908295,15.724886146914068,16.096120460717618,16.476118902570022,16.865088376675985,17.263240671850486,17.670792576835037,18.087965998336319,18.514988081851506,18.952091335346026,{"$f":"Input!M250","v":20},20.48295177187773,20.966514862552096,21.461493947623499,21.96815853676004,22.486784502234659,23.017654229133992,23.561056769113389,24.117287997781762,24.686650775802011,25.269455113794706,{"$f":"Input!N250","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!O250","v":5},5.1207379429694324,5.2416287156380239,5.3653734869058747,5.49203963419001,5.6216961255586648,5.754413557283498,5.8902641922783472,6.0293219994454406,6.1716626939505028,6.3173637784486765]
[null,null,null,null,"Small Business B",{"$f":"Input!F251","v":500},512.07379429694322,524.16287156380236,536.53734869058746,549.20396341900096,562.16961255586637,575.44135572834978,589.02641922783471,602.9321999445441,617.16626939505034,631.73637784486777,{"$f":"Input!G251","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!H251","v":30},30.724427657816591,31.449772293828136,32.192240921435236,32.952237805140044,33.730176753351969,34.526481343700972,35.341585153670074,36.175931996672638,37.029976163703012,37.904182670692052,{"$f":"Input!I251","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!J251","v":15},15.362213828908295,15.724886146914068,16.096120460717618,16.476118902570022,16.865088376675985,17.263240671850486,17.670792576835037,18.087965998336319,18.514988081851506,18.952091335346026,{"$f":"Input!K251","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!L251","v":15},15.362213828908295,15.724886146914068,16.096120460717618,16.476118902570022,16.865088376675985,17.263240671850486,17.670792576835037,18.087965998336319,18.514988081851506,18.952091335346026,{"$f":"Input!M251","v":20},20.48295177187773,20.966514862552096,21.461493947623499,21.96815853676004,22.486784502234659,23.017654229133992,23.561056769113389,24.117287997781762,24.686650775802011,25.269455113794706,{"$f":"Input!N251","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!O251","v":5},5.1207379429694324,5.2416287156380239,5.3653734869058747,5.49203963419001,5.6216961255586648,5.754413557283498,5.8902641922783472,6.0293219994454406,6.1716626939505028,6.3173637784486765]
[null,null,null,null,"Small Business C",{"$f":"Input!F252","v":500},512.07379429694322,524.16287156380236,536.53734869058746,549.20396341900096,562.16961255586637,575.44135572834978,589.02641922783471,602.9321999445441,617.16626939505034,631.73637784486777,{"$f":"Input!G252","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!H252","v":30},30.724427657816591,31.449772293828136,32.192240921435236,32.952237805140044,33.730176753351969,34.526481343700972,35.341585153670074,36.175931996672638,37.029976163703012,37.904182670692052,{"$f":"Input!I252","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!J252","v":15},15.362213828908295,15.724886146914068,16.096120460717618,16.476118902570022,16.865088376675985,17.263240671850486,17.670792576835037,18.087965998336319,18.514988081851506,18.952091335346026,{"$f":"Input!K252","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!L252","v":15},15.362213828908295,15.724886146914068,16.096120460717618,16.476118902570022,16.865088376675985,17.263240671850486,17.670792576835037,18.087965998336319,18.514988081851506,18.952091335346026,{"$f":"Input!M252","v":20},20.48295177187773,20.966514862552096,21.461493947623499,21.96815853676004,22.486784502234659,23.017654229133992,23.561056769113389,24.117287997781762,24.686650775802011,25.269455113794706,{"$f":"Input!N252","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!O252","v":5},5.1207379429694324,5.2416287156380239,5.3653734869058747,5.49203963419001,5.6216961255586648,5.754413557283498,5.8902641922783472,6.0293219994454406,6.1716626939505028,6.3173637784486765]
[null,null,null,null,"Large Business A",{"$f":"Input!F253","v":1000},1024.1475885938864,1048.3257431276047,1073.0746973811749,1098.4079268380019,1124.3392251117327,1150.8827114566996,1178.0528384556694,1205.8643998890882,1234.3325387901007,1263.4727556897355,{"$f":"Input!G253","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!H253","v":50},51.207379429694328,52.416287156380243,53.653734869058745,54.920396341900094,56.216961255586632,57.544135572834975,58.902641922783474,60.293219994454411,61.716626939505034,63.173637784486772,{"$f":"Input!I253","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!J253","v":15},15.362213828908295,15.724886146914068,16.096120460717618,16.476118902570022,16.865088376675985,17.263240671850486,17.670792576835037,18.087965998336319,18.514988081851506,18.952091335346026,{"$f":"Input!K253","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!L253","v":15},15.362213828908295,15.724886146914068,16.096120460717618,16.476118902570022,16.865088376675985,17.263240671850486,17.670792576835037,18.087965998336319,18.514988081851506,18.952091335346026,{"$f":"Input!M253","v":30},30.724427657816591,31.449772293828136,32.192240921435236,32.952237805140044,33.730176753351969,34.526481343700972,35.341585153670074,36.175931996672638,37.029976163703012,37.904182670692052,{"$f":"Input!N253","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!O253","v":5},5.1207379429694324,5.2416287156380239,5.3653734869058747,5.49203963419001,5.6216961255586648,5.754413557283498,5.8902641922783472,6.0293219994454406,6.1716626939505028,6.3173637784486765]
[null,null,null,null,"Large Business B",{"$f":"Input!F254","v":1000},1024.1475885938864,1048.3257431276047,1073.0746973811749,1098.4079268380019,1124.3392251117327,1150.8827114566996,1178.0528384556694,1205.8643998890882,1234.3325387901007,1263.4727556897355,{"$f":"Input!G254","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!H254","v":50},51.207379429694328,52.416287156380243,53.653734869058745,54.920396341900094,56.216961255586632,57.544135572834975,58.902641922783474,60.293219994454411,61.716626939505034,63.173637784486772,{"$f":"Input!I254","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!J254","v":15},15.362213828908295,15.724886146914068,16.096120460717618,16.476118902570022,16.865088376675985,17.263240671850486,17.670792576835037,18.087965998336319,18.514988081851506,18.952091335346026,{"$f":"Input!K254","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!L254","v":15},15.362213828908295,15.724886146914068,16.096120460717618,16.476118902570022,16.865088376675985,17.263240671850486,17.670792576835037,18.087965998336319,18.514988081851506,18.952091335346026,{"$f":"Input!M254","v":30},30.724427657816591,31.449772293828136,32.192240921435236,32.952237805140044,33.730176753351969,34.526481343700972,35.341585153670074,36.175931996672638,37.029976163703012,37.904182670692052,{"$f":"Input!N254","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!O254","v":5},5.1207379429694324,5.2416287156380239,5.3653734869058747,5.49203963419001,5.6216961255586648,5.754413557283498,5.8902641922783472,6.0293219994454406,6.1716626939505028,6.3173637784486765]
[null,null,null,null,"Large Business C",{"$f":"Input!F255","v":1000},1024.1475885938864,1048.3257431276047,1073.0746973811749,1098.4079268380019,1124.3392251117327,1150.8827114566996,1178.0528384556694,1205.8643998890882,1234.3325387901007,1263.4727556897355,{"$f":"Input!G255","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!H255","v":50},51.207379429694328,52.416287156380243,53.653734869058745,54.920396341900094,56.216961255586632,57.544135572834975,58.902641922783474,60.293219994454411,61.716626939505034,63.173637784486772,{"$f":"Input!I255","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!J255","v":15},15.362213828908295,15.724886146914068,16.096120460717618,16.476118902570022,16.865088376675985,17.263240671850486,17.670792576835037,18.087965998336319,18.514988081851506,18.952091335346026,{"$f":"Input!K255","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!L255","v":15},15.362213828908295,15.724886146914068,16.096120460717618,16.476118902570022,16.865088376675985,17.263240671850486,17.670792576835037,18.087965998336319,18.514988081851506,18.952091335346026,{"$f":"Input!M255","v":30},30.724427657816591,31.449772293828136,32.192240921435236,32.952237805140044,33.730176753351969,34.526481343700972,35.341585153670074,36.175931996672638,37.029976163703012,37.904182670692052,{"$f":"Input!N255","v":10},10.241475885938865,10.483257431276048,10.730746973811749,10.98407926838002,11.24339225111733,11.508827114566996,11.780528384556694,12.058643998890881,12.343325387901006,12.634727556897353,{"$f":"Input!O255","v":5},5.1207379429694324,5.2416287156380239,5.3653734869058747,5.49203963419001,5.6216961255586648,5.754413557283498,5.8902641922783472,6.0293219994454406,6.1716626939505028,6.3173637784486765]
[null,null,null,null,0,{"$f":"Input!F256","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!G256","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!H256","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!I256","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!J256","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!K256","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!L256","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!M256","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!N256","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!O256","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"Input!F257","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!G257","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!H257","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!I257","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!J257","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!K257","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!L257","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!M257","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!N257","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!O257","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"Input!F258","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!G258","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!H258","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!I258","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!J258","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!K258","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!L258","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!M258","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!N258","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!O258","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"Input!F259","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!G259","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!H259","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!I259","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!J259","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!K259","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!L259","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!M259","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!N259","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!O259","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"Input!F260","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!G260","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!H260","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!I260","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!J260","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!K260","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!L260","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!M260","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!N260","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!O260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"Input!F261","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!G261","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!H261","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!I261","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!J261","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!K261","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!L261","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!M261","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!N261","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!O261","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"Input!F262","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!G262","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!H262","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!I262","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!J262","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!K262","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!L262","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!M262","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!N262","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!O262","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"Input!F263","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!G263","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!H263","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!I263","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!J263","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!K263","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!L263","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!M263","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!N263","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!O263","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"Input!F264","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!G264","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!H264","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!I264","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!J264","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!K264","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!L264","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!M264","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!N264","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!O264","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"Input!F265","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!G265","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!H265","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!I265","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!J265","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!K265","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!L265","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!M265","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!N265","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!O265","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"Input!F266","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!G266","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!H266","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!I266","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!J266","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!K266","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!L266","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!M266","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!N266","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!O266","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"Input!F267","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!G267","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!H267","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!I267","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!J267","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!K267","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!L267","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!M267","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!N267","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!O267","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"Input!F268","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!G268","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!H268","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!I268","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!J268","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!K268","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!L268","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!M268","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!N268","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!O268","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"Input!F269","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!G269","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!H269","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!I269","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!J269","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!K269","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!L269","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!M269","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!N269","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!O269","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"Input!F270","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!G270","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!H270","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!I270","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!J270","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!K270","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!L270","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!M270","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!N270","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!O270","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"Input!F271","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!G271","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!H271","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!I271","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!J271","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!K271","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!L271","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!M271","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!N271","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!O271","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"Input!F272","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!G272","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!H272","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!I272","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!J272","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!K272","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!L272","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!M272","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!N272","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Input!O272","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,"Forecast Revenues ($ Nominal)"]
[]
[null,null,null,null,"Revenues","Standing Charge",null,null,null,null,null,{"$f":"F79&\" [years 6-10]\"","v":"Standing Charge [years 6-10]"},null,null,null,null,"Non TOU Energy",null,null,null,null,null,{"$f":"Q79&\" [years 6-10]\"","v":"Non TOU Energy [years 6-10]"},null,null,null,null,"Peak Energy BLK 1",null,null,null,null,null,{"$f":"AB79&\" [years 6-10]\"","v":"Peak Energy BLK 1 [years 6-10]"},null,null,null,null,"Peak Energy BLK 2",null,null,null,null,null,{"$f":"AM79&\" [years 6-10]\"","v":"Peak Energy BLK 2 [years 6-10]"},null,null,null,null,"Off Peak Energy BLK 1",null,null,null,null,null,{"$f":"AX79&\" [years 6-10]\"","v":"Off Peak Energy BLK 1 [years 6-10]"},null,null,null,null,"Off Peak Energy BLK 2",null,null,null,null,null,{"$f":"BI79&\" [years 6-10]\"","v":"Off Peak Energy BLK 2 [years 6-10]"},null,null,null,null,"Peak Demand BLK 1",null,null,null,null,null,{"$f":"BT79&\" [years 6-10]\"","v":"Peak Demand BLK 1 [years 6-10]"},null,null,null,null,"Peak Demand BLK 2",null,null,null,null,null,{"$f":"CE79&\" [years 6-10]\"","v":"Peak Demand BLK 2 [years 6-10]"},null,null,null,null,"Off Peak Demand BLK 1",null,null,null,null,null,{"$f":"CP79&\" [years 6-10]\"","v":"Off Peak Demand BLK 1 [years 6-10]"},null,null,null,null,"Off Peak Demand BLK 2",null,null,null,null,null,{"$f":"DA79&\" [years 6-10]\"","v":"Off Peak Demand BLK 2 [years 6-10]"}]
[null,null,null,null,"Year",{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"},{"$f":"$F$4","v":"2007"},{"$f":"$G$4","v":2008},{"$f":"$H$4","v":"2009"},{"$f":"$I$4","v":"2010"},{"$f":"$J$4","v":"2011"},{"$f":"$K$4","v":"2012"},{"$f":"$L$4","v":"2013"},{"$f":"$M$4","v":"2014"},{"$f":"$N$4","v":"2015"},{"$f":"$O$4","v":"2016"},{"$f":"$P$4","v":"2017"}]
[null,null,null,null,{"$f":"E14","v":"Residential A"},{"$f":"F48*F14","v":100000000},104463054.03657642,109067810.31499599,113875545.34584819,118895206.48083805,124136135.47306275,129608085.86231889,135321241.12675801,141286233.63467178,147514164.43167597,154016623.90011868,{"$f":"Q48*Q14/100","v":100000000},102005099.8239511,103995591.0394474,106024923.99212946,108093856.62583336,110203161.67464152,{"$f":"W48*W14/100","v":112353626.95149413},114546055.64243281,116781266.60658577,119060094.68200675,121383390.99748218,{"$f":"AB48*AB14/100","v":0},0,0,0,0,0,{"$f":"AH48*AH14/100","v":0},0,0,0,0,{"$f":"AM48*AM14/100","v":0},0,0,0,0,0,{"$f":"AS48*AS14/100","v":0},0,0,0,0,{"$f":"AX48*AX14/100","v":0},0,0,0,0,0,{"$f":"BD48*BD14/100","v":0},0,0,0,0,{"$f":"BI48*BI14/100","v":0},0,0,0,0,0,{"$f":"BO48*BO14/100","v":0},0,0,0,0,{"$f":"BT48*BT14","v":0},0,0,0,0,0,{"$f":"BZ48*BZ14","v":0},0,0,0,0,{"$f":"CE48*CE14","v":0},0,0,0,0,0,{"$f":"CK48*CK14","v":0},0,0,0,0,{"$f":"CP48*CP14","v":0},0,0,0,0,0,{"$f":"CV48*CV14","v":0},0,0,0,0,{"$f":"DA48*DA14","v":0},0,0,0,0,0,{"$f":"DG48*DG14","v":0},0,0,0,0]
[null,null,null,null,"Residential B",{"$f":"F49*F15","v":25000000},26115763.509144105,27266952.578748997,28468886.336462047,29723801.620209511,{"$f":"K49*K15","v":31034033.868265688},32402021.465579722,33830310.281689502,35321558.408667944,36878541.107918993,38504155.97502967,0,0,0,0,0,0,0,0,0,0,0,1000000,1022099.2934166987,1044136.6334580668,1066649.1175086589,1089646.9900820628,1113140.7165723932,1137140.9880166636,1161658.725959844,1186705.0874248084,1212291.4699894427,1238429.5169732159,250000,255524.82335417467,261034.15836451671,266662.27937716473,272411.7475205157,278285.1791430983,284285.2470041659,290414.68148996099,296676.2718562021,303072.86749736068,309607.37924330396,150000,153314.89401250481,156620.49501871,159997.36762629877,163447.04851230935,166971.1074858589,170571.14820249949,174248.80889397656,178005.76311372127,181843.7204984164,185764.42754598238,50000,51104.964670834932,52206.831672903347,53332.455875432941,54482.349504103149,55657.035828619664,56857.049400833181,58082.936297992201,59335.254371240429,60614.573499472135,61921.475848660804,150000,156694.58105486463,163601.71547249396,170813.3180187722,178342.80972125698,186204.20320959404,194412.12879347824,202981.86169013695,211929.35045200758,221271.24664751388,231024.93585017792,20000,20892.610807315283,21813.562062999201,22775.109069169641,23779.041296167612,24827.227094612554,25921.617172463775,27064.248225351603,28257.246726934351,29502.832886335196,30803.324780023733,50000,52231.527018288209,54533.905157498004,56937.772672924097,59447.603240419019,62068.067736531382,64804.042931159442,67660.620563379009,70643.116817335875,73757.082215837974,77008.311950059317,1000,1044.6305403657643,1090.6781031499602,1138.755453458482,1188.9520648083806,1241.3613547306279,1296.080858623189,1353.2124112675801,1412.8623363467175,1475.1416443167595,1540.1662390011866]
[null,null,null,null,"Residential C",25000000,26115763.509144105,27266952.578748997,28468886.336462047,29723801.620209511,{"$f":"K50*K16","v":31034033.868265688},32402021.465579722,33830310.281689502,35321558.408667944,36878541.107918993,38504155.97502967,0,0,0,0,0,0,0,0,0,0,0,1000000,1024147.5885938865,1048325.7431276047,1073074.6973811749,1098407.9268380022,1124339.225111733,1150882.7114566998,1178052.8384556693,1205864.3998890882,1234332.5387901005,1263472.7556897353,250000,256036.89714847162,262081.43578190118,268268.67434529372,274601.98170950054,281084.80627793324,287720.67786417494,294513.20961391734,301466.09997227206,308583.13469752512,315868.18892243382,150000,153622.13828908297,157248.86146914068,160961.20460717619,164761.18902570021,168650.88376675986,172632.40671850488,176707.92576835037,180879.65998336318,185149.88081851506,189520.91335346026,50000,51207.379429694323,52416.28715638024,53653.734869058746,54920.396341900101,56216.961255586648,{"$f":"BO50*BO16/100","v":57544.135572834981},58902.64192278347,60293.219994454405,61716.626939505033,63173.637784486767,150000,156694.58105486463,163601.71547249396,170813.3180187722,178342.80972125698,186204.20320959404,194412.12879347824,202981.86169013695,211929.35045200758,221271.24664751388,231024.93585017792,20000,20892.610807315283,21813.562062999201,22775.109069169641,23779.041296167612,24827.227094612554,25921.617172463775,27064.248225351603,28257.246726934351,29502.832886335196,30803.324780023733,50000,52231.527018288209,54533.905157498004,56937.772672924097,59447.603240419019,62068.067736531382,64804.042931159442,67660.620563379009,70643.116817335875,73757.082215837974,77008.311950059317,1000,1044.6305403657643,1090.6781031499602,1138.755453458482,1188.9520648083806,1241.3613547306279,1296.080858623189,1353.2124112675801,1412.8623363467175,1475.1416443167595,1540.1662390011866]
[null,null,null,null,"Small Business A",10000000,10446305.403657641,10906781.0314996,11387554.534584818,11889520.648083802,{"$f":"K51*K17","v":12413613.547306273},12960808.586231887,13532124.112675801,14128623.363467176,14751416.443167595,15401662.390011866,0,0,0,0,0,0,0,0,0,0,0,1500000,1566945.8105486461,1636017.1547249397,1708133.1801877222,1783428.0972125698,1862042.0320959403,1944121.2879347822,2029818.6169013693,2119293.5045200759,2212712.4664751384,2310249.3585017789,250000,261157.63509144104,272669.52578749001,284688.86336462048,297238.01620209514,310340.33868265693,324020.21465579717,338303.10281689494,353215.58408667939,368785.41107918986,385041.55975029664,150000,156694.58105486463,163601.71547249396,170813.31801877223,178342.80972125698,186204.20320959404,194412.12879347824,202981.86169013695,211929.35045200758,221271.24664751388,231024.93585017789,50000,52231.527018288209,54533.905157497997,56937.772672924089,59447.603240419019,62068.067736531382,64804.042931159434,67660.620563378994,70643.116817335875,73757.082215837974,77008.311950059317,150000,156694.58105486463,163601.71547249396,170813.3180187722,178342.80972125698,186204.20320959404,194412.12879347824,202981.86169013695,211929.35045200758,221271.24664751388,231024.93585017792,40000,41785.221614630565,43627.124125998402,45550.218138339282,47558.082592335224,49654.454189225107,51843.23434492755,54128.496450703205,56514.493453868701,59005.665772670392,61606.649560047466,50000,52231.527018288209,54533.905157498004,56937.772672924097,59447.603240419019,62068.067736531382,64804.042931159442,67660.620563379009,70643.116817335875,73757.082215837974,77008.311950059317,1000,1044.6305403657643,1090.6781031499602,1138.755453458482,1188.9520648083806,1241.3613547306279,1296.080858623189,1353.2124112675801,1412.8623363467175,1475.1416443167595,1540.1662390011866]
[null,null,null,null,"Small Business B",10000000,10446305.403657641,10906781.0314996,11387554.534584818,11889520.648083802,{"$f":"K52*K18","v":12413613.547306273},12960808.586231887,13532124.112675801,14128623.363467176,14751416.443167595,15401662.390011866,0,0,0,0,0,0,0,0,0,0,0,1500000,1566945.8105486461,1636017.1547249397,1708133.1801877222,1783428.0972125698,1862042.0320959403,1944121.2879347822,2029818.6169013693,2119293.5045200759,2212712.4664751384,2310249.3585017789,250000,261157.63509144104,272669.52578749001,284688.86336462048,297238.01620209514,310340.33868265693,324020.21465579717,338303.10281689494,353215.58408667939,368785.41107918986,385041.55975029664,150000,156694.58105486463,163601.71547249396,170813.31801877223,178342.80972125698,186204.20320959404,194412.12879347824,202981.86169013695,211929.35045200758,221271.24664751388,231024.93585017789,50000,52231.527018288209,54533.905157497997,56937.772672924089,59447.603240419019,62068.067736531382,64804.042931159434,67660.620563378994,70643.116817335875,73757.082215837974,77008.311950059317,150000,156694.58105486463,163601.71547249396,170813.3180187722,178342.80972125698,186204.20320959404,194412.12879347824,202981.86169013695,211929.35045200758,221271.24664751388,231024.93585017792,40000,41785.221614630565,43627.124125998402,45550.218138339282,47558.082592335224,49654.454189225107,51843.23434492755,54128.496450703205,56514.493453868701,59005.665772670392,61606.649560047466,50000,52231.527018288209,54533.905157498004,56937.772672924097,59447.603240419019,62068.067736531382,64804.042931159442,67660.620563379009,70643.116817335875,73757.082215837974,77008.311950059317,1000,1044.6305403657643,1090.6781031499602,1138.755453458482,1188.9520648083806,1241.3613547306279,1296.080858623189,1353.2124112675801,1412.8623363467175,1475.1416443167595,1540.1662390011866]
[null,null,null,null,"Small Business C",10000000,10446305.403657641,10906781.0314996,11387554.534584818,11889520.648083802,{"$f":"K53*K19","v":12413613.547306273},12960808.586231887,13532124.112675801,14128623.363467176,14751416.443167595,15401662.390011866,0,0,0,0,0,0,0,0,0,0,0,1500000,1566945.8105486461,1636017.1547249397,1708133.1801877222,1783428.0972125698,1862042.0320959403,1944121.2879347822,2029818.6169013693,2119293.5045200759,2212712.4664751384,2310249.3585017789,250000,261157.63509144104,272669.52578749001,284688.86336462048,297238.01620209514,310340.33868265693,324020.21465579717,338303.10281689494,353215.58408667939,368785.41107918986,385041.55975029664,150000,156694.58105486463,163601.71547249396,170813.31801877223,178342.80972125698,186204.20320959404,194412.12879347824,202981.86169013695,211929.35045200758,221271.24664751388,231024.93585017789,50000,52231.527018288209,54533.905157497997,56937.772672924089,59447.603240419019,62068.067736531382,64804.042931159434,67660.620563378994,70643.116817335875,73757.082215837974,77008.311950059317,150000,156694.58105486463,163601.71547249396,170813.3180187722,178342.80972125698,186204.20320959404,194412.12879347824,202981.86169013695,211929.35045200758,221271.24664751388,231024.93585017792,40000,41785.221614630565,43627.124125998402,45550.218138339282,47558.082592335224,49654.454189225107,51843.23434492755,54128.496450703205,56514.493453868701,59005.665772670392,61606.649560047466,50000,52231.527018288209,54533.905157498004,56937.772672924097,59447.603240419019,62068.067736531382,64804.042931159442,67660.620563379009,70643.116817335875,73757.082215837974,77008.311950059317,1000,1044.6305403657643,1090.6781031499602,1138.755453458482,1188.9520648083806,1241.3613547306279,1296.080858623189,1353.2124112675801,1412.8623363467175,1475.1416443167595,1540.1662390011866]
[null,null,null,null,"Large Business A",10000000,10446305.403657641,10906781.0314996,11387554.534584818,11889520.648083802,{"$f":"K54*K20","v":12413613.547306273},12960808.586231887,13532124.112675801,14128623.363467176,14751416.443167595,15401662.390011866,0,0,0,0,0,0,0,0,0,0,0,2500000,2611576.3509144108,2726695.2578749,2846888.6336462046,2972380.162020951,3103403.3868265683,3240202.1465579718,3383031.0281689502,3532155.8408667939,3687854.1107918988,3850415.5975029664,250000,261157.63509144104,272669.52578749001,284688.86336462048,297238.01620209514,310340.33868265693,324020.21465579717,338303.10281689494,353215.58408667939,368785.41107918986,385041.55975029664,150000,156694.58105486463,163601.71547249396,170813.31801877223,178342.80972125698,186204.20320959404,194412.12879347824,202981.86169013695,211929.35045200758,221271.24664751388,231024.93585017789,50000,52231.527018288209,54533.905157497997,56937.772672924089,59447.603240419019,62068.067736531382,64804.042931159434,67660.620563378994,70643.116817335875,73757.082215837974,77008.311950059317,150000,156694.58105486463,163601.71547249396,170813.3180187722,178342.80972125698,186204.20320959404,194412.12879347824,202981.86169013695,211929.35045200758,221271.24664751388,231024.93585017792,60000,62677.832421945845,65440.686188997592,68325.32720750889,71337.1238885028,74481.681283837621,77764.851517391289,81192.74467605479,84771.740180803041,88508.498659005578,92409.974340071189,50000,52231.527018288209,54533.905157498004,56937.772672924097,59447.603240419019,62068.067736531382,64804.042931159442,67660.620563379009,70643.116817335875,73757.082215837974,77008.311950059317,1000,1044.6305403657643,1090.6781031499602,1138.755453458482,1188.9520648083806,1241.3613547306279,1296.080858623189,1353.2124112675801,1412.8623363467175,1475.1416443167595,1540.1662390011866]
[null,null,null,null,"Large Business B",10000000,10446305.403657641,10906781.0314996,11387554.534584818,11889520.648083802,{"$f":"K55*K21","v":12413613.547306273},12960808.586231887,13532124.112675801,14128623.363467176,14751416.443167595,15401662.390011866,0,0,0,0,0,0,0,0,0,0,0,2500000,2611576.3509144108,2726695.2578749,2846888.6336462046,2972380.162020951,3103403.3868265683,3240202.1465579718,3383031.0281689502,3532155.8408667939,3687854.1107918988,3850415.5975029664,250000,261157.63509144104,272669.52578749001,284688.86336462048,297238.01620209514,310340.33868265693,324020.21465579717,338303.10281689494,353215.58408667939,368785.41107918986,385041.55975029664,150000,156694.58105486463,163601.71547249396,170813.31801877223,178342.80972125698,186204.20320959404,194412.12879347824,202981.86169013695,211929.35045200758,221271.24664751388,231024.93585017789,50000,52231.527018288209,54533.905157497997,56937.772672924089,59447.603240419019,62068.067736531382,64804.042931159434,67660.620563378994,70643.116817335875,73757.082215837974,77008.311950059317,150000,156694.58105486463,163601.71547249396,170813.3180187722,178342.80972125698,186204.20320959404,194412.12879347824,202981.86169013695,211929.35045200758,221271.24664751388,231024.93585017792,60000,62677.832421945845,65440.686188997592,68325.32720750889,71337.1238885028,74481.681283837621,77764.851517391289,81192.74467605479,84771.740180803041,88508.498659005578,92409.974340071189,50000,52231.527018288209,54533.905157498004,56937.772672924097,59447.603240419019,62068.067736531382,64804.042931159442,67660.620563379009,70643.116817335875,73757.082215837974,77008.311950059317,1000,1044.6305403657643,1090.6781031499602,1138.755453458482,1188.9520648083806,1241.3613547306279,1296.080858623189,1353.2124112675801,1412.8623363467175,1475.1416443167595,1540.1662390011866]
[null,null,null,null,"Large Business C",10000000,10446305.403657641,10906781.0314996,11387554.534584818,11889520.648083802,{"$f":"K56*K22","v":12413613.547306273},12960808.586231887,13532124.112675801,14128623.363467176,14751416.443167595,15401662.390011866,0,0,0,0,0,0,0,0,0,0,0,2500000,2611576.3509144108,2726695.2578749,2846888.6336462046,2972380.162020951,3103403.3868265683,3240202.1465579718,3383031.0281689502,3532155.8408667939,3687854.1107918988,3850415.5975029664,250000,261157.63509144104,272669.52578749001,284688.86336462048,297238.01620209514,310340.33868265693,324020.21465579717,338303.10281689494,353215.58408667939,368785.41107918986,385041.55975029664,150000,156694.58105486463,163601.71547249396,170813.31801877223,178342.80972125698,186204.20320959404,194412.12879347824,202981.86169013695,211929.35045200758,221271.24664751388,231024.93585017789,50000,52231.527018288209,54533.905157497997,56937.772672924089,59447.603240419019,62068.067736531382,64804.042931159434,67660.620563378994,70643.116817335875,73757.082215837974,77008.311950059317,150000,156694.58105486463,163601.71547249396,170813.3180187722,178342.80972125698,186204.20320959404,194412.12879347824,202981.86169013695,211929.35045200758,221271.24664751388,231024.93585017792,60000,62677.832421945845,65440.686188997592,68325.32720750889,71337.1238885028,74481.681283837621,77764.851517391289,81192.74467605479,84771.740180803041,88508.498659005578,92409.974340071189,50000,52231.527018288209,54533.905157498004,56937.772672924097,59447.603240419019,62068.067736531382,64804.042931159442,67660.620563379009,70643.116817335875,73757.082215837974,77008.311950059317,1000,1044.6305403657643,1090.6781031499602,1138.755453458482,1188.9520648083806,1241.3613547306279,1296.080858623189,1353.2124112675801,1412.8623363467175,1475.1416443167595,1540.1662390011866]
[null,null,null,null,0,0,0,0,0,0,{"$f":"K57*K23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,{"$f":"K58*K24","v":0},0,0,0,0,0,{"$f":"Q58*Q24/100","v":0},0,0,0,0,0,{"$f":"W58*W24/100","v":0},0,0,0,0,{"$f":"AB58*AB24/100","v":0},0,0,0,0,0,{"$f":"AH58*AH24/100","v":0},0,0,0,0,{"$f":"AM58*AM24/100","v":0},0,0,0,0,0,{"$f":"AS58*AS24/100","v":0},0,0,0,0,{"$f":"AX58*AX24/100","v":0},0,0,0,0,0,{"$f":"BD58*BD24/100","v":0},0,0,0,0,{"$f":"BI58*BI24/100","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"BT58*BT24","v":0},0,0,0,0,0,{"$f":"BZ58*BZ24","v":0},0,0,0,0,{"$f":"CE58*CE24","v":0},0,0,0,0,0,{"$f":"CK58*CK24","v":0},0,0,0,0,{"$f":"CP58*CP24","v":0},0,0,0,0,0,{"$f":"CV58*CV24","v":0},0,0,0,0,{"$f":"DA58*DA24","v":0},0,0,0,0,0,{"$f":"DG58*DG24","v":0},0,0,0,0]
[null,null,null,null,0,{"$f":"F59*F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO60*BO26/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,{"$f":"K68*K34","v":0},0,0,0,0,0,{"$f":"Q68*Q34/100","v":0},0,0,0,0,0,{"$f":"W68*W34/100","v":0},0,0,0,0,{"$f":"AB68*AB34/100","v":0},0,0,0,0,0,{"$f":"AH68*AH34/100","v":0},0,0,0,0,{"$f":"AM68*AM34/100","v":0},0,0,0,0,0,{"$f":"AS68*AS34/100","v":0},0,0,0,0,{"$f":"AX68*AX34/100","v":0},0,0,0,0,0,{"$f":"BD68*BD34/100","v":0},0,0,0,0,{"$f":"BI68*BI34/100","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"BT68*BT34","v":0},0,0,0,0,0,{"$f":"BZ68*BZ34","v":0},0,0,0,0,{"$f":"CE68*CE34","v":0},0,0,0,0,0,{"$f":"CK68*CK34","v":0},0,0,0,0,{"$f":"CP68*CP34","v":0},0,0,0,0,0,{"$f":"CV68*CV34","v":0},0,0,0,0,{"$f":"DA68*DA34","v":0},0,0,0,0,0,{"$f":"DG68*DG34","v":0},0,0,0,0]
[null,null,null,null,0,{"$f":"F69*F35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO70*BO36/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",{"$f":"SUM(F81:F106)","v":210000000},219372413.47681049,229042401.66149154,239138645.2262812,249679933.6097599,260685884.49343175,272176980.31086969,284174606.36619174,296701090.63281071,309779745.30651945,323434910.1902492,100000000,102005099.8239511,103995591.0394474,106024923.99212946,108093856.62583336,110203161.67464152,112353626.95149413,114546055.64243281,116781266.60658577,119060094.68200675,121383390.99748218,14000000,14581813.366399758,15180599.614385191,15804789.256391617,16455479.694620628,17133816.198451649,17840994.002951626,18578260.499626473,19346917.523474503,20148323.740580656,20983897.140677184,2000000,2078507.5310512923,2159132.7488713576,2243064.1339101819,2330441.8264425872,2421412.017516973,2516127.212803124,2614746.5080052479,2717435.8763485504,2824368.4686700245,2935724.9266675175,1200000,1247104.5186307756,1295479.6493228145,1345838.4803461081,1398265.0958655514,1452847.2105101831,1509676.3276818739,1568847.9048031489,1630461.5258091297,1694621.081202015,1761434.9560005101,400000,415701.50621025852,431826.54977427155,448612.82678203622,466088.36528851732,484282.40350339457,503225.44256062474,522949.30160104972,543487.17526971013,{"$f":"SUM(BR81:BR106)","v":564873.69373400498},587144.98533350346,1200000,1253556.6484389172,1308813.7237799519,1366506.5441501776,1426742.4777700561,1489633.6256767525,1555297.030347826,1623854.8935210956,1695434.8036160604,1770169.9731801113,1848199.4868014234,340000,355174.3837243598,370830.55507098639,387176.85417588381,404243.70203484932,422062.86060841335,440667.49193188403,460092.21983097721,480373.19435788394,501548.15906769829,523656.52126040345,400000,417852.21614630567,436271.24125998409,455502.18138339277,475580.82592335209,496544.54189225106,518432.34344927553,541284.96450703207,565144.934538687,590056.65772670379,616066.49560047453,8000,8357.0443229261145,8725.4248251996814,9110.0436276678538,9511.6165184670444,9930.8908378450233,10368.646868985512,10825.699290140641,11302.89869077374,11801.133154534078,12321.329912009491]

{"sheet":"X factors","index":7,"n_rows":87,"n_cols":28,"rows_kept":87,"cut":false,"hidden":false,"merged":[[15,7,15,9]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Form of control options (VBA)","Reverse lookup text (text)",null,"ERC options (text)","ERC_options (VBA)"]
[null,null,null,{"$f":"\"X Factor Calculations\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"X Factor Calculations - DNSP PTRM - version 3 (Networks NSW submission)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"_WAPC","Weighted average price cap",null,"update ERC when smoothing (default)","Update_ERC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"_RevCap","Revenue cap",null,"do NOT update ERC when smoothing","Ignore_ERC"]
[null,null,null,"Year",null,{"$f":"Input!F240","v":"2007"},{"$f":"Input!G240","v":2008},{"$f":"Input!H240","v":"2009"},{"$f":"Input!I240","v":"2010"},{"$f":"Input!J240","v":"2011"},{"$f":"Input!K240","v":"2012"},{"$f":"Input!L240","v":"2013"},{"$f":"Input!M240","v":"2014"},{"$f":"Input!N240","v":"2015"},{"$f":"Input!O240","v":"2016"},{"$f":"Input!P240","v":"2017"},null,null,null,null,null,null,null,"_RevYld","Revenue yield cap"]
[null,null,null,"Discount Rates"]
[]
[null,null,null,"Nominal Vanilla WACC (varying)",null,null,{"$f":"vanilla01","v":7.9999999999999988E-2},{"$f":"vanilla02","v":7.9999999999999988E-2},{"$f":"vanilla03","v":7.9999999999999988E-2},{"$f":"vanilla04","v":7.9999999999999988E-2},{"$f":"vanilla05","v":7.9999999999999988E-2},{"$f":"vanilla06","v":7.9999999999999988E-2},{"$f":"vanilla07","v":7.9999999999999988E-2},{"$f":"vanilla08","v":7.9999999999999988E-2},{"$f":"vanilla09","v":7.9999999999999988E-2},{"$f":"vanilla10","v":7.9999999999999988E-2}]
[null,null,null,"Cumulative Discount Rate",null,1,{"$f":"F8*(1+G7)","v":1.08},1.1664000000000001,1.2597120000000002,1.3604889600000003,1.4693280768000003,1.5868743229440005,1.7138242687795207,1.8509302102818825,1.9990046271044333,2.1589249972727882]
[]
[null,null,null,"Inflation Assumption (CPI % increase) (constant)",null,null,{"$f":"WACC!G6","v":2.5000000000000001E-2},{"$f":"WACC!H6","v":2.5000000000000001E-2},{"$f":"WACC!I6","v":2.5000000000000001E-2},{"$f":"WACC!J6","v":2.5000000000000001E-2},{"$f":"WACC!K6","v":2.5000000000000001E-2},{"$f":"WACC!L6","v":2.5000000000000001E-2},{"$f":"WACC!M6","v":2.5000000000000001E-2},{"$f":"WACC!N6","v":2.5000000000000001E-2},{"$f":"WACC!O6","v":2.5000000000000001E-2},{"$f":"WACC!P6","v":2.5000000000000001E-2}]
[null,null,null,"Cumulative Inflation Index (CPI end period)",null,{"$f":"Analysis!F7","v":1},{"$f":"F11*(1+G10)","v":1.0249999999999999},{"$f":"G11*(1+H10)","v":1.0506249999999999},{"$f":"H11*(1+I10)","v":1.0768906249999999},1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566]
[]
[null,null,null,"Instructions and Warnings"]
[]
[null,null,null,"The buttons below each row of X factors will smooth total revenue, while also iteratively updating equity raising costs."]
[null,null,null,"If you do not intend to update equity raising costs, use this drop down menu:",null,null,null,"update ERC when smoothing (default)"]
[]
[null,null,null,"The \"Default Smooth\" option will set year 1 smoothed revenue equal to year 1 unsmoothed revenue, and then determine the constant X factor for all remaining years so that total NPV(smoothed) = NPV (unsmoothed)"]
[null,null,null,"Hence, it should only be used at the start of the regulatory control period - adjust the X factor for individual years when updating the return on debt within a period"]
[]
[null,null,null,"Select year of update for annual return on debt",null,2008," This option only affects which cautions are displayed (shown in this section, the sections below and on the input page)."]
[]
[null,null,null,"Cautions",{"$f":"IF(AND(D24=\"\",D25=\"\",D26=\"\"),\"This section is blank because no cautions are active.\",\"\")","v":"This section is blank because no cautions are active."}]
[null,null,null,{"$f":"IF(F21<>G4,\"Caution - If you are updating the cost of debt within the regulatory period, you should not adjust X factors for past years.\",\"\")","v":""}]
[null,null,null,{"$f":"IF(ISERROR(HLOOKUP(\"Value expected\",Input!G223:P223,1,FALSE)),\"\",\"Caution - The input page does not appear to have all necessary cost of debt inputs (cells G210:P210)\")","v":""}]
[null,null,null,{"$f":"IF(ROUND(ERC_Final_Calc,7)<>ROUND(ERC_Yr01_Inc,7),\"Caution - The equity raising cost shown on the input tab (cell G70) does not appear to match the equity raising cost currently shown on the Equity Raising Cost tab (cell Q54)\",\"\")","v":""}]
[]
[null,null,null,"Building Block Components ($m, Nominal)"]
[]
[null,null,null,"Return on Capital",null,null,{"$f":"Analysis!G25+Analysis!G26","v":184.16},{"$f":"IF(COUNT($G30:G30)>=Input!$R$7,0,Analysis!H25+Analysis!H26)","v":205.77049906475159},{"$f":"IF(COUNT($G30:H30)>=Input!$R$7,0,Analysis!I25+Analysis!I26)","v":222.73405583576005},{"$f":"IF(COUNT($G30:I30)>=Input!$R$7,0,Analysis!J25+Analysis!J26)","v":237.58169200767742},{"$f":"IF(COUNT($G30:J30)>=Input!$R$7,0,Analysis!K25+Analysis!K26)","v":254.01305172096124},{"$f":"IF(COUNT($G30:K30)>=Input!$R$7,0,Analysis!L25+Analysis!L26)","v":0},{"$f":"IF(COUNT($G30:L30)>=Input!$R$7,0,Analysis!M25+Analysis!M26)","v":0},{"$f":"IF(COUNT($G30:M30)>=Input!$R$7,0,Analysis!N25+Analysis!N26)","v":0},{"$f":"IF(COUNT($G30:N30)>=Input!$R$7,0,Analysis!O25+Analysis!O26)","v":0},{"$f":"IF(COUNT($G30:O30)>=Input!$R$7,0,Analysis!P25+Analysis!P26)","v":0}]
[null,null,null,"Return of Capital (regulatory depreciation)",null,null,{"$f":"Analysis!G28","v":80.893333333333317},{"$f":"IF(COUNT($G31:G31)>=Input!$R$7,0,Analysis!H28)","v":86.684581513192299},{"$f":"IF(COUNT($G31:H31)>=Input!$R$7,0,Analysis!I28)","v":65.331550196743365},{"$f":"IF(COUNT($G31:I31)>=Input!$R$7,0,Analysis!J28)","v":51.808180988304869},{"$f":"IF(COUNT($G31:J31)>=Input!$R$7,0,Analysis!K28)","v":56.118192611977349},{"$f":"IF(COUNT($G31:K31)>=Input!$R$7,0,Analysis!L28)","v":0},{"$f":"IF(COUNT($G31:L31)>=Input!$R$7,0,Analysis!M28)","v":0},{"$f":"IF(COUNT($G31:M31)>=Input!$R$7,0,Analysis!N28)","v":0},{"$f":"IF(COUNT($G31:N31)>=Input!$R$7,0,Analysis!O28)","v":0},{"$f":"IF(COUNT($G31:O31)>=Input!$R$7,0,Analysis!P28)","v":0}]
[null,null,null,"Operating Expenditure",null,null,{"$f":"Analysis!G136","v":64.696741299999999},{"$f":"IF(COUNT($G32:G32)>=Input!$R$7,0,Analysis!H136)","v":66.420057176363812},{"$f":"IF(COUNT($G32:H32)>=Input!$R$7,0,Analysis!I136)","v":68.154155873932282},{"$f":"IF(COUNT($G32:I32)>=Input!$R$7,0,Analysis!J136)","v":69.915790717170296},{"$f":"IF(COUNT($G32:J32)>=Input!$R$7,0,Analysis!K136)","v":71.729016720653689},{"$f":"IF(COUNT($G32:K32)>=Input!$R$7,0,Analysis!L136)","v":0},{"$f":"IF(COUNT($G32:L32)>=Input!$R$7,0,Analysis!M136)","v":0},{"$f":"IF(COUNT($G32:M32)>=Input!$R$7,0,Analysis!N136)","v":0},{"$f":"IF(COUNT($G32:N32)>=Input!$R$7,0,Analysis!O136)","v":0},{"$f":"IF(COUNT($G32:O32)>=Input!$R$7,0,Analysis!P136)","v":0}]
[null,null,null,"EBSS Carryover and Other Adjustments",null,null,{"$f":"Analysis!G140","v":7.1750000000000007},{"$f":"IF(COUNT($G33:G33)>=Input!$R$7,0,Analysis!H140)","v":5.2531249999999998},{"$f":"IF(COUNT($G33:H33)>=Input!$R$7,0,Analysis!I140)","v":3.2306718749999996},{"$f":"IF(COUNT($G33:I33)>=Input!$R$7,0,Analysis!J140)","v":2.20762578125},{"$f":"IF(COUNT($G33:J33)>=Input!$R$7,0,Analysis!K140)","v":-0.56570410644531233},{"$f":"IF(COUNT($G33:K33)>=Input!$R$7,0,Analysis!L140)","v":0},{"$f":"IF(COUNT($G33:L33)>=Input!$R$7,0,Analysis!M137)","v":0},{"$f":"IF(COUNT($G33:M33)>=Input!$R$7,0,Analysis!N137)","v":0},{"$f":"IF(COUNT($G33:N33)>=Input!$R$7,0,Analysis!O137)","v":0},{"$f":"IF(COUNT($G33:O33)>=Input!$R$7,0,Analysis!P137)","v":0}]
[null,null,null,"Net Tax Allowance",null,null,{"$f":"Analysis!G36+Analysis!G37","v":4.8105058823529365},{"$f":"IF(COUNT($G34:G34)>=Input!$R$7,0,Analysis!H36+Analysis!H37)","v":7.6620512350526795},{"$f":"IF(COUNT($G34:H34)>=Input!$R$7,0,Analysis!I36+Analysis!I37)","v":7.8298467275176336},{"$f":"IF(COUNT($G34:I34)>=Input!$R$7,0,Analysis!J36+Analysis!J37)","v":5.5033173002773541},{"$f":"IF(COUNT($G34:J34)>=Input!$R$7,0,Analysis!K36+Analysis!K37)","v":6.1395770392765066},{"$f":"IF(COUNT($G34:K34)>=Input!$R$7,0,Analysis!L36+Analysis!L37)","v":0},{"$f":"IF(COUNT($G34:L34)>=Input!$R$7,0,Analysis!M36+Analysis!M37)","v":0},{"$f":"IF(COUNT($G34:M34)>=Input!$R$7,0,Analysis!N36+Analysis!N37)","v":0},{"$f":"IF(COUNT($G34:N34)>=Input!$R$7,0,Analysis!O36+Analysis!O37)","v":0},{"$f":"IF(COUNT($G34:O34)>=Input!$R$7,0,Analysis!P36+Analysis!P37)","v":0}]
[null,null,null,"Annual Revenue Requirement (unsmoothed)",null,null,{"$f":"SUM(G30:G34)","v":341.73558051568619},371.79031398936036,367.2802805089533,367.01660679467989,387.43413398642349,0,0,0,0,0]
[]
[null,null,null,"Price Cap Calculation ($m, Nominal)"]
[]
[null,null,null,"Unsmoothed - Annual Revenue Requirement",null,{"$f":"'Forecast revenues'!F7/1000000","v":329.548},{"$f":"G35","v":341.73558051568619},{"$f":"IF(COUNT($G39:G39)>=Input!$R$7,0,H35)","v":371.79031398936036},{"$f":"IF(COUNT($G39:H39)>=Input!$R$7,0,I35)","v":367.2802805089533},{"$f":"IF(COUNT($G39:I39)>=Input!$R$7,0,J35)","v":367.01660679467989},{"$f":"IF(COUNT($G39:J39)>=Input!$R$7,0,K35)","v":387.43413398642349},{"$f":"IF(COUNT($G39:K39)>=Input!$R$7,0,L35)","v":0},{"$f":"IF(COUNT($G39:L39)>=Input!$R$7,0,M35)","v":0},{"$f":"IF(COUNT($G39:M39)>=Input!$R$7,0,N35)","v":0},{"$f":"IF(COUNT($G39:N39)>=Input!$R$7,0,O35)","v":0},{"$f":"IF(COUNT($G39:O39)>=Input!$R$7,0,P35)","v":0},null,{"$f":"G39/G$8+H39/H$8+I39/I$8+J39/J$8+K39/K$8+L39/L$8+M39/M$8+N39/N$8+O39/O$8+P39/P$8","v":1460.1803551796579},"NPV (unsmoothed)"]
[]
[null,null,null,null,null,null,{"$f":"G44-G39","v":0},"First year difference ($m)",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(F44,0,Input!$R$7,1,1)- OFFSET(F39,0,Input!$R$7,1,1)","v":7.3654419306472505},"Final year difference ($m)"]
[null,null,null,null,null,null,{"$f":"G44/G39-1","v":0},"First year difference (%)",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(F44,0,Input!$R$7,1,1)/OFFSET(F39,0,Input!$R$7,1,1)-1","v":1.9010823478205374E-2},"Final year difference (%)"]
[]
[null,null,null,"Smoothed - Expected Revenue",null,{"$f":"'Forecast revenues'!F7/1000000","v":329.548},{"$f":"'Forecast revenues'!G7/1000000","v":341.73558051568614},{"$f":"IF(COUNT($G44:G44)>=Input!$R$7,0,'Forecast revenues'!H7/1000000)","v":354.22967220822875},{"$f":"IF(COUNT($G44:H44)>=Input!$R$7,0,'Forecast revenues'!I7/1000000)","v":367.22416953917769},{"$f":"IF(COUNT($G44:I44)>=Input!$R$7,0,'Forecast revenues'!J7/1000000)","v":380.74014384005716},{"$f":"IF(COUNT($G44:J44)>=Input!$R$7,0,'Forecast revenues'!K7/1000000)","v":394.79957591707074},{"$f":"IF(COUNT($G44:K44)>=Input!$R$7,0,'Forecast revenues'!L7/1000000)","v":0},{"$f":"IF(COUNT($G44:L44)>=Input!$R$7,0,'Forecast revenues'!M7/1000000)","v":0},{"$f":"IF(COUNT($G44:M44)>=Input!$R$7,0,'Forecast revenues'!N7/1000000)","v":0},{"$f":"IF(COUNT($G44:N44)>=Input!$R$7,0,'Forecast revenues'!O7/1000000)","v":0},{"$f":"IF(COUNT($G44:O44)>=Input!$R$7,0,'Forecast revenues'!P7/1000000)","v":0},null,{"$f":"G44/G$8+H44/H$8+I44/I$8+J44/J$8+K44/K$8+L44/L$8+M44/M$8+N44/N$8+O44/O$8+P44/P$8","v":1460.1803980054342},"NPV (smoothed)"]
[]
[null,null,null,"X Factors",null,null,"P_0","X_02","X_03","X_04","X_05","X_06","X_07","X_08","X_09","X_10"]
[null,null,null,"positive P0, X imply real decrease in price/ revenue constraint",null,null,8.3162088401314213E-4,1.3579742274051688E-3,1.3579742274051688E-3,1.3579742274051688E-3,1.3579742274051688E-3,1.3579742274051688E-3,1.3579742274051688E-3,1.3579742274051688E-3,1.3579742274051688E-3,1.3579742274051688E-3,null,{"$f":"(R39-R44)","v":-4.282577629055595E-5},"NPV difference (smoothed vs unsmoothed)"]
[]
[]
[]
[null,null,null,null,null,{"$f":"IF($F$21=$G$4,\"\",\"Caution - do not use default smoothing within the period\")","v":""},null,{"$f":"IF($F$21=H$4,\"Use to smooth\",\"\")","v":""},"","","","","","","",""]
[]
[null,null,null,"Revenue Cap Calculation ($m, Nominal)"]
[]
[null,null,null,"Unsmoothed - Annual Revenue Requirement",null,{"$f":"Input!G236","v":329.548},{"$f":"G35","v":341.73558051568619},{"$f":"IF(COUNT($G55:G55)>=Input!$R$7,0,H35)","v":371.79031398936036},{"$f":"IF(COUNT($G55:H55)>=Input!$R$7,0,I35)","v":367.2802805089533},{"$f":"IF(COUNT($G55:I55)>=Input!$R$7,0,J35)","v":367.01660679467989},{"$f":"IF(COUNT($G55:J55)>=Input!$R$7,0,K35)","v":387.43413398642349},{"$f":"IF(COUNT($G55:K55)>=Input!$R$7,0,L35)","v":0},{"$f":"IF(COUNT($G55:L55)>=Input!$R$7,0,M35)","v":0},{"$f":"IF(COUNT($G55:M55)>=Input!$R$7,0,N35)","v":0},{"$f":"IF(COUNT($G55:N55)>=Input!$R$7,0,O35)","v":0},{"$f":"IF(COUNT($G55:O55)>=Input!$R$7,0,P35)","v":0},null,{"$f":"G55/G$8+H55/H$8+I55/I$8+J55/J$8+K55/K$8+L55/L$8+M55/M$8+N55/N$8+O55/O$8+P55/P$8","v":1460.1803551796579},"NPV (unsmoothed)"]
[]
[null,null,null,null,null,null,{"$f":"G60-G55","v":0},"First year difference ($m)",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(F60,0,Input!$R$7,1,1)- OFFSET(F55,0,Input!$R$7,1,1)","v":7.2686948700927019},"Final year difference ($m)"]
[null,null,null,null,null,null,{"$f":"G60/G55-1","v":0},"First year difference (%)",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(F60,0,Input!$R$7,1,1)/OFFSET(F55,0,Input!$R$7,1,1)-1","v":1.876111119921986E-2},"Final year difference (%)"]
[]
[null,null,null,{"$f":"D44","v":"Smoothed - Expected Revenue"},null,{"$f":"Input!G236","v":329.548},{"$f":"F60*(1-G63)*(1+G$10)","v":341.73558051568619},{"$f":"IF(COUNT($G60:G60)>=Input!$R$7,0,G60*(1-H63)*(1+H$10))","v":354.27067820910463},{"$f":"IF(COUNT($G60:H60)>=Input!$R$7,0,H60*(1-I63)*(1+I$10))","v":367.26557196457321},{"$f":"IF(COUNT($G60:I60)>=Input!$R$7,0,I60*(1-J63)*(1+J$10))","v":380.73712741998708},{"$f":"IF(COUNT($G60:J60)>=Input!$R$7,0,J60*(1-K63)*(1+K$10))","v":394.70282885651619},{"$f":"IF(COUNT($G60:K60)>=Input!$R$7,0,K60*(1-L63)*(1+L$10))","v":0},{"$f":"IF(COUNT($G60:L60)>=Input!$R$7,0,L60*(1-M63)*(1+M$10))","v":0},{"$f":"IF(COUNT($G60:M60)>=Input!$R$7,0,M60*(1-N63)*(1+N$10))","v":0},{"$f":"IF(COUNT($G60:N60)>=Input!$R$7,0,N60*(1-O63)*(1+O$10))","v":0},{"$f":"IF(COUNT($G60:O60)>=Input!$R$7,0,O60*(1-P63)*(1+P$10))","v":0},null,{"$f":"G60/G$8+H60/H$8+I60/I$8+J60/J$8+K60/K$8+L60/L$8+M60/M$8+N60/N$8+O60/O$8+P60/P$8","v":1460.1803590394102},"NPV (smoothed)"]
[]
[null,null,null,"X Factors",null,null,"P_0","X_02","X_03","X_04","X_05","X_06","X_07","X_08","X_09","X_10"]
[null,null,null,"positive P0, X imply real decrease in price/ revenue constraint",null,null,-1.1690455887357972E-2,-1.1395797413132324E-2,-1.1395797413132324E-2,-1.1395797413132324E-2,-1.1395797413132324E-2,-1.1395797413132324E-2,-1.1395797413132324E-2,-1.1395797413132324E-2,-1.1395797413132324E-2,-1.1395797413132324E-2,null,{"$f":"R60-R55","v":3.8597522689087782E-6},"NPV difference (smoothed vs unsmoothed)"]
[]
[]
[]
[null,null,null,null,null,{"$f":"IF($F$21=$G$4,\"\",\"Caution - do not use default smoothing within the period\")","v":""},null,{"$f":"IF($F$21=H$4,\"Use to smooth\",\"\")","v":""},"","","","","","","",""]
[]
[null,null,null,"Revenue Yield/Average Revenue Cap Calculation ($m, Nominal)"]
[]
[null,null,null,"Unsmoothed - Annual Revenue Requirement",null,{"$f":"F78*F76/1000000","v":329.548},{"$f":"G55","v":341.73558051568619},{"$f":"IF(COUNT($G71:G71)>=Input!$R$7,0,H35)","v":371.79031398936036},{"$f":"IF(COUNT($G71:H71)>=Input!$R$7,0,I35)","v":367.2802805089533},{"$f":"IF(COUNT($G71:I71)>=Input!$R$7,0,J35)","v":367.01660679467989},{"$f":"IF(COUNT($G71:J71)>=Input!$R$7,0,K35)","v":387.43413398642349},{"$f":"IF(COUNT($G71:K71)>=Input!$R$7,0,L35)","v":0},{"$f":"IF(COUNT($G71:L71)>=Input!$R$7,0,M35)","v":0},{"$f":"IF(COUNT($G71:M71)>=Input!$R$7,0,N35)","v":0},{"$f":"IF(COUNT($G71:N71)>=Input!$R$7,0,O35)","v":0},{"$f":"IF(COUNT($G71:O71)>=Input!$R$7,0,P35)","v":0},null,{"$f":"G71/G$8+H71/H$8+I71/I$8+J71/J$8+K71/K$8+L71/L$8+M71/M$8+N71/N$8+O71/O$8+P71/P$8","v":1460.1803551796579},"NPV (unsmoothed)"]
[]
[null,null,null,null,null,null,{"$f":"G80-G71","v":0},"First year difference ($m)",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(F80,0,Input!$R$7,1,1)- OFFSET(F71,0,Input!$R$7,1,1)","v":7.2921719198559458},"Final year difference ($m)"]
[null,null,null,null,null,null,{"$f":"G80/G71-1","v":0},"First year difference (%)",null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(F80,0,Input!$R$7,1,1)/OFFSET(F71,0,Input!$R$7,1,1)-1","v":1.8821707434047319E-2},"Final year difference (%)"]
[]
[null,null,null,"Forecast Energy Throughput (MWh)",null,{"$f":"Input!F241","v":10720000},{"$f":"Input!G241","v":10690620},{"$f":"IF(COUNT($G76:G76)>=Input!$R$7,0,Input!H241)","v":10661616.359999999},{"$f":"IF(COUNT($G76:H76)>=Input!$R$7,0,Input!I241)","v":10632992.759280002},{"$f":"IF(COUNT($G76:I76)>=Input!$R$7,0,Input!J241)","v":10604752.966081439},{"$f":"IF(COUNT($G76:J76)>=Input!$R$7,0,Input!K241)","v":10576900.839324959},{"$f":"IF(COUNT($G76:K76)>=Input!$R$7,0,Input!L241)","v":0},{"$f":"IF(COUNT($G76:L76)>=Input!$R$7,0,Input!M241)","v":0},{"$f":"IF(COUNT($G76:M76)>=Input!$R$7,0,Input!N241)","v":0},{"$f":"IF(COUNT($G76:N76)>=Input!$R$7,0,Input!O241)","v":0},{"$f":"IF(COUNT($G76:O76)>=Input!$R$7,0,Input!P241)","v":0}]
[]
[null,null,null,"Revenue Yield ($/MWh)",null,{"$f":"Input!G237","v":30.741417910447762},{"$f":"F78*(1-G83)*(1+G$10)","v":31.965927188103795},{"$f":"IF(COUNT($G78:G78)>=Input!$R$7,0,G78*(1-H83)*(1+H$10))","v":33.227670011605618},{"$f":"IF(COUNT($G78:H78)>=Input!$R$7,0,H78*(1-I83)*(1+I$10))","v":34.539215706248648},{"$f":"IF(COUNT($G78:I78)>=Input!$R$7,0,I78*(1-J83)*(1+J$10))","v":35.902530065638139},{"$f":"IF(COUNT($G78:J78)>=Input!$R$7,0,J78*(1-K83)*(1+K$10))","v":37.319656476184925},{"$f":"IF(COUNT($G78:K78)>=Input!$R$7,0,K78*(1-L83)*(1+L$10))","v":0},{"$f":"IF(COUNT($G78:L78)>=Input!$R$7,0,L78*(1-M83)*(1+M$10))","v":0},{"$f":"IF(COUNT($G78:M78)>=Input!$R$7,0,M78*(1-N83)*(1+N$10))","v":0},{"$f":"IF(COUNT($G78:N78)>=Input!$R$7,0,N78*(1-O83)*(1+O$10))","v":0},{"$f":"IF(COUNT($G78:O78)>=Input!$R$7,0,O78*(1-P83)*(1+P$10))","v":0}]
[]
[null,null,null,"Smoothed - Expected Revenue",null,{"$f":"F78*F76/1000000","v":329.548},{"$f":"G78*G76/1000000","v":341.73558051568619},{"$f":"IF(COUNT($G80:G80)>=Input!$R$7,0,H78*H76/1000000)","v":354.26067020041586},{"$f":"IF(COUNT($G80:H80)>=Input!$R$7,0,I78*I76/1000000)","v":367.25523051575198},{"$f":"IF(COUNT($G80:I80)>=Input!$R$7,0,J78*J76/1000000)","v":380.73746220340405},{"$f":"IF(COUNT($G80:J80)>=Input!$R$7,0,K78*K76/1000000)","v":394.72630590627944},{"$f":"IF(COUNT($G80:K80)>=Input!$R$7,0,L78*L76/1000000)","v":0},{"$f":"IF(COUNT($G80:L80)>=Input!$R$7,0,M78*M76/1000000)","v":0},{"$f":"IF(COUNT($G80:M80)>=Input!$R$7,0,N78*N76/1000000)","v":0},{"$f":"IF(COUNT($G80:N80)>=Input!$R$7,0,O78*O76/1000000)","v":0},{"$f":"IF(COUNT($G80:O80)>=Input!$R$7,0,P78*P76/1000000)","v":0},null,{"$f":"G80/G$8+H80/H$8+I80/I$8+J80/J$8+K80/K$8+L80/L$8+M80/M$8+N80/N$8+O80/O$8+P80/P$8","v":1460.1797935709446},"NPV (smoothed)"]
[]
[null,null,null,"X Factors",null,null,"P_0","X_02","X_03","X_04","X_05","X_06","X_07","X_08","X_09","X_10"]
[null,null,null,"positive P0, X imply real decrease in price/ revenue constraint",null,null,-1.4470787205277001E-2,-1.4118528298999655E-2,-1.4118528298999655E-2,-1.4118528298999655E-2,-1.4118528298999655E-2,-1.4118528298999655E-2,-1.4118528298999655E-2,-1.4118528298999655E-2,-1.4118528298999655E-2,-1.4118528298999655E-2,null,{"$f":"R80-R71","v":-5.6160871326937922E-4},"NPV difference (smoothed vs unsmoothed)"]
[]
[]
[]
[null,null,null,null,null,{"$f":"IF($F$21=$G$4,\"\",\"Caution - do not use default smoothing within the period\")","v":""},null,{"$f":"IF($F$21=H$4,\"Use to smooth\",\"\")","v":""},"","","","","","","",""]

{"sheet":"Revenue summary","index":8,"n_rows":99,"n_cols":20,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"\"Revenue and Price Summary\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Revenue and Price Summary - DNSP PTRM - version 3 (Networks NSW submission)"}]
[]
[null,null,"Year",null,null,{"$f":"Input!F240","v":"2007"},{"$f":"Input!G240","v":2008},{"$f":"Input!H240","v":"2009"},{"$f":"Input!I240","v":"2010"},{"$f":"Input!J240","v":"2011"},{"$f":"Input!K240","v":"2012"},{"$f":"Input!L240","v":"2013"},{"$f":"Input!M240","v":"2014"},{"$f":"Input!N240","v":"2015"},{"$f":"Input!O240","v":"2016"},{"$f":"Input!P240","v":"2017"},"Total"]
[null,null,"Building Block Components ($m Nominal)"]
[]
[null,null,null,"Return on Capital",null,null,{"$f":"'X factors'!G30","v":184.16},{"$f":"'X factors'!H30","v":205.77049906475159},{"$f":"'X factors'!I30","v":222.73405583576005},{"$f":"'X factors'!J30","v":237.58169200767742},{"$f":"'X factors'!K30","v":254.01305172096124},{"$f":"'X factors'!L30","v":0},{"$f":"'X factors'!M30","v":0},{"$f":"'X factors'!N30","v":0},{"$f":"'X factors'!O30","v":0},{"$f":"'X factors'!P30","v":0},{"$f":"SUM(G7:P7)","v":1104.2592986291502}]
[null,null,null,"Return of Capital (regulatory depreciation)",null,null,{"$f":"'X factors'!G31","v":80.893333333333317},{"$f":"'X factors'!H31","v":86.684581513192299},{"$f":"'X factors'!I31","v":65.331550196743365},{"$f":"'X factors'!J31","v":51.808180988304869},{"$f":"'X factors'!K31","v":56.118192611977349},{"$f":"'X factors'!L31","v":0},{"$f":"'X factors'!M31","v":0},{"$f":"'X factors'!N31","v":0},{"$f":"'X factors'!O31","v":0},{"$f":"'X factors'!P31","v":0},340.8358386435512]
[null,null,null,"Operating Expenditure",null,null,{"$f":"'X factors'!G32","v":64.696741299999999},{"$f":"'X factors'!H32","v":66.420057176363812},{"$f":"'X factors'!I32","v":68.154155873932282},{"$f":"'X factors'!J32","v":69.915790717170296},{"$f":"'X factors'!K32","v":71.729016720653689},{"$f":"'X factors'!L32","v":0},{"$f":"'X factors'!M32","v":0},{"$f":"'X factors'!N32","v":0},{"$f":"'X factors'!O32","v":0},{"$f":"'X factors'!P32","v":0},340.91576178812011]
[null,null,null,"EBSS Carryover and Other Adjustments",null,null,{"$f":"'X factors'!G33","v":7.1750000000000007},{"$f":"'X factors'!H33","v":5.2531249999999998},{"$f":"'X factors'!I33","v":3.2306718749999996},{"$f":"'X factors'!J33","v":2.20762578125},{"$f":"'X factors'!K33","v":-0.56570410644531233},{"$f":"'X factors'!L33","v":0},{"$f":"'X factors'!M33","v":0},{"$f":"'X factors'!N33","v":0},{"$f":"'X factors'!O33","v":0},{"$f":"'X factors'!P33","v":0},17.300718549804689]
[null,null,null,"Net Tax Allowance",null,null,{"$f":"'X factors'!G34","v":4.8105058823529365},{"$f":"'X factors'!H34","v":7.6620512350526795},{"$f":"'X factors'!I34","v":7.8298467275176336},{"$f":"'X factors'!J34","v":5.5033173002773541},{"$f":"'X factors'!K34","v":6.1395770392765066},{"$f":"'X factors'!L34","v":0},{"$f":"'X factors'!M34","v":0},{"$f":"'X factors'!N34","v":0},{"$f":"'X factors'!O34","v":0},{"$f":"'X factors'!P34","v":0},31.945298184477107]
[null,null,null,"Annual Revenue Requirement (unsmoothed)",null,{"$f":"Input!G236","v":329.548},{"$f":"'X factors'!G35","v":341.73558051568619},{"$f":"'X factors'!H35","v":371.79031398936036},{"$f":"'X factors'!I35","v":367.2802805089533},{"$f":"'X factors'!J35","v":367.01660679467989},{"$f":"'X factors'!K35","v":387.43413398642349},{"$f":"'X factors'!L35","v":0},{"$f":"'X factors'!M35","v":0},{"$f":"'X factors'!N35","v":0},{"$f":"'X factors'!O35","v":0},{"$f":"'X factors'!P35","v":0},1835.2569157951034,null,{"$f":"G12/'X factors'!G$8+H12/'X factors'!H$8+I12/'X factors'!I$8+J12/'X factors'!J$8+K12/'X factors'!K$8+L12/'X factors'!L$8+M12/'X factors'!M$8+N12/'X factors'!N$8+O12/'X factors'!O$8+P12/'X factors'!P$8","v":1460.1803551796579},"NPV"]
[]
[null,null,"Revenue Smoothing ($m Nominal)"]
[]
[null,null,"Weighted Average Price Cap"]
[null,null,null,"Expected Revenue (smoothed)",null,{"$f":"F12","v":329.548},{"$f":"'X factors'!G44","v":341.73558051568614},{"$f":"'X factors'!H44","v":354.22967220822875},{"$f":"'X factors'!I44","v":367.22416953917769},{"$f":"'X factors'!J44","v":380.74014384005716},{"$f":"'X factors'!K44","v":394.79957591707074},{"$f":"'X factors'!L44","v":0},{"$f":"'X factors'!M44","v":0},{"$f":"'X factors'!N44","v":0},{"$f":"'X factors'!O44","v":0},{"$f":"'X factors'!P44","v":0},{"$f":"SUM(G17:P17)","v":1838.7291420202205},null,{"$f":"G17/'X factors'!G$8+H17/'X factors'!H$8+I17/'X factors'!I$8+J17/'X factors'!J$8+K17/'X factors'!K$8+L17/'X factors'!L$8+M17/'X factors'!M$8+N17/'X factors'!N$8+O17/'X factors'!O$8+P17/'X factors'!P$8","v":1460.1803980054342},"NPV"]
[null,null,null,"X factors",null,null,{"$f":"P_0_WAPC","v":8.3162088401314213E-4},{"$f":"IF(COUNT($G18:G18)>=Input!$R$7,\"\",X_02_WAPC)","v":1.3579742274051688E-3},{"$f":"IF(COUNT($G18:H18)>=Input!$R$7,\"\",X_03_WAPC)","v":1.3579742274051688E-3},{"$f":"IF(COUNT($G18:I18)>=Input!$R$7,\"\",X_04_WAPC)","v":1.3579742274051688E-3},{"$f":"IF(COUNT($G18:J18)>=Input!$R$7,\"\",X_05_WAPC)","v":1.3579742274051688E-3},{"$f":"IF(COUNT($G18:K18)>=Input!$R$7,\"\",X_06_WAPC)","v":""},{"$f":"IF(COUNT($G18:L18)>=Input!$R$7,\"\",X_07_WAPC)","v":""},{"$f":"IF(COUNT($G18:M18)>=Input!$R$7,\"\",X_08_WAPC)","v":""},{"$f":"IF(COUNT($G18:N18)>=Input!$R$7,\"\",X_09_WAPC)","v":""},{"$f":"IF(COUNT($G18:O18)>=Input!$R$7,\"\",X_10_WAPC)","v":""}]
[]
[null,null,"Revenue Cap"]
[null,null,null,"Expected Revenue (smoothed)",null,{"$f":"F12","v":329.548},{"$f":"'X factors'!G60","v":341.73558051568619},{"$f":"'X factors'!H60","v":354.27067820910463},{"$f":"'X factors'!I60","v":367.26557196457321},{"$f":"'X factors'!J60","v":380.73712741998708},{"$f":"'X factors'!K60","v":394.70282885651619},{"$f":"'X factors'!L60","v":0},{"$f":"'X factors'!M60","v":0},{"$f":"'X factors'!N60","v":0},{"$f":"'X factors'!O60","v":0},{"$f":"'X factors'!P60","v":0},{"$f":"SUM(G21:P21)","v":1838.7117869658671},null,{"$f":"G21/'X factors'!G$8+H21/'X factors'!H$8+I21/'X factors'!I$8+J21/'X factors'!J$8+K21/'X factors'!K$8+L21/'X factors'!L$8+M21/'X factors'!M$8+N21/'X factors'!N$8+O21/'X factors'!O$8+P21/'X factors'!P$8","v":1460.1803590394102},"NPV"]
[null,null,null,"X factors",null,null,{"$f":"P_0_RevCap","v":-1.1690455887357972E-2},{"$f":"IF(COUNT($G22:G22)>=Input!$R$7,\"\",X_02_RevCap)","v":-1.1395797413132324E-2},{"$f":"IF(COUNT($G22:H22)>=Input!$R$7,\"\",X_03_RevCap)","v":-1.1395797413132324E-2},{"$f":"IF(COUNT($G22:I22)>=Input!$R$7,\"\",X_04_RevCap)","v":-1.1395797413132324E-2},{"$f":"IF(COUNT($G22:J22)>=Input!$R$7,\"\",X_05_RevCap)","v":-1.1395797413132324E-2},{"$f":"IF(COUNT($G22:K22)>=Input!$R$7,\"\",X_06_RevCap)","v":""},{"$f":"IF(COUNT($G22:L22)>=Input!$R$7,\"\",X_07_RevCap)","v":""},{"$f":"IF(COUNT($G22:M22)>=Input!$R$7,\"\",X_08_RevCap)","v":""},{"$f":"IF(COUNT($G22:N22)>=Input!$R$7,\"\",X_09_RevCap)","v":""},{"$f":"IF(COUNT($G22:O22)>=Input!$R$7,\"\",X_10_RevCap)","v":""}]
[]
[null,null,"Revenue Yield"]
[null,null,null,"Expected Revenue (smoothed)",null,{"$f":"F12","v":329.548},{"$f":"'X factors'!G80","v":341.73558051568619},{"$f":"'X factors'!H80","v":354.26067020041586},{"$f":"'X factors'!I80","v":367.25523051575198},{"$f":"'X factors'!J80","v":380.73746220340405},{"$f":"'X factors'!K80","v":394.72630590627944},{"$f":"'X factors'!L80","v":0},{"$f":"'X factors'!M80","v":0},{"$f":"'X factors'!N80","v":0},{"$f":"'X factors'!O80","v":0},{"$f":"'X factors'!P80","v":0},{"$f":"SUM(G25:P25)","v":1838.7152493415374},null,{"$f":"G25/'X factors'!G$8+H25/'X factors'!H$8+I25/'X factors'!I$8+J25/'X factors'!J$8+K25/'X factors'!K$8+L25/'X factors'!L$8+M25/'X factors'!M$8+N25/'X factors'!N$8+O25/'X factors'!O$8+P25/'X factors'!P$8","v":1460.1797935709446},"NPV"]
[null,null,null,"X factors",null,null,{"$f":"P_0_RevYld","v":-1.4470787205277001E-2},{"$f":"IF(COUNT($G26:G26)>=Input!$R$7,\"\",X_02_RevYld)","v":-1.4118528298999655E-2},{"$f":"IF(COUNT($G26:H26)>=Input!$R$7,\"\",X_03_RevYld)","v":-1.4118528298999655E-2},{"$f":"IF(COUNT($G26:I26)>=Input!$R$7,\"\",X_04_RevYld)","v":-1.4118528298999655E-2},{"$f":"IF(COUNT($G26:J26)>=Input!$R$7,\"\",X_05_RevYld)","v":-1.4118528298999655E-2},{"$f":"IF(COUNT($G26:K26)>=Input!$R$7,\"\",X_06_RevYld)","v":""},{"$f":"IF(COUNT($G26:L26)>=Input!$R$7,\"\",X_07_RevYld)","v":""},{"$f":"IF(COUNT($G26:M26)>=Input!$R$7,\"\",X_08_RevYld)","v":""},{"$f":"IF(COUNT($G26:N26)>=Input!$R$7,\"\",X_09_RevYld)","v":""},{"$f":"IF(COUNT($G26:O26)>=Input!$R$7,\"\",X_10_RevYld)","v":""}]
[]
[null,null,{"$f":"\"Building Block Components ($m Real \"&Input!$F$240&\")\"","v":"Building Block Components ($m Real 2007)"}]
[]
[null,null,null,"Return on Capital",null,null,{"$f":"G7/'X factors'!G$11","v":179.66829268292685},{"$f":"H7/'X factors'!H$11","v":195.85532332159582},{"$f":"I7/'X factors'!I$11","v":206.83071304085323},{"$f":"J7/'X factors'!J$11","v":215.23728706697216},{"$f":"K7/'X factors'!K$11","v":224.51052487234963},{"$f":"L7/'X factors'!L$11","v":0},{"$f":"M7/'X factors'!M$11","v":0},{"$f":"N7/'X factors'!N$11","v":0},{"$f":"O7/'X factors'!O$11","v":0},{"$f":"P7/'X factors'!P$11","v":0},{"$f":"SUM(G30:P30)","v":1022.1021409846976}]
[null,null,null,"Return of Capital (regulatory depreciation)",null,null,{"$f":"G8/'X factors'!G$11","v":78.92032520325202},{"$f":"H8/'X factors'!H$11","v":82.5076326121997},{"$f":"I8/'X factors'!I$11","v":60.666839027169885},{"$f":"J8/'X factors'!J$11","v":46.935654972257204},{"$f":"K8/'X factors'!K$11","v":49.60030515299291},{"$f":"L8/'X factors'!L$11","v":0},{"$f":"M8/'X factors'!M$11","v":0},{"$f":"N8/'X factors'!N$11","v":0},{"$f":"O8/'X factors'!O$11","v":0},{"$f":"P8/'X factors'!P$11","v":0},318.63075696787172]
[null,null,null,"Operating Expenditure",null,null,{"$f":"G9/'X factors'!G$11","v":63.118772000000007},{"$f":"H9/'X factors'!H$11","v":63.219566616408152},{"$f":"I9/'X factors'!I$11","v":63.287908996266253},{"$f":"J9/'X factors'!J$11","v":63.340255681905155},{"$f":"K9/'X factors'!K$11","v":63.397998974564516},{"$f":"L9/'X factors'!L$11","v":0},{"$f":"M9/'X factors'!M$11","v":0},{"$f":"N9/'X factors'!N$11","v":0},{"$f":"O9/'X factors'!O$11","v":0},{"$f":"P9/'X factors'!P$11","v":0},316.36450226914405]
[null,null,null,"EBSS Carryover and Other Adjustments",null,null,{"$f":"G10/'X factors'!G$11","v":7.0000000000000009},{"$f":"H10/'X factors'!H$11","v":5},{"$f":"I10/'X factors'!I$11","v":3},{"$f":"J10/'X factors'!J$11","v":2.0000000000000004},{"$f":"K10/'X factors'!K$11","v":-0.5},{"$f":"L10/'X factors'!L$11","v":0},{"$f":"M10/'X factors'!M$11","v":0},{"$f":"N10/'X factors'!N$11","v":0},{"$f":"O10/'X factors'!O$11","v":0},{"$f":"P10/'X factors'!P$11","v":0},16.5]
[null,null,null,"Net Tax Allowance",null,null,{"$f":"G11/'X factors'!G$11","v":4.6931764705882308},{"$f":"H11/'X factors'!H$11","v":7.292850669889523},{"$f":"I11/'X factors'!I$11","v":7.2707910587647975},{"$f":"J11/'X factors'!J$11","v":4.9857338567239156},{"$f":"K11/'X factors'!K$11","v":5.4264914902734853},{"$f":"L11/'X factors'!L$11","v":0},{"$f":"M11/'X factors'!M$11","v":0},{"$f":"N11/'X factors'!N$11","v":0},{"$f":"O11/'X factors'!O$11","v":0},{"$f":"P11/'X factors'!P$11","v":0},29.669043546239951]
[null,null,null,"Annual Revenue Requirement (unsmoothed)",null,{"$f":"F12/'X factors'!F$11","v":329.548},{"$f":"G12/'X factors'!G$11","v":333.40056635676706},{"$f":"H12/'X factors'!H$11","v":353.87537322009319},{"$f":"I12/'X factors'!I$11","v":341.05625212305415},{"$f":"J12/'X factors'!J$11","v":332.4989315778584},{"$f":"K12/'X factors'!K$11","v":342.43532049018057},{"$f":"L12/'X factors'!L$11","v":0},{"$f":"M12/'X factors'!M$11","v":0},{"$f":"N12/'X factors'!N$11","v":0},{"$f":"O12/'X factors'!O$11","v":0},{"$f":"P12/'X factors'!P$11","v":0},1703.2664437679534]
[]
[null,null,{"$f":"\"Revenue Smoothing ($m Real \"&Input!$F$240&\")\"","v":"Revenue Smoothing ($m Real 2007)"}]
[]
[null,null,"Weighted Average Price Cap"]
[null,null,null,"Expected Revenue (smoothed)",null,{"$f":"F35","v":329.548},{"$f":"G17/'X factors'!G$11","v":333.400566356767},{"$f":"H17/'X factors'!H$11","v":337.16090156642832},{"$f":"I17/'X factors'!I$11","v":341.00414750957435},{"$f":"J17/'X factors'!J$11","v":344.93177881305127},{"$f":"K17/'X factors'!K$11","v":348.94529792072206},{"$f":"L17/'X factors'!L$11","v":0},{"$f":"M17/'X factors'!M$11","v":0},{"$f":"N17/'X factors'!N$11","v":0},{"$f":"O17/'X factors'!O$11","v":0},{"$f":"P17/'X factors'!P$11","v":0},{"$f":"SUM(G40:P40)","v":1705.4426921665431}]
[null,null,null,"X factors",null,null,{"$f":"P_0_WAPC","v":8.3162088401314213E-4},{"$f":"IF(COUNT($G41:G41)>=Input!$R$7,\"\",X_02_WAPC)","v":1.3579742274051688E-3},{"$f":"IF(COUNT($G41:H41)>=Input!$R$7,\"\",X_03_WAPC)","v":1.3579742274051688E-3},{"$f":"IF(COUNT($G41:I41)>=Input!$R$7,\"\",X_04_WAPC)","v":1.3579742274051688E-3},{"$f":"IF(COUNT($G41:J41)>=Input!$R$7,\"\",X_05_WAPC)","v":1.3579742274051688E-3},{"$f":"IF(COUNT($G41:K41)>=Input!$R$7,\"\",X_06_WAPC)","v":""},{"$f":"IF(COUNT($G41:L41)>=Input!$R$7,\"\",X_07_WAPC)","v":""},{"$f":"IF(COUNT($G41:M41)>=Input!$R$7,\"\",X_08_WAPC)","v":""},{"$f":"IF(COUNT($G41:N41)>=Input!$R$7,\"\",X_09_WAPC)","v":""},{"$f":"IF(COUNT($G41:O41)>=Input!$R$7,\"\",X_10_WAPC)","v":""}]
[]
[null,null,"Revenue Cap"]
[null,null,null,"Expected Revenue (smoothed)",null,{"$f":"F35","v":329.548},{"$f":"G21/'X factors'!G$11","v":333.40056635676706},{"$f":"H21/'X factors'!H$11","v":337.19993166839231},{"$f":"I21/'X factors'!I$11","v":341.04259377740732},{"$f":"J21/'X factors'!J$11","v":344.92904608534377},{"$f":"K21/'X factors'!K$11","v":348.8597876164373},{"$f":"L21/'X factors'!L$11","v":0},{"$f":"M21/'X factors'!M$11","v":0},{"$f":"N21/'X factors'!N$11","v":0},{"$f":"O21/'X factors'!O$11","v":0},{"$f":"P21/'X factors'!P$11","v":0},{"$f":"SUM(G44:P44)","v":1705.4319255043479}]
[null,null,null,"X factors",null,null,{"$f":"P_0_RevCap","v":-1.1690455887357972E-2},{"$f":"IF(COUNT($G45:G45)>=Input!$R$7,\"\",X_02_RevCap)","v":-1.1395797413132324E-2},{"$f":"IF(COUNT($G45:H45)>=Input!$R$7,\"\",X_03_RevCap)","v":-1.1395797413132324E-2},{"$f":"IF(COUNT($G45:I45)>=Input!$R$7,\"\",X_04_RevCap)","v":-1.1395797413132324E-2},{"$f":"IF(COUNT($G45:J45)>=Input!$R$7,\"\",X_05_RevCap)","v":-1.1395797413132324E-2},{"$f":"IF(COUNT($G45:K45)>=Input!$R$7,\"\",X_06_RevCap)","v":""},{"$f":"IF(COUNT($G45:L45)>=Input!$R$7,\"\",X_07_RevCap)","v":""},{"$f":"IF(COUNT($G45:M45)>=Input!$R$7,\"\",X_08_RevCap)","v":""},{"$f":"IF(COUNT($G45:N45)>=Input!$R$7,\"\",X_09_RevCap)","v":""},{"$f":"IF(COUNT($G45:O45)>=Input!$R$7,\"\",X_10_RevCap)","v":""}]
[]
[null,null,"Revenue Yield"]
[null,null,null,"Expected Revenue (smoothed)",null,{"$f":"F35","v":329.548},{"$f":"G25/'X factors'!G$11","v":333.40056635676706},{"$f":"H25/'X factors'!H$11","v":337.19040590164508},{"$f":"I25/'X factors'!I$11","v":341.03299071412386},{"$f":"J25/'X factors'!J$11","v":344.92934938259623},{"$f":"K25/'X factors'!K$11","v":348.88053790753094},{"$f":"L25/'X factors'!L$11","v":0},{"$f":"M25/'X factors'!M$11","v":0},{"$f":"N25/'X factors'!N$11","v":0},{"$f":"O25/'X factors'!O$11","v":0},{"$f":"P25/'X factors'!P$11","v":0},{"$f":"SUM(G48:P48)","v":1705.4338502626631}]
[null,null,null,"X factors",null,null,{"$f":"P_0_RevYld","v":-1.4470787205277001E-2},{"$f":"IF(COUNT($G49:G49)>=Input!$R$7,\"\",X_02_RevYld)","v":-1.4118528298999655E-2},{"$f":"IF(COUNT($G49:H49)>=Input!$R$7,\"\",X_03_RevYld)","v":-1.4118528298999655E-2},{"$f":"IF(COUNT($G49:I49)>=Input!$R$7,\"\",X_04_RevYld)","v":-1.4118528298999655E-2},{"$f":"IF(COUNT($G49:J49)>=Input!$R$7,\"\",X_05_RevYld)","v":-1.4118528298999655E-2},{"$f":"IF(COUNT($G49:K49)>=Input!$R$7,\"\",X_06_RevYld)","v":""},{"$f":"IF(COUNT($G49:L49)>=Input!$R$7,\"\",X_07_RevYld)","v":""},{"$f":"IF(COUNT($G49:M49)>=Input!$R$7,\"\",X_08_RevYld)","v":""},{"$f":"IF(COUNT($G49:N49)>=Input!$R$7,\"\",X_09_RevYld)","v":""},{"$f":"IF(COUNT($G49:O49)>=Input!$R$7,\"\",X_10_RevYld)","v":""}]
[]
[null,null,"Price Path Analysis ($ Nominal)"]
[]
[null,null,null,"Forecast Energy (GWh)",null,{"$f":"'X factors'!F$76/1000","v":10720},{"$f":"'X factors'!G$76/1000","v":10690.62},{"$f":"'X factors'!H$76/1000","v":10661.61636},{"$f":"'X factors'!I$76/1000","v":10632.992759280001},{"$f":"'X factors'!J$76/1000","v":10604.752966081438},{"$f":"'X factors'!K$76/1000","v":10576.900839324959},{"$f":"'X factors'!L$76/1000","v":0},{"$f":"'X factors'!M$76/1000","v":0},{"$f":"'X factors'!N$76/1000","v":0},{"$f":"'X factors'!O$76/1000","v":0},{"$f":"'X factors'!P$76/1000","v":0}]
[]
[null,null,"Weighted Average Price Cap"]
[null,null,null,"Expected Revenue ($m)",null,{"$f":"'X factors'!F44","v":329.548},{"$f":"G17","v":341.73558051568614},354.22967220822875,367.22416953917769,380.74014384005716,394.79957591707074,0,0,0,0,0,null,null,{"$f":"OFFSET(F56,0,Input!$R$7,1,1)/F56-1","v":0.19800325268874563},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues",null,null,{"$f":"G56/F56-1","v":3.6982717284541611E-2},{"$f":"IF(COUNT($G57:G57)>=Input!$R$7,\"\",(H56/G56-1))","v":3.6560698987470941E-2},{"$f":"IF(COUNT($G57:H57)>=Input!$R$7,\"\",(I56/H56-1))","v":3.6683819426934772E-2},{"$f":"IF(COUNT($G57:I57)>=Input!$R$7,\"\",(J56/I56-1))","v":3.6805786279918262E-2},{"$f":"IF(COUNT($G57:J57)>=Input!$R$7,\"\",(K56/J56-1))","v":3.6926581828785832E-2},{"$f":"IF(COUNT($G57:K57)>=Input!$R$7,\"\",(L56/K56-1))","v":""},{"$f":"IF(COUNT($G57:L57)>=Input!$R$7,\"\",(M56/L56-1))","v":""},{"$f":"IF(COUNT($G57:M57)>=Input!$R$7,\"\",(N56/M56-1))","v":""},{"$f":"IF(COUNT($G57:N57)>=Input!$R$7,\"\",(O56/N56-1))","v":""},{"$f":"IF(COUNT($G57:O57)>=Input!$R$7,\"\",(P56/O56-1))","v":""},null,null,{"$f":"POWER(1+S56,1/Input!$R$7)-1","v":3.6791909198814698E-2},"Average yearly change"]
[]
[null,null,null,"Price Path ($)",null,{"$f":"IF(F53>0,(F56*1000)/(F53),0)","v":30.741417910447762},{"$f":"F59*(1+'X factors'!G$10)*(1-P_0_WAPC)","v":31.483749022941989},{"$f":"IF(COUNT($G59:G59)>=Input!$R$7,0,(G59*(1+'X factors'!H$10)*(1-X_02_WAPC)))","v":32.227019775766408},{"$f":"IF(COUNT($G59:H59)>=Input!$R$7,0,(H59*(1+'X factors'!I$10)*(1-X_03_WAPC)))","v":32.987837721321959},{"$f":"IF(COUNT($G59:I59)>=Input!$R$7,0,(I59*(1+'X factors'!J$10)*(1-X_04_WAPC)))","v":33.766617115075547},{"$f":"IF(COUNT($G59:J59)>=Input!$R$7,0,(J59*(1+'X factors'!K$10)*(1-X_05_WAPC)))","v":34.56378199226878},{"$f":"IF(COUNT($G59:K59)>=Input!$R$7,0,(K59*(1+'X factors'!L$10)*(1-X_06_WAPC)))","v":0},{"$f":"IF(COUNT($G59:L59)>=Input!$R$7,0,(L59*(1+'X factors'!M$10)*(1-X_07_WAPC)))","v":0},{"$f":"IF(COUNT($G59:M59)>=Input!$R$7,0,(M59*(1+'X factors'!N$10)*(1-X_08_WAPC)))","v":0},{"$f":"IF(COUNT($G59:N59)>=Input!$R$7,0,(N59*(1+'X factors'!O$10)*(1-X_09_WAPC)))","v":0},{"$f":"IF(COUNT($G59:O59)>=Input!$R$7,0,(O59*(1+'X factors'!P$10)*(1-X_10_WAPC)))","v":0},null,null,{"$f":"OFFSET(F59,0,Input!$R$7,1,1)/F59-1","v":0.12433922511173279},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices",null,null,{"$f":"G59/F59-1","v":2.4147588593886438E-2},{"$f":"IF(COUNT($G60:G60)>=Input!$R$7,\"\",(H59/G59-1))","v":2.360807641690954E-2},{"$f":"IF(COUNT($G60:H60)>=Input!$R$7,\"\",(I59/H59-1))","v":2.360807641690954E-2},{"$f":"IF(COUNT($G60:I60)>=Input!$R$7,\"\",(J59/I59-1))","v":2.3608076416909762E-2},{"$f":"IF(COUNT($G60:J60)>=Input!$R$7,\"\",(K59/J59-1))","v":2.360807641690954E-2},{"$f":"IF(COUNT($G60:K60)>=Input!$R$7,\"\",(L59/K59-1))","v":""},{"$f":"IF(COUNT($G60:L60)>=Input!$R$7,\"\",(M59/L59-1))","v":""},{"$f":"IF(COUNT($G60:M60)>=Input!$R$7,\"\",(N59/M59-1))","v":""},{"$f":"IF(COUNT($G60:N60)>=Input!$R$7,\"\",(O59/N59-1))","v":""},{"$f":"IF(COUNT($G60:O60)>=Input!$R$7,\"\",(P59/O59-1))","v":""},null,null,{"$f":"POWER(1+S59,1/Input!$R$7)-1","v":2.3715956110681224E-2},"Average yearly change"]
[]
[null,null,"Revenue Cap"]
[null,null,null,"Expected Revenue ($m)",null,{"$f":"'X factors'!F60","v":329.548},{"$f":"G21","v":341.73558051568619},354.27067820910463,367.26557196457321,380.73712741998708,394.70282885651619,0,0,0,0,0,null,null,{"$f":"OFFSET(F63,0,Input!$R$7,1,1)/F63-1","v":0.19770967766915959},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues ",null,null,{"$f":"G63/F63-1","v":3.6982717284541833E-2},{"$f":"IF(COUNT($G64:G64)>=Input!$R$7,\"\",(H63/G63-1))","v":3.6680692348460386E-2},{"$f":"IF(COUNT($G64:H64)>=Input!$R$7,\"\",(I63/H63-1))","v":3.6680692348460386E-2},{"$f":"IF(COUNT($G64:I64)>=Input!$R$7,\"\",(J63/I63-1))","v":3.6680692348460386E-2},{"$f":"IF(COUNT($G64:J64)>=Input!$R$7,\"\",(K63/J63-1))","v":3.6680692348460386E-2},{"$f":"IF(COUNT($G64:K64)>=Input!$R$7,\"\",(L63/K63-1))","v":""},{"$f":"IF(COUNT($G64:L64)>=Input!$R$7,\"\",(M63/L63-1))","v":""},{"$f":"IF(COUNT($G64:M64)>=Input!$R$7,\"\",(N63/M63-1))","v":""},{"$f":"IF(COUNT($G64:N64)>=Input!$R$7,\"\",(O63/N63-1))","v":""},{"$f":"IF(COUNT($G64:O64)>=Input!$R$7,\"\",(P63/O63-1))","v":""},null,null,{"$f":"POWER(1+S63,1/Input!$R$7)-1","v":3.6741090297589096E-2},"Average yearly change"]
[]
[null,null,null,"Price Path ($/MWh)",null,{"$f":"IF(F$53>0,(F63*1000)/(F$53),0)","v":30.741417910447762},{"$f":"G63*1000/G$53","v":31.965927188103791},{"$f":"IF(COUNT($G66:G66)>=Input!$R$7,0,((H63*1000)/(H$53)))","v":33.228608706860712},{"$f":"IF(COUNT($G66:H66)>=Input!$R$7,0,((I63*1000)/(I$53)))","v":34.540188287445247},{"$f":"IF(COUNT($G66:I66)>=Input!$R$7,0,((J63*1000)/(J$53)))","v":35.902498496452317},{"$f":"IF(COUNT($G66:J66)>=Input!$R$7,0,((K63*1000)/(K$53)))","v":37.317436823176926},{"$f":"IF(COUNT($G66:K66)>=Input!$R$7,0,((L63*1000)/(L$53)))","v":0},{"$f":"IF(COUNT($G66:L66)>=Input!$R$7,0,((M63*1000)/(M$53)))","v":0},{"$f":"IF(COUNT($G66:M66)>=Input!$R$7,0,((N63*1000)/(N$53)))","v":0},{"$f":"IF(COUNT($G66:N66)>=Input!$R$7,0,((O63*1000)/(O$53)))","v":0},{"$f":"IF(COUNT($G66:O66)>=Input!$R$7,0,((P63*1000)/(P$53)))","v":0},null,null,{"$f":"OFFSET(F66,0,Input!$R$7,1,1)/F66-1","v":0.21391397533730028},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices ",null,null,{"$f":"G66/F66-1","v":3.9832556885408543E-2},{"$f":"IF(COUNT($G67:G67)>=Input!$R$7,\"\",(H66/G66-1))","v":3.9500857000851486E-2},{"$f":"IF(COUNT($G67:H67)>=Input!$R$7,\"\",(I66/H66-1))","v":3.9471396234345812E-2},{"$f":"IF(COUNT($G67:I67)>=Input!$R$7,\"\",(J66/I66-1))","v":3.9441308126923147E-2},{"$f":"IF(COUNT($G67:J67)>=Input!$R$7,\"\",(K66/J66-1))","v":3.9410581045339343E-2},{"$f":"IF(COUNT($G67:K67)>=Input!$R$7,\"\",(L66/K66-1))","v":""},{"$f":"IF(COUNT($G67:L67)>=Input!$R$7,\"\",(M66/L66-1))","v":""},{"$f":"IF(COUNT($G67:M67)>=Input!$R$7,\"\",(N66/M66-1))","v":""},{"$f":"IF(COUNT($G67:N67)>=Input!$R$7,\"\",(O66/N66-1))","v":""},{"$f":"IF(COUNT($G67:O67)>=Input!$R$7,\"\",(P66/O66-1))","v":""},null,null,{"$f":"POWER(1+S66,1/Input!$R$7)-1","v":3.9531328514348818E-2},"Average yearly change"]
[]
[null,null,"Revenue Yield"]
[null,null,null,"Expected Revenue ($m)",null,{"$f":"'X factors'!F80","v":329.548},{"$f":"G73*G53/1000","v":341.73558051568619},{"$f":"IF(COUNT($G70:G70)>=Input!$R$7,0,H73*H53/1000)","v":354.2606702004158},{"$f":"IF(COUNT($G70:H70)>=Input!$R$7,0,I73*I53/1000)","v":367.25523051575198},{"$f":"IF(COUNT($G70:I70)>=Input!$R$7,0,J73*J53/1000)","v":380.73746220340405},{"$f":"IF(COUNT($G70:J70)>=Input!$R$7,0,K73*K53/1000)","v":394.72630590627949},{"$f":"IF(COUNT($G70:K70)>=Input!$R$7,0,L73*L53/1000)","v":0},{"$f":"IF(COUNT($G70:L70)>=Input!$R$7,0,M73*M53/1000)","v":0},{"$f":"IF(COUNT($G70:M70)>=Input!$R$7,0,N73*N53/1000)","v":0},{"$f":"IF(COUNT($G70:N70)>=Input!$R$7,0,O73*O53/1000)","v":0},{"$f":"IF(COUNT($G70:O70)>=Input!$R$7,0,P73*P53/1000)","v":0},null,null,{"$f":"OFFSET(F70,0,Input!$R$7,1,1)/F70-1","v":0.19778091782162077},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues",null,null,{"$f":"G70/F70-1","v":3.6982717284541833E-2},{"$f":"IF(COUNT($G71:G71)>=Input!$R$7,\"\",(H70/G70-1))","v":3.6651406522636654E-2},{"$f":"IF(COUNT($G71:H71)>=Input!$R$7,\"\",(I70/H70-1))","v":3.6680787364808953E-2},{"$f":"IF(COUNT($G71:I71)>=Input!$R$7,\"\",(J70/I70-1))","v":3.6710795565030985E-2},{"$f":"IF(COUNT($G71:J71)>=Input!$R$7,\"\",(K70/J70-1))","v":3.6741442835488858E-2},{"$f":"IF(COUNT($G71:K71)>=Input!$R$7,\"\",(L70/K70-1))","v":""},{"$f":"IF(COUNT($G71:L71)>=Input!$R$7,\"\",(M70/L70-1))","v":""},{"$f":"IF(COUNT($G71:M71)>=Input!$R$7,\"\",(N70/M70-1))","v":""},{"$f":"IF(COUNT($G71:N71)>=Input!$R$7,\"\",(O70/N70-1))","v":""},{"$f":"IF(COUNT($G71:O71)>=Input!$R$7,\"\",(P70/O70-1))","v":""},null,null,{"$f":"POWER(1+S70,1/Input!$R$7)-1","v":3.6753423142108277E-2},"Average yearly change"]
[]
[null,null,null,"Price Path ($/MWh)",null,{"$f":"'X factors'!F78","v":30.741417910447762},{"$f":"'X factors'!G78","v":31.965927188103795},{"$f":"'X factors'!H78","v":33.227670011605618},{"$f":"'X factors'!I78","v":34.539215706248648},{"$f":"'X factors'!J78","v":35.902530065638139},{"$f":"'X factors'!K78","v":37.319656476184925},{"$f":"'X factors'!L78","v":0},{"$f":"'X factors'!M78","v":0},{"$f":"'X factors'!N78","v":0},{"$f":"'X factors'!O78","v":0},{"$f":"'X factors'!P78","v":0},null,null,{"$f":"OFFSET(F73,0,Input!$R$7,1,1)/F73-1","v":0.21398617932653941},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices",null,null,{"$f":"G73/F73-1","v":3.9832556885408765E-2},{"$f":"IF(COUNT($G74:G74)>=Input!$R$7,\"\",(H73/G73-1))","v":3.9471491506474665E-2},{"$f":"IF(COUNT($G74:H74)>=Input!$R$7,\"\",(I73/H73-1))","v":3.9471491506474443E-2},{"$f":"IF(COUNT($G74:I74)>=Input!$R$7,\"\",(J73/I73-1))","v":3.9471491506474665E-2},{"$f":"IF(COUNT($G74:J74)>=Input!$R$7,\"\",(K73/J73-1))","v":3.9471491506474665E-2},{"$f":"IF(COUNT($G74:K74)>=Input!$R$7,\"\",(L73/K73-1))","v":""},{"$f":"IF(COUNT($G74:L74)>=Input!$R$7,\"\",(M73/L73-1))","v":""},{"$f":"IF(COUNT($G74:M74)>=Input!$R$7,\"\",(N73/M73-1))","v":""},{"$f":"IF(COUNT($G74:N74)>=Input!$R$7,\"\",(O73/N73-1))","v":""},{"$f":"IF(COUNT($G74:O74)>=Input!$R$7,\"\",(P73/O73-1))","v":""},null,null,{"$f":"POWER(1+S73,1/Input!$R$7)-1","v":3.9543694550929542E-2},"Average yearly change"]
[]
[null,null,{"$f":"\"Price Path Analysis ($ Real \"&Input!$F$240&\")\"","v":"Price Path Analysis ($ Real 2007)"}]
[]
[null,null,null,"Forecast Energy (GWh)",null,{"$f":"'X factors'!F$76/1000","v":10720},{"$f":"'X factors'!G$76/1000","v":10690.62},{"$f":"'X factors'!H$76/1000","v":10661.61636},{"$f":"'X factors'!I$76/1000","v":10632.992759280001},{"$f":"'X factors'!J$76/1000","v":10604.752966081438},{"$f":"'X factors'!K$76/1000","v":10576.900839324959},{"$f":"'X factors'!L$76/1000","v":0},{"$f":"'X factors'!M$76/1000","v":0},{"$f":"'X factors'!N$76/1000","v":0},{"$f":"'X factors'!O$76/1000","v":0},{"$f":"'X factors'!P$76/1000","v":0}]
[]
[null,null,"Weighted Average Price Cap"]
[null,null,null,"Expected Revenue ($m)",null,{"$f":"F56/'X factors'!F$11","v":329.548},{"$f":"G56/'X factors'!G$11","v":333.400566356767},{"$f":"H56/'X factors'!H$11","v":337.16090156642832},{"$f":"I56/'X factors'!I$11","v":341.00414750957435},{"$f":"J56/'X factors'!J$11","v":344.93177881305127},{"$f":"K56/'X factors'!K$11","v":348.94529792072206},{"$f":"L56/'X factors'!L$11","v":0},{"$f":"M56/'X factors'!M$11","v":0},{"$f":"N56/'X factors'!N$11","v":0},{"$f":"O56/'X factors'!O$11","v":0},{"$f":"P56/'X factors'!P$11","v":0},null,null,{"$f":"OFFSET(F81,0,Input!$R$7,1,1)/F81-1","v":5.886031145909576E-2},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues ",null,null,{"$f":"G81/F81-1","v":1.1690455887357842E-2},{"$f":"IF(COUNT($G82:G82)>=Input!$R$7,\"\",(H81/G81-1))","v":1.1278730719483709E-2},{"$f":"IF(COUNT($G82:H82)>=Input!$R$7,\"\",(I81/H81-1))","v":1.1398848221399804E-2},{"$f":"IF(COUNT($G82:I82)>=Input!$R$7,\"\",(J81/I81-1))","v":1.1517840273091329E-2},{"$f":"IF(COUNT($G82:J82)>=Input!$R$7,\"\",(K81/J81-1))","v":1.1635689589059472E-2},{"$f":"IF(COUNT($G82:K82)>=Input!$R$7,\"\",(L81/K81-1))","v":""},{"$f":"IF(COUNT($G82:L82)>=Input!$R$7,\"\",(M81/L81-1))","v":""},{"$f":"IF(COUNT($G82:M82)>=Input!$R$7,\"\",(N81/M81-1))","v":""},{"$f":"IF(COUNT($G82:N82)>=Input!$R$7,\"\",(O81/N81-1))","v":""},{"$f":"IF(COUNT($G82:O82)>=Input!$R$7,\"\",(P81/O81-1))","v":""},null,null,{"$f":"POWER(1+S81,1/Input!$R$7)-1","v":1.1504301657380367E-2},"Average yearly change"]
[]
[null,null,null,"Price Path ($)",null,{"$f":"IF(F78>0,(F81*1000)/(F78),0)","v":30.741417910447762},{"$f":"G59/'X factors'!G$11","v":30.71585270530926},{"$f":"H59/'X factors'!H$11","v":30.674141368962676},{"$f":"I59/'X factors'!I$11","v":30.632486675535841},{"$f":"J59/'X factors'!J$11","v":30.590888548109135},{"$f":"K59/'X factors'!K$11","v":30.549346909867381},{"$f":"L59/'X factors'!L$11","v":0},{"$f":"M59/'X factors'!M$11","v":0},{"$f":"N59/'X factors'!N$11","v":0},{"$f":"O59/'X factors'!O$11","v":0},{"$f":"P59/'X factors'!P$11","v":0},null,null,{"$f":"OFFSET(F84,0,Input!$R$7,1,1)/F84-1","v":-6.2479551574328163E-3},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices",null,null,{"$f":"G84/F84-1","v":-8.3162088401311784E-4},{"$f":"IF(COUNT($G85:G85)>=Input!$R$7,\"\",(H84/G84-1))","v":-1.3579742274051343E-3},{"$f":"IF(COUNT($G85:H85)>=Input!$R$7,\"\",(I84/H84-1))","v":-1.3579742274052453E-3},{"$f":"IF(COUNT($G85:I85)>=Input!$R$7,\"\",(J84/I84-1))","v":-1.3579742274050233E-3},{"$f":"IF(COUNT($G85:J85)>=Input!$R$7,\"\",(K84/J84-1))","v":-1.3579742274050233E-3},{"$f":"IF(COUNT($G85:K85)>=Input!$R$7,\"\",(L84/K84-1))","v":""},{"$f":"IF(COUNT($G85:L85)>=Input!$R$7,\"\",(M84/L84-1))","v":""},{"$f":"IF(COUNT($G85:M85)>=Input!$R$7,\"\",(N84/M84-1))","v":""},{"$f":"IF(COUNT($G85:N85)>=Input!$R$7,\"\",(O84/N84-1))","v":""},{"$f":"IF(COUNT($G85:O85)>=Input!$R$7,\"\",(P84/O84-1))","v":""},null,null,{"$f":"POWER(1+S84,1/Input!$R$7)-1","v":-1.2527257456768082E-3},"Average yearly change"]
[]
[null,null,"Revenue Cap"]
[null,null,null,"Expected Revenue ($m)",null,{"$f":"F63/'X factors'!F$11","v":329.548},{"$f":"G63/'X factors'!G$11","v":333.40056635676706},{"$f":"H63/'X factors'!H$11","v":337.19993166839231},{"$f":"I63/'X factors'!I$11","v":341.04259377740732},{"$f":"J63/'X factors'!J$11","v":344.92904608534377},{"$f":"K63/'X factors'!K$11","v":348.8597876164373},{"$f":"L63/'X factors'!L$11","v":0},{"$f":"M63/'X factors'!M$11","v":0},{"$f":"N63/'X factors'!N$11","v":0},{"$f":"O63/'X factors'!O$11","v":0},{"$f":"P63/'X factors'!P$11","v":0},null,null,{"$f":"OFFSET(F88,0,Input!$R$7,1,1)/F88-1","v":5.8600833919299378E-2},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues ",null,null,{"$f":"G88/F88-1","v":1.1690455887358064E-2},{"$f":"IF(COUNT($G89:G89)>=Input!$R$7,\"\",(H88/G88-1))","v":1.1395797413132236E-2},{"$f":"IF(COUNT($G89:H89)>=Input!$R$7,\"\",(I88/H88-1))","v":1.1395797413132236E-2},{"$f":"IF(COUNT($G89:I89)>=Input!$R$7,\"\",(J88/I88-1))","v":1.1395797413132236E-2},{"$f":"IF(COUNT($G89:J89)>=Input!$R$7,\"\",(K88/J88-1))","v":1.1395797413132236E-2},{"$f":"IF(COUNT($G89:K89)>=Input!$R$7,\"\",(L88/K88-1))","v":""},{"$f":"IF(COUNT($G89:L89)>=Input!$R$7,\"\",(M88/L88-1))","v":""},{"$f":"IF(COUNT($G89:M89)>=Input!$R$7,\"\",(N88/M88-1))","v":""},{"$f":"IF(COUNT($G89:N89)>=Input!$R$7,\"\",(O88/N88-1))","v":""},{"$f":"IF(COUNT($G89:O89)>=Input!$R$7,\"\",(P88/O88-1))","v":""},null,null,{"$f":"POWER(1+S88,1/Input!$R$7)-1","v":1.1454722241550419E-2},"Average yearly change"]
[]
[null,null,null,"Price Path ($/MWh)",null,{"$f":"F66/'X factors'!F$11","v":30.741417910447762},{"$f":"G66/'X factors'!G$11","v":31.186270427418336},{"$f":"H66/'X factors'!H$11","v":31.627468132645536},{"$f":"I66/'X factors'!I$11","v":32.073998496778863},{"$f":"J66/'X factors'!J$11","v":32.525891662783209},{"$f":"K66/'X factors'!K$11","v":32.983176538762208},{"$f":"L66/'X factors'!L$11","v":0},{"$f":"M66/'X factors'!M$11","v":0},{"$f":"N66/'X factors'!N$11","v":0},{"$f":"O66/'X factors'!O$11","v":0},{"$f":"P66/'X factors'!P$11","v":0},null,null,{"$f":"OFFSET(F91,0,Input!$R$7,1,1)/F91-1","v":7.2923071890986568E-2},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices",null,null,{"$f":"G91/F91-1","v":1.4470787205276725E-2},{"$f":"IF(COUNT($G92:G92)>=Input!$R$7,\"\",(H91/G91-1))","v":1.4147177561806501E-2},{"$f":"IF(COUNT($G92:H92)>=Input!$R$7,\"\",(I91/H91-1))","v":1.4118435350581438E-2},{"$f":"IF(COUNT($G92:I92)>=Input!$R$7,\"\",(J91/I91-1))","v":1.4089081099437184E-2},{"$f":"IF(COUNT($G92:J92)>=Input!$R$7,\"\",(K91/J91-1))","v":1.4059103458867961E-2},{"$f":"IF(COUNT($G92:K92)>=Input!$R$7,\"\",(L91/K91-1))","v":""},{"$f":"IF(COUNT($G92:L92)>=Input!$R$7,\"\",(M91/L91-1))","v":""},{"$f":"IF(COUNT($G92:M92)>=Input!$R$7,\"\",(N91/M91-1))","v":""},{"$f":"IF(COUNT($G92:N92)>=Input!$R$7,\"\",(O91/N91-1))","v":""},{"$f":"IF(COUNT($G92:O92)>=Input!$R$7,\"\",(P91/O91-1))","v":""},null,null,{"$f":"POWER(1+S91,1/Input!$R$7)-1","v":1.4176905867657519E-2},"Average yearly change"]
[]
[null,null,"Revenue Yield"]
[null,null,null,"Expected Revenue ($m)",null,{"$f":"F70/'X factors'!F$11","v":329.548},{"$f":"G70/'X factors'!G$11","v":333.40056635676706},{"$f":"H70/'X factors'!H$11","v":337.19040590164502},{"$f":"I70/'X factors'!I$11","v":341.03299071412386},{"$f":"J70/'X factors'!J$11","v":344.92934938259623},{"$f":"K70/'X factors'!K$11","v":348.88053790753099},{"$f":"L70/'X factors'!L$11","v":0},{"$f":"M70/'X factors'!M$11","v":0},{"$f":"N70/'X factors'!N$11","v":0},{"$f":"O70/'X factors'!O$11","v":0},{"$f":"P70/'X factors'!P$11","v":0},null,null,{"$f":"OFFSET(F95,0,Input!$R$7,1,1)/F95-1","v":5.8663799833502228E-2},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Revenues",null,null,{"$f":"G95/F95-1","v":1.1690455887358064E-2},{"$f":"IF(COUNT($G96:G96)>=Input!$R$7,\"\",(H95/G95-1))","v":1.1367225875742903E-2},{"$f":"IF(COUNT($G96:H96)>=Input!$R$7,\"\",(I95/H95-1))","v":1.1395890112009033E-2},{"$f":"IF(COUNT($G96:I96)>=Input!$R$7,\"\",(J95/I95-1))","v":1.1425166404908094E-2},{"$f":"IF(COUNT($G96:J96)>=Input!$R$7,\"\",(K95/J95-1))","v":1.1455066180964701E-2},{"$f":"IF(COUNT($G96:K96)>=Input!$R$7,\"\",(L95/K95-1))","v":""},{"$f":"IF(COUNT($G96:L96)>=Input!$R$7,\"\",(M95/L95-1))","v":""},{"$f":"IF(COUNT($G96:M96)>=Input!$R$7,\"\",(N95/M95-1))","v":""},{"$f":"IF(COUNT($G96:N96)>=Input!$R$7,\"\",(O95/N95-1))","v":""},{"$f":"IF(COUNT($G96:O96)>=Input!$R$7,\"\",(P95/O95-1))","v":""},null,null,{"$f":"POWER(1+S95,1/Input!$R$7)-1","v":1.1466754284983782E-2},"Average yearly change"]
[]
[null,null,null,"Price Path ($/MWh)",null,{"$f":"F73/'X factors'!F$11","v":30.741417910447762},{"$f":"G73/'X factors'!G$11","v":31.186270427418339},{"$f":"H73/'X factors'!H$11","v":31.626574668988098},{"$f":"I73/'X factors'!I$11","v":32.073095358452626},{"$f":"J73/'X factors'!J$11","v":32.525920262907462},{"$f":"K73/'X factors'!K$11","v":32.985138388590329},{"$f":"L73/'X factors'!L$11","v":0},{"$f":"M73/'X factors'!M$11","v":0},{"$f":"N73/'X factors'!N$11","v":0},{"$f":"O73/'X factors'!O$11","v":0},{"$f":"P73/'X factors'!P$11","v":0},null,null,{"$f":"OFFSET(F98,0,Input!$R$7,1,1)/F98-1","v":7.2986889696457835E-2},"Total cumulative change"]
[null,null,null,"Annual Percentage Impact on Prices ",null,null,{"$f":"G98/F98-1","v":1.4470787205276947E-2},{"$f":"IF(COUNT($G99:G99)>=Input!$R$7,\"\",(H98/G98-1))","v":1.4118528298999511E-2},{"$f":"IF(COUNT($G99:H99)>=Input!$R$7,\"\",(I98/H98-1))","v":1.4118528298999511E-2},{"$f":"IF(COUNT($G99:I99)>=Input!$R$7,\"\",(J98/I98-1))","v":1.4118528298999955E-2},{"$f":"IF(COUNT($G99:J99)>=Input!$R$7,\"\",(K98/J98-1))","v":1.4118528298999733E-2},{"$f":"IF(COUNT($G99:K99)>=Input!$R$7,\"\",(L98/K98-1))","v":""},{"$f":"IF(COUNT($G99:L99)>=Input!$R$7,\"\",(M98/L98-1))","v":""},{"$f":"IF(COUNT($G99:M99)>=Input!$R$7,\"\",(N98/M98-1))","v":""},{"$f":"IF(COUNT($G99:N99)>=Input!$R$7,\"\",(O98/N98-1))","v":""},{"$f":"IF(COUNT($G99:O99)>=Input!$R$7,\"\",(P98/O98-1))","v":""},null,null,{"$f":"POWER(1+S98,1/Input!$R$7)-1","v":1.4188970293589787E-2},"Average yearly change"]

{"sheet":"Equity raising cost","index":9,"n_rows":54,"n_cols":17,"rows_kept":54,"cut":false,"hidden":false,"merged":[[18,6,18,8]]}
[]
[null,null,null,null,null,{"$f":"\"Equity Raising Cost \"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Equity Raising Cost  - DNSP PTRM - version 3 (Networks NSW submission)"}]
[]
[null,null,null,null,null,{"$f":"Assets!B4","v":"Year"},{"$f":"Assets!G4","v":2008},{"$f":"Assets!H4","v":"2009"},{"$f":"Assets!I4","v":"2010"},{"$f":"Assets!J4","v":"2011"},{"$f":"Assets!K4","v":"2012"},{"$f":"Assets!L4","v":"2013"},{"$f":"Assets!M4","v":"2014"},{"$f":"Assets!N4","v":"2015"},{"$f":"Assets!O4","v":"2016"},{"$f":"Assets!P4","v":"2017"},"Total"]
[null,null,null,null,null,"RAB and Capex ($m Nominal)"]
[]
[null,null,null,null,null,"Opening RAB",{"$f":"Assets!G475","v":2359.5499999999997},{"$f":"IF(COUNT($G$7:G7)>=Input!$R$7,0,Assets!H475)","v":2636.4345192671299},{"$f":"IF(COUNT($G$7:H7)>=Input!$R$7,0,Assets!I475)","v":2853.7800903956759},{"$f":"IF(COUNT($G$7:I7)>=Input!$R$7,0,Assets!J475)","v":3044.0154288483668},{"$f":"IF(COUNT($G$7:J7)>=Input!$R$7,0,Assets!K475)","v":3254.5422251748159},{"$f":"IF(COUNT($G$7:K7)>=Input!$R$7,0,Assets!L475)","v":0},{"$f":"IF(COUNT($G$7:L7)>=Input!$R$7,0,Assets!M475)","v":0},{"$f":"IF(COUNT($G$7:M7)>=Input!$R$7,0,Assets!N475)","v":0},{"$f":"IF(COUNT($G$7:N7)>=Input!$R$7,0,Assets!O475)","v":0},{"$f":"IF(COUNT($G$7:O7)>=Input!$R$7,0,Assets!P475)","v":0},{"$f":"SUM(G7:P7)","v":14148.322263685986}]
[null,null,null,null,null,"Capex",{"$f":"Assets!G41","v":351.02457164272869},{"$f":"IF(COUNT($G$8:G8)>=Input!$R$7,0,Assets!H41)","v":298.72904115079768},{"$f":"IF(COUNT($G$8:H8)>=Input!$R$7,0,Assets!I41)","v":250.92700234571066},{"$f":"IF(COUNT($G$8:I8)>=Input!$R$7,0,Assets!J41)","v":257.20017740435344},{"$f":"IF(COUNT($G$8:J8)>=Input!$R$7,0,Assets!K41)","v":379.76682582160413},{"$f":"IF(COUNT($G$8:K8)>=Input!$R$7,0,Assets!L41)","v":0},{"$f":"IF(COUNT($G$8:L8)>=Input!$R$7,0,Assets!M41)","v":0},{"$f":"IF(COUNT($G$8:M8)>=Input!$R$7,0,Assets!N41)","v":0},{"$f":"IF(COUNT($G$8:N8)>=Input!$R$7,0,Assets!O41)","v":0},{"$f":"IF(COUNT($G$8:O8)>=Input!$R$7,0,Assets!P41)","v":0},{"$f":"SUM(G8:P8)","v":1537.6476183651944}]
[null,null,null,null,null,"Capex Rate",{"$f":"G8/G7","v":0.14876759197420217},{"$f":"IF(COUNT($G$9:G9)>=Input!$R$7,0,H8/H7)","v":0.11330796914077643},{"$f":"IF(COUNT($G$9:H9)>=Input!$R$7,0,I8/I7)","v":8.7927939223557933E-2},{"$f":"IF(COUNT($G$9:I9)>=Input!$R$7,0,J8/J7)","v":8.4493716742315997E-2},{"$f":"IF(COUNT($G$9:J9)>=Input!$R$7,0,K8/K7)","v":0.11668824662467089},{"$f":"IF(COUNT($G$9:K9)>=Input!$R$7,0,L8/L7)","v":0},{"$f":"IF(COUNT($G$9:L9)>=Input!$R$7,0,M8/M7)","v":0},{"$f":"IF(COUNT($G$9:M9)>=Input!$R$7,0,N8/N7)","v":0},{"$f":"IF(COUNT($G$9:N9)>=Input!$R$7,0,O8/O7)","v":0},{"$f":"IF(COUNT($G$9:O9)>=Input!$R$7,0,P8/P7)","v":0},{"$f":"Q8/Q7","v":0.1086805622396531}]
[]
[null,null,null,null,null,"Dividend Assessment ($m Nominal)"]
[]
[null,null,null,null,null,"Tax Payable",{"$f":"Analysis!G56","v":9.6210117647058837},{"$f":"IF(COUNT($G$13:G13)>=Input!$R$7,0,Analysis!H56)","v":15.324102470105355},{"$f":"IF(COUNT($G$13:H13)>=Input!$R$7,0,Analysis!I56)","v":15.659693455035267},{"$f":"IF(COUNT($G$13:I13)>=Input!$R$7,0,Analysis!J56)","v":11.006634600554719},{"$f":"IF(COUNT($G$13:J13)>=Input!$R$7,0,Analysis!K56)","v":12.279154078553011},{"$f":"IF(COUNT($G$13:K13)>=Input!$R$7,0,Analysis!L56)","v":0},{"$f":"IF(COUNT($G$13:L13)>=Input!$R$7,0,Analysis!M56)","v":0},{"$f":"IF(COUNT($G$13:M13)>=Input!$R$7,0,Analysis!N56)","v":0},{"$f":"IF(COUNT($G$13:N13)>=Input!$R$7,0,Analysis!O56)","v":0},{"$f":"IF(COUNT($G$13:O13)>=Input!$R$7,0,Analysis!P56)","v":0},{"$f":"SUM(G13:P13)","v":63.890596368954242}]
[null,null,null,null,null,"Dividends",{"$f":"(G13/WACC!G14)*(1-WACC!G14)*Input!$G$228","v":15.714319215686276},{"$f":"(H13/WACC!H14)*(1-WACC!H14)*Input!$G$228","v":25.029367367838745},{"$f":"(I13/WACC!I14)*(1-WACC!I14)*Input!$G$228","v":25.577499309890936},{"$f":"(J13/WACC!J14)*(1-WACC!J14)*Input!$G$228","v":17.977503180906041},{"$f":"(K13/WACC!K14)*(1-WACC!K14)*Input!$G$228","v":20.055951661636584},{"$f":"(L13/WACC!L14)*(1-WACC!L14)*Input!$G$228","v":0},{"$f":"(M13/WACC!M14)*(1-WACC!M14)*Input!$G$228","v":0},{"$f":"(N13/WACC!N14)*(1-WACC!N14)*Input!$G$228","v":0},{"$f":"(O13/WACC!O14)*(1-WACC!O14)*Input!$G$228","v":0},{"$f":"(P13/WACC!P14)*(1-WACC!P14)*Input!$G$228","v":0},{"$f":"SUM(G14:P14)","v":104.35464073595858}]
[null,null,null,null,null,"Dividend Reinvestment",{"$f":"G14*Input!$G$231","v":4.7142957647058825},{"$f":"H14*Input!$G$231","v":7.5088102103516228},{"$f":"I14*Input!$G$231","v":7.6732497929672805},{"$f":"J14*Input!$G$231","v":5.3932509542718119},{"$f":"K14*Input!$G$231","v":6.0167854984909752},{"$f":"L14*Input!$G$231","v":0},{"$f":"M14*Input!$G$231","v":0},{"$f":"N14*Input!$G$231","v":0},{"$f":"O14*Input!$G$231","v":0},{"$f":"P14*Input!$G$231","v":0},{"$f":"SUM(G15:P15)","v":31.306392220787572}]
[]
[null,null,null,null,null,"Benchmark Cash Flows ($m Nominal)"]
[]
[null,null,null,null,null,"Select form of control for ERC calculation","Weighted average price cap",null,null,"In almost all cases, this should be the same form of control as used to smooth on the X factor tab"]
[]
[null,null,null,null,null,"Revenue (smoothed)",{"$f":"IF($G$19='X factors'!$Y$2,'X factors'!G44,IF($G$19='X factors'!$Y$3,'X factors'!G60,IF($G$19='X factors'!$Y$4,'X factors'!G80,\"Error\")))","v":341.73558051568614},{"$f":"IF($G$19='X factors'!$Y$2,'X factors'!H44,IF($G$19='X factors'!$Y$3,'X factors'!H60,IF($G$19='X factors'!$Y$4,'X factors'!H80,\"Error\")))","v":354.22967220822875},{"$f":"IF($G$19='X factors'!$Y$2,'X factors'!I44,IF($G$19='X factors'!$Y$3,'X factors'!I60,IF($G$19='X factors'!$Y$4,'X factors'!I80,\"Error\")))","v":367.22416953917769},{"$f":"IF($G$19='X factors'!$Y$2,'X factors'!J44,IF($G$19='X factors'!$Y$3,'X factors'!J60,IF($G$19='X factors'!$Y$4,'X factors'!J80,\"Error\")))","v":380.74014384005716},{"$f":"IF($G$19='X factors'!$Y$2,'X factors'!K44,IF($G$19='X factors'!$Y$3,'X factors'!K60,IF($G$19='X factors'!$Y$4,'X factors'!K80,\"Error\")))","v":394.79957591707074},{"$f":"IF($G$19='X factors'!$Y$2,'X factors'!L44,IF($G$19='X factors'!$Y$3,'X factors'!L60,IF($G$19='X factors'!$Y$4,'X factors'!L80,\"Error\")))","v":0},{"$f":"IF($G$19='X factors'!$Y$2,'X factors'!M44,IF($G$19='X factors'!$Y$3,'X factors'!M60,IF($G$19='X factors'!$Y$4,'X factors'!M80,\"Error\")))","v":0},{"$f":"IF($G$19='X factors'!$Y$2,'X factors'!N44,IF($G$19='X factors'!$Y$3,'X factors'!N60,IF($G$19='X factors'!$Y$4,'X factors'!N80,\"Error\")))","v":0},{"$f":"IF($G$19='X factors'!$Y$2,'X factors'!O44,IF($G$19='X factors'!$Y$3,'X factors'!O60,IF($G$19='X factors'!$Y$4,'X factors'!O80,\"Error\")))","v":0},{"$f":"IF($G$19='X factors'!$Y$2,'X factors'!P44,IF($G$19='X factors'!$Y$3,'X factors'!P60,IF($G$19='X factors'!$Y$4,'X factors'!P80,\"Error\")))","v":0},{"$f":"SUM(G21:P21)","v":1838.7291420202205}]
[null,null,null,null,null,"Opex",{"$f":"Analysis!G136","v":64.696741299999999},{"$f":"IF(COUNT($G$22:G22)>=Input!$R$7,0,Analysis!H136)","v":66.420057176363812},{"$f":"IF(COUNT($G$22:H22)>=Input!$R$7,0,Analysis!I136)","v":68.154155873932282},{"$f":"IF(COUNT($G$22:I22)>=Input!$R$7,0,Analysis!J136)","v":69.915790717170296},{"$f":"IF(COUNT($G$22:J22)>=Input!$R$7,0,Analysis!K136)","v":71.729016720653689},{"$f":"IF(COUNT($G$22:K22)>=Input!$R$7,0,Analysis!L136)","v":0},{"$f":"IF(COUNT($G$22:L22)>=Input!$R$7,0,Analysis!M136)","v":0},{"$f":"IF(COUNT($G$22:M22)>=Input!$R$7,0,Analysis!N136)","v":0},{"$f":"IF(COUNT($G$22:N22)>=Input!$R$7,0,Analysis!O136)","v":0},{"$f":"IF(COUNT($G$22:O22)>=Input!$R$7,0,Analysis!P136)","v":0},340.91576178812011]
[null,null,null,null,null,"Interest Payment",{"$f":"Analysis!G70","v":102.2088},{"$f":"IF(COUNT($G$23:G23)>=Input!$R$7,0,Analysis!H70)","v":114.20262698093713},{"$f":"IF(COUNT($G$23:H23)>=Input!$R$7,0,Analysis!I70)","v":123.61740098884682},{"$f":"IF(COUNT($G$23:I23)>=Input!$R$7,0,Analysis!J70)","v":131.85783906426096},{"$f":"IF(COUNT($G$23:J23)>=Input!$R$7,0,Analysis!K70)","v":140.9772437051335},{"$f":"IF(COUNT($G$23:K23)>=Input!$R$7,0,Analysis!L70)","v":0},{"$f":"IF(COUNT($G$23:L23)>=Input!$R$7,0,Analysis!M70)","v":0},{"$f":"IF(COUNT($G$23:M23)>=Input!$R$7,0,Analysis!N70)","v":0},{"$f":"IF(COUNT($G$23:N23)>=Input!$R$7,0,Analysis!O70)","v":0},{"$f":"IF(COUNT($G$23:O23)>=Input!$R$7,0,Analysis!P70)","v":0},612.86391073917844]
[null,null,null,null,null,"Revenue Adjustments",{"$f":"Analysis!G138+Analysis!G139","v":2.0500000000000003},{"$f":"IF(COUNT($G$24:G24)>=Input!$R$7,0,Analysis!H138+Analysis!H139)","v":2.1012500000000003},{"$f":"IF(COUNT($G$24:H24)>=Input!$R$7,0,Analysis!I138+Analysis!I139)","v":2.1537812499999998},{"$f":"IF(COUNT($G$24:I24)>=Input!$R$7,0,Analysis!J138+Analysis!J139)","v":2.20762578125},{"$f":"IF(COUNT($G$24:J24)>=Input!$R$7,0,Analysis!K138+Analysis!K139)","v":2.2628164257812493},{"$f":"IF(COUNT($G$24:K24)>=Input!$R$7,0,Analysis!L138+Analysis!L139)","v":0},{"$f":"IF(COUNT($G$24:L24)>=Input!$R$7,0,Analysis!M138+Analysis!M139)","v":0},{"$f":"IF(COUNT($G$24:M24)>=Input!$R$7,0,Analysis!N138+Analysis!N139)","v":0},{"$f":"IF(COUNT($G$24:N24)>=Input!$R$7,0,Analysis!O138+Analysis!O139)","v":0},{"$f":"IF(COUNT($G$24:O24)>=Input!$R$7,0,Analysis!P138+Analysis!P139)","v":0},10.77547345703125]
[null,null,null,null,null,"Tax Payable",{"$f":"Analysis!G36","v":9.621011764705873},{"$f":"IF(COUNT($G$25:G25)>=Input!$R$7,0,Analysis!H36)","v":15.324102470105359},{"$f":"IF(COUNT($G$25:H25)>=Input!$R$7,0,Analysis!I36)","v":15.659693455035267},{"$f":"IF(COUNT($G$25:I25)>=Input!$R$7,0,Analysis!J36)","v":11.006634600554708},{"$f":"IF(COUNT($G$25:J25)>=Input!$R$7,0,Analysis!K36)","v":12.279154078553013},{"$f":"IF(COUNT($G$25:K25)>=Input!$R$7,0,Analysis!L36)","v":0},{"$f":"IF(COUNT($G$25:L25)>=Input!$R$7,0,Analysis!M36)","v":0},{"$f":"IF(COUNT($G$25:M25)>=Input!$R$7,0,Analysis!N36)","v":0},{"$f":"IF(COUNT($G$25:N25)>=Input!$R$7,0,Analysis!O36)","v":0},{"$f":"IF(COUNT($G$25:O25)>=Input!$R$7,0,Analysis!P36)","v":0},63.890596368954213]
[null,null,null,null,null,"Internal Cash Flow",{"$f":"G21-G22-G23-G24-G25","v":163.15902745098026},{"$f":"H21-H22-H23-H24-H25","v":156.1816355808225},{"$f":"I21-I22-I23-I24-I25","v":157.63913797136331},165.7522536768212,167.55134498694929,0,0,0,0,0,810.28339966693659]
[null,null,null,null,null,"Dividends",{"$f":"G14","v":15.714319215686276},{"$f":"H14","v":25.029367367838745},25.577499309890936,17.977503180906041,20.055951661636584,0,0,0,0,0,104.35464073595858]
[null,null,null,null,null,"Retained Cash Flow (excl. dividend reinvestment)",{"$f":"G26-G27","v":147.44470823529397},{"$f":"H26-H27","v":131.15226821298376},132.06163866147239,147.77475049591516,147.4953933253127,0,0,0,0,0,705.92875893097789]
[]
[null,null,null,null,null,"Benchmark Capex Funding ($m Nominal)"]
[]
[null,null,null,null,null,"Capex Funding Requirement",{"$f":"G8","v":351.02457164272869},{"$f":"H8","v":298.72904115079768},250.92700234571066,257.20017740435344,379.76682582160413,0,0,0,0,0,{"$f":"SUM(G32:P32)","v":1537.6476183651944}]
[null,null,null,null,null,"Debt Component",{"$f":"-Analysis!G71","v":162.07874298563684},{"$f":"IF(COUNT($G$33:G33)>=Input!$R$7,0,-Analysis!H71)","v":127.22667578256346},{"$f":"IF(COUNT($G$33:H33)>=Input!$R$7,0,-Analysis!I71)","v":111.35727128938038},{"$f":"IF(COUNT($G$33:I33)>=Input!$R$7,0,-Analysis!J71)","v":123.23519784962878},{"$f":"IF(COUNT($G$33:J33)>=Input!$R$7,0,-Analysis!K71)","v":194.18917992577599},{"$f":"IF(COUNT($G$33:K33)>=Input!$R$7,0,-Analysis!L71)","v":0},{"$f":"IF(COUNT($G$33:L33)>=Input!$R$7,0,-Analysis!M71)","v":0},{"$f":"IF(COUNT($G$33:M33)>=Input!$R$7,0,-Analysis!N71)","v":0},{"$f":"IF(COUNT($G$33:N33)>=Input!$R$7,0,-Analysis!O71)","v":0},{"$f":"IF(COUNT($G$33:O33)>=Input!$R$7,0,-Analysis!P71)","v":0},{"$f":"SUM(G33:P33)","v":718.08706783298544}]
[null,null,null,null,null,"Equity Component",{"$f":"G32-G33","v":188.94582865709185},{"$f":"H32-H33","v":171.50236536823422},139.56973105633028,133.96497955472466,185.57764589582814,0,0,0,0,0,{"$f":"SUM(G34:P34)","v":819.56055053220916}]
[null,null,null,null,null,"Retained Cash Flow (excl. dividend reinvestment)",{"$f":"G28","v":147.44470823529397},{"$f":"H28","v":131.15226821298376},132.06163866147239,147.77475049591516,147.4953933253127,0,0,0,0,0,{"$f":"SUM(G35:P35)","v":705.92875893097789}]
[null,null,null,null,null,"Equity Requirement (SEO)",{"$f":"G34-G35","v":41.501120421797879},{"$f":"H34-H35","v":40.350097155250467},7.508092394857897,-13.809770941190493,38.082252570515436,0,0,0,0,0,{"$f":"SUM(G36:P36)","v":113.63179160123119}]
[]
[null,null,null,null,null,{"$f":"\"Benchmark Capex Funding ($m Real \"&Assets!F4&\")\"","v":"Benchmark Capex Funding ($m Real 2007)"}]
[]
[null,null,null,null,null,"Equity Component",{"$f":"G34/Analysis!G7","v":184.33739381179694},{"$f":"H34/Analysis!H7","v":163.23842033859296},{"$f":"I34/Analysis!I7","v":129.60437004113606},{"$f":"J34/Analysis!J7","v":121.36565960818881},{"$f":"K34/Analysis!K7","v":164.02359800950842},{"$f":"L34/Analysis!L7","v":0},{"$f":"M34/Analysis!M7","v":0},{"$f":"N34/Analysis!N7","v":0},{"$f":"O34/Analysis!O7","v":0},{"$f":"P34/Analysis!P7","v":0},{"$f":"SUM(G40:P40)","v":762.56944180922312}]
[null,null,null,null,null,"Retained Cash Flow (excl. dividend reinvestment)",{"$f":"G35/Analysis!G7","v":143.8484958393112},{"$f":"H35/Analysis!H7","v":124.83261697844975},{"$f":"I35/Analysis!I7","v":122.63235986613998},{"$f":"J35/Analysis!J7","v":133.87663049689726},{"$f":"K35/Analysis!K7","v":130.3644357932298},{"$f":"L35/Analysis!L7","v":0},{"$f":"M35/Analysis!M7","v":0},{"$f":"N35/Analysis!N7","v":0},{"$f":"O35/Analysis!O7","v":0},{"$f":"P35/Analysis!P7","v":0},{"$f":"SUM(G41:P41)","v":655.55453897402799}]
[null,null,null,null,null,"Equity Requirement",{"$f":"G40-G41","v":40.488897972485745},{"$f":"H40-H41","v":38.40580336014321},6.9720101749960861,-12.510970888708457,33.659162216278617,0,0,0,0,0,{"$f":"SUM(G42:P42)","v":107.0149028351952}]
[]
[null,null,null,null,null,"Dividend Reinvestment",{"$f":"G15/Analysis!G7","v":4.5993129411764713},{"$f":"H15/Analysis!H7","v":7.1469936564917296},{"$f":"I15/Analysis!I7","v":7.125375237589501},{"$f":"J15/Analysis!J7","v":4.8860191795894421},{"$f":"K15/Analysis!K7","v":5.3179616604680149},{"$f":"L15/Analysis!L7","v":0},{"$f":"M15/Analysis!M7","v":0},{"$f":"N15/Analysis!N7","v":0},{"$f":"O15/Analysis!O7","v":0},{"$f":"P15/Analysis!P7","v":0},{"$f":"SUM(G44:P44)","v":29.075662675315161}]
[]
[null,null,null,null,null,{"$f":"\"Equity Raising Costs ($m Real \"&Assets!F4&\")\"","v":"Equity Raising Costs ($m Real 2007)"}]
[]
[null,null,null,null,null,"Dividend Reinvestment Plan Requirement",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q42>0,MIN(Q42,Q44),0)","v":29.075662675315161}]
[null,null,null,null,null,"External Equity (SEO) Requirement",null,null,null,null,null,null,null,null,null,null,{"$f":"IF((Q42-Q44)>0,(Q42-Q44),0)","v":77.939240159880043}]
[null,null,null,null,null,"Total Equity Requirement",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q48:Q49)","v":107.0149028351952}]
[]
[null,null,null,null,null,"Dividend Reinvestment Plan Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"Q48*Input!$G$230","v":0.29075662675315161}]
[null,null,null,null,null,"External Equity Raising (SEO) Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"Q49*Input!$G$229","v":2.3381772047964011}]
[null,null,null,null,null,"Total Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q52:Q53)","v":2.6289338315495527}]

{"sheet":"Chart 1-Revenue","index":10,"n_rows":53,"n_cols":3,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"\"Revenue Charts\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Revenue Charts - DNSP PTRM - version 3 (Networks NSW submission)"}]
[]
[]
[null,null,"Weighted Average Price Cap"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Revenue Cap"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Revenue Yield"]

{"sheet":"Chart 2-Price path","index":11,"n_rows":53,"n_cols":3,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"\"Price Path Charts\"&\" - DNSP PTRM - version \"&Intro!$L$4","v":"Price Path Charts - DNSP PTRM - version 3 (Networks NSW submission)"}]
[]
[]
[null,null,"Weighted Average Price Cap"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Revenue Cap"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Revenue Yield"]

{"sheet":"Chart 3-Building blocks","index":12,"n_rows":5,"n_cols":3,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"\"Building Blocks Chart\"&\" - DNSP PTRM - version \"&Intro!L4","v":"Building Blocks Chart - DNSP PTRM - version 3 (Networks NSW submission)"}]
[]
[]
[null,null,"All forms of control (Weighted Average Price Cap, Revenue Cap, Revenue Yield)"]